Magnite, Inc. (MGNI)
NASDAQ: MGNI · Real-Time Price · USD
15.59
-0.29 (-1.83%)
May 16, 2025, 10:38 AM - Market open
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 | Mar '25 Mar 31, 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 |
| Revenue | 674.62 | 668.17 | 619.71 | 577.07 | 468.41 | 221.63 | Upgrade
|
| Revenue Growth (YoY) | 5.59% | 7.82% | 7.39% | 23.20% | 111.35% | 41.69% | Upgrade
|
| Cost of Revenue | 255.74 | 258.84 | 409.91 | 307.17 | 201.66 | 77.75 | Upgrade
|
| Gross Profit | 418.89 | 409.33 | 209.8 | 269.9 | 266.75 | 143.88 | Upgrade
|
| Selling, General & Admin | 264.69 | 263 | 263.03 | 281.46 | 235.2 | 129.02 | Upgrade
|
| Research & Development | 90.64 | 95.24 | 94.32 | 93.76 | 74.45 | 51.55 | Upgrade
|
| Operating Expenses | 355.34 | 358.25 | 357.35 | 375.22 | 309.64 | 180.56 | Upgrade
|
| Operating Income | 63.55 | 51.09 | -147.54 | -105.32 | -42.89 | -36.68 | Upgrade
|
| Interest Expense | -24.25 | -27.03 | -32.37 | -29.26 | -19.85 | - | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 0.05 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.55 | 5.08 | -1.95 | 1.13 | 1.48 | -2.22 | Upgrade
|
| Other Non Operating Income (Expenses) | 4.18 | 5.05 | 5.3 | 5.32 | 4.45 | 3.67 | Upgrade
|
| EBT Excluding Unusual Items | 44.03 | 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 | -2.47 | -7.71 | 26.48 | - | - | - | Upgrade
|
| Pretax Income | 41.56 | 26.48 | -157.55 | -135.6 | -94.99 | -52.74 | Upgrade
|
| Income Tax Expense | 10.65 | 3.7 | 1.64 | -5.27 | -95.05 | 0.69 | Upgrade
|
| Net Income | 30.91 | 22.79 | -159.18 | -130.32 | 0.07 | -53.43 | Upgrade
|
| Net Income to Common | 30.91 | 22.79 | -159.18 | -130.32 | 0.07 | -53.43 | Upgrade
|
| Shares Outstanding (Basic) | 141 | 141 | 137 | 133 | 126 | 97 | Upgrade
|
| Shares Outstanding (Diluted) | 147 | 147 | 137 | 133 | 136 | 97 | Upgrade
|
| Shares Change (YoY) | 7.02% | 7.46% | 2.81% | -2.48% | 40.91% | 83.79% | Upgrade
|
| EPS (Basic) | 0.22 | 0.16 | -1.17 | -0.98 | 0.00 | -0.55 | Upgrade
|
| EPS (Diluted) | 0.21 | 0.16 | -1.17 | -0.98 | 0.00 | -0.55 | Upgrade
|
| Free Cash Flow | 256.86 | 202.39 | 187.6 | 161.74 | 108.89 | -26.36 | Upgrade
|
| Free Cash Flow Per Share | 1.74 | 1.38 | 1.37 | 1.22 | 0.80 | -0.27 | Upgrade
|
| Gross Margin | 62.09% | 61.26% | 33.86% | 46.77% | 56.95% | 64.92% | Upgrade
|
| Operating Margin | 9.42% | 7.65% | -23.81% | -18.25% | -9.16% | -16.55% | Upgrade
|
| Profit Margin | 4.58% | 3.41% | -25.69% | -22.58% | 0.01% | -24.11% | Upgrade
|
| Free Cash Flow Margin | 38.07% | 30.29% | 30.27% | 28.03% | 23.25% | -11.89% | Upgrade
|
| EBITDA | 112.1 | 97.6 | 78.98 | 98.14 | 94.99 | 4.27 | Upgrade
|
| EBITDA Margin | 16.62% | 14.61% | 12.74% | 17.01% | 20.28% | 1.93% | Upgrade
|
| D&A For EBITDA | 48.54 | 46.51 | 226.52 | 203.45 | 137.89 | 40.95 | Upgrade
|
| EBIT | 63.55 | 51.09 | -147.54 | -105.32 | -42.89 | -36.68 | Upgrade
|
| EBIT Margin | 9.42% | 7.65% | -23.81% | -18.25% | -9.16% | -16.55% | Upgrade
|
| Effective Tax Rate | 25.63% | 13.96% | - | - | - | - | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.