MARVELL TECHNOLOGY, INC (MRVL) FY2026 Q2 Statement of Cash Flows
2025-05-04 to 2025-08-02
Statement of Cash Flows
2025-05-04 to 2025-08-02
Swipe to see the full flow
Chart details
MARVELL TECHNOLOGY, INC cash flow reconciliation, May 4, 2025 through Aug 2, 2025
Cash flows for May 4, 2025 through Aug 2, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: May 3, 2025. Ending cash: Aug 2, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on May 3, 2025
- 885,900,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 461,600,000 US dollars. Net cash provided.
- Net income (loss)
- 194,800,000 US dollars
- Accrued employee compensation
- 26,800,000 US dollars
- Accrued liabilities and other non-current liabilities
- 167,300,000 US dollars
- Prepaid expenses and other assets
- negative 117,500,000 US dollars
- Accounts receivable
- negative 307,700,000 US dollars
- Deferred income taxes
- negative 4,900,000 US dollars
- Other expense, net
- 36,700,000 US dollars
- Stock-based compensation
- 153,600,000 US dollars
- Amortization of acquired intangible assets
- 243,700,000 US dollars
- Accounts payable
- negative 30,700,000 US dollars
- Inventories
- 15,400,000 US dollars
- Depreciation and amortization
- 84,100,000 US dollars
- Restructuring related charges (gains), net
- 0 US dollars
- Investing activities
- negative 77,200,000 US dollars. Net cash used.
- Other, net
- negative 30,000,000 US dollars
- Purchases of technology licenses
- negative 1,100,000 US dollars
- Purchases of property and equipment
- negative 47,500,000 US dollars
- Proceeds from sales of property and equipment
- 1,400,000 US dollars
- Financing activities
- negative 45,900,000 US dollars. Net cash used. The remaining amount is calculated by subtracting the other displayed items from the financing total. This quarter is the year to date less the prior quarter's year to date. The prior quarter reported part of this section under different lines (Proceeds from borrowings), so Proceeds from borrowings cannot be separated for this quarter. It may combine inflows and outflows.
- Proceeds from employee stock plans
- 50,500,000 US dollars
- Payments on technology license obligations
- negative 27,500,000 US dollars
- Principal payments of debt
- negative 757,800,000 US dollars
- Repurchases of common stock
- negative 200,000,000 US dollars
- Dividend payments to stockholders
- negative 51,700,000 US dollars
- Tax withholding paid on behalf of employees for net share settlement
- negative 50,700,000 US dollars
- Other, net
- negative 7,300,000 US dollars
- Remaining financing cash flows, net (calculated)
- 998,600,000 US dollars
- Operating adjustment reconciliation
- 727,600,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing displayed reconciliation
- 1,095,000,000 US dollars. Intermediate calculation joining the displayed items and the calculated net remainder. It does not establish gross cash receipts or payments and is not an additional cash flow.
- investing gross reconciliation
- 78,600,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 0 US dollars
- Ending cash on Aug 2, 2025
- 1,224,400,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 1,347,500,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 338,500,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 2.37×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 461,600,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 47,500,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 414,100,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $266.80M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 461,600,000 US dollars minus 47,500,000 US dollars equals 414,100,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!