-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Marvell Technology's Income Statement
| Chart | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$4.46 B | $5.92 B | $5.51 B | $5.77 B | $8.19 B |
| Cost of Revenue |
|
$2.40 B | $2.93 B | $3.21 B | $3.39 B | $4.01 B |
| Gross Profit |
|
$2.06 B | $2.99 B | $2.29 B | $2.38 B | $4.18 B |
| Research & Development |
|
$1.42 B | $1.78 B | $1.90 B | $1.95 B | $2.08 B |
| Selling,General & Administrative |
|
$955.30 M | $843.60 M | $834.00 M | $798.20 M | $767.10 M |
| Operating Expense |
|
$2.41 B | $2.75 B | $2.86 B | $3.10 B | $2.86 B |
| Operating Income |
|
-$347.70 M | $238.00 M | -$567.70 M | -$720.30 M | $1.32 B |
| Net Income |
|
-$421.00 M | -$163.50 M | -$933.40 M | -$885.00 M | $2.67 B |
Marvell Technology's Assets vs Liabilities & Equity
Marvell Technology's Balance Sheet
| Chart | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$613.50 M | $911.00 M | $950.80 M | $948.30 M | $2.64 B |
| Inventories |
|
$720.30 M | $1.07 B | $864.40 M | $1.03 B | $1.39 B |
| Total Current Assets |
|
$2.49 B | $3.28 B | $3.06 B | $3.12 B | $6.46 B |
| Property,Plant and Equipment |
|
$604.80 M | $788.70 M | $959.60 M | $1.04 B | $935.00 M |
| Goodwill |
|
$11.51 B | $11.59 B | $11.59 B | $11.59 B | $11.06 B |
| Total Assets |
|
$22.11 B | $22.52 B | $21.23 B | $20.20 B | $22.29 B |
| Total Liabilities |
|
$6.41 B | $6.88 B | $6.40 B | $6.78 B | $7.98 B |
| Retained Earnings |
|
$1.49 B | $1.12 B | -$16.70 M | -$1.11 B | $1.36 B |
| Total Shareholder Equity |
|
$15.70 B | $15.64 B | $14.83 B | $13.43 B | $14.31 B |
| Common Stock |
|
$1.70 M | $1.70 M | $1.70 M | $1.70 M | $1.70 M |
Marvell Technology's Cash flow
| Chart | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$1.25 B | $1.39 B | $1.40 B | $1.36 B | $1.29 B |
| Dividends Payout |
|
-$191.00 M | -$204.40 M | -$206.80 M | -$207.50 M | -$205.10 M |
| Capital Expenditures (Capex) |
|
-$186.90 M | -$217.30 M | -$350.20 M | -$291.60 M | -$354.10 M |
| Free Cash Flow (FCF) |
|
$632.40 M | $1.07 B | $1.02 B | $1.39 B | $1.40 B |
Marvell Technology's Profitability
| Chart | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$2.06 B | $2.99 B | $2.29 B | $2.38 B | $4.18 B |
| Gross Profit Margin (%) |
|
46.26% | 50.47% | 41.64% | 41.31% | 51.02% |
| Operating Income |
|
-$347.70 M | $238.00 M | -$567.70 M | -$720.30 M | $1.32 B |
| Operating Income Margin (%) |
|
-7.79% | 4.02% | -10.31% | -12.49% | 16.33% |
| Net Income |
|
-$421.00 M | -$163.50 M | -$933.40 M | -$885.00 M | $2.67 B |
| Net Income Margin (%) |
|
-9.43% | -2.76% | -16.95% | -15.35% | 32.58% |
| EBITDA |
|
$901.10 M | $1.65 B | $850.70 M | $651.60 M | $1.32 B |
| EBITDA Margin (%) |
|
20.19% | 27.84% | 15.45% | 11.30% | 32.08% |
Marvell Technology's Ratios
| Chart | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
-2.68% | -1.05% | -6.29% | -6.59% | 18.66% |
| Return on Assets (ROA) |
|
-1.90% | -0.73% | -4.40% | -4.38% | 11.98% |
| Debt to Equity |
|
30.10% | 30.30% | 29.68% | 32.35% | 31.24% |
| Debt to total asset |
|
21.38% | 21.03% | 20.73% | 21.50% | 20.06% |
| Enterprise value to revenue |
|
12.76 | 7.01 | 11.19 | 17.53 | 8.52 |
| Enterprise value to EBITDA |
|
63.21 | 25.18 | 72.43 | 155.12 | 52.75 |
| Enterprise value |
|
$56.96 B | $41.50 B | $61.61 B | $101.08 B | $69.78 B |
| Tax Rate (%) |
|
12.93% | 292.13% | -23.03% | 1.08% | 12.36% |
Frequently Asked Questions
