2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $3B | $4.5B | $5.9B | $5.5B | $5.8B |
Cost of Revenue | $1.5B | $2.4B | $2.9B | $3.2B | $3.4B |
Gross Profit | $1.5B | $2.1B | $3B | $2.3B | $2.4B |
Gross Profit % | 50% | 46% | 51% | 42% | 41% |
R&D Expenses | $1.1B | $1.4B | $1.8B | $1.9B | $2B |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$277M | -$421M | -$164M | -$933M | -$885M |
Dep. & Amort. | $642M | $1.2B | $1.4B | $1.4B | $1.4B |
Def. Tax | -$39M | -$94M | $50M | $151M | -$112M |
Stock Comp. | $242M | $461M | $552M | $610M | $597M |
Chg. in WC | $68M | -$663M | -$650M | $58M | $129M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $748M | $614M | $911M | $951M | $948M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $748M | $614M | $911M | $951M | $948M |
Receivables | $537M | $1B | $1.2B | $1.1B | $1B |
Inventory | $268M | $720M | $1.1B | $864M | $1B |
Marvell reported record Q4 FY25 revenue of $1.817 billion, growing 20% sequentially and 27% year-over-year, driven by strong AI demand in the data center market and recovery in multi-market businesses.
For FY25, Marvell achieved $5.77 billion in revenue, with data center revenue growing 88% year-over-year. AI revenue significantly exceeded the $1.5 billion target and is expected to surpass $2.5 billion in FY26.
The company forecasts Q1 FY26 revenue of $1.875 billion (+/- 5%) with non-GAAP gross margin at approximately 60% and non-GAAP EPS in the range of $0.56 to $0.66.
Marvell highlighted strong momentum in custom silicon programs, including high-volume production of AI XPUs and follow-on generation projects, with expectations for continued growth in FY26 and beyond.
The company remains optimistic about long-term growth prospects, targeting a $15 billion data center TAM by calendar year 2028, supported by advancements in AI, connectivity, and custom solutions.