v3.25.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands |
3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||
|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 |
Jun. 30, 2024 |
Dec. 31, 2024 |
Jun. 30, 2024 |
Sep. 30, 2024 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
|
| Income Statement [Abstract] | ||||||||
| Revenue | $ 69,025 | $ 69,423 | $ 133,602 | $ 202,627 | $ 259,185 | $ 288,945 | $ 883,001 | |
| Operating expenses: | ||||||||
| Cost of revenue | 36,791 | 38,582 | 76,917 | 113,708 | 150,876 | 148,743 | 168,957 | |
| Selling, general and administrative | 39,087 | 40,556 | 81,441 | 120,528 | 161,771 | 151,390 | 129,259 | |
| Research and development | 4,704 | 4,924 | 9,956 | 14,660 | 19,221 | 17,280 | 18,369 | |
| Change in estimated fair value of contingent consideration | (178) | (1,195) | (1,195) | (1,373) | (2,003) | (3,286) | (7,800) | |
| Goodwill impairment | 154,239 | $ 166,200 | 154,239 | 166,151 | 0 | 0 | ||
| Restructuring | (4) | (4) | (1,216) | (1,220) | (1,214) | 6,466 | 0 | |
| Total operating expenses | 234,639 | 82,863 | 165,903 | 400,542 | 494,802 | 320,593 | 308,785 | |
| (Loss) income from operations | (165,614) | (13,440) | (32,301) | (197,915) | (235,617) | (31,648) | 574,216 | |
| Other income (expense): | ||||||||
| Interest expense | (13,634) | (11,939) | (22,803) | (36,437) | (47,700) | (45,892) | (20,414) | |
| Interest income | 7,071 | 7,086 | 14,296 | 21,367 | 27,403 | 27,727 | 2,338 | |
| Loss on extinguishment of debt | (3,187) | 0 | (208) | |||||
| Change in payable to related parties pursuant to the Tax Receivable Agreement | (39) | (39) | (40) | 668,886 | (4,102) | |||
| Other expense | 72 | (2,562) | (2,456) | (2,384) | (2,341) | (1,337) | (358) | |
| (Loss) income before income taxes | (172,144) | (20,855) | (43,264) | (215,408) | (261,482) | 617,736 | 551,472 | |
| Income tax (benefit) expense | 311 | (2,435) | (2,164) | (1,853) | (1,860) | 756,111 | 60,809 | |
| Net (loss) income | (172,455) | (18,420) | (41,100) | (213,555) | (259,622) | (138,375) | 490,663 | |
| Net (loss) income attributable to non-controlling interests | (75,381) | (8,631) | (19,233) | (94,614) | (114,776) | (19,346) | 270,458 | |
| Net (loss) income attributable to Maravai LifeSciences Holdings, Inc. | $ (97,074) | $ (9,789) | $ (21,867) | $ (118,941) | $ (144,846) | $ (119,029) | $ 220,205 | |
| Net (loss) income per Class A common share attributable to Maravai LifeSciences Holdings, Inc.: | ||||||||
| Basic (in usd per share) | $ (0.68) | $ (0.07) | $ (0.16) | $ (0.87) | $ (1.05) | $ (0.90) | $ 1.67 | |
| Diluted (in usd per share) | $ (0.68) | $ (0.07) | $ (0.16) | $ (0.87) | $ (1.05) | $ (0.90) | $ 1.67 | |
| Weighted average number of Class A common shares outstanding: | ||||||||
| Basic (in shares) | 141,555 | 135,842 | 134,088 | 136,595 | 137,906 | 131,919 | 131,545 | |
| Diluted (in shares) | 141,555 | 135,842 | 134,088 | 136,595 | 137,906 | 131,919 | 255,323 | |
| X | ||||||||||
- Definition Amount of increase (decrease) in the value of a contingent consideration liability, including, but not limited to, differences arising upon settlement. Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
|
| X | ||||||||||
- Definition The aggregate cost of goods produced and sold and services rendered during the reporting period. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Total costs of sales and operating expenses for the period. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition The amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Difference between the fair value of payments made and the carrying amount of debt which is extinguished prior to maturity. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount of impairment loss from asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount of interest expense classified as nonoperating. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount before accretion (amortization) of purchase discount (premium) of interest income on nonoperating securities. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount of Net Income (Loss) attributable to noncontrolling interest. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The net result for the period of deducting operating expenses from operating revenues. Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Amount of income (expense) related to nonoperating activities, classified as other. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition The consolidated profit or loss for the period, net of income taxes, including the portion attributable to the noncontrolling interest. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount of increase (decrease) in tax expense resulting from change in methodology used to allocate tax expense to members of a group for which a consolidated tax return is filed. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount of expense for research and development. Includes, but is not limited to, cost for computer software product to be sold, leased, or otherwise marketed and writeoff of research and development assets acquired in transaction other than business combination or joint venture formation or both. Excludes write-down of intangible asset acquired in business combination or from joint venture formation or both, used in research and development activity. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Amount of expenses associated with exit or disposal activities pursuant to an authorized plan. Excludes expenses related to a discontinued operation or an asset retirement obligation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount, excluding tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value added and excise. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition The aggregate total costs related to selling a firm's product and services, as well as all other general and administrative expenses. Direct selling expenses (for example, credit, warranty, and advertising) are expenses that can be directly linked to the sale of specific products. Indirect selling expenses are expenses that cannot be directly linked to the sale of specific products, for example telephone expenses, Internet, and postal charges. General and administrative expenses include salaries of non-sales personnel, rent, utilities, communication, etc. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition The average number of shares or units issued and outstanding that are used in calculating diluted EPS or earnings per unit (EPU), determined based on the timing of issuance of shares or units in the period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Number of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- References No definition available.
|