Maravai Lifesciences Holdings, Inc. balance sheet
At the end of fiscal 2025, Maravai Lifesciences Holdings, Inc. had total assets of $771m, total liabilities of $398m and shareholders' equity of $212m. It held $217m in cash against $294m of debt: net debt of $77.3m.
Balance sheet
| Fiscal year | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 25 | 236 | 551 | 632 | 575 | 322 | 217 | 70 |
| Receivables | — | 51 | 118 | 139 | 55 | 39 | 25 | 31 |
| Inventory | — | 33 | 52 | 43 | 51 | 50 | 40 | 41 |
| Total current assets | — | 332 | 740 | 848 | 700 | 429 | 296 | 156 |
| Goodwill | — | 224 | 153 | 284 | 326 | 160 | 129 | 129 |
| Total assets | — | 1,271 | 1,918 | 2,282 | 1,487 | 1,008 | 771 | 604 |
| Accounts payable | — | 8 | 8 | 6 | — | 12 | 3 | 7 |
| Deferred revenue (current) | — | 78 | 10 | 3 | 3 | 2 | 2 | — |
| Total current liabilities | — | 131 | 94 | 110 | 87 | 57 | 45 | 38 |
| Short-term debt | — | 6 | 6 | 5 | 5 | 5 | 5 | 1 |
| Long-term debt | — | 529 | 525 | 522 | 519 | 290 | 286 | 146 |
| Total debt | 0 | 550 | 544 | 539 | 533 | 300 | 294 | 150 |
| Total liabilities | — | 1,116 | 1,373 | 1,377 | 698 | 431 | 398 | 248 |
| Shareholders' equity | 145 | 89 | 315 | 545 | 417 | 325 | 212 | 205 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 66 | 230 | 360 | 373 | 252 | 160 | 151 |
| Net debt (negative = net cash) | −25 | 314 | −7 | −94 | −42 | −23 | 77 | 80 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 29 | 39 | 28 | 28 | 23 | 25 | 33 | 31 |
| Inventory | 51 | 50 | 50 | 47 | 45 | 40 | 40 | 41 |
| Total current assets | 679 | 429 | 376 | 360 | 326 | 296 | 252 | 156 |
| Goodwill | 172 | 160 | 160 | 129 | 129 | 129 | 129 | 129 |
| Total assets | 1,278 | 1,008 | 960 | 897 | 849 | 771 | 713 | 604 |
| Accounts payable | — | 12 | 10 | 12 | 8 | 3 | 9 | 7 |
| Deferred revenue (current) | 2 | 2 | 3 | 2 | 2 | 2 | — | — |
| Total current liabilities | 64 | 57 | 63 | 70 | 62 | 45 | 43 | 38 |
| Short-term debt | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 |
| Long-term debt | 516 | 290 | 289 | 288 | 287 | 286 | 236 | 146 |
| Total debt | 522 | 296 | 295 | 294 | 293 | 292 | 241 | 147 |
| Total liabilities | 666 | 431 | 429 | 429 | 417 | 398 | 344 | 248 |
| Shareholders' equity | 345 | 325 | 301 | 266 | 245 | 212 | 212 | 205 |
| Non-controlling interests and other (assets − liabilities − equity) | 268 | 252 | 230 | 202 | 186 | 160 | 158 | 151 |
Compare with peers
- Cytek Biosciences, Inc. balance sheet
- Cryoport, Inc. balance sheet
- Mesa Laboratories Inc balance sheet
- Schrodinger, Inc. balance sheet
- Grail, Inc. balance sheet
Head to head: CTKB vs MRVICYRX vs MRVIMLAB vs MRVIMRVI vs SDGR
More: Life Sciences Tools & Services stocks compared, Health Care sector, rankings of US companies