vs
Side-by-side financial comparison of MARAVAI LIFESCIENCES HOLDINGS, INC. (MRVI) and Silvercrest Asset Management Group Inc. (SAMG). 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 $32.0M, roughly 1.6× Silvercrest Asset Management Group Inc.). Silvercrest Asset Management Group Inc. runs the higher net margin — -0.4% vs -71.6%, a 71.2% gap on every dollar of revenue. On growth, Silvercrest Asset Management Group Inc. posted the faster year-over-year revenue change (-0.0% vs -11.8%). Silvercrest Asset Management Group Inc. produced more free cash flow last quarter ($15.0M vs $-24.9M). Over the past eight quarters, Silvercrest Asset Management Group Inc.'s revenue compounded faster (2.7% CAGR vs -11.9%).
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.
MRVI vs SAMG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $49.9M | $32.0M |
| Net Profit | $-35.7M | $-120.0K |
| Gross Margin | 25.8% | — |
| Operating Margin | -117.9% | -2.8% |
| Net Margin | -71.6% | -0.4% |
| Revenue YoY | -11.8% | -0.0% |
| Net Profit YoY | -37.7% | -107.4% |
| EPS (diluted) | $-0.24 | $0.02 |
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 | $49.9M | $32.0M | ||
| Q3 25 | $41.6M | $31.3M | ||
| Q2 25 | $47.4M | $30.7M | ||
| Q1 25 | $46.9M | $31.4M | ||
| Q4 24 | $56.6M | $32.0M | ||
| Q3 24 | $69.0M | $30.4M | ||
| Q2 24 | $69.4M | $31.0M | ||
| Q1 24 | $64.2M | $30.3M |
| Q4 25 | $-35.7M | $-120.0K | ||
| Q3 25 | $-25.6M | $618.0K | ||
| Q2 25 | $-39.6M | $1.9M | ||
| Q1 25 | $-29.9M | $2.5M | ||
| Q4 24 | $-25.9M | $1.6M | ||
| Q3 24 | $-97.1M | $2.3M | ||
| Q2 24 | $-9.8M | $2.7M | ||
| Q1 24 | $-12.1M | $3.0M |
| 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 | -117.9% | -2.8% | ||
| Q3 25 | -98.6% | 4.3% | ||
| Q2 25 | -139.8% | 13.2% | ||
| Q1 25 | -104.9% | 15.4% | ||
| Q4 24 | -66.7% | 6.1% | ||
| Q3 24 | -239.9% | 14.6% | ||
| Q2 24 | -19.4% | 17.1% | ||
| Q1 24 | -29.4% | 19.5% |
| Q4 25 | -71.6% | -0.4% | ||
| Q3 25 | -61.4% | 2.0% | ||
| Q2 25 | -83.5% | 6.3% | ||
| Q1 25 | -63.9% | 7.9% | ||
| Q4 24 | -45.8% | 5.1% | ||
| Q3 24 | -140.6% | 7.4% | ||
| Q2 24 | -14.1% | 8.6% | ||
| Q1 24 | -18.8% | 9.9% |
| Q4 25 | $-0.24 | $0.02 | ||
| Q3 25 | $-0.18 | $0.07 | ||
| Q2 25 | $-0.27 | $0.21 | ||
| Q1 25 | $-0.21 | $0.26 | ||
| Q4 24 | $-0.21 | $0.16 | ||
| Q3 24 | $-0.68 | $0.24 | ||
| Q2 24 | $-0.07 | $0.28 | ||
| Q1 24 | $-0.09 | $0.32 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $216.9M | $44.1M |
| Total DebtLower is stronger | $291.8M | — |
| Stockholders' EquityBook value | $212.4M | $50.3M |
| Total Assets | $770.6M | $166.6M |
| Debt / EquityLower = less leverage | 1.37× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $216.9M | $44.1M | ||
| Q3 25 | $243.6M | $36.1M | ||
| Q2 25 | $269.9M | $30.0M | ||
| Q1 25 | $285.1M | $36.3M | ||
| Q4 24 | $322.4M | $68.6M | ||
| Q3 24 | $578.2M | $58.1M | ||
| Q2 24 | $573.2M | $49.9M | ||
| Q1 24 | $561.7M | $39.7M |
| 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 | $212.4M | $50.3M | ||
| Q3 25 | $245.4M | $58.9M | ||
| Q2 25 | $265.9M | $64.6M | ||
| Q1 25 | $300.6M | $80.0M | ||
| Q4 24 | $325.3M | $80.7M | ||
| Q3 24 | $344.9M | $84.6M | ||
| Q2 24 | $434.7M | $85.3M | ||
| Q1 24 | $410.7M | $83.9M |
| Q4 25 | $770.6M | $166.6M | ||
| Q3 25 | $849.2M | $157.6M | ||
| Q2 25 | $897.0M | $152.7M | ||
| Q1 25 | $959.8M | $159.9M | ||
| Q4 24 | $1.0B | $194.4M | ||
| Q3 24 | $1.3B | $184.2M | ||
| Q2 24 | $1.4B | $177.6M | ||
| Q1 24 | $1.4B | $170.2M |
| 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 | $-22.8M | $18.6M |
| Free Cash FlowOCF − Capex | $-24.9M | $15.0M |
| FCF MarginFCF / Revenue | -49.9% | 46.9% |
| Capex IntensityCapex / Revenue | 4.2% | 11.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-70.7M | $17.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-22.8M | $18.6M | ||
| Q3 25 | $-15.2M | $14.6M | ||
| Q2 25 | $-10.3M | $13.8M | ||
| Q1 25 | $-9.4M | $-24.7M | ||
| Q4 24 | $-14.6M | $21.6M | ||
| Q3 24 | $13.1M | $13.3M | ||
| Q2 24 | $17.4M | $16.0M | ||
| Q1 24 | $-8.5M | $-24.1M |
| Q4 25 | $-24.9M | $15.0M | ||
| Q3 25 | $-18.1M | $13.8M | ||
| Q2 25 | $-13.1M | $13.4M | ||
| Q1 25 | $-14.6M | $-25.1M | ||
| Q4 24 | $-20.5M | $19.9M | ||
| Q3 24 | $4.5M | $12.9M | ||
| Q2 24 | $7.9M | $15.6M | ||
| Q1 24 | $-14.1M | $-24.7M |
| Q4 25 | -49.9% | 46.9% | ||
| Q3 25 | -43.4% | 44.1% | ||
| Q2 25 | -27.7% | 43.6% | ||
| Q1 25 | -31.2% | -80.0% | ||
| Q4 24 | -36.2% | 62.2% | ||
| Q3 24 | 6.6% | 42.4% | ||
| Q2 24 | 11.4% | 50.4% | ||
| Q1 24 | -22.0% | -81.6% |
| Q4 25 | 4.2% | 11.4% | ||
| Q3 25 | 7.0% | 2.6% | ||
| Q2 25 | 6.1% | 1.5% | ||
| Q1 25 | 11.2% | 1.3% | ||
| Q4 24 | 10.3% | 5.3% | ||
| Q3 24 | 12.4% | 1.2% | ||
| Q2 24 | 13.8% | 1.1% | ||
| Q1 24 | 8.8% | 2.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 23.62× | ||
| Q2 25 | — | 7.22× | ||
| Q1 25 | — | -10.01× | ||
| Q4 24 | — | 13.34× | ||
| Q3 24 | — | 5.90× | ||
| Q2 24 | — | 6.00× | ||
| Q1 24 | — | -8.03× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MRVI
| Cygnus Segment | $27.2M | 54% |
| Other | $18.4M | 37% |
| Shipping And Handling | $4.3M | 9% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
