- Q3 Net Revenue: $1.516 billion,
grew by 7% year-on-year
- Q3 Gross Margin: 23.0% GAAP gross margin; 60.5% non-GAAP gross
margin
- Q3 Diluted income (loss) per share: $(0.78) GAAP diluted loss per share; $0.43 non-GAAP diluted income per share
SANTA
CLARA, Calif., Dec. 3, 2024
/PRNewswire/ -- Marvell Technology, Inc. (NASDAQ: MRVL), a leader
in data infrastructure semiconductor solutions, today reported
financial results for the third quarter of fiscal year 2025.
Net revenue for the third quarter of fiscal 2025 was
$1.516 billion, $66.0 million above the mid-point of the
Company's guidance provided on August 29,
2024. GAAP net loss for the third quarter of fiscal 2025 was
$(676.3) million, or $(0.78) per
diluted share. Non-GAAP net income for the third quarter of fiscal
2025 was $373.0 million, or
$0.43 per diluted share. Cash flow
from operations for the third quarter was $536.3 million.
"Marvell's fiscal third quarter 2025 revenue grew 19%
sequentially, well above the mid-point of our guidance, driven by
strong demand from AI. For the fourth quarter, we are forecasting
another 19% sequential revenue growth at the midpoint of guidance,
while year-over-year, we expect revenue growth to accelerate
significantly to 26%, marking the beginning of a new era of growth
for Marvell," said Matt Murphy,
Marvell's Chairman and CEO. "The exceptional performance in the
third quarter, and our strong forecast for the fourth quarter, are
primarily driven by our custom AI silicon programs, which are now
in volume production, further augmented by robust ongoing demand
from cloud customers for our market-leading interconnect products.
We look forward to a strong finish to this fiscal year and expect
substantial momentum to continue in fiscal 2026."
Fourth Quarter of Fiscal 2025 Financial Outlook
- Net revenue is expected to be $1.800
billion +/- 5%.
- GAAP gross margin is expected to be approximately 50%.
- Non-GAAP gross margin is expected to be approximately 60%.
- GAAP operating expenses are expected to be approximately
$710 million.
- Non-GAAP operating expenses are expected to be approximately
$480 million.
- Basic weighted-average shares outstanding are expected to be
867 million.
- Diluted weighted-average shares outstanding are expected to be
877 million.
- GAAP diluted net income per share is expected to be
$0.16 +/- $0.05 per share.
- Non-GAAP diluted net income per share is expected to be
$0.59 +/- $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 Tuesday, December 3, 2024 at 1:45 p.m. Pacific Time to discuss results for the
third quarter of fiscal year 2025. Interested parties may join the
conference call without operator assistance by registering and
entering their phone number at https://emportal.ink/4fngg8m 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 47973# until Tuesday, December 10, 2024.
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 facilities 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 third 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 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 our ability to estimate customer
demand and future sales accurately; our ability to define, design,
develop and market products for the Cloud, 5G markets, and
Artificial Intelligence (AI) 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 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; 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; our ability to
retain and hire key personnel; 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 secure design wins from our customers and prospective customers;
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; risks related to use of a
hybrid work model; 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
|
|
Nine Months
Ended
|
|
|
November 2,
2024
|
|
August 3,
2024
|
|
October 28,
2023
|
|
November 2,
2024
|
|
October 28,
2023
|
Net revenue
|
|
$ 1,516.1
|
|
$ 1,272.9
|
|
$ 1,418.6
|
|
$ 3,949.9
|
|
$ 4,081.2
|
Cost of goods
sold
|
|
1,166.7
|
|
685.3
|
|
867.4
|
|
2,485.1
|
|
2,451.7
|
Gross
profit
|
|
349.4
|
|
587.6
|
|
551.2
|
|
1,464.8
|
|
1,629.5
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
488.6
|
|
486.7
|
|
481.1
|
|
1,451.4
|
|
1,436.6
|
Selling, general and
administrative
|
|
205.3
|
|
197.3
|
|
213.0
|
|
602.5
|
|
622.0
|
Restructuring related
charges
|
|
358.3
|
|
4.0
|
|
3.4
|
|
366.4
|
|
105.3
|
Total operating
expenses
|
|
1,052.2
|
|
688.0
|
|
697.5
|
|
2,420.3
|
|
2,163.9
|
Operating
loss
|
|
(702.8)
|
|
(100.4)
|
|
(146.3)
|
|
(955.5)
|
|
(534.4)
|
Interest
expense
|
|
(47.2)
|
|
(48.4)
|
|
(52.6)
|
|
(144.4)
|
|
(159.1)
|
Interest income and
other, net
|
|
(0.5)
|
|
2.6
|
|
11.4
|
|
5.4
|
|
22.1
|
Interest and other
loss, net
|
|
(47.7)
|
|
(45.8)
|
|
(41.2)
|
|
(139.0)
|
|
(137.0)
|
Loss before income
taxes
|
|
(750.5)
|
|
(146.2)
|
|
(187.5)
|
|
(1,094.5)
|
|
(671.4)
|
Provision (benefit)
for income taxes
|
|
(74.2)
|
|
47.1
|
|
(23.2)
|
|
(9.3)
|
|
(130.7)
|
Net loss
|
|
$
(676.3)
|
|
$
(193.3)
|
|
$
(164.3)
|
|
$
(1,085.2)
|
|
$
(540.7)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share —
basic
|
|
$
(0.78)
|
|
$
(0.22)
|
|
$
(0.19)
|
|
$
(1.25)
|
|
$
(0.63)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share —
diluted
|
|
$
(0.78)
|
|
$
(0.22)
|
|
$
(0.19)
|
|
$
(1.25)
|
|
$
(0.63)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
865.7
|
|
865.7
|
|
862.6
|
|
865.5
|
|
860.1
|
Diluted
|
|
865.7
|
|
865.7
|
|
862.6
|
|
865.5
|
|
860.1
|
Marvell Technology,
Inc.
Condensed
Consolidated Balance Sheets (Unaudited)
(In
millions)
|
|
|
|
November 2,
2024
|
|
February 3,
2024
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
868.1
|
|
$
950.8
|
Accounts receivable,
net
|
|
997.9
|
|
1,121.6
|
Inventories
|
|
859.4
|
|
864.4
|
Prepaid expenses and
other current assets
|
|
91.4
|
|
125.9
|
Total current
assets
|
|
2,816.8
|
|
3,062.7
|
Property and
equipment, net
|
|
781.9
|
|
756.0
|
Goodwill
|
|
11,586.9
|
|
11,586.9
|
Acquired intangible
assets, net
|
|
2,957.7
|
|
4,004.1
|
Deferred tax
assets
|
|
406.5
|
|
311.9
|
Other non-current
assets
|
|
1,165.8
|
|
1,506.9
|
Total
assets
|
|
$
19,715.6
|
|
$
21,228.5
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
538.1
|
|
$
411.3
|
Accrued
liabilities
|
|
825.2
|
|
1,032.9
|
Accrued employee
compensation
|
|
270.9
|
|
262.7
|
Short-term
debt
|
|
129.4
|
|
107.3
|
Total current
liabilities
|
|
1,763.6
|
|
1,814.2
|
Long-term
debt
|
|
3,965.5
|
|
4,058.6
|
Other non-current
liabilities
|
|
613.6
|
|
524.3
|
Total
liabilities
|
|
6,342.7
|
|
6,397.1
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common
stock
|
|
1.7
|
|
1.7
|
Additional paid-in
capital
|
|
14,629.0
|
|
14,845.3
|
Accumulated other
comprehensive income (loss)
|
|
(0.3)
|
|
1.1
|
Accumulated
deficit
|
|
(1,257.5)
|
|
(16.7)
|
Total stockholders'
equity
|
|
13,372.9
|
|
14,831.4
|
Total liabilities and
stockholders' equity
|
|
$
19,715.6
|
|
$
21,228.5
|
Marvell Technology,
Inc.
Condensed
Consolidated Statements of Cash Flows (Unaudited)
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
November 2,
2024
|
|
October 28,
2023
|
|
November 2,
2024
|
|
October 28,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
(676.3)
|
|
$
(164.3)
|
|
$
(1,085.2)
|
|
$
(540.7)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
76.6
|
|
72.1
|
|
225.5
|
|
226.0
|
Stock-based
compensation
|
|
158.4
|
|
158.5
|
|
449.8
|
|
454.5
|
Amortization of
acquired intangible assets
|
|
264.9
|
|
269.8
|
|
805.5
|
|
811.6
|
Restructuring related
impairment charges
|
|
521.8
|
|
0.8
|
|
524.1
|
|
32.2
|
Deferred income
taxes
|
|
(47.9)
|
|
(57.0)
|
|
(106.2)
|
|
(283.7)
|
Other expense,
net
|
|
9.0
|
|
18.2
|
|
42.1
|
|
39.9
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
62.2
|
|
(5.5)
|
|
123.7
|
|
(22.4)
|
Prepaid expenses and
other assets
|
|
(45.5)
|
|
53.7
|
|
176.2
|
|
14.4
|
Inventories
|
|
(108.2)
|
|
70.6
|
|
(60.2)
|
|
123.1
|
Accounts
payable
|
|
75.0
|
|
(0.7)
|
|
109.8
|
|
(87.5)
|
Accrued employee
compensation
|
|
71.1
|
|
59.7
|
|
11.9
|
|
0.7
|
Accrued liabilities
and other non-current liabilities
|
|
175.2
|
|
27.1
|
|
(49.8)
|
|
55.8
|
Net cash provided by
operating activities
|
|
536.3
|
|
503.0
|
|
1,167.2
|
|
823.9
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
Purchases of
technology licenses
|
|
(0.5)
|
|
(0.3)
|
|
(6.2)
|
|
(3.3)
|
Purchases of property
and equipment
|
|
(75.0)
|
|
(54.4)
|
|
(214.7)
|
|
(265.3)
|
Acquisitions, net of
cash acquired
|
|
—
|
|
—
|
|
(10.4)
|
|
(5.5)
|
Other, net
|
|
—
|
|
0.1
|
|
0.9
|
|
(0.2)
|
Net cash used in
investing activities
|
|
(75.5)
|
|
(54.6)
|
|
(230.4)
|
|
(274.3)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
Repurchases of common
stock
|
|
(200.0)
|
|
(50.0)
|
|
(525.0)
|
|
(50.0)
|
Proceeds from employee
stock plans
|
|
0.8
|
|
0.7
|
|
52.4
|
|
61.1
|
Tax withholding paid
on behalf of employees for net share settlement
|
|
(58.6)
|
|
(44.9)
|
|
(190.3)
|
|
(168.7)
|
Dividend payments to
stockholders
|
|
(51.9)
|
|
(51.8)
|
|
(155.6)
|
|
(154.9)
|
Payments on technology
license obligations
|
|
(58.9)
|
|
(31.6)
|
|
(124.4)
|
|
(110.2)
|
Proceeds from
borrowings
|
|
—
|
|
1,045.3
|
|
—
|
|
1,295.3
|
Principal payments of
debt
|
|
(32.8)
|
|
(1,006.9)
|
|
(76.6)
|
|
(1,600.6)
|
Other, net
|
|
—
|
|
(7.0)
|
|
—
|
|
(7.0)
|
Net cash used in
financing activities
|
|
(401.4)
|
|
(146.2)
|
|
(1,019.5)
|
|
(735.0)
|
Net increase
(decrease) in cash and cash equivalents
|
|
59.4
|
|
302.2
|
|
(82.7)
|
|
(185.4)
|
Cash and cash
equivalents at beginning of period
|
|
808.7
|
|
423.4
|
|
950.8
|
|
911.0
|
Cash and cash
equivalents at end of period
|
|
$
868.1
|
|
$
725.6
|
|
$
868.1
|
|
$
725.6
|
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.
|
Marvell Technology,
Inc.
Outlook for
the Fourth Quarter of Fiscal Year 2025
Reconciliations from
GAAP to Non-GAAP (Unaudited)
(In millions,
except per share amounts)
|
|
|
|
Outlook for Three
Months Ended
February 1,
2025
|
GAAP net
revenue
|
$1,800 +/-
5%
|
Special
items:
|
—
|
Non-GAAP net
revenue
|
$1,800 +/-
5%
|
|
|
GAAP gross
margin
|
~ 50%
|
Special
items:
|
|
Stock-based
compensation
|
0.7 %
|
Amortization of
acquired intangible assets
|
9.3 %
|
Non-GAAP gross
margin
|
~ 60%
|
|
|
Total GAAP
operating expenses
|
~ $710
|
Special
items:
|
|
Stock-based
compensation
|
142
|
Amortization of
acquired intangible assets
|
78
|
Restructuring related
charges and other
|
10
|
Total non-GAAP
operating expenses
|
~ $480
|
|
|
|
|
GAAP diluted net
income per share
|
$0.16 +/-
$0.05
|
Special
items:
|
|
Stock-based
compensation
|
0.18
|
Amortization of
acquired intangible assets
|
0.28
|
Restructuring related
charges and other
|
0.01
|
Other income tax
effects and adjustments
|
(0.04)
|
Non-GAAP diluted net
income per share
|
$0.59 +/-
$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)
|
November 2,
2024
|
|
August 3,
2024
|
|
October 28,
2023
|
|
YoY
|
|
QoQ
|
Data center
|
$
1,101.1
|
|
$
880.9
|
|
$
555.8
|
|
98 %
|
|
25 %
|
Enterprise
networking
|
150.9
|
|
151.0
|
|
271.1
|
|
(44) %
|
|
— %
|
Carrier
infrastructure
|
84.7
|
|
75.9
|
|
316.5
|
|
(73) %
|
|
12 %
|
Consumer
|
96.5
|
|
88.9
|
|
168.7
|
|
(43) %
|
|
9 %
|
Automotive/industrial
|
82.9
|
|
76.2
|
|
106.5
|
|
(22) %
|
|
9 %
|
Total Net
Revenue
|
$
1,516.1
|
|
$
1,272.9
|
|
$
1,418.6
|
|
7 %
|
|
19 %
|
|
|
|
|
|
|
|
Three Months
Ended
|
Revenue by End
Market
% of
Total
|
|
|
|
|
November 2,
2024
|
|
August 3,
2024
|
|
October 28,
2023
|
Data center
|
|
|
|
|
73 %
|
|
69 %
|
|
39 %
|
Enterprise
networking
|
|
|
|
|
10 %
|
|
12 %
|
|
19 %
|
Carrier
infrastructure
|
|
|
|
|
6 %
|
|
6 %
|
|
22 %
|
Consumer
|
|
|
|
|
6 %
|
|
7 %
|
|
12 %
|
Automotive/industrial
|
|
|
|
|
5 %
|
|
6 %
|
|
8 %
|
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-third-quarter-of-fiscal-year-2025-financial-results-302321507.html
SOURCE Marvell