MARAVAI LIFESCIENCES HOLDINGS INC

MRVI NASDAQ Healthcare
$7.04
Jul 15, 2026
Mkt Cap: $1.0B
ROC: N/A EY: N/A

Business Description

10-K filed: Mar 18, 2025

Item 1. Business Description of Business Maravai LifeSciences Holdings, Inc. (also referred to in this document as “Maravai,” “we,” “us,” “our” or “the Company”) is a leading life sciences company dedicated to providing critical products that drive the development of groundbreaking vaccines, drug...

Price History

Avg P/E: 13.5 Avg P/FCF: 17.4
2020202120222023202420252026$0.00$29.39$58.79$88.18$117.58$146.97

Income Statement

Metric20182019202020212022202320242025
Revenue123.8M143.1M284.1M799.2M883.0M288.9M259.2M185.7M
Cost of Revenue60.8M66.8M79.6M140.6M169.0M148.7M150.9M151.8M
Gross Profit63.1M76.3M204.4M658.7M714.0M140.2M108.3M34.0M
Operating Expenses45.7M52.0M84.5M104.0M147.6M175.1M345.9M249.1M
Operating Income17.4M24.3M119.9M554.6M566.4M-34.9M-237.6M-215.1M
Interest Expense27.4M30.0M30.7M30.3M20.4M45.9M47.7M27.0M
Pre-Tax Income-4.1M-5.1M91.9M243.6M281.0M637.1M-146.7M-135.0M
Income Tax417.0K-652.0K2.9M61.5M60.8M756.1M-1.9M-4.2M
Net Income-4.5M-4.5M89.0M182.0M220.2M-119.0M-144.8M-130.8M
EPS (Basic)-0.07-0.037.431.591.67-0.90-1.05-0.90
EPS (Diluted)-0.07-0.032.361.561.67-0.90-1.05-0.90
Shares Outstanding253.9M253.9M10.4M114.8M131.5M131.9M137.9M144.4M

Balance Sheet

Metric20182019202020212022202320242025
Cash & Equivalents21.9M24.7M236.2M551.3M632.1M575.0M322.4M0
Short-term Investments00000000
Accounts Receivable16.0M18.0M51.0M117.5M138.6M54.6M38.5M25.5M
Inventory14.3M14.2M33.3M51.6M43.2M51.4M50.1M40.5M
Total Current Assets53.8M60.6M331.6M740.0M847.9M699.9M429.1M296.3M
Property & Equipment42.6M94.3M101.3M46.3M52.7M162.9M164.5M198.4M
Goodwill & Intangibles442.4M422.1M401.9M270.3M500.3M547.0M354.8M0
Total Assets539.7M577.8M1.3B1.9B2.3B1.5B1.0B770.6M
Accounts Payable19.0M7.5M8.2M8.2M6.0M10.7M12.0M2.9M
Short-term Debt2.5M2.5M6.0M6.0M5.4M6.1M5.4M5.4M
Total Current Liabilities35.9M29.6M130.8M93.8M110.1M87.5M57.0M44.9M
Long-term Debt337.4M387.7M584.8M524.6M522.0M550.6M321.6M316.5M
Total Liabilities391.7M433.2M1.1B1.4B1.4B697.6M431.0M397.9M
Total Equity144.4M141.4M88.5M315.5M545.2M416.8M325.3M212.4M
Total Liab. & Equity--------

Cash Flow Statement

Metric20182019202020212022202320242025
Net Income-4.5M-4.5M89.0M182.0M220.2M-119.0M-144.8M-130.8M
Depreciation & Amort.22.3M24.1M25.8M33.5M38.1M48.8M56.9M60.5M
Operating Cash Flow-186.0K24.1M152.2M368.6M536.0M126.2M7.5M-57.6M
Capital Expenditures-3.6M-17.1M9.1M-14.3M-29.3M-52.7M-22.5M-12.4M
Acquisitions160.0K0-3.0M120.0M-238.3M-69.6M-300.0K-19.0M
Investing Cash Flow-3.5M-17.1M6.1M105.7M-267.6M-122.3M-24.3M-31.4M
Dividends Paid00000000
Share Repurchases-9.0K-227.0K292.1M00000
Debt Issued/Repaid48.7M-2.6M187.6M-6.0M-5.4M-5.8M-235.3M-5.4M
Financing Cash Flow-9.2M-4.2M53.2M-159.0M-187.5M-61.1M-235.7M-16.5M
Free Cash Flow-3.8M7.0M161.3M354.3M506.7M73.5M-15.1M-70.0M
Net Change in Cash-12.9M2.8M211.5M315.1M80.9M-57.2M-252.6M-105.5M