Maravai LifeSciences Holdings, Inc. (MRVI)
NASDAQ: MRVI · Real-Time Price · USD
7.68
-0.69 (-8.24%)
At close: Aug 28, 2026, 4:00 PM EDT
7.79
+0.11 (1.40%)
After-hours: Aug 28, 2026, 7:46 PM EDT
MRVI Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Net Income | -77.39 | -130.77 | -144.85 | -119.03 | 220.21 | 182.04 |
Depreciation & Amortization | 56.56 | 60.47 | 56.87 | 48.78 | 38.1 | 33.54 |
Other Amortization | 1.65 | 1.65 | 2.9 | 2.93 | 2.79 | 2.68 |
Loss (Gain) From Sale of Assets | - | - | - | - | - | -11.25 |
Asset Writedown & Restructuring Costs | 41.13 | 84.6 | 166.15 | - | - | - |
Stock-Based Compensation | 29.93 | 30.17 | 49.42 | 34.59 | 18.67 | 10.46 |
Other Operating Activities | -55.79 | -95.72 | -110.4 | 61.11 | 301.29 | 327.74 |
Change in Accounts Receivable | -3.47 | 12.82 | 14.36 | 84.4 | -22.27 | -70.39 |
Change in Inventory | 3.71 | 8 | 0.38 | 0.65 | 9.46 | -21.57 |
Change in Accounts Payable | -4.06 | -7.35 | 0.72 | 5.28 | -1.58 | 0.68 |
Change in Unearned Revenue | - | - | - | - | -7.12 | -67.85 |
Change in Other Net Operating Assets | -17.54 | -21.45 | -28.07 | 7.52 | -23.57 | -17.49 |
Operating Cash Flow | -25.26 | -57.57 | 7.47 | 126.22 | 535.98 | 368.57 |
Operating Cash Flow Growth | - | - | -94.09% | -76.45% | 45.42% | 142.18% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Capital Expenditures | -10.58 | -13.15 | -29.66 | -65.55 | -17.09 | -14.85 |
Sale of Property, Plant & Equipment | - | - | - | - | - | 0.55 |
Cash Acquisitions | - | -18.99 | - | -69.62 | -238.97 | - |
Divestitures | - | - | - | - | 0.62 | 119.96 |
Other Investing Activities | 0.73 | 0.73 | 5.34 | 12.87 | -12.17 | - |
Investing Cash Flow | -9.85 | -31.41 | -24.32 | -122.31 | -267.61 | 105.66 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Long-Term Debt Issued | - | - | - | - | 8.46 | - |
Long-Term Debt Repaid | - | -5.44 | -234.39 | -5.44 | -13.9 | -6 |
Net Debt Issued (Repaid) | -146.96 | -5.44 | -234.39 | -5.44 | -5.44 | -6 |
Issuance of Common Stock | - | - | - | - | 2.36 | 1.71 |
Repurchase of Common Stock | -1.22 | - | - | - | - | - |
Other Financing Activities | -16.09 | -11.06 | -1.32 | -55.65 | -184.42 | -154.76 |
Financing Cash Flow | -164.27 | -16.5 | -235.71 | -61.09 | -187.5 | -159.05 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Foreign Exchange Rate Adjustments | 0.05 | -0.03 | - | - | - | -0.09 |
Net Cash Flow | -199.33 | -105.51 | -252.56 | -57.18 | 80.87 | 315.09 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -35.84 | -70.72 | -22.19 | 60.67 | 518.89 | 353.72 |
Free Cash Flow Growth | - | - | - | -88.31% | 46.69% | 179.00% |
Free Cash Flow Margin | -17.17% | -38.07% | -8.56% | 21.00% | 58.76% | 44.26% |
Free Cash Flow Per Share | -0.24 | -0.49 | -0.16 | 0.46 | 2.03 | 1.37 |
Levered Free Cash Flow | -3.62 | -2.77 | -7.5 | 41.26 | 373.29 | 219.25 |
Unlevered Free Cash Flow | 9.7 | 12.45 | 19.42 | 67.02 | 383.26 | 235.48 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Cash Interest Paid | 26.08 | 24.98 | 50.97 | 44.26 | 20.2 | 27.23 |
Cash Income Tax Paid | - | -0.56 | 0.67 | -2.99 | 23.03 | 22.47 |
Change in Working Capital | -21.37 | -7.98 | -12.61 | 97.84 | -45.08 | -176.63 |