MRVGFMRVGFOTC

Revenue (LTM)

$2.4B

-17.2% YoY

Net Income (LTM)

$68M

+108.4% YoY

Free Cash Flow

$548M

Revenue CAGR (5Y)

+3.4%

Marginsdeclining

FCF$0.5B

Now profitable

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Revenue	1,917	2,248↑17.3%	1,892↓15.8%	2,950↑55.9%	2,444↓17.2%
Gross Profit	909	860↓5.4%	835↓2.9%	833↓0.2%	580↓30.4%
Operating Income	678	498↓26.5%	463↓7.0%	516↑11.4%	267↓48.3%
Net Income	901	906↑0.6%	-165↓118.2%	-805↓387.9%	68↑108.4%
EBITDA	1,114	1,161↑4.2%	41↓96.5%	-509↓1341.5%	278↑154.6%
EPS Diluted	0.23	0.23↓0.0%	-0.04↓118.2%	-0.20↓378.5%	0.02↑108.5%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Cash & Equivalents	117	558↑376.9%	122↓78.1%	335↑174.6%	236↓29.6%
Total Current Assets	1,042	1,429↑37.1%	2,622↑83.5%	2,530↓3.5%	1,845↓27.1%
Total Assets	15,913	17,205↑8.1%	16,882↓1.9%	15,556↓7.9%	15,078↓3.1%
Total Current Liabilities	789	1,310↑66.0%	1,501↑14.6%	1,684↑12.2%	1,830↑8.7%
Total Liabilities	5,254	6,013↑14.4%	6,325↑5.2%	6,205↓1.9%	6,023↓2.9%
Total Equity	10,593	11,126↑5.0%	10,557↓5.1%	9,351↓11.4%	9,055↓3.2%
Total Debt	3,990	4,291↑7.5%	4,540↑5.8%	4,480↓1.3%	4,544↑1.4%
Net Debt	3,873	3,733↓3.6%	4,418↑18.3%	4,145↓6.2%	4,308↑3.9%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Operating Cash Flow	635	896↑41.1%	-57↓106.4%	542↑1050.9%	550↑1.5%
Capital Expenditure	-3	-7↓133.3%	-5↑28.6%	-1↑80.0%	-2↓100.0%
Free Cash Flow	630	888↑41.0%	-62↓107.0%	540↑971.0%	548↑1.5%
Stock-Based Comp	10	15↑50.0%	14↓6.7%	0	0
Net Change in Cash	-207	441↑313.0%	-436↓198.9%	213↑148.9%	-99↓146.5%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance