Maravai LifeSciences Holdings, Inc. (MRVI)

MRVI Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-121	-144.85	-119.03	220.21	182.04	88.97
Depreciation & Amortization	60.27	56.87	48.78	38.1	33.54	25.84
Other Amortization	1.91	2.9	2.93	2.79	2.68	1.83
Loss (Gain) From Sale of Assets	-	-	-	-	-11.25	-19
Asset Writedown & Restructuring Costs	54.8	166.15	-	-	-	2.88
Stock-Based Compensation	36.79	49.42	34.59	18.67	10.46	24.63
Other Operating Activities	-83.21	-110.4	61.11	301.29	327.74	-8.85
Change in Accounts Receivable	4.35	14.36	84.4	-22.27	-70.39	-33.14
Change in Inventory	5.36	0.38	0.65	9.46	-21.57	-19.1
Change in Accounts Payable	0.42	0.72	5.28	-1.58	0.68	1.18
Change in Unearned Revenue	-0.99	-0.99	0.25	-7.12	-67.85	77.22
Change in Other Net Operating Assets	-8.14	-27.09	7.27	-23.57	-17.49	9.74
Operating Cash Flow	-49.44	7.47	126.22	535.98	368.57	152.19
Operating Cash Flow Growth	-	-94.09%	-76.45%	45.42%	142.18%	531.09%
Capital Expenditures	-16.88	-29.66	-65.55	-17.09	-14.85	-25.41
Sale of Property, Plant & Equipment	-	-	-	-	0.55	34.5
Cash Acquisitions	-18.99	-	-69.62	-238.97	-	-3.02
Divestitures	-	-	-	0.62	119.96	-
Sale (Purchase) of Intangibles	-0.5	-1.5	-	-	-	-
Other Investing Activities	2.15	6.84	12.87	-12.17	-	-
Investing Cash Flow	-34.22	-24.32	-122.31	-267.61	105.66	6.07
Long-Term Debt Issued	-	0.95	-	8.46	-	609
Long-Term Debt Repaid	-	-235.03	-5.77	-13.9	-6	-412.08
Net Debt Issued (Repaid)	-234.19	-234.07	-5.77	-5.44	-6	196.92
Issuance of Common Stock	-	-	-	2.36	1.71	1,759
Repurchase of Common Stock	-5.21	-2.08	-0.02	-	-	-42.8
Other Financing Activities	-11.47	0.44	-55.3	-184.42	-154.76	-1,860
Financing Cash Flow	-250.87	-235.71	-61.09	-187.5	-159.05	53.21
Foreign Exchange Rate Adjustments	-0.05	-	-	-	-0.09	0.02
Net Cash Flow	-334.58	-252.56	-57.18	80.87	315.09	211.48
Free Cash Flow	-66.33	-22.19	60.67	518.89	353.72	126.78
Free Cash Flow Growth	-	-	-88.31%	46.69%	179.00%	1719.71%
Free Cash Flow Margin	-34.47%	-8.56%	21.00%	58.76%	44.26%	44.63%
Free Cash Flow Per Share	-0.46	-0.16	0.46	2.03	1.37	4.39
Cash Interest Paid	33.88	50.97	44.26	20.2	27.23	28.92
Cash Income Tax Paid	-	0.67	-2.99	23.03	22.47	5.01
Levered Free Cash Flow	-5.04	-9	43.83	373.29	219.25	109.9
Unlevered Free Cash Flow	12.86	17.92	69.58	383.26	235.48	127.29
Change in Working Capital	1.01	-12.61	97.84	-45.08	-176.63	35.89

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q