Magnite, Inc. (LON:0A99)
London · Delayed Price · Currency is GBP · Price in USD 14.44
-2.25 (-13.45%)
At close: Nov 6, 2025
Magnite Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 702.57 | 668.17 | 619.71 | 577.07 | 468.41 | 221.63 | Upgrade | |
Revenue Growth (YoY) | 6.27% | 7.82% | 7.39% | 23.20% | 111.35% | 41.69% | Upgrade |
Cost of Revenue | 264.89 | 258.84 | 409.91 | 307.17 | 201.66 | 77.75 | Upgrade |
Gross Profit | 437.67 | 409.33 | 209.8 | 269.9 | 266.75 | 143.88 | Upgrade |
Selling, General & Admin | 265.48 | 263 | 263.03 | 281.46 | 235.2 | 129.02 | Upgrade |
Research & Development | 86.34 | 95.24 | 94.32 | 93.76 | 74.45 | 51.55 | Upgrade |
Operating Expenses | 351.82 | 358.25 | 357.35 | 375.22 | 309.64 | 180.56 | Upgrade |
Operating Income | 85.85 | 51.09 | -147.54 | -105.32 | -42.89 | -36.68 | Upgrade |
Interest Expense | -20.35 | -27.03 | -32.37 | -29.26 | -19.85 | - | Upgrade |
Interest & Investment Income | - | - | - | - | - | 0.05 | Upgrade |
Currency Exchange Gain (Loss) | -0.44 | 5.08 | -1.95 | 1.13 | 1.48 | -2.22 | Upgrade |
Other Non Operating Income (Expenses) | 1.9 | 5.05 | 5.3 | 5.32 | 4.45 | 3.67 | Upgrade |
EBT Excluding Unusual Items | 66.96 | 34.19 | -176.56 | -128.13 | -56.81 | -35.19 | Upgrade |
Merger & Restructuring Charges | - | - | -7.47 | -7.47 | -38.18 | -17.55 | Upgrade |
Other Unusual Items | -2.15 | -7.71 | 26.48 | - | - | - | Upgrade |
Pretax Income | 64.81 | 26.48 | -157.55 | -135.6 | -94.99 | -52.74 | Upgrade |
Income Tax Expense | 6.84 | 3.7 | 1.64 | -5.27 | -95.05 | 0.69 | Upgrade |
Net Income | 57.97 | 22.79 | -159.18 | -130.32 | 0.07 | -53.43 | Upgrade |
Net Income to Common | 57.97 | 22.79 | -159.18 | -130.32 | 0.07 | -53.43 | Upgrade |
Shares Outstanding (Basic) | 142 | 141 | 137 | 133 | 126 | 97 | Upgrade |
Shares Outstanding (Diluted) | 154 | 147 | 137 | 133 | 136 | 97 | Upgrade |
Shares Change (YoY) | 10.42% | 7.46% | 2.81% | -2.48% | 40.91% | 83.79% | Upgrade |
EPS (Basic) | 0.41 | 0.16 | -1.17 | -0.98 | 0.00 | -0.55 | Upgrade |
EPS (Diluted) | 0.38 | 0.16 | -1.17 | -0.98 | 0.00 | -0.55 | Upgrade |
Free Cash Flow | 173.55 | 202.39 | 187.6 | 161.74 | 108.89 | -26.36 | Upgrade |
Free Cash Flow Per Share | 1.12 | 1.38 | 1.37 | 1.22 | 0.80 | -0.27 | Upgrade |
Gross Margin | 62.30% | 61.26% | 33.86% | 46.77% | 56.95% | 64.92% | Upgrade |
Operating Margin | 12.22% | 7.65% | -23.81% | -18.25% | -9.16% | -16.55% | Upgrade |
Profit Margin | 8.25% | 3.41% | -25.69% | -22.58% | 0.01% | -24.11% | Upgrade |
Free Cash Flow Margin | 24.70% | 30.29% | 30.27% | 28.03% | 23.25% | -11.89% | Upgrade |
EBITDA | 130.14 | 97.6 | 78.98 | 98.14 | 94.99 | 4.27 | Upgrade |
EBITDA Margin | 18.52% | 14.61% | 12.74% | 17.01% | 20.28% | 1.93% | Upgrade |
D&A For EBITDA | 44.29 | 46.51 | 226.52 | 203.45 | 137.89 | 40.95 | Upgrade |
EBIT | 85.85 | 51.09 | -147.54 | -105.32 | -42.89 | -36.68 | Upgrade |
EBIT Margin | 12.22% | 7.65% | -23.81% | -18.25% | -9.16% | -16.55% | Upgrade |
Effective Tax Rate | 10.55% | 13.96% | - | - | - | - | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.