Magnite Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	713.95	668.17	619.71	577.07	468.41
Revenue Growth (YoY)	6.85%	7.82%	7.39%	23.20%	111.35%
Cost of Revenue	266.62	258.84	409.91	307.17	201.66
Gross Profit	447.33	409.33	209.8	269.9	266.75
Selling, General & Admin	264.86	263	263.03	281.46	235.2
Research & Development	84.71	95.24	94.32	93.76	74.45
Other Operating Expenses	0.16	-	7.47	7.47	38.18
Total Operating Expenses	349.73	358.25	364.81	382.69	347.82
Operating Income	97.6	51.09	-155.01	-112.78	-81.07
Interest Expense	-18.92	-27.03	-32.37	-29.26	-19.85
Other Non-Operating Income (Expense)	-8.05	2.43	29.83	6.45	5.93
Total Non-Operating Income (Expense)	-26.97	-24.6	-2.54	-22.81	-13.92
Pretax Income	70.63	26.48	-157.55	-135.6	-94.99
Provision for Income Taxes	-73.99	3.7	1.64	-5.27	-95.05
Net Income	144.61	22.79	-159.18	-130.32	0.07
Net Income to Common	144.61	22.79	-159.18	-130.32	0.07
Net Income Growth	534.66%	-	-	-	-
Shares Outstanding (Basic)	143	141	137	133	126
Shares Outstanding (Diluted)	154	147	137	133	136
Shares Change (YoY)	4.74%	7.46%	2.81%	-2.48%	40.91%
EPS (Basic)	1.01	0.16	-1.17	-0.98	-
EPS (Diluted)	0.95	0.16	-1.17	-0.98	-
EPS Growth	493.75%	-	-	-	-
Shares Outstanding	142.96	141.43	138.58	134.01	132.2
Free Cash Flow	165.63	202.39	187.6	161.74	108.89
Free Cash Flow Growth	-18.16%	7.88%	15.99%	48.53%	-
Free Cash Flow Per Share	1.08	1.38	1.37	1.22	0.80
Gross Margin	62.66%	61.26%	33.86%	46.77%	56.95%
Operating Margin	13.67%	7.65%	-25.01%	-19.54%	-17.31%
Profit Margin	20.26%	3.41%	-25.69%	-22.58%	0.01%
FCF Margin	23.20%	30.29%	30.27%	28.03%	23.25%
EBITDA	151.28	109.6	85.81	103.27	65.82
EBITDA Margin	21.19%	16.40%	13.85%	17.90%	14.05%
EBIT	97.6	51.09	-155.01	-112.78	-81.07
EBIT Margin	13.67%	7.65%	-25.01%	-19.54%	-17.31%
Effective Tax Rate	-104.76%	13.96%	-1.04%	3.89%	100.07%

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q