Marvell Technology, Inc. Reports Third Quarter of Fiscal Year 2025 Financial Results

 

Marvell Technology, Inc.

Reconciliations from GAAP to Non-GAAP (Unaudited)

(In millions, except per share amounts)














Three Months Ended


Nine Months Ended



November 2,
2024


August 3,
2024


October 28,
2023


November 2,
2024


October 28,
2023

GAAP gross profit


$     349.4


$     587.6


$     551.2


$  1,464.8


$  1,629.5

Special items:











Stock-based compensation


16.3


11.2


15.7


37.2


38.7

Amortization of acquired intangible assets


180.4


191.3


184.3


552.2


553.8

Restructuring related charges (a)


356.8




356.8


Other cost of goods sold (b)


14.2


(2.6)


108.0


17.6


237.8

Total special items


567.7


199.9


308.0


963.8


830.3

Non-GAAP gross profit


$     917.1


$     787.5


$     859.2


$  2,428.6


$  2,459.8












GAAP gross margin


23.0 %


46.2 %


38.9 %


37.1 %


39.9 %

Stock-based compensation


1.1 %


0.9 %


1.1 %


0.9 %


0.9 %

Amortization of acquired intangible assets


11.9 %


15.0 %


13.0 %


14.0 %


13.6 %

Restructuring related charges (a)


23.5 %


— %


— %


9.0 %


— %

Other cost of goods sold (b)


1.0 %


(0.2) %


7.6 %


0.5 %


5.9 %

Non-GAAP gross margin


60.5 %


61.9 %


60.6 %


61.5 %


60.3 %


































Total GAAP operating expenses


$  1,052.2


$     688.0


$     697.5


$  2,420.3


$  2,163.9

Special items:











Stock-based compensation


(142.1)


(143.7)


(142.8)


(412.6)


(415.8)

Amortization of acquired intangible assets


(84.5)


(84.4)


(85.5)


(253.3)


(257.8)

Restructuring related charges (a)


(358.3)


(4.0)


(3.4)


(366.4)


(105.3)

Other (c)


(0.4)


(0.1)


(28.7)


(11.5)


(41.3)

Total special items


(585.3)


(232.2)


(260.4)


(1,043.8)


(820.2)

Total non-GAAP operating expenses


$     466.9


$     455.8


$     437.1


$  1,376.5


$  1,343.7












GAAP operating margin


(46.4) %


(7.9) %


(10.3) %


(24.2) %


(13.1) %

Stock-based compensation


10.5 %


12.2 %


11.2 %


11.4 %


11.1 %

Amortization of acquired intangible assets


17.5 %


21.7 %


19.0 %


20.4 %


19.9 %

Restructuring related charges (a)


47.2 %


0.3 %


0.2 %


18.3 %


2.6 %

Other cost of goods sold (b)


0.9 %


(0.2) %


7.6 %


0.4 %


5.8 %

Other (c)


— %


— %


2.1 %


0.3 %


1.0 %

Non-GAAP operating margin 


29.7 %


26.1 %


29.8 %


26.6 %


27.3 %


































GAAP interest and other loss, net


$      (47.7)


$      (45.8)


$      (41.2)


$   (139.0)


$   (137.0)

Special items:











Other (c)


(1.4)


0.3


(4.2)


(3.5)


(12.6)

Total special items


(1.4)


0.3


(4.2)


(3.5)


(12.6)

Total non-GAAP interest and other loss, net


$      (49.1)


$      (45.5)


$      (45.4)


$   (142.5)


$   (149.6)


































GAAP net loss


$   (676.3)


$   (193.3)


$   (164.3)


$  (1,085.2)


$   (540.7)

Special items:











Stock-based compensation


158.4


154.9


158.5


449.8


454.5

Amortization of acquired intangible assets


264.9


275.7


269.8


805.5


811.6

Restructuring related charges (a)


715.1


4.0


3.4


723.2


105.3

Other cost of goods sold (b)


14.2


(2.6)


108.0


17.6


237.8

Other (c)


(1.0)


0.4


24.5


8.0


28.7

Pre-tax total special items


1,151.6


432.4


564.2


2,004.1


1,637.9

Other income tax effects and adjustments (d)


(102.3)


27.1


(45.8)


(73.0)


(188.7)

Non-GAAP net income


$     373.0


$     266.2


$     354.1


$     845.9


$     908.5


































GAAP weighted-average shares — basic


865.7


865.7


862.6


865.5


860.1

GAAP weighted-average shares — diluted


865.7


865.7


862.6


865.5


860.1

Non-GAAP weighted-average shares — diluted (e)


875.5


875.7


872.2


875.8


867.6












GAAP diluted net loss per share


$      (0.78)


$      (0.22)


$      (0.19)


$      (1.25)


$      (0.63)

Non-GAAP diluted net income per share


$        0.43


$        0.30


$        0.41


$        0.97


$        1.05



(a)

Restructuring and other related items include asset impairment charges, recognition of future contractual obligations, employee severance costs, facilities 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 and nine months ended November 2, 2024 and three months ended August 3, 2024. Other income tax effects and adjustments relate to tax provision based on a non-GAAP income tax rate of 6% for the three and nine months ended October 28, 2023.



(e)

Non-GAAP diluted weighted-average shares differs from GAAP diluted weighted-average shares due to the non-GAAP net income reported.


« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9  Next Page »
Featured Video
Jobs
CAD Engineer for Nvidia at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise