VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MRVI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MRVIMaravai LifeSciences Holdings, Inc.
$6.39$927M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMRVICash Flow

Maravai LifeSciences Holdings, Inc. (MRVI) Cash Flow Statement

8Y historyFree accessUpdated daily

Free cash flow generation remains inconsistent, swinging from a peak of $7.9 million in 2024Q2 to a deficit of $24.9 million in 2025Q4, reflecting the ongoing challenge of managing capital expenditures that reached 22.7% of revenue in 2023Q4.

MRVI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Cash from Operations-39.52M-57.57M7.46M126.22M535.98M368.57M152.19M24.11M-186K
Operating CF Margin %--31%2.88%43.68%60.7%46.12%53.57%16.85%-0.15%
Operating CF Growth %-237.47%-871.24%-94.09%-76.45%45.42%142.18%531.09%13065.05%-
Net Income-104.56M-130.77M-259.62M-119.03M490.66M469.25M78.82M-5.2M-16.91M
Depreciation & Amortization48.62M60.47M56.87M48.78M38.1M24.75M25.84M24.08M22.35M
Stock-Based Compensation15.85M049.41M34.59M18.67M10.46M24.63M1.68M2.12M
Deferred Taxes6K-20K2.32M754.94M42.32M46.9M-5.46M-1.16M317K
Other Non-Cash Items52.37M20.73M171.1M-690.9M-8.7M-6.16M-7.52M2.42M7.79M
Working Capital Changes-17.13M-7.98M-12.61M97.84M-45.08M-176.63M35.89M2.29M-15.84M
Change in Receivables-5.26M12.82M14.36M84.39M-22.27M-70.39M-33.14M-1.89M-4.15M
Change in Inventory7.58M8M377K649K9.46M-21.57M-19.1M106K2.31M
Change in Payables2.43M-7.35M723K5.28M-1.58M676K1.18M2.47M-871K
Cash from Investing-12.71M-31.41M-24.32M-122.31M-267.61M105.66M6.07M-17.15M-3.45M
Capital Expenditures-12.35M-13.15M-29.66M-65.55M-17.09M-14.85M-25.41M-17.15M-3.61M
CapEx % of Revenue6.03%7.08%11.44%22.69%1.94%1.86%8.94%11.98%2.92%
Acquisitions-362K-18.26M0-69.62M-238.35M119.96M-3.02M0160K
Investments---------
Other Investing005.34M12.87M-12.17M548K34.5M0160K
Cash from Financing-66.83M-16.5M-235.71M-61.09M-187.5M-159.05M53.21M-4.17M-9.17M
Debt Issued (Net)-55.26M-5.44M-234.07M-5.77M-5.44M-6M196.92M-2.64M55.43M
Equity Issued (Net)124K0-2.08M-20K2.36M1.71M-42.8M-227K-9K
Dividends Paid00000000-52.06M
Share Repurchases111K0-2.08M-20K00-1.46B-227K-9K
Other Financing-11.69M-11.06M443K-55.3M-184.42M-154.76M-100.91M-1.3M-12.53M
Net Change in Cash-119.13M-105.51M-252.56M-57.18M80.87M315.09M211.48M2.83M-12.87M
Free Cash Flow-51.87M-70.72M-22.19M60.67M518.89M353.72M126.78M6.97M-3.8M
FCF Margin %-25.34%-38.08%-8.56%21%58.76%44.26%44.63%4.87%-3.07%
FCF Growth %-118.99%-218.67%-136.58%-88.31%46.69%179.01%1719.71%283.49%-
FCF per Share-0.35-0.49-0.160.463.942.901.310.07-0.04
FCF Conversion (FCF/Net Income)0.50x0.44x-0.05x-1.06x2.43x2.02x1.98x-2.84x0.01x
Interest Paid12.25M050.97M020.2M27.23M28.92M28.73M25.68M
Taxes Paid00670K023.03M22.47M5.01M802K97K

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Post-pandemic demand normalization

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings and Cash Flow Disconnect

According to the provided quarterly data, Maravai's operating cash flow frequently diverges from net income, as evidenced by the 2026Q1 OCF/NI ratio of -2.32, which suggests that non-cash charges and working capital fluctuations continue to obscure the underlying cash-generating capacity of the core business operations.

The persistent gap between net income and operating cash flow indicates that reported losses are heavily influenced by non-cash items, likely including depreciation and amortization from the company's significant capital investments. Investors should monitor whether this divergence narrows as the company moves past its post-pandemic restructuring phase, as current figures make it difficult to assess true operational profitability.

Volatile Free Cash Flow Generation

As reported in financial statements, Maravai's free cash flow trajectory remains highly erratic, swinging from a peak of $7.9 million in 2024Q2 to a low of -$24.9 million in 2025Q4, reflecting the ongoing difficulty in stabilizing cash generation amidst a shifting post-pandemic revenue environment.

The inconsistency in FCF margins suggests that the company's cost structure is not yet fully aligned with its current revenue base. This volatility warrants further investigation into whether the recent return to positive FCF in 2026Q1 represents a sustainable trend or merely a temporary benefit from timing differences in working capital.

Capital Intensity Amidst Capacity Rightsizing

Based on Maravai's reported figures, capital expenditures have remained a significant drain on liquidity, with CapEx/Revenue ratios peaking at 22.7% in 2023Q4, indicating that the company is still absorbing the costs of maintaining its specialized, cGMP-compliant manufacturing infrastructure despite lower utilization rates.

The high level of capital intensity relative to revenue suggests that the company is burdened by fixed costs associated with its San Diego facilities. Unless revenue growth accelerates to improve asset utilization, these maintenance-heavy capital requirements may continue to pressure the company's ability to achieve consistent free cash flow.

Working Capital Drag on Liquidity

Data from recent filings reveals that working capital changes have been a frequent source of cash volatility, with a significant $19.4 million outflow in 2025Q4, suggesting that inventory management and collection cycles are currently struggling to provide a reliable buffer for the company's operating cash needs.

The erratic nature of these working capital swings may indicate challenges in managing inventory levels for specialized reagents in a post-COVID demand environment. Investors should monitor whether the company can optimize its cash conversion cycle to prevent further liquidity strain during periods of revenue contraction.

MRVI — Frequently Asked Questions

Quick answers to the most common questions about buying MRVI stock.

How much cash does Maravai LifeSciences Holdings, Inc. (MRVI) generate from operations?

Maravai LifeSciences Holdings, Inc. (MRVI) generated $-57.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Maravai LifeSciences Holdings, Inc.'s free cash flow?

Maravai LifeSciences Holdings, Inc. (MRVI) reported negative free cash flow of $70.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Maravai LifeSciences Holdings, Inc.'s capital expenditure (CapEx)?

Maravai LifeSciences Holdings, Inc. (MRVI) spent $13.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.