MRVI Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	185.74	259.19	288.95	883	799.24
Revenue Growth (YoY)	-28.34%	-10.30%	-67.28%	10.48%	181.32%
Cost of Revenue	151.75	150.88	148.74	168.96	140.56
Gross Profit	33.99	108.31	140.2	714.04	658.68
Selling, General & Admin	145.12	161.77	151.39	129.26	100.06
Research & Development	17.4	19.22	17.28	18.37	15.22
Other Operating Expenses	86.74	162.93	3.18	-7.8	11.25
Total Operating Expenses	249.26	343.93	171.85	139.83	126.53
Operating Income	-215.27	-235.62	-31.65	574.22	554.65
Interest Income	11.44	27.4	27.73	2.34	-
Interest Expense	-26.99	-47.7	-45.89	-20.41	-30.26
Other Non-Operating Income (Expense)	-4.15	-5.57	667.55	-4.67	6.38
Total Non-Operating Income (Expense)	-19.71	-25.87	649.38	-22.74	-23.88
Pretax Income	-234.97	-261.48	617.74	551.47	530.77
Provision for Income Taxes	-4.21	-1.86	756.11	60.81	61.52
Net Income	-130.77	-144.85	-119.03	220.21	182.04
Minority Interest in Earnings	-99.99	-114.78	-19.35	270.46	287.21
Net Income to Common	-130.77	-144.85	-119.03	220.21	182.04
Net Income Growth	-	-	-	20.97%	104.60%
Shares Outstanding (Basic)	144	138	132	255	258
Shares Outstanding (Diluted)	144	138	132	255	258
Shares Change (YoY)	4.68%	4.54%	-48.33%	-0.96%	791.80%
EPS (Basic)	-0.90	-1.05	-0.90	1.67	1.59
EPS (Diluted)	-0.90	-1.05	-0.90	1.67	1.56
EPS Growth	-	-	-	7.05%	-33.90%
Free Cash Flow	-69.99	-15.05	73.54	519.99	353.72
Free Cash Flow Growth	-	-	-85.86%	47.01%	179.00%
Free Cash Flow Per Share	-0.48	-0.11	0.56	2.04	1.37
Gross Margin	18.30%	41.79%	48.52%	80.87%	82.41%
Operating Margin	-115.89%	-90.91%	-10.95%	65.03%	69.40%
Profit Margin	-124.24%	-100.17%	-47.89%	55.57%	58.71%
FCF Margin	-37.68%	-5.81%	25.45%	58.89%	44.26%
EBITDA	-154.79	-178.75	17.13	612.32	588.19
EBITDA Margin	-83.34%	-68.97%	5.93%	69.35%	73.59%
EBIT	-215.27	-235.62	-31.65	574.22	554.65
EBIT Margin	-115.89%	-90.91%	-10.95%	65.03%	69.40%
Effective Tax Rate	1.79%	0.71%	122.40%	11.03%	11.59%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q