vs
Side-by-side financial comparison of Legacy Housing Corp (LEGH) 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 $25.5M, roughly 2.0× Legacy Housing Corp). Legacy Housing Corp runs the higher net margin — 32.2% vs -71.6%, a 103.7% gap on every dollar of revenue. On growth, MARAVAI LIFESCIENCES HOLDINGS, INC. posted the faster year-over-year revenue change (-11.8% vs -30.6%). Legacy Housing Corp produced more free cash flow last quarter ($15.7M vs $-24.9M). Over the past eight quarters, Legacy Housing Corp's revenue compounded faster (-9.1% CAGR vs -11.9%).
Legacy Housing Corp is a prominent U.S.-based manufacturer of affordable manufactured homes, tiny homes, and accessory dwelling units. It mainly caters to low- and middle-income consumers across North America, providing customizable residential solutions, supporting construction materials, and after-sales services for individual and community development clients.
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.
LEGH vs MRVI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $49.9M |
| Net Profit | $8.2M | $-35.7M |
| Gross Margin | 26.4% | 25.8% |
| Operating Margin | 40.4% | -117.9% |
| Net Margin | 32.2% | -71.6% |
| Revenue YoY | -30.6% | -11.8% |
| Net Profit YoY | -43.5% | -37.7% |
| EPS (diluted) | $0.38 | $-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 | $25.5M | $49.9M | ||
| Q3 25 | $28.8M | $41.6M | ||
| Q2 25 | $38.4M | $47.4M | ||
| Q1 25 | $24.3M | $46.9M | ||
| Q4 24 | $36.7M | $56.6M | ||
| Q3 24 | $30.2M | $69.0M | ||
| Q2 24 | $31.7M | $69.4M | ||
| Q1 24 | $30.8M | $64.2M |
| Q4 25 | $8.2M | $-35.7M | ||
| Q3 25 | $8.6M | $-25.6M | ||
| Q2 25 | $14.7M | $-39.6M | ||
| Q1 25 | $10.3M | $-29.9M | ||
| Q4 24 | $14.5M | $-25.9M | ||
| Q3 24 | $15.8M | $-97.1M | ||
| Q2 24 | $16.2M | $-9.8M | ||
| Q1 24 | $15.1M | $-12.1M |
| Q4 25 | 26.4% | 25.8% | ||
| Q3 25 | 20.2% | 13.6% | ||
| Q2 25 | 32.4% | 16.4% | ||
| Q1 25 | 29.2% | 16.5% | ||
| Q4 24 | 27.3% | 34.3% | ||
| Q3 24 | 29.2% | 46.7% | ||
| Q2 24 | 31.9% | 44.4% | ||
| Q1 24 | 33.6% | 40.3% |
| Q4 25 | 40.4% | -117.9% | ||
| Q3 25 | 33.7% | -98.6% | ||
| Q2 25 | 43.8% | -139.8% | ||
| Q1 25 | 47.7% | -104.9% | ||
| Q4 24 | 42.3% | -66.7% | ||
| Q3 24 | 50.8% | -239.9% | ||
| Q2 24 | 50.6% | -19.4% | ||
| Q1 24 | 54.3% | -29.4% |
| Q4 25 | 32.2% | -71.6% | ||
| Q3 25 | 30.0% | -61.4% | ||
| Q2 25 | 38.3% | -83.5% | ||
| Q1 25 | 42.3% | -63.9% | ||
| Q4 24 | 39.5% | -45.8% | ||
| Q3 24 | 52.4% | -140.6% | ||
| Q2 24 | 51.1% | -14.1% | ||
| Q1 24 | 49.1% | -18.8% |
| Q4 25 | $0.38 | $-0.24 | ||
| Q3 25 | $0.35 | $-0.18 | ||
| Q2 25 | $0.60 | $-0.27 | ||
| Q1 25 | $0.41 | $-0.21 | ||
| Q4 24 | $0.59 | $-0.21 | ||
| Q3 24 | $0.64 | $-0.68 | ||
| Q2 24 | $0.65 | $-0.07 | ||
| Q1 24 | $0.60 | $-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 | $8.5M | $216.9M |
| Total DebtLower is stronger | — | $291.8M |
| Stockholders' EquityBook value | $528.6M | $212.4M |
| Total Assets | $580.3M | $770.6M |
| Debt / EquityLower = less leverage | — | 1.37× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.5M | $216.9M | ||
| Q3 25 | $13.6M | $243.6M | ||
| Q2 25 | $2.6M | $269.9M | ||
| Q1 25 | $3.4M | $285.1M | ||
| Q4 24 | $1.1M | $322.4M | ||
| Q3 24 | $570.0K | $578.2M | ||
| Q2 24 | $60.0K | $573.2M | ||
| Q1 24 | $621.0K | $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 | $528.6M | $212.4M | ||
| Q3 25 | $521.6M | $245.4M | ||
| Q2 25 | $512.8M | $265.9M | ||
| Q1 25 | $503.7M | $300.6M | ||
| Q4 24 | $494.0M | $325.3M | ||
| Q3 24 | $479.3M | $344.9M | ||
| Q2 24 | $463.2M | $434.7M | ||
| Q1 24 | $450.4M | $410.7M |
| Q4 25 | $580.3M | $770.6M | ||
| Q3 25 | $557.9M | $849.2M | ||
| Q2 25 | $552.0M | $897.0M | ||
| Q1 25 | $544.6M | $959.8M | ||
| Q4 24 | $534.2M | $1.0B | ||
| Q3 24 | $521.4M | $1.3B | ||
| Q2 24 | $514.9M | $1.4B | ||
| Q1 24 | $510.0M | $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 | $19.0M | $-22.8M |
| Free Cash FlowOCF − Capex | $15.7M | $-24.9M |
| FCF MarginFCF / Revenue | 61.6% | -49.9% |
| Capex IntensityCapex / Revenue | 13.1% | 4.2% |
| Cash ConversionOCF / Net Profit | 2.32× | — |
| TTM Free Cash FlowTrailing 4 quarters | $28.2M | $-70.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $19.0M | $-22.8M | ||
| Q3 25 | $7.2M | $-15.2M | ||
| Q2 25 | $6.1M | $-10.3M | ||
| Q1 25 | $4.9M | $-9.4M | ||
| Q4 24 | $7.9M | $-14.6M | ||
| Q3 24 | $13.8M | $13.1M | ||
| Q2 24 | $3.5M | $17.4M | ||
| Q1 24 | $10.8M | $-8.5M |
| Q4 25 | $15.7M | $-24.9M | ||
| Q3 25 | $5.1M | $-18.1M | ||
| Q2 25 | $3.7M | $-13.1M | ||
| Q1 25 | $3.6M | $-14.6M | ||
| Q4 24 | $6.0M | $-20.5M | ||
| Q3 24 | $9.1M | $4.5M | ||
| Q2 24 | $1.7M | $7.9M | ||
| Q1 24 | $9.9M | $-14.1M |
| Q4 25 | 61.6% | -49.9% | ||
| Q3 25 | 17.8% | -43.4% | ||
| Q2 25 | 9.6% | -27.7% | ||
| Q1 25 | 15.0% | -31.2% | ||
| Q4 24 | 16.4% | -36.2% | ||
| Q3 24 | 30.2% | 6.6% | ||
| Q2 24 | 5.4% | 11.4% | ||
| Q1 24 | 32.2% | -22.0% |
| Q4 25 | 13.1% | 4.2% | ||
| Q3 25 | 7.1% | 7.0% | ||
| Q2 25 | 6.2% | 6.1% | ||
| Q1 25 | 5.2% | 11.2% | ||
| Q4 24 | 5.1% | 10.3% | ||
| Q3 24 | 15.6% | 12.4% | ||
| Q2 24 | 5.5% | 13.8% | ||
| Q1 24 | 2.8% | 8.8% |
| Q4 25 | 2.32× | — | ||
| Q3 25 | 0.83× | — | ||
| Q2 25 | 0.41× | — | ||
| Q1 25 | 0.48× | — | ||
| Q4 24 | 0.54× | — | ||
| Q3 24 | 0.88× | — | ||
| Q2 24 | 0.21× | — | ||
| Q1 24 | 0.71× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LEGH
| Commercial Sales | $8.6M | 34% |
| Retail Store Sales | $6.0M | 24% |
| Inventory Finance Sales | $5.0M | 20% |
| Direct Sales | $4.4M | 17% |
| Other | $1.5M | 6% |
MRVI
| Cygnus Segment | $27.2M | 54% |
| Other | $18.4M | 37% |
| Shipping And Handling | $4.3M | 9% |
