- Q4 Net Revenue: $1.817 billion,
grew by 27% year-on-year
- Q4 Gross Margin: 50.5% GAAP gross margin; 60.1% non-GAAP gross
margin
- Q4 Diluted income per share: $0.23 GAAP diluted income per share; $0.60 non-GAAP diluted income per share
SANTA
CLARA, Calif., March 5,
2025 /PRNewswire/ -- Marvell Technology, Inc.
(NASDAQ: MRVL), a leader in data infrastructure semiconductor
solutions, today reported financial results for the fourth fiscal
quarter and fiscal year ended February 1, 2025.
Net revenue for the fourth quarter of fiscal 2025 was
$1.817 billion, $17.0 million above the mid-point of the
Company's guidance provided on December 3,
2024. GAAP net income for the fourth quarter of fiscal 2025
was $200.2 million, or
$0.23 per diluted share. Non-GAAP net
income for the fourth quarter of fiscal 2025 was $531.4 million, or $0.60 per diluted share. Cash flow from
operations for the fourth quarter was $514.0 million.
Net revenue for fiscal 2025 was $5.767 billion. GAAP net loss for fiscal
2025 was $(885.0) million, or
$(1.02) per diluted share. Non-GAAP
net income for fiscal 2025 was $1.377
billion, or $1.57 per diluted
share.
"We closed fiscal year 2025 on a high note, delivering record
fourth-quarter revenue of $1.817
billion – an increase of 20% sequentially and 27%
year-over-year. This performance was driven by strong growth in our
data center end market, where revenue increased 78% year-over-year
in the fourth quarter, along with a continued recovery in our
multi-market businesses. For the full fiscal year, we delivered a
record $1.68 billion in operating
cash flow and returned $933 million
to stockholders through stock repurchases and dividends," said
Matt Murphy, Marvell's Chairman and
CEO. "Our custom AI silicon programs have now entered volume
production, and we continue to see strong growth from our
interconnect products. Marvell has secured multiple new design
wins, including several custom silicon programs that will fuel
future growth. We are well positioned for a strong start to fiscal
2026. We expect first-quarter revenue growth of over 60 percent
year-over-year at the mid-point of guidance, and we anticipate
strong revenue growth for the full fiscal year."
First Quarter of Fiscal 2026 Financial Outlook
- Net revenue is expected to be $1.875
billion +/- 5%.
- GAAP gross margin is expected to be approximately 50.5%.
- Non-GAAP gross margin is expected to be approximately 60%.
- GAAP operating expenses are expected to be approximately
$712 million.
- Non-GAAP operating expenses are expected to be approximately
$490 million.
- Basic weighted-average shares outstanding are expected to be
867 million.
- Diluted weighted-average shares outstanding are expected to be
880 million.
- GAAP diluted net income per share is expected to be
$0.19 +/- $0.05 per share.
- Non-GAAP diluted net income per share is expected to be
$0.61 +/- $0.05 per share.
GAAP diluted EPS is calculated using basic weighted-average
shares outstanding when there is a GAAP net loss, and calculated
using diluted weighted-average shares outstanding when there is a
GAAP net income. Non-GAAP diluted EPS is calculated using diluted
weighted-average shares outstanding.
Conference Call
Marvell will conduct a conference call on Wednesday, March 5, 2025 at 1:45 p.m. Pacific Time to discuss results for the
fourth quarter and fiscal year 2025. Interested parties may join
the conference call without operator assistance by registering and
entering their phone number at https://emportal.ink/4h8OI7Q to
receive an instant automated call back. To join the call with
operator assistance, please dial 1-800-836-8184 or 1-646-357-8785.
The call will be webcast and can be accessed at the Marvell
Investor Relations website at http://investor.marvell.com/. A
replay of the call can be accessed by dialing 1-888-660-6345 or
1-646-517-4150, passcode 19355# until Wednesday, March 12, 2025.
Discussion of Non-GAAP Financial Measures
Non-GAAP financial measures exclude the effect of stock-based
compensation expense, amortization of acquired intangible assets,
acquisition and divestiture-related costs, restructuring and other
related charges (including, but not limited to, asset impairment
charges, recognition of future contractual obligations, employee
severance costs, and facility exit related charges), resolution of
legal matters, and certain expenses and benefits that are driven
primarily by discrete events that management does not consider to
be directly related to Marvell's core business. Although Marvell
excludes the amortization of all acquired intangible assets from
these non-GAAP financial measures, management believes that it is
important for investors to understand that such intangible assets
were recorded as part of purchase price accounting arising from
acquisitions, and that such amortization of intangible assets that
relate to past acquisitions will recur in future periods until such
intangible assets have been fully amortized. Investors should note
that the use of intangible assets contributed to Marvell's revenues
earned during the periods presented and are expected to contribute
to Marvell's future period revenues as well.
Marvell uses a non-GAAP tax rate to compute the non-GAAP tax
provision. This non-GAAP tax rate is based on Marvell's estimated
annual GAAP income tax forecast, adjusted to account for items
excluded from Marvell's non-GAAP income, as well as the effects of
significant non-recurring and period specific tax items which vary
in size and frequency, and excludes tax deductions and benefits
from acquired tax loss and credit carryforwards and changes in
valuation allowance on acquired deferred tax assets. Marvell's
non-GAAP tax rate is determined on an annual basis and may be
adjusted during the year to take into account events that may
materially affect the non-GAAP tax rate such as tax law changes;
acquisitions; significant changes in Marvell's geographic mix of
revenue and expenses; or changes to Marvell's corporate structure.
For the fourth quarter of fiscal 2025, a non-GAAP tax rate of 7.0%
has been applied to the non-GAAP financial results.
Marvell believes that the presentation of non-GAAP financial
measures provides important supplemental information to management
and investors regarding financial and business trends relating to
Marvell's financial condition and results of operations. While
Marvell uses non-GAAP financial measures as a tool to enhance its
understanding of certain aspects of its financial performance,
Marvell does not consider these measures to be a substitute for, or
superior to, financial measures calculated in accordance with GAAP.
Consistent with this approach, Marvell believes that disclosing
non-GAAP financial measures to the readers of its financial
statements provides such readers with useful supplemental data
that, while not a substitute for GAAP financial measures, allows
for greater transparency in the review of its financial and
operational performance.
Externally, management believes that investors may find
Marvell's non-GAAP financial measures useful in their assessment of
Marvell's operating performance and the valuation of Marvell.
Internally, Marvell's non-GAAP financial measures are used in the
following areas:
- Management's evaluation of Marvell's operating
performance;
- Management's establishment of internal operating budgets;
- Management's performance comparisons with internal forecasts
and targeted business models; and
- Management's determination of the achievement and measurement
of certain types of compensation including Marvell's annual
incentive plan and certain performance-based equity awards
(adjustments may vary from award to award).
Non-GAAP financial measures have limitations in that they do not
reflect all of the costs associated with the operations of
Marvell's business as determined in accordance with GAAP. As a
result, you should not consider these measures in isolation or as a
substitute for analysis of Marvell's results as reported under
GAAP. The exclusion of the above items from our GAAP financial
metrics does not necessarily mean that these costs are unusual or
infrequent.
Forward-Looking Statements under the Private Securities
Litigation Reform Act of 1995
This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as
amended (the "Securities Act"), and Section 21E of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), which are
subject to the "safe harbor" created by those sections. These
statements involve known and unknown risks, uncertainties and other
factors, which may cause our actual results to differ materially
from those implied by the forward-looking statements. Words such as
"anticipates," "expects," "intends," "plans," "projects,"
"believes," "seeks," "estimates," "forecasts," "targets," "may,"
"can," "will," "would" and similar expressions identify such
forward-looking statements. Forward-looking statements contained in
this press release include, but are not limited to, the statements
describing our financial outlook and future period revenues. These
statements are not guarantees of results and should not be
considered as an indication of future activity or future
performance. Forward-looking statements are predictions,
projections and other statements about future events that are based
on current expectations and assumptions and, as a result, are
subject to risks and uncertainties. Actual events or results may
differ materially from those described in this press release due to
a number of risks and uncertainties, including, but not limited to:
risks related to our ability to estimate customer demand and future
sales accurately; our ability to define, design, develop and market
products for the Artificial Intelligence (AI), Cloud, and 5G
markets; risks related to our dependence on a few customers for a
significant portion of our revenue, particularly as our major
customers comprise an increasing percentage of our revenue, as well
as risks related to a significant portion of our sales being
concentrated in the data center end market; risks that our
customers develop their own solutions, vertically integrate which
may reduce the need for our products, or acquire fully developed
solutions from third parties; our ability to secure design wins
from our customers and prospective customers; the impact of
international conflict (such as the current armed conflicts in the
Ukraine and in Israel and the Gaza
Strip) and economic volatility in either domestic or foreign
markets including risks related to trade conflicts or tensions,
regulations, and tariffs, including but not limited to, trade
restrictions imposed on our Chinese customers; risks related to
changes in general macroeconomic conditions, or expectations of
such conditions, such as high or rising interest rates,
macroeconomic slowdowns, recessions, inflation, and stagflation;
risks related to higher inventory levels; risks related to
cancellations, rescheduling or deferrals of significant customer
orders or shipments, as well as the ability of our customers to
manage inventory; our ability to realize the expected benefits from
restructuring activities; the risk of downturns in the
semiconductor industry or our customer end markets; our ability to
retain and hire key personnel; risks related to our return to
working full time in the office as of June
2025; cybersecurity risks; our ability to limit costs
related to defective products; risks related to our debt
obligations; risks related to the rapid growth of the Company;
delays or increased costs related to completing the design,
development, production and introduction of our new products due to
a variety of issues, including supply chain cross-dependencies,
dependencies on EDA and similar tools, dependencies on the use of
third-party, business partner or customer intellectual property,
collaboration and synchronization requirements with business
partners and customers, requirements to establish new
manufacturing, testing, assembly and packing processes, and other
issues; our reliance on our manufacturing partners for the
manufacture, assembly, testing and packaging of our products; risks
related to the ASIC business model which requires us
to use third-party IP including the risk that we may lose business
or experience reputational harm if third parties, including
customers, lose confidence in our ability to protect their IP
rights; the risks associated with manufacturing and selling
products and customers' products outside of the United States; our ability to complete and
realize the anticipated benefits of any acquisitions, divestitures
and investments; decreases in gross margin and results of
operations in the future due to a number of factors, including high
or increasing interest rates and volatility in foreign exchange
rates; severe financial hardship or bankruptcy of one or more of
our major customers; the effects of transitioning to smaller
geometry process technologies; the impact of any change in the
income tax laws in jurisdictions where we operate and the loss of
any beneficial tax treatment that we currently enjoy; the outcome
of pending or future litigation and legal and regulatory
proceedings; risk related to our Sustainability program; the impact
and costs associated with changes in international financial and
regulatory conditions; our ability and the ability of our customers
to successfully compete in the markets in which we serve; our
ability and our customers' ability to develop new and enhanced
products and the adoption of those products in the market; supply
chain disruptions or component shortages that may impact the
production of our products including our kitting process or may
impact the price of components which in turn may impact our margins
on any impacted products and any constrained availability from
other electronic suppliers impacting our customers' ability to ship
their products, which in turn may adversely impact our sales to
those customers; our ability to scale our operations in response to
changes in demand for existing or new products and services; risks
associated with acquisition and consolidation activity in the
semiconductor industry, including any consolidation of our
manufacturing partners; our ability to protect our intellectual
property; risks related to the impact of the COVID-19 pandemic (or
future pandemics) which have impacted, and for which lingering
effects may continue to impact our business, employees and
operations, the transportation and manufacturing of our products,
and the operations of our customers, distributors, vendors,
suppliers, and partners; our maintenance of an effective system of
internal controls; financial institution instability; and other
risks detailed in our SEC filings from time to time. The foregoing
list of factors is not exhaustive. You should carefully consider
the foregoing factors and the other risks and uncertainties that
affect our business described in the "Risk Factors" section of our
Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and
other documents filed by us from time to time with the SEC.
Forward-looking statements speak only as of the date they are made.
Readers are cautioned not to put undue reliance on forward-looking
statements, and we assume no obligation and do not intend to update
or revise these forward-looking statements, whether as a result of
new information, future events or otherwise.
About Marvell
To deliver the data infrastructure technology that connects the
world, we're building solutions on the most powerful foundation:
our partnerships with our customers. Trusted by the world's leading
technology companies for over 25 years, we move, store, process and
secure the world's data with semiconductor solutions designed for
our customers' current needs and future ambitions. Through a
process of deep collaboration and transparency, we're ultimately
changing the way tomorrow's enterprise, cloud, automotive, and
carrier architectures transform—for the better.
Marvell® and the Marvell logo
are registered trademarks of Marvell and/or its affiliates.
Marvell Technology,
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
February 1,
2025
|
|
November 2,
2024
|
|
February 3,
2024
|
|
February 1,
2025
|
|
February 3,
2024
|
Net revenue
|
|
$ 1,817.4
|
|
$ 1,516.1
|
|
$ 1,426.5
|
|
$ 5,767.3
|
|
$ 5,507.7
|
Cost of goods
sold
|
|
900.0
|
|
1,166.7
|
|
762.4
|
|
3,385.1
|
|
3,214.1
|
Gross
profit
|
|
917.4
|
|
349.4
|
|
664.1
|
|
2,382.2
|
|
2,293.6
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
499.0
|
|
488.6
|
|
459.6
|
|
1,950.4
|
|
1,896.2
|
Selling, general and
administrative
|
|
195.7
|
|
205.3
|
|
212.0
|
|
798.2
|
|
834.0
|
Restructuring related
charges
|
|
(12.5)
|
|
358.3
|
|
25.8
|
|
353.9
|
|
131.1
|
Total operating
expenses
|
|
682.2
|
|
1,052.2
|
|
697.4
|
|
3,102.5
|
|
2,861.3
|
Operating income
(loss)
|
|
235.2
|
|
(702.8)
|
|
(33.3)
|
|
(720.3)
|
|
(567.7)
|
Interest
expense
|
|
(45.0)
|
|
(47.2)
|
|
(52.6)
|
|
(189.4)
|
|
(211.7)
|
Interest income and
other, net
|
|
9.6
|
|
(0.5)
|
|
(1.4)
|
|
15.0
|
|
20.7
|
Interest and other
loss, net
|
|
(35.4)
|
|
(47.7)
|
|
(54.0)
|
|
(174.4)
|
|
(191.0)
|
Income (loss) before
income taxes
|
|
199.8
|
|
(750.5)
|
|
(87.3)
|
|
(894.7)
|
|
(758.7)
|
Provision (benefit)
for income taxes
|
|
(0.4)
|
|
(74.2)
|
|
305.4
|
|
(9.7)
|
|
174.7
|
Net income
(loss)
|
|
$
200.2
|
|
$
(676.3)
|
|
$
(392.7)
|
|
$
(885.0)
|
|
$
(933.4)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
share — basic
|
|
$
0.23
|
|
$
(0.78)
|
|
$
(0.45)
|
|
$
(1.02)
|
|
$
(1.08)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
share — diluted
|
|
$
0.23
|
|
$
(0.78)
|
|
$
(0.45)
|
|
$
(1.02)
|
|
$
(1.08)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
865.7
|
|
865.7
|
|
864.7
|
|
865.5
|
|
861.3
|
Diluted
|
|
879.9
|
|
865.7
|
|
864.7
|
|
865.5
|
|
861.3
|
Marvell Technology,
Inc.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
(In
millions)
|
|
|
|
|
|
|
|
February 1,
2025
|
|
February 3,
2024
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
948.3
|
|
$
950.8
|
Accounts receivable,
net
|
|
1,028.4
|
|
1,121.6
|
Inventories
|
|
1,029.7
|
|
864.4
|
Prepaid expenses and
other current assets
|
|
113.9
|
|
125.9
|
Total current
assets
|
|
3,120.3
|
|
3,062.7
|
Property and
equipment, net
|
|
790.5
|
|
756.0
|
Goodwill
|
|
11,586.9
|
|
11,586.9
|
Acquired intangible
assets, net
|
|
2,710.6
|
|
4,004.1
|
Deferred tax
assets
|
|
401.2
|
|
311.9
|
Other non-current
assets
|
|
1,595.0
|
|
1,506.9
|
Total
assets
|
|
$
20,204.5
|
|
$
21,228.5
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
622.2
|
|
$
411.3
|
Accrued
liabilities
|
|
972.6
|
|
1,032.9
|
Accrued employee
compensation
|
|
302.5
|
|
262.7
|
Short-term
debt
|
|
129.5
|
|
107.3
|
Total current
liabilities
|
|
2,026.8
|
|
1,814.2
|
Long-term
debt
|
|
3,934.3
|
|
4,058.6
|
Other non-current
liabilities
|
|
816.4
|
|
524.3
|
Total
liabilities
|
|
6,777.5
|
|
6,397.1
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common
stock
|
|
1.7
|
|
1.7
|
Additional paid-in
capital
|
|
14,534.1
|
|
14,845.3
|
Accumulated other
comprehensive income
|
|
0.4
|
|
1.1
|
Accumulated
deficit
|
|
(1,109.2)
|
|
(16.7)
|
Total stockholders'
equity
|
|
13,427.0
|
|
14,831.4
|
Total liabilities and
stockholders' equity
|
|
$
20,204.5
|
|
$
21,228.5
|
Marvell Technology,
Inc.
|
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
February 1,
2025
|
|
February 3,
2024
|
|
February 1,
2025
|
|
February 3,
2024
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
200.2
|
|
$
(392.7)
|
|
$
(885.0)
|
|
$
(933.4)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
78.8
|
|
73.8
|
|
304.3
|
|
299.8
|
Stock-based
compensation
|
|
147.6
|
|
155.3
|
|
597.4
|
|
609.8
|
Amortization of
acquired intangible assets
|
|
247.1
|
|
286.3
|
|
1,052.6
|
|
1,097.9
|
Restructuring related
impairment charges
|
|
4.7
|
|
0.7
|
|
528.8
|
|
32.9
|
Deferred income
taxes
|
|
(5.7)
|
|
434.5
|
|
(111.9)
|
|
150.8
|
Other expense,
net
|
|
23.8
|
|
15.0
|
|
65.9
|
|
54.9
|
Changes in assets and
liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
(30.5)
|
|
93.0
|
|
93.2
|
|
70.6
|
Prepaid expenses and
other assets
|
|
(172.8)
|
|
(107.5)
|
|
3.4
|
|
(93.1)
|
Inventories
|
|
(169.8)
|
|
78.8
|
|
(230.0)
|
|
201.9
|
Accounts
payable
|
|
71.7
|
|
(61.6)
|
|
181.5
|
|
(149.1)
|
Accrued employee
compensation
|
|
31.6
|
|
17.6
|
|
43.5
|
|
18.3
|
Accrued liabilities
and other non-current liabilities
|
|
87.3
|
|
(46.6)
|
|
37.5
|
|
9.2
|
Net cash provided by
operating activities
|
|
514.0
|
|
546.6
|
|
1,681.2
|
|
1,370.5
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
Purchases of
technology licenses
|
|
(0.8)
|
|
(10.6)
|
|
(7.0)
|
|
(13.9)
|
Purchases of property
and equipment
|
|
(69.9)
|
|
(71.0)
|
|
(284.6)
|
|
(336.3)
|
Acquisitions, net of
cash acquired
|
|
—
|
|
—
|
|
(10.4)
|
|
—
|
Other, net
|
|
0.4
|
|
(0.1)
|
|
1.3
|
|
(0.3)
|
Net cash used in
investing activities
|
|
(70.3)
|
|
(81.7)
|
|
(300.7)
|
|
(350.5)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
Repurchases of common
stock
|
|
(200.0)
|
|
(100.0)
|
|
(725.0)
|
|
(150.0)
|
Proceeds from employee
stock plans
|
|
35.2
|
|
38.1
|
|
87.6
|
|
99.2
|
Tax withholding paid
on behalf of employees for net share settlement
|
|
(84.6)
|
|
(55.0)
|
|
(274.9)
|
|
(223.7)
|
Dividend payments to
stockholders
|
|
(51.9)
|
|
(51.9)
|
|
(207.5)
|
|
(206.8)
|
Payments on technology
license obligations
|
|
(29.2)
|
|
(40.1)
|
|
(153.6)
|
|
(150.3)
|
Proceeds from
borrowings
|
|
—
|
|
—
|
|
—
|
|
1,295.3
|
Principal payments of
debt
|
|
(32.8)
|
|
(21.9)
|
|
(109.4)
|
|
(1,622.5)
|
Other, net
|
|
(0.2)
|
|
(8.9)
|
|
(0.2)
|
|
(21.4)
|
Net cash used in
financing activities
|
|
(363.5)
|
|
(239.7)
|
|
(1,383.0)
|
|
(980.2)
|
Net increase
(decrease) in cash and cash equivalents
|
|
80.2
|
|
225.2
|
|
(2.5)
|
|
39.8
|
Cash and cash
equivalents at beginning of period
|
|
868.1
|
|
725.6
|
|
950.8
|
|
911.0
|
Cash and cash
equivalents at end of period
|
|
$
948.3
|
|
$
950.8
|
|
$
948.3
|
|
$
950.8
|
Marvell Technology,
Inc.
|
Reconciliations from
GAAP to Non-GAAP (Unaudited)
|
(In millions, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
February 1,
2025
|
|
November 2,
2024
|
|
February 3,
2024
|
|
February 1,
2025
|
|
February 3,
2024
|
GAAP gross
profit
|
|
$ 917.4
|
|
$ 349.4
|
|
$ 664.1
|
|
$
2,382.2
|
|
$
2,293.6
|
Special
items:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
10.1
|
|
16.3
|
|
10.4
|
|
47.3
|
|
49.1
|
Amortization of
acquired intangible assets
|
|
169.5
|
|
180.4
|
|
194.3
|
|
721.7
|
|
748.1
|
Restructuring related
charges (a)
|
|
1.1
|
|
356.8
|
|
—
|
|
357.9
|
|
—
|
Other cost of goods
sold (b)
|
|
(6.1)
|
|
14.2
|
|
42.3
|
|
11.5
|
|
280.1
|
Total special
items
|
|
174.6
|
|
567.7
|
|
247.0
|
|
1,138.4
|
|
1,077.3
|
Non-GAAP gross
profit
|
|
$
1,092.0
|
|
$ 917.1
|
|
$ 911.1
|
|
$
3,520.6
|
|
$
3,370.9
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross
margin
|
|
50.5 %
|
|
23.0 %
|
|
46.6 %
|
|
41.3 %
|
|
41.6 %
|
Stock-based
compensation
|
|
0.6 %
|
|
1.1 %
|
|
0.7 %
|
|
0.8 %
|
|
0.9 %
|
Amortization of
acquired intangible assets
|
|
9.3 %
|
|
11.9 %
|
|
13.6 %
|
|
12.5 %
|
|
13.6 %
|
Restructuring related
charges (a)
|
|
0.1 %
|
|
23.5 %
|
|
— %
|
|
6.2 %
|
|
— %
|
Other cost of goods
sold (b)
|
|
(0.4) %
|
|
1.0 %
|
|
3.0 %
|
|
0.2 %
|
|
5.1 %
|
Non-GAAP gross
margin
|
|
60.1 %
|
|
60.5 %
|
|
63.9 %
|
|
61.0 %
|
|
61.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GAAP operating
expenses
|
|
$ 682.2
|
|
$
1,052.2
|
|
$ 697.4
|
|
$
3,102.5
|
|
$
2,861.3
|
Special
items:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
(137.5)
|
|
(142.1)
|
|
(144.9)
|
|
(550.1)
|
|
(560.7)
|
Amortization of
acquired intangible assets
|
|
(77.6)
|
|
(84.5)
|
|
(92.0)
|
|
(330.9)
|
|
(349.8)
|
Restructuring related
charges (a)
|
|
12.5
|
|
(358.3)
|
|
(25.8)
|
|
(353.9)
|
|
(131.1)
|
Other (c)
|
|
(0.2)
|
|
(0.4)
|
|
(6.2)
|
|
(11.7)
|
|
(47.5)
|
Total special
items
|
|
(202.8)
|
|
(585.3)
|
|
(268.9)
|
|
(1,246.6)
|
|
(1,089.1)
|
Total non-GAAP
operating expenses
|
|
$ 479.4
|
|
$ 466.9
|
|
$ 428.5
|
|
$
1,855.9
|
|
$
1,772.2
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
margin
|
|
12.9 %
|
|
(46.4) %
|
|
(2.3) %
|
|
(12.5) %
|
|
(10.3) %
|
Stock-based
compensation
|
|
8.1 %
|
|
10.5 %
|
|
10.9 %
|
|
10.4 %
|
|
11.1 %
|
Amortization of
acquired intangible assets
|
|
13.6 %
|
|
17.5 %
|
|
20.1 %
|
|
18.3 %
|
|
19.9 %
|
Restructuring related
charges (a)
|
|
(0.6) %
|
|
47.2 %
|
|
1.8 %
|
|
12.3 %
|
|
2.4 %
|
Other cost of goods
sold (b)
|
|
(0.3) %
|
|
0.9 %
|
|
3.0 %
|
|
0.2 %
|
|
5.1 %
|
Other (c)
|
|
— %
|
|
— %
|
|
0.3 %
|
|
0.2 %
|
|
0.8 %
|
Non-GAAP operating
margin
|
|
33.7 %
|
|
29.7 %
|
|
33.8 %
|
|
28.9 %
|
|
29.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP interest and
other loss, net
|
|
$ (35.4)
|
|
$ (47.7)
|
|
$ (54.0)
|
|
$
(174.4)
|
|
$
(191.0)
|
Special
items:
|
|
|
|
|
|
|
|
|
|
|
Other (c)
|
|
(5.8)
|
|
(1.4)
|
|
(1.3)
|
|
(9.3)
|
|
(13.9)
|
Total special
items
|
|
(5.8)
|
|
(1.4)
|
|
(1.3)
|
|
(9.3)
|
|
(13.9)
|
Total non-GAAP
interest and other loss, net
|
|
$ (41.2)
|
|
$ (49.1)
|
|
$ (55.3)
|
|
$
(183.7)
|
|
$
(204.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
(loss)
|
|
$ 200.2
|
|
$
(676.3)
|
|
$
(392.7)
|
|
$
(885.0)
|
|
$
(933.4)
|
Special
items:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
147.6
|
|
158.4
|
|
155.3
|
|
597.4
|
|
609.8
|
Amortization of
acquired intangible assets
|
|
247.1
|
|
264.9
|
|
286.3
|
|
1,052.6
|
|
1,097.9
|
Restructuring related
charges (a)
|
|
(11.4)
|
|
715.1
|
|
25.8
|
|
711.8
|
|
131.1
|
Other cost of goods
sold (b)
|
|
(6.1)
|
|
14.2
|
|
42.3
|
|
11.5
|
|
280.1
|
Other (c)
|
|
(5.6)
|
|
(1.0)
|
|
4.9
|
|
2.4
|
|
33.6
|
Pre-tax total special
items
|
|
371.6
|
|
1,151.6
|
|
514.6
|
|
2,375.7
|
|
2,152.5
|
Other income tax
effects and adjustments (d)
|
|
(40.4)
|
|
(102.3)
|
|
279.7
|
|
(113.4)
|
|
91.0
|
Non-GAAP net
income
|
|
$ 531.4
|
|
$ 373.0
|
|
$ 401.6
|
|
$
1,377.3
|
|
$
1,310.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP weighted-average
shares — basic
|
|
865.7
|
|
865.7
|
|
864.7
|
|
865.5
|
|
861.3
|
GAAP weighted-average
shares — diluted
|
|
879.9
|
|
865.7
|
|
864.7
|
|
865.5
|
|
861.3
|
Non-GAAP
weighted-average shares — diluted (e)
|
|
879.9
|
|
875.5
|
|
873.9
|
|
876.8
|
|
869.3
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted net
income (loss) per share
|
|
$
0.23
|
|
$ (0.78)
|
|
$ (0.45)
|
|
$ (1.02)
|
|
$ (1.08)
|
Non-GAAP diluted net
income per share
|
|
$
0.60
|
|
$
0.43
|
|
$
0.46
|
|
$
1.57
|
|
$
1.51
|
|
|
(a)
|
Restructuring and other
related items include asset impairment charges, recognition of
future contractual obligations, employee severance costs, facility
exit related charges, and other.
|
|
|
(b)
|
Other cost of goods
sold includes charges for an intellectual property licensing claim,
product claim related matters that were fully resolved in the
fourth quarter of fiscal 2024, and acquisition integration related
inventory costs.
|
|
|
(c)
|
Other costs in
operating expenses and interest and other loss, net include gain or
loss on investments and asset acquisition related costs.
|
|
|
(d)
|
Other income tax
effects and adjustments relate to tax provision based on a non-GAAP
income tax rate of 7.0% for the three months and year ended
February 1, 2025, and three months ended November 2,
2024. Other income tax effects and adjustments relate to tax
provision based on a non-GAAP income tax rate of 6.0% for the three
months and year ended February 3, 2024. In the three months
and year ended February 3, 2024, we excluded $289 million and
$158 million, respectively, of non-recurring income tax
expense.
|
|
|
(e)
|
Non-GAAP diluted
weighted-average shares differs from GAAP diluted weighted-average
shares due to the non-GAAP net income reported.
|
Marvell Technology,
Inc.
|
Outlook for the
First Quarter of Fiscal Year 2026
|
Reconciliations from
GAAP to Non-GAAP (Unaudited)
|
(In millions, except
per share amounts)
|
|
|
|
|
|
Outlook for Three
Months Ended
May 3,
2025
|
GAAP net
revenue
|
$1,875 +/-
5%
|
Special
items:
|
—
|
Non-GAAP net
revenue
|
$1,875 +/-
5%
|
|
|
GAAP gross
margin
|
~ 50.5%
|
Special
items:
|
|
Stock-based
compensation
|
0.5 %
|
Amortization of
acquired intangible assets
|
9.0 %
|
Non-GAAP gross
margin
|
~ 60%
|
|
|
Total GAAP
operating expenses
|
~ $712
|
Special
items:
|
|
Stock-based
compensation
|
144
|
Amortization of
acquired intangible assets
|
76
|
Restructuring related
charges and other
|
2
|
Total non-GAAP
operating expenses
|
~ $490
|
|
|
|
|
GAAP diluted net
income per share
|
$0.19 +/-
$0.05
|
Special
items:
|
|
Stock-based
compensation
|
0.18
|
Amortization of
acquired intangible assets
|
0.28
|
Other income tax
effects and adjustments
|
(0.04)
|
Non-GAAP diluted net
income per share
|
$0.61 +/-
$0.05
|
Quarterly Revenue Trend (Unaudited)
Our product solutions serve five large end markets where our
technology is essential: (i) data center, (ii) enterprise
networking, (iii) carrier infrastructure, (iv) consumer, and (v)
automotive/industrial. These markets and their corresponding
customer products and applications are noted in the table
below:
End
market
|
Customer products
and applications
|
Data center
|
•
Cloud and on-premise Artificial intelligence (AI)
systems
•
Cloud and on-premise ethernet switching
•
Cloud and on-premise network-attached storage (NAS)
•
Cloud and on-premise AI servers
•
Cloud and on-premise general-purpose servers
•
Cloud and on-premise storage area networks
•
Cloud and on-premise storage systems
•
Data center interconnect (DCI)
|
Enterprise
networking
|
•
Campus and small medium enterprise routers
•
Campus and small medium enterprise ethernet switches
•
Campus and small medium enterprise wireless access points
(WAPs)
•
Network appliances (firewalls, and load balancers)
•
Workstations
|
Carrier
infrastructure
|
•
Broadband access systems
•
Ethernet switches
•
Optical transport systems
•
Routers
•
Wireless radio access network (RAN) systems
|
Consumer
|
•
Broadband gateways and routers
•
Gaming consoles
•
Home data storage
•
Home wireless access points (WAPs)
•
Personal Computers (PCs)
•
Printers
•
Set-top boxes
|
Automotive/industrial
|
•
Advanced driver-assistance systems (ADAS)
•
Autonomous vehicles (AV)
•
In-vehicle networking
•
Industrial ethernet switches
•
United States military and government solutions
•
Video surveillance
|
Quarterly Revenue
Trend (Unaudited) (Continued)
|
|
|
Three Months
Ended
|
|
%
Change
|
Revenue by End
Market
(In
millions)
|
February 1,
2025
|
|
November 2,
2024
|
|
February 3,
2024
|
|
YoY
|
|
QoQ
|
Data center
|
$
1,365.8
|
|
$
1,101.1
|
|
$
765.3
|
|
78 %
|
|
24 %
|
Enterprise
networking
|
171.4
|
|
150.9
|
|
265.0
|
|
(35) %
|
|
14 %
|
Carrier
infrastructure
|
105.8
|
|
84.7
|
|
170.0
|
|
(38) %
|
|
25 %
|
Consumer
|
88.7
|
|
96.5
|
|
143.9
|
|
(38) %
|
|
(8) %
|
Automotive/industrial
|
85.7
|
|
82.9
|
|
82.3
|
|
4 %
|
|
3 %
|
Total Net
Revenue
|
$
1,817.4
|
|
$
1,516.1
|
|
$
1,426.5
|
|
27 %
|
|
20 %
|
|
|
|
|
|
|
Three Months
Ended
|
Revenue by End
Market % of
Total
|
|
|
|
|
February 1,
2025
|
|
November 2,
2024
|
|
February 3,
2024
|
Data center
|
|
|
|
|
75 %
|
|
73 %
|
|
54 %
|
Enterprise
networking
|
|
|
|
|
9 %
|
|
10 %
|
|
19 %
|
Carrier
infrastructure
|
|
|
|
|
6 %
|
|
6 %
|
|
12 %
|
Consumer
|
|
|
|
|
5 %
|
|
6 %
|
|
10 %
|
Automotive/industrial
|
|
|
|
|
5 %
|
|
5 %
|
|
5 %
|
Total Net
Revenue
|
|
|
|
|
100 %
|
|
100 %
|
|
100 %
|
For further information, contact:
Ashish Saran
Senior Vice President, Investor Relations
408-222-0777
ir@marvell.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/marvell-technology-inc-reports-fourth-quarter-and-fiscal-year-2025-financial-results-302393619.html
SOURCE Marvell