vs
Side-by-side financial comparison of First Foundation Inc. (FFWM) and MARAVAI LIFESCIENCES HOLDINGS, INC. (MRVI). Click either name above to swap in a different company.
MARAVAI LIFESCIENCES HOLDINGS, INC. is the larger business by last-quarter revenue ($49.9M vs $48.4M, roughly 1.0× First Foundation Inc.). MARAVAI LIFESCIENCES HOLDINGS, INC. runs the higher net margin — -71.6% vs -97.9%, a 26.3% gap on every dollar of revenue. On growth, First Foundation Inc. posted the faster year-over-year revenue change (421.7% vs -11.8%). MARAVAI LIFESCIENCES HOLDINGS, INC. produced more free cash flow last quarter ($-24.9M vs $-35.2M). Over the past eight quarters, First Foundation Inc.'s revenue compounded faster (-2.7% CAGR vs -11.9%).
John B. Lacson Colleges Foundation (Bacolod), Inc. is a private maritime college in Bacolod, Negros Occidental, Philippines.
Maravai LifeSciences Holdings is a global life sciences firm developing critical reagents, diagnostic products, and tech solutions to support biopharma research, drug development, clinical diagnostics, and cell/gene therapy manufacturing. It serves biotech, pharma, research bodies and labs worldwide across three core segments.
FFWM vs MRVI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $48.4M | $49.9M |
| Net Profit | $-8.0M | $-35.7M |
| Gross Margin | — | 25.8% |
| Operating Margin | -97.5% | -117.9% |
| Net Margin | -97.9% | -71.6% |
| Revenue YoY | 421.7% | -11.8% |
| Net Profit YoY | 43.0% | -37.7% |
| EPS (diluted) | $-0.09 | $-0.24 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $48.4M | $49.9M | ||
| Q3 25 | $63.6M | $41.6M | ||
| Q2 25 | $51.4M | $47.4M | ||
| Q1 25 | $71.4M | $46.9M | ||
| Q4 24 | $9.3M | $56.6M | ||
| Q3 24 | $9.2M | $69.0M | ||
| Q2 24 | $57.5M | $69.4M | ||
| Q1 24 | $51.1M | $64.2M |
| Q4 25 | $-8.0M | $-35.7M | ||
| Q3 25 | $-146.3M | $-25.6M | ||
| Q2 25 | $-7.7M | $-39.6M | ||
| Q1 25 | $6.9M | $-29.9M | ||
| Q4 24 | $-14.1M | $-25.9M | ||
| Q3 24 | $-82.2M | $-97.1M | ||
| Q2 24 | $3.1M | $-9.8M | ||
| Q1 24 | $793.0K | $-12.1M |
| Q4 25 | — | 25.8% | ||
| Q3 25 | — | 13.6% | ||
| Q2 25 | — | 16.4% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | — | 34.3% | ||
| Q3 24 | — | 46.7% | ||
| Q2 24 | — | 44.4% | ||
| Q1 24 | — | 40.3% |
| Q4 25 | -97.5% | -117.9% | ||
| Q3 25 | -92.7% | -98.6% | ||
| Q2 25 | -21.1% | -139.8% | ||
| Q1 25 | 8.8% | -104.9% | ||
| Q4 24 | -247.7% | -66.7% | ||
| Q3 24 | -1276.7% | -239.9% | ||
| Q2 24 | 4.6% | -19.4% | ||
| Q1 24 | -0.2% | -29.4% |
| Q4 25 | -97.9% | -71.6% | ||
| Q3 25 | -230.1% | -61.4% | ||
| Q2 25 | -15.0% | -83.5% | ||
| Q1 25 | 9.7% | -63.9% | ||
| Q4 24 | -152.2% | -45.8% | ||
| Q3 24 | -896.9% | -140.6% | ||
| Q2 24 | 5.4% | -14.1% | ||
| Q1 24 | 1.6% | -18.8% |
| Q4 25 | $-0.09 | $-0.24 | ||
| Q3 25 | $-1.78 | $-0.18 | ||
| Q2 25 | $-0.09 | $-0.27 | ||
| Q1 25 | $0.08 | $-0.21 | ||
| Q4 24 | $-0.24 | $-0.21 | ||
| Q3 24 | $-1.23 | $-0.68 | ||
| Q2 24 | $0.05 | $-0.07 | ||
| Q1 24 | $0.01 | $-0.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.6B | $216.9M |
| Total DebtLower is stronger | — | $291.8M |
| Stockholders' EquityBook value | $912.6M | $212.4M |
| Total Assets | $11.9B | $770.6M |
| Debt / EquityLower = less leverage | — | 1.37× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.6B | $216.9M | ||
| Q3 25 | $1.7B | $243.6M | ||
| Q2 25 | $1.1B | $269.9M | ||
| Q1 25 | $1.0B | $285.1M | ||
| Q4 24 | $1.0B | $322.4M | ||
| Q3 24 | $1.1B | $578.2M | ||
| Q2 24 | $1.4B | $573.2M | ||
| Q1 24 | $1.6B | $561.7M |
| Q4 25 | — | $291.8M | ||
| Q3 25 | — | $292.8M | ||
| Q2 25 | — | $293.9M | ||
| Q1 25 | — | $294.9M | ||
| Q4 24 | — | $295.9M | ||
| Q3 24 | — | $521.7M | ||
| Q2 24 | — | $522.5M | ||
| Q1 24 | — | $523.3M |
| Q4 25 | $912.6M | $212.4M | ||
| Q3 25 | $917.9M | $245.4M | ||
| Q2 25 | $1.1B | $265.9M | ||
| Q1 25 | $1.1B | $300.6M | ||
| Q4 24 | $1.1B | $325.3M | ||
| Q3 24 | $1.1B | $344.9M | ||
| Q2 24 | $933.2M | $434.7M | ||
| Q1 24 | $928.7M | $410.7M |
| Q4 25 | $11.9B | $770.6M | ||
| Q3 25 | $11.9B | $849.2M | ||
| Q2 25 | $11.6B | $897.0M | ||
| Q1 25 | $12.6B | $959.8M | ||
| Q4 24 | $12.6B | $1.0B | ||
| Q3 24 | $13.4B | $1.3B | ||
| Q2 24 | $13.7B | $1.4B | ||
| Q1 24 | $13.6B | $1.4B |
| Q4 25 | — | 1.37× | ||
| Q3 25 | — | 1.19× | ||
| Q2 25 | — | 1.11× | ||
| Q1 25 | — | 0.98× | ||
| Q4 24 | — | 0.91× | ||
| Q3 24 | — | 1.51× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 1.27× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-31.9M | $-22.8M |
| Free Cash FlowOCF − Capex | $-35.2M | $-24.9M |
| FCF MarginFCF / Revenue | -72.8% | -49.9% |
| Capex IntensityCapex / Revenue | 6.9% | 4.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-45.9M | $-70.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-31.9M | $-22.8M | ||
| Q3 25 | $9.2M | $-15.2M | ||
| Q2 25 | $-16.3M | $-10.3M | ||
| Q1 25 | $-552.0K | $-9.4M | ||
| Q4 24 | $-8.7M | $-14.6M | ||
| Q3 24 | $14.2M | $13.1M | ||
| Q2 24 | $-9.1M | $17.4M | ||
| Q1 24 | $7.2M | $-8.5M |
| Q4 25 | $-35.2M | $-24.9M | ||
| Q3 25 | $8.6M | $-18.1M | ||
| Q2 25 | $-16.7M | $-13.1M | ||
| Q1 25 | $-2.5M | $-14.6M | ||
| Q4 24 | $-11.4M | $-20.5M | ||
| Q3 24 | $13.4M | $4.5M | ||
| Q2 24 | $-9.4M | $7.9M | ||
| Q1 24 | $5.9M | $-14.1M |
| Q4 25 | -72.8% | -49.9% | ||
| Q3 25 | 13.5% | -43.4% | ||
| Q2 25 | -32.4% | -27.7% | ||
| Q1 25 | -3.5% | -31.2% | ||
| Q4 24 | -123.5% | -36.2% | ||
| Q3 24 | 146.2% | 6.6% | ||
| Q2 24 | -16.3% | 11.4% | ||
| Q1 24 | 11.6% | -22.0% |
| Q4 25 | 6.9% | 4.2% | ||
| Q3 25 | 1.0% | 7.0% | ||
| Q2 25 | 0.8% | 6.1% | ||
| Q1 25 | 2.8% | 11.2% | ||
| Q4 24 | 29.4% | 10.3% | ||
| Q3 24 | 9.0% | 12.4% | ||
| Q2 24 | 0.4% | 13.8% | ||
| Q1 24 | 2.5% | 8.8% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.08× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -2.96× | — | ||
| Q1 24 | 9.09× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FFWM
Segment breakdown not available.
MRVI
| Cygnus Segment | $27.2M | 54% |
| Other | $18.4M | 37% |
| Shipping And Handling | $4.3M | 9% |
