MediaAlpha, Inc. (MAX)
NYSE: MAX · Real-Time Price · USD
13.37
-0.09 (-0.67%)
Jul 10, 2026, 4:00 PM EDT - Market closed
MediaAlpha Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,159 | 1,114 | 864.7 | 388.15 | 459.07 | 645.27 | |
Revenue Growth (YoY) | 15.66% | 28.78% | 122.78% | -15.45% | -28.86% | 10.34% |
Cost of Revenue | 986.69 | 946.06 | 721.13 | 321.44 | 389.01 | 543.75 |
Gross Profit | 172.6 | 167.54 | 143.57 | 66.71 | 70.06 | 101.52 |
Selling, General & Admin | 106.26 | 110.61 | 81.08 | 88.18 | 84.37 | 84.18 |
Research & Development | 21.97 | 21.4 | 19.76 | 18.46 | 21.08 | 15.2 |
Other Operating Expenses | - | 13.42 | - | - | - | - |
Total Operating Expenses | 128.23 | 145.42 | 100.85 | 106.64 | 105.45 | 99.38 |
Operating Income | 44.38 | 22.12 | 42.73 | -39.92 | -35.39 | 2.15 |
Interest Expense | -8.12 | - | - | - | -9.25 | -7.83 |
Other Non-Operating Income (Expense) | -121.78 | -121.94 | -4.87 | -1.78 | 75.09 | -3.84 |
Total Non-Operating Income (Expense) | -129.9 | -121.94 | -4.87 | -1.78 | 65.85 | -11.67 |
Pretax Income | -88.13 | -111.06 | 23.5 | -57.02 | 30.46 | -9.52 |
Provision for Income Taxes | -131.27 | -137.82 | 1.38 | -0.46 | 102.91 | -1.05 |
Net Income | 43.14 | 26.76 | 22.12 | -56.56 | -72.45 | -8.48 |
Minority Interest in Earnings | 4.1 | 1.14 | 5.49 | -16.14 | -14.78 | -3.2 |
Net Income to Common | 39.04 | 25.62 | 16.63 | -40.42 | -57.67 | -5.28 |
Net Income Growth | 147.17% | 54.09% | - | - | - | - |
Shares Outstanding (Basic) | 56 | 56 | 53 | 46 | 42 | 61 |
Shares Outstanding (Diluted) | 61 | 67 | 53 | 46 | 42 | 61 |
Shares Change (YoY) | 12.44% | 25.91% | 16.39% | 8.27% | -31.29% | 96.42% |
EPS (Basic) | 0.70 | 0.46 | 0.31 | -0.89 | -1.37 | -0.14 |
EPS (Diluted) | 0.64 | 0.39 | 0.31 | -0.89 | -1.37 | -0.19 |
EPS Growth | 128.57% | 25.81% | - | - | - | - |
Free Cash Flow | 40.02 | 65.26 | 45.62 | 20.16 | 28.18 | 27.97 |
Free Cash Flow Growth | -38.68% | 43.05% | 126.30% | -28.46% | 0.73% | -45.28% |
Free Cash Flow Per Share | 0.66 | 0.98 | 0.86 | 0.44 | 0.67 | 0.46 |
Gross Margin | 14.89% | 15.05% | 16.60% | 17.19% | 15.26% | 15.73% |
Operating Margin | 3.83% | 1.99% | 4.94% | -10.29% | -7.71% | 0.33% |
Profit Margin | 3.72% | 2.40% | 2.56% | -14.57% | -15.78% | -1.31% |
FCF Margin | 3.45% | 5.86% | 5.28% | 5.19% | 6.14% | 4.33% |
EBITDA | 46.68 | 25.37 | 49.41 | -32.65 | -29.24 | 5.5 |
EBITDA Margin | 4.03% | 2.28% | 5.71% | -8.41% | -6.37% | 0.85% |
EBIT | 44.38 | 22.12 | 42.73 | -39.92 | -35.39 | 2.15 |
EBIT Margin | 3.83% | 1.99% | 4.94% | -10.29% | -7.71% | 0.33% |
Effective Tax Rate | 148.95% | 124.10% | 5.89% | 0.81% | 337.85% | 11.00% |