Go Pro

Marvell Technology (MRVL) Financials

Marvell Technology logo
$223.55 +14.72 (+7.05%)
As of 09/4/2026 04:00 PM Eastern
Annual Income Statements for Marvell Technology

Annual Income Statements for Marvell Technology

This table shows Marvell Technology's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
1,584 -277 -421 -164 -933 -885 2,670
Consolidated Net Income / (Loss)
1,584 -277 -421 -164 -933 -885 2,670
Net Income / (Loss) Continuing Operations
1,584 -277 -421 -164 -933 -885 2,670
Total Pre-Tax Income
798 -322 -484 85 -759 -895 3,047
Total Operating Income
-243 -258 -348 238 -568 -720 1,323
Total Gross Profit
1,357 1,488 2,064 2,988 2,294 2,382 4,181
Total Revenue
2,699 2,969 4,462 5,920 5,508 5,767 8,195
Operating Revenue
2,699 2,969 4,462 5,920 5,508 5,767 8,195
Total Cost of Revenue
1,342 1,481 2,398 2,932 3,214 3,385 4,014
Operating Cost of Revenue
1,342 1,481 2,398 2,932 3,214 3,385 4,014
Total Operating Expenses
1,600 1,747 2,412 2,750 2,861 3,103 2,858
Selling, General & Admin Expense
- - 955 844 834 798 767
Research & Development Expense
1,080 1,073 1,424 1,784 1,896 1,950 2,075
Restructuring Charge
55 171 32 22 131 354 16
Total Other Income / (Expense), net
1,042 -64 -136 -153 -191 -174 1,724
Interest Expense
86 69 139 171 212 189 203
Other Income / (Expense), net
1,123 2.90 2.70 - 21 15 1,926
Income Tax Expense
-786 -45 -63 249 175 -9.70 377
Basic Earnings per Share
$2.38 ($0.41) ($0.53) ($0.19) ($1.08) ($1.02) $3.10
Weighted Average Basic Shares Outstanding
664.71M 668.80M 796.90M 851.40M 861.30M 865.50M 861M
Diluted Earnings per Share
$2.34 ($0.41) ($0.53) ($0.19) ($1.08) ($1.02) $3.07
Weighted Average Diluted Shares Outstanding
676.09M 668.80M 796.90M 851.40M 861.30M 865.50M 869.70M
Weighted Average Basic & Diluted Shares Outstanding
- - 847.80M 856.90M 866M 866.10M 874.30M
Cash Dividends to Common per Share
$0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24

Quarterly Income Statements for Marvell Technology

This table shows Marvell Technology's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Income / (Loss) Attributable to Common Shareholders
-393 -216 -193 -676 200 178 195 1,901 396 35 308
Consolidated Net Income / (Loss)
-393 -216 -193 -676 200 178 195 1,901 396 35 308
Net Income / (Loss) Continuing Operations
-393 -216 -193 -676 200 178 195 1,901 396 35 308
Total Pre-Tax Income
-87 -198 -146 -751 200 216 234 2,215 382 83 378
Total Operating Income
-33 -152 -100 -703 235 271 290 358 404 339 460
Total Gross Profit
664 528 588 349 917 952 1,011 1,070 1,148 1,261 1,456
Total Revenue
1,427 1,161 1,273 1,516 1,817 1,895 2,006 2,075 2,219 2,418 2,739
Operating Revenue
1,427 1,161 1,273 1,516 1,817 1,895 2,006 2,075 2,219 2,418 2,739
Total Cost of Revenue
762 633 685 1,167 900 943 996 1,005 1,071 1,157 1,284
Operating Cost of Revenue
762 633 685 1,167 900 943 996 1,005 1,071 1,157 1,284
Total Operating Expenses
697 680 688 1,052 682 682 721 712 744 921 996
Selling, General & Admin Expense
212 200 197 205 196 186 193 190 198 258 258
Research & Development Expense
460 476 487 489 499 508 519 513 536 652 741
Restructuring Charge
26 4.10 4.00 358 -13 -12 8.70 9.60 9.50 11 -2.80
Total Other Income / (Expense), net
-54 -46 -46 -48 -35 -55 -56 1,858 -23 -256 -81
Interest Expense
53 49 48 47 45 49 52 51 51 53 62
Other Income / (Expense), net
- 3.30 2.60 -0.50 - -6.00 -4.50 1,909 28 -203 -20
Income Tax Expense
305 18 47 -74 -0.40 38 39 314 -15 49 70
Basic Earnings per Share
($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.21 $0.23 $2.22 $0.44 $0.04 $0.34
Weighted Average Basic Shares Outstanding
861.30M 865M 865.70M 865.70M 865.50M 864.80M 862.60M 855.80M 861M 882M 897.40M
Diluted Earnings per Share
($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.20 $0.22 $2.20 $0.45 $0.04 $0.33
Weighted Average Diluted Shares Outstanding
861.30M 865M 865.70M 865.70M 865.50M 875.60M 870.40M 863.70M 869.70M 893.30M 921.20M
Weighted Average Basic & Diluted Shares Outstanding
866M 865.60M 866.20M 865.30M 866.10M 862.20M 862.10M 848.10M 874.30M 874.80M 876.90M

Annual Cash Flow Statements for Marvell Technology

This table details how cash moves in and out of Marvell Technology's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
65 101 -135 298 40 -2.50 1,691
Net Cash From Operating Activities
360 817 819 1,289 1,371 1,681 1,751
Net Cash From Continuing Operating Activities
360 817 819 1,289 1,371 1,681 1,751
Net Income / (Loss) Continuing Operations
1,584 -277 -421 -164 -933 -885 2,670
Consolidated Net Income / (Loss)
1,584 -277 -421 -164 -933 -885 2,670
Depreciation Expense
157 198 266 305 300 304 349
Amortization Expense
375 471 1,001 1,126 1,098 1,053 942
Non-Cash Adjustments To Reconcile Net Income
-780 397 730 621 698 1,192 -1,144
Changes in Operating Assets and Liabilities, net
-976 28 -757 -599 209 17 -1,066
Net Cash From Investing Activities
559 -120 -3,745 -328 -351 -301 2,098
Net Cash From Continuing Investing Activities
559 -120 -3,745 -328 -351 -301 2,098
Purchase of Property, Plant & Equipment
-82 -107 -169 -206 -336 -285 -354
Acquisitions
-1,076 -13 -3,573 -123 -14 -17 -4.50
Sale of Property, Plant & Equipment
- - - - 0.30 0.50 27
Divestitures
1,699 - - - 0.00 0.00 2,479
Other Investing Activities, net
-1.06 -0.10 -3.20 1.20 -0.60 0.80 -50
Net Cash From Financing Activities
-854 -597 2,791 -663 -980 -1,383 -2,158
Net Cash From Continuing Financing Activities
-854 -597 2,791 -663 -980 -1,383 -2,158
Repayment of Debt
-1,257 -252 -538 -265 -1,644 -110 -821
Repurchase of Common Equity
-364 -63 0.00 -115 -150 -725 -2,040
Payment of Dividends
-160 -161 -191 -204 -207 -208 -205
Issuance of Debt
950 0.00 3,896 200 1,295 0.00 1,199
Issuance of Common Equity
147 87 85 91 99 88 79
Other Financing Activities, net
-171 -208 -461 -370 -374 -429 -369

Quarterly Cash Flow Statements for Marvell Technology

This table details how cash moves in and out of Marvell Technology's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Change in Cash & Equivalents
225 -103 -39 59 80 -62 339 1,490 -76 1,205 89
Net Cash From Operating Activities
547 325 306 536 514 333 462 582 374 639 606
Net Cash From Continuing Operating Activities
547 325 306 536 514 333 462 582 374 639 606
Net Income / (Loss) Continuing Operations
-393 -216 -193 -676 200 178 195 1,901 396 35 308
Consolidated Net Income / (Loss)
-393 -216 -193 -676 200 178 195 1,901 396 35 308
Depreciation Expense
74 73 76 77 79 84 84 87 93 95 93
Amortization Expense
286 265 276 265 247 246 244 229 224 225 215
Non-Cash Adjustments To Reconcile Net Income
171 159 168 689 176 172 190 -1,674 167 150 311
Changes in Operating Assets and Liabilities, net
408 44 -20 182 -188 -347 -251 39 -507 134 -322
Net Cash From Investing Activities
-76 -102 -53 -76 -70 -94 -77 2,391 -122 -1,421 -130
Net Cash From Continuing Investing Activities
-76 -102 -53 -76 -70 -94 -77 2,391 -122 -1,421 -130
Purchase of Property, Plant & Equipment
-71 -92 -48 -75 -70 -119 -48 -74 -114 -156 -127
Acquisitions
-5.10 -0.50 -16 -0.50 -0.80 -1.10 -1.10 -1.20 -1.10 -1,271 -4.50
Other Investing Activities, net
-0.10 -10 11 - 0.40 -0.10 -30 -13 -6.70 5.70 0.90
Net Cash From Financing Activities
-245 -326 -292 -401 -364 -301 -46 -1,483 -327 1,987 -386
Net Cash From Continuing Financing Activities
-245 -326 -292 -401 -364 -301 -46 -1,483 -327 1,987 -386
Repayment of Debt
-36 -22 -22 -33 -33 -33 -765 -23 - -507 -19
Repurchase of Common Equity
-100 -150 -175 -200 -200 -340 -200 -1,300 -200 -200 -200
Payment of Dividends
-52 -52 -52 -52 -52 -52 -52 -51 -51 -54 -54
Issuance of Common Equity
38 2.30 49 0.80 35 0.60 51 0.40 27 3.30 54
Other Financing Activities, net
-95 -104 -93 -118 -114 -77 -78 -110 -104 -254 -167

Annual Balance Sheets for Marvell Technology

This table presents Marvell Technology's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025 2026
Period end date 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
10,765 22,109 22,522 21,229 20,205 22,285
Total Current Assets
1,617 2,493 3,281 3,063 3,120 6,461
Cash & Equivalents
748 614 911 951 948 2,639
Accounts Receivable
537 1,049 1,192 1,122 1,028 2,187
Inventories, net
268 720 1,068 864 1,030 1,388
Prepaid Expenses
64 111 110 126 114 247
Plant, Property, & Equipment, net
326 463 577 756 791 935
Total Noncurrent Assets
8,822 19,152 18,664 17,410 16,294 14,890
Goodwill
5,337 11,511 11,587 11,587 11,587 11,062
Intangible Assets
2,271 6,153 5,102 4,004 2,711 1,755
Noncurrent Deferred & Refundable Income Taxes
672 494 466 312 401 346
Other Noncurrent Operating Assets
542 994 1,509 1,507 1,595 1,727
Total Liabilities & Shareholders' Equity
10,765 22,109 22,522 21,229 20,205 22,285
Total Liabilities
2,329 6,407 6,885 6,397 6,778 7,977
Total Current Liabilities
1,077 1,389 2,387 1,814 2,027 3,221
Short-Term Debt
200 63 584 107 130 500
Accounts Payable
252 462 466 411 622 1,074
Accrued Expenses
436 623 1,092 1,033 973 1,337
Current Employee Benefit Liabilities
189 241 245 263 303 310
Total Noncurrent Liabilities
1,252 5,018 4,498 4,583 4,751 4,756
Long-Term Debt
993 4,485 3,908 4,059 3,934 3,971
Other Noncurrent Operating Liabilities
259 533 591 524 816 786
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,436 15,702 15,637 14,831 13,427 14,308
Total Preferred & Common Equity
8,436 15,702 15,637 14,831 13,427 14,308
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
8,436 15,702 15,637 14,831 13,427 14,308
Common Stock
6,332 14,211 14,514 14,847 14,536 12,953
Retained Earnings
2,103 1,491 1,124 -17 -1,109 1,356

Quarterly Balance Sheets for Marvell Technology

This table presents Marvell Technology's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027 Q2 2027
Period end date 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026 8/1/2026
Total Assets
22,273 21,750 21,714 20,491 20,293 19,716 20,024 20,586 21,579 26,945 27,555
Total Current Assets
3,203 2,767 2,973 2,648 2,764 2,817 3,838 4,513 5,513 7,464 7,919
Cash & Equivalents
1,028 423 726 848 809 868 886 1,224 2,715 3,844 3,933
Accounts Receivable
1,001 1,209 1,215 882 1,060 998 1,144 1,452 1,546 1,872 2,218
Inventories, net
1,026 1,016 942 826 818 859 1,071 1,052 1,015 1,401 1,361
Prepaid Expenses
148 119 92 92 77 91 148 190 237 348 408
Plant, Property, & Equipment, net
636 694 702 758 782 782 775 795 855 973 1,071
Total Noncurrent Assets
18,434 18,289 18,040 17,085 16,748 16,117 15,411 15,279 15,212 18,508 18,564
Goodwill
11,587 11,587 11,587 11,587 11,587 11,587 11,062 11,062 11,062 13,884 13,874
Intangible Assets
4,832 4,560 4,290 3,739 3,463 2,958 2,451 2,207 1,978 2,562 2,347
Noncurrent Deferred & Refundable Income Taxes
608 701 760 327 348 407 406 410 404 320 322
Other Noncurrent Operating Assets
1,407 1,441 1,403 1,432 1,350 1,166 1,492 1,600 1,768 1,743 2,022
Total Liabilities & Shareholders' Equity
22,273 21,750 21,714 20,491 20,293 19,716 20,024 20,586 21,579 26,945 27,555
Total Liabilities
6,779 6,361 6,481 6,012 6,089 6,343 6,711 7,165 7,522 8,729 9,023
Total Current Liabilities
3,061 2,685 1,880 1,468 1,547 1,764 2,941 2,399 2,737 2,277 2,500
Short-Term Debt
1,518 1,019 96 118 129 129 1,255 499 500 0.00 0.00
Accounts Payable
388 413 419 321 453 538 563 611 634 710 798
Accrued Expenses
971 1,069 1,119 861 764 825 940 1,079 1,351 1,336 1,426
Current Employee Benefit Liabilities
185 185 245 168 200 271 184 211 252 232 276
Total Noncurrent Liabilities
3,718 3,675 4,601 4,545 4,542 4,579 3,770 4,765 4,786 6,452 6,524
Long-Term Debt
3,155 3,135 4,090 4,028 3,997 3,966 2,977 3,968 3,969 4,961 4,963
Other Noncurrent Operating Liabilities
563 541 512 517 546 614 792 797 816 1,491 1,561
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216 18,532
Total Preferred & Common Equity
15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216 18,532
Preferred Stock
- - - - - - - - - 0.00 0.00
Total Common Equity
15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216 18,532
Common Stock
14,592 14,747 14,807 14,762 14,735 14,631 14,296 14,261 13,046 16,879 16,941
Retained Earnings
903 644 428 -284 -529 -1,258 -983 -840 1,011 1,337 1,591

Annual Metrics And Ratios for Marvell Technology

This table displays calculated financial ratios and metrics derived from Marvell Technology's official financial filings.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - 848,100,000.00
DEI Adjusted Shares Outstanding
- - - - - - 848,100,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 3.15
Growth Metrics
- - - - - - -
Profitability Metrics
- - - - - - -
Net Operating Profit after Tax (NOPAT)
-483 -181 -243 -457 -397 -504 1,159
Return On Investment Capital (ROIC_SIMPLE)
- - - -2.27% -2.09% -2.88% 6.17%
Earnings before Interest and Taxes (EBIT)
879 -256 -345 238 -568 -720 3,249
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,411 413 922 1,669 830 637 4,540
Valuation Ratios
- - - - - - -
Leverage & Solvency
- - - - - - -
Liquidity Ratios
- - - - - - -
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -9,061 -11,000 -39 774 1,000 1,562
Efficiency Ratios
- - - - - - -
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 8,880 19,637 19,218 18,047 16,543 16,140
Increase / (Decrease) in Invested Capital
0.00 8,880 10,756 -418 -1,172 -1,504 -402
Book Value per Share
$0.00 $12.61 $18.61 $18.33 $17.16 $15.52 $16.87
Tangible Book Value per Share
$0.00 $1.24 ($2.33) ($1.23) ($0.88) ($1.01) $1.76
Total Capital
0.00 9,629 20,250 20,129 18,997 17,491 18,779
Total Debt
0.00 1,193 4,548 4,492 4,166 4,064 4,471
Total Long-Term Debt
0.00 993 4,485 3,908 4,059 3,934 3,971
Net Debt
0.00 444 3,935 3,581 3,215 3,116 1,832
Capital Expenditures (CapEx)
82 107 169 206 336 285 327
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -8.78 555 568 405 275 1,101
Debt-free Net Working Capital (DFNWC)
0.00 740 1,168 1,479 1,356 1,223 3,740
Net Working Capital (NWC)
0.00 540 1,105 894 1,249 1,094 3,240
Net Nonoperating Expense (NNE)
-2,067 96 178 -294 536 381 -1,511
Net Nonoperating Obligations (NNO)
0.00 444 3,935 3,581 3,215 3,116 1,832
Total Depreciation and Amortization (D&A)
532 669 1,267 1,431 1,398 1,357 1,291
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.53) ($0.19) ($1.08) ($1.02) $3.10
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 796.86M 851.40M 861.30M 865.50M 861M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.53) ($0.19) ($1.08) ($1.02) $3.07
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 796.86M 851.40M 861.30M 865.50M 869.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 847.80M 856.90M 866M 866.10M 874.30M
Normalized Net Operating Profit after Tax (NOPAT)
-132 -36 -221 252 -306 -256 1,173
Debt Service Ratios
- - - - - - -
Payout Ratios
- - - - - - -

Quarterly Metrics And Ratios for Marvell Technology

This table displays calculated financial ratios and metrics derived from Marvell Technology's official financial filings.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
DEI Shares Outstanding
- - - - - - - - 848,100,000.00 874,300,000.00 874,800,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - 848,100,000.00 874,300,000.00 874,800,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.47 0.04 0.35
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.56% -12.17% -5.07% 6.87% 27.40% 63.26% 57.60% 36.83% - 27.57% 36.55%
EBITDA Growth
-20.89% 11.57% 77.68% -284.71% 71.70% 215.38% 141.31% 813.79% - -23.18% 21.93%
EBIT Growth
-242.92% 16.50% 51.19% -380.38% 806.31% 277.58% 392.02% 422.28% - -48.56% 54.03%
NOPAT Growth
-242.92% 16.50% 51.19% -380.38% 1,111.03% 309.15% 444.07% 162.42% - -36.96% 54.78%
Net Income Growth
-2,450.00% -27.65% 6.84% -311.63% 150.98% 182.51% 200.78% 381.13% - -80.61% 58.11%
EPS Growth
-2,150.00% -25.00% 8.33% -310.53% 151.11% 180.00% 200.00% 382.05% - -80.00% 50.00%
Operating Cash Flow Growth
55.51% 55.71% 172.36% 6.62% -5.96% 2.59% 50.65% 8.58% - 91.89% 31.17%
Free Cash Flow Firm Growth
164.26% 358.52% 508.80% 190.70% 51.47% 53.73% 11.00% -31.60% - -261.86% -284.00%
Invested Capital Growth
-6.10% -7.11% -8.35% -11.20% -8.33% -9.60% -8.29% -4.75% - 20.30% 21.74%
Revenue Q/Q Growth
0.56% -18.62% 9.65% 19.11% 19.87% 4.29% 5.85% 3.41% - 8.97% 13.30%
EBITDA Q/Q Growth
67.08% -45.13% 35.85% -243.60% 255.30% 5.95% 3.18% 321.01% - -39.06% 63.76%
EBIT Q/Q Growth
77.24% -357.36% 34.08% -600.00% 133.47% 12.50% 7.94% 693.63% - -68.52% 223.22%
NOPAT Q/Q Growth
77.24% -357.36% 34.08% -600.00% 147.90% -5.39% 8.45% 26.99% - -66.51% 166.26%
Net Income Q/Q Growth
-139.01% 45.10% 10.34% -249.87% 129.60% -11.14% 9.50% 876.03% - -91.29% 792.75%
EPS Q/Q Growth
-136.84% 44.44% 12.00% -254.55% 129.49% -13.04% 10.00% 900.00% - -91.11% 725.00%
Operating Cash Flow Q/Q Growth
8.67% -40.63% -5.58% 75.03% -4.16% -35.23% 38.66% 26.15% - 70.94% -5.21%
Free Cash Flow Firm Q/Q Growth
108.40% 9.24% 21.71% 4.92% 8.59% 10.86% -12.13% -35.35% - -479.74% 0.11%
Invested Capital Q/Q Growth
-3.46% -1.49% -1.43% -5.26% -0.34% -2.85% -0.01% -1.61% - 19.78% 1.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.55% 45.46% 46.16% 23.05% 50.48% 50.25% 50.38% 51.57% - 52.15% 53.14%
EBITDA Margin
22.91% 15.95% 19.77% -23.83% 30.87% 31.37% 30.58% 124.49% - 18.89% 27.30%
Operating Margin
-2.33% -13.12% -7.89% -46.36% 12.94% 14.28% 14.46% 17.25% - 14.04% 16.78%
EBIT Margin
-2.33% -13.12% -7.89% -46.36% 12.94% 13.96% 14.24% 109.26% - 5.63% 16.06%
Profit (Net Income) Margin
-27.53% -18.57% -15.19% -44.61% 11.02% 9.39% 9.71% 91.65% - 1.43% 11.24%
Tax Burden Percent
449.83% 109.00% 132.22% 90.11% 100.20% 82.40% 83.35% 85.82% - 41.42% 81.42%
Interest Burden Percent
262.16% 129.88% 145.62% 106.79% 84.95% 81.59% 81.83% 97.74% - 61.21% 86.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% -0.20% 17.60% 16.65% 14.18% - 58.58% 18.58%
Return on Invested Capital (ROIC)
-0.48% -2.66% -1.59% -9.89% 4.32% 4.52% 5.19% 7.12% - 2.86% 7.25%
ROIC Less NNEP Spread (ROIC-NNEP)
-11.35% -5.80% -5.08% -15.40% 3.20% 3.03% 3.62% 71.13% - -2.61% 3.64%
Return on Net Nonoperating Assets (RNNOA)
-2.53% -1.34% -1.21% -3.60% 0.72% 0.66% 0.78% 12.92% - -0.32% 0.42%
Return on Equity (ROE)
-3.02% -4.00% -2.80% -13.49% 5.04% 5.18% 5.97% 20.04% - 2.54% 7.67%
Cash Return on Invested Capital (CROIC)
4.16% 5.34% 7.07% 7.94% 5.78% 8.85% 9.04% 11.02% - -11.61% -12.04%
Operating Return on Assets (OROA)
-0.59% -3.28% -1.98% -12.03% 3.60% 4.48% 5.04% 41.24% - 2.09% 6.30%
Return on Assets (ROA)
-6.93% -4.64% -3.81% -11.58% 3.07% 3.01% 3.44% 34.59% - 0.53% 4.41%
Return on Common Equity (ROCE)
-3.02% -4.00% -2.80% -13.49% 5.04% 5.18% 5.97% 20.04% - 2.54% 7.67%
Return on Equity Simple (ROE_SIMPLE)
0.00% -6.77% -6.80% -11.05% 0.00% -3.69% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-23 -107 -70 -492 236 223 242 307 420 141 374
NOPAT Margin
-1.63% -9.18% -5.52% -32.45% 12.97% 11.76% 12.05% 14.80% - 5.81% 13.66%
Net Nonoperating Expense Percent (NNEP)
10.87% 3.14% 3.49% 5.51% 1.12% 1.49% 1.58% -64.01% - 5.47% 3.60%
Return On Investment Capital (ROIC_SIMPLE)
-0.12% - - - 1.35% 1.27% 1.35% 1.66% 2.24% 0.61% 1.59%
Cost of Revenue to Revenue
53.45% 54.54% 53.84% 76.95% 49.52% 49.75% 49.62% 48.43% - 47.85% 46.86%
SG&A Expenses to Revenue
14.86% 17.22% 15.50% 13.54% 10.77% 9.83% 9.61% 9.15% - 10.69% 9.40%
R&D to Revenue
32.22% 41.01% 38.24% 32.23% 27.46% 26.79% 25.87% 24.70% - 26.98% 27.05%
Operating Expenses to Revenue
48.89% 58.58% 54.05% 69.40% 37.54% 35.97% 35.92% 34.32% - 38.11% 36.36%
Earnings before Interest and Taxes (EBIT)
-33 -152 -100 -703 235 265 286 2,267 432 136 440
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
327 185 252 -361 561 595 613 2,583 749 457 748
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.92 4.09 3.61 5.49 7.27 4.06 4.78 5.75 - 7.92 8.85
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 421.48 79.53 - 81.44 71.00
Price to Revenue (P/Rev)
10.57 11.09 9.72 13.66 16.93 8.30 8.87 10.37 - 16.54 17.36
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.66 - 57.08 62.15
Dividend Yield
0.36% 0.35% 0.41% 0.28% 0.21% 0.39% 0.32% 0.26% - 0.15% 0.13%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.06% - 1.75% 1.61%
Enterprise Value to Invested Capital (EV/IC)
3.40 3.52 3.12 4.62 6.09 3.57 4.20 5.22 - 7.52 8.44
Enterprise Value to Revenue (EV/Rev)
11.15 11.70 10.34 14.26 17.47 8.82 9.32 10.59 - 16.67 17.47
Enterprise Value to EBITDA (EV/EBITDA)
74.00 72.77 56.30 185.60 158.30 54.50 47.55 33.66 - 33.02 36.40
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 724.31 71.57 - 46.57 50.41
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 1,034.73 82.87 - 120.44 122.52
Enterprise Value to Operating Cash Flow (EV/OCF)
44.82 42.10 32.49 44.73 59.94 33.93 36.55 43.67 - 70.67 75.04
Enterprise Value to Free Cash Flow (EV/FCFF)
79.31 63.54 42.18 54.68 100.79 38.28 44.42 46.25 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.29 0.29 0.31 0.30 0.32 0.33 0.32 - 0.27 0.27
Long-Term Debt to Equity
0.27 0.28 0.28 0.30 0.29 0.22 0.30 0.28 - 0.27 0.27
Financial Leverage
0.22 0.23 0.24 0.23 0.22 0.22 0.22 0.18 - 0.12 0.12
Leverage Ratio
1.44 1.43 1.42 1.45 1.47 1.46 1.48 1.51 - 1.49 1.51
Compound Leverage Factor
3.76 1.85 2.07 1.55 1.25 1.19 1.21 1.47 - 0.91 1.30
Debt to Total Capital
21.93% 22.26% 22.51% 23.44% 23.23% 24.12% 24.97% 24.12% - 21.41% 21.12%
Short-Term Debt to Total Capital
0.56% 0.64% 0.71% 0.74% 0.74% 7.15% 2.79% 2.70% - 0.00% 0.00%
Long-Term Debt to Total Capital
21.36% 21.63% 21.80% 22.70% 22.49% 16.97% 22.18% 21.43% - 21.41% 21.12%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
78.07% 77.74% 77.49% 76.56% 76.77% 75.88% 75.03% 75.88% - 78.59% 78.88%
Debt to EBITDA
5.02 4.82 4.25 9.92 6.38 4.02 3.15 1.82 - 1.13 1.09
Net Debt to EBITDA
3.87 3.84 3.42 7.81 4.89 3.18 2.29 0.72 - 0.25 0.23
Long-Term Debt to EBITDA
4.89 4.68 4.12 9.60 6.18 2.83 2.80 1.62 - 1.13 1.09
Debt to NOPAT
-10.48 -11.02 -13.63 -5.92 -8.06 -20.33 68.55 4.49 - 4.11 3.68
Net Debt to NOPAT
-8.09 -8.76 -10.96 -4.66 -6.18 -16.08 49.76 1.76 - 0.93 0.76
Long-Term Debt to NOPAT
-10.21 -10.70 -13.21 -5.73 -7.80 -14.30 60.89 3.98 - 4.11 3.68
Altman Z-Score
5.78 6.20 5.33 7.08 8.96 5.18 5.84 7.37 - 10.55 11.62
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.69 1.80 1.79 1.60 1.54 1.30 1.88 2.01 - 3.28 3.17
Quick Ratio
1.14 1.18 1.21 1.06 0.98 0.69 1.12 1.56 - 2.51 2.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,148 1,255 1,527 1,602 1,740 1,929 1,695 1,096 822 -3,122 -3,118
Operating Cash Flow to CapEx
769.86% 354.64% 635.68% 715.07% 735.34% 358.34% 1,001.30% 793.32% - 410.28% 477.90%
Free Cash Flow to Firm to Interest Expense
21.83 25.71 31.55 33.94 38.66 39.60 32.66 21.40 - -59.12 -50.62
Operating Cash Flow to Interest Expense
10.39 6.65 6.33 11.36 11.42 6.84 8.89 11.37 - 12.10 9.83
Operating Cash Flow Less CapEx to Interest Expense
9.04 4.77 5.33 9.77 9.87 4.93 8.01 9.94 - 9.15 7.77
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.25 0.25 0.26 0.28 0.32 0.35 0.38 - 0.37 0.39
Accounts Receivable Turnover
4.76 5.68 4.65 4.86 5.36 6.42 5.76 6.13 - 5.78 5.15
Inventory Turnover
3.33 3.33 3.22 3.61 3.57 3.89 4.28 4.10 - 3.42 3.74
Fixed Asset Turnover
8.26 7.67 7.16 7.25 7.46 8.48 9.18 9.52 - 9.98 10.13
Accounts Payable Turnover
7.33 8.69 6.81 6.79 6.55 8.36 7.53 6.56 - 6.65 6.41
Days Sales Outstanding (DSO)
76.67 64.26 78.45 75.10 68.03 56.87 63.36 59.58 - 63.14 70.88
Days Inventory Outstanding (DIO)
109.74 109.66 113.50 101.21 102.12 93.74 85.18 88.99 - 106.72 97.48
Days Payable Outstanding (DPO)
49.80 41.99 53.62 53.79 55.72 43.64 48.49 55.65 - 54.92 56.92
Cash Conversion Cycle (CCC)
136.61 131.94 138.34 122.52 114.43 106.96 100.06 92.92 - 114.93 111.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
18,047 17,777 17,522 16,600 16,543 16,071 16,069 15,811 16,140 19,334 19,562
Invested Capital Turnover
0.30 0.29 0.29 0.30 0.33 0.38 0.43 0.48 - 0.49 0.53
Increase / (Decrease) in Invested Capital
-1,172 -1,361 -1,597 -2,094 -1,504 -1,706 -1,453 -789 -402 3,262 3,493
Enterprise Value (EV)
61,419 62,579 54,604 76,655 100,773 57,331 67,434 82,568 - 145,333 165,108
Market Capitalization
58,204 59,280 51,287 73,428 97,658 53,984 64,191 80,813 - 144,216 164,077
Book Value per Share
$17.16 $16.72 $16.41 $15.44 $15.52 $15.37 $15.57 $16.31 $16.87 $20.83 $21.18
Tangible Book Value per Share
($0.88) ($0.98) ($0.98) ($1.35) ($1.01) ($0.23) $0.18 $1.18 $1.76 $2.03 $2.64
Total Capital
18,997 18,625 18,331 17,468 17,491 17,545 17,889 18,526 18,779 23,177 23,495
Total Debt
4,166 4,146 4,126 4,095 4,064 4,233 4,467 4,469 4,471 4,961 4,963
Total Long-Term Debt
4,059 4,028 3,997 3,966 3,934 2,977 3,968 3,969 3,971 4,961 4,963
Net Debt
3,215 3,298 3,317 3,227 3,116 3,347 3,243 1,754 1,832 1,118 1,030
Capital Expenditures (CapEx)
71 92 48 75 70 93 46 73 114 156 127
Debt-free, Cash-free Net Working Capital (DFCFNWC)
405 451 538 315 275 1,266 1,389 561 1,101 1,344 1,487
Debt-free Net Working Capital (DFNWC)
1,356 1,298 1,347 1,183 1,223 2,151 2,613 3,275 3,740 5,187 5,420
Net Working Capital (NWC)
1,249 1,180 1,217 1,053 1,094 896 2,114 2,776 3,240 5,187 5,420
Net Nonoperating Expense (NNE)
369 109 123 184 35 45 47 -1,594 24 106 66
Net Nonoperating Obligations (NNO)
3,215 3,298 3,317 3,227 3,116 2,759 2,647 1,754 1,832 1,118 1,030
Total Depreciation and Amortization (D&A)
360 338 352 342 326 330 328 316 317 321 308
Debt-free, Cash-free Net Working Capital to Revenue
7.35% 8.43% 10.19% 5.85% 4.76% 19.46% 19.19% 7.20% - 15.41% 15.74%
Debt-free Net Working Capital to Revenue
24.62% 24.28% 25.51% 22.00% 21.21% 33.09% 36.12% 42.03% - 59.51% 57.35%
Net Working Capital to Revenue
22.67% 22.07% 23.06% 19.59% 18.96% 13.78% 29.21% 35.62% - 59.51% 57.35%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.21 $0.23 $2.22 $0.44 $0.04 $0.34
Adjusted Weighted Average Basic Shares Outstanding
861.30M 865M 865.70M 865.70M 865.50M 864.80M 862.60M 855.80M 861M 882M 897.40M
Adjusted Diluted Earnings per Share
($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.20 $0.22 $2.20 $0.45 $0.04 $0.33
Adjusted Weighted Average Diluted Shares Outstanding
861.30M 865M 865.70M 865.70M 865.50M 875.60M 870.40M 863.70M 869.70M 893.30M 921.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
866M 865.60M 866.20M 865.30M 866.10M 862.20M 862.10M 848.10M 874.30M 874.80M 876.90M
Normalized Net Operating Profit after Tax (NOPAT)
-5.25 -104 -67 -241 156 213 249 315 290 245 372
Normalized NOPAT Margin
-0.37% -8.94% -5.30% -15.91% 8.58% 11.23% 12.42% 15.20% - 10.14% 13.58%
Pre Tax Income Margin
-6.12% -17.04% -11.49% -49.50% 10.99% 11.39% 11.65% 106.79% - 3.45% 13.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.63 -3.12 -2.07 -14.89 5.23 5.43 5.50 44.27 - 2.58 7.14
NOPAT to Interest Expense
-0.44 -2.18 -1.45 -10.42 5.24 4.58 4.66 6.00 - 2.66 6.08
EBIT Less CapEx to Interest Expense
-1.98 -5.00 -3.07 -16.48 3.67 3.53 4.61 42.84 - -0.37 5.08
NOPAT Less CapEx to Interest Expense
-1.79 -4.06 -2.45 -12.01 3.68 2.67 3.77 4.56 - -0.29 4.02
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-22.16% -21.14% -21.47% -14.04% -23.45% -42.22% -200.48% 8.33% - 8.20% 7.93%
Augmented Payout Ratio
-38.23% -51.75% -70.65% -56.33% -105.37% -228.38% -1,109.57% 90.78% - 83.40% 79.90%

Financials Breakdown Chart

Key Financial Trends

Marvell Technology’s latest quarter shows a sharp improvement in profitability and cash generation, but the balance sheet also reflects a large acquisition-driven expansion and materially higher leverage than a year ago.

For the fiscal first quarter of 2027, Marvell reported revenue of $2.42 billion, up from $2.22 billion in the prior quarter and well above $1.90 billion a year earlier. Net income came in at $34.5 million, compared with $396.1 million in Q4 2026 and a loss of $215.6 million in Q1 2026. Even though earnings were much lower than the immediately prior quarter, the company remained profitable and produced strong operating cash flow.

Operating cash flow in Q1 2027 was $638.8 million, a meaningful improvement from $373.7 million in Q4 2026 and $332.9 million in Q1 2026. That suggests the underlying business is still generating solid cash, helped by non-cash charges such as depreciation and amortization. Free cash flow was pressured by acquisition spending, but core operations were healthy.

From a balance sheet perspective, Marvell ended the quarter with $3.84 billion in cash and equivalents, up from $2.71 billion in Q3 2026. However, total debt also increased, with $4.96 billion in long-term debt and no short-term debt at quarter-end. Total liabilities rose to $8.73 billion, while equity was $18.22 billion.

Looking at the last several years, the business has clearly grown, but the path has been uneven. Revenue has moved from the mid-$1 billion range in 2023 to above $2.4 billion recently, while gross profit has expanded along with the company’s semiconductor demand. At the same time, Marvell has posted periods of significant operating losses, especially in 2024 and early 2025, and its results have been influenced by restructuring charges, acquisition activity, and large non-cash adjustments.

  • Revenue growth remains strong: Q1 2027 revenue of $2.42 billion topped both the prior quarter and the year-ago period.
  • Operating cash flow improved materially: Q1 2027 operating cash flow of $638.8 million was higher than the previous two quarters.
  • The company remained profitable: Marvell posted net income of $34.5 million, avoiding a loss despite a difficult comparison.
  • Cash balance increased: Cash and equivalents rose to $3.84 billion, giving the company flexibility.
  • Gross profit remained healthy: Q1 2027 gross profit was $1.26 billion, showing strong underlying margins.
  • Heavy amortization continues: Amortization was $225.2 million in Q1 2027, indicating continued pressure from prior acquisitions and intangible assets.
  • Restructuring charges are still present: Marvell recorded a $10.7 million restructuring charge in Q1 2027.
  • Share count has stayed fairly stable recently: Diluted shares were 893.3 million in Q1 2027 versus 869.7 million in Q4 2026.
  • Debt increased sharply after the acquisition: Long-term debt rose to $4.96 billion, up from $3.97 billion in Q3 2026.
  • Acquisition spending was very large: Q1 2027 included $1.27 billion of acquisition-related cash outflow, which weighed on investing cash flow.

Bottom line: Marvell’s latest quarter points to a business with improving revenue and strong cash generation, but investors should watch the higher debt load, acquisition integration costs, and the company’s dependence on non-cash adjustments to support earnings. The trend in operating performance looks better than it did a year ago, but the balance sheet is carrying more risk.

09/06/26 11:45 AM ETAI Generated. May Contain Errors.

Marvell Technology Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Marvell Technology's fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Marvell Technology's net income appears to be on an upward trend, with a most recent value of $2.67 billion in 2026, rising from $1.58 billion in 2020. The previous period was -$885 million in 2025. Find out what analysts predict for Marvell Technology in the coming months.

Marvell Technology's total operating income in 2026 was $1.32 billion, based on the following breakdown:
  • Total Gross Profit: $4.18 billion
  • Total Operating Expenses: $2.86 billion

Over the last 6 years, Marvell Technology's total revenue changed from $2.70 billion in 2020 to $8.19 billion in 2026, a change of 203.6%.

Marvell Technology's total liabilities were at $7.98 billion at the end of 2026, a 17.7% increase from 2025, and a 242.5% increase since 2021.

In the past 5 years, Marvell Technology's cash and equivalents has ranged from $613.50 million in 2022 to $2.64 billion in 2026, and is currently $2.64 billion as of their latest financial filing in 2026.

Over the last 6 years, Marvell Technology's book value per share changed from 0.00 in 2020 to 16.87 in 2026, a change of 1,687.1%.



Financial statements for NASDAQ:MRVL last updated on 8/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners