Magnite, Inc. (MGNI)
NASDAQ: MGNI · Real-Time Price · USD
13.39
+0.31 (2.37%)
Apr 22, 2026, 4:00 PM EDT - Market closed

Magnite Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
713.95668.17619.71577.07468.41
Revenue Growth (YoY)
6.85%7.82%7.39%23.20%111.35%
Cost of Revenue
266.62258.84409.91307.17201.66
Gross Profit
447.33409.33209.8269.9266.75
Selling, General & Admin
264.86263263.03281.46235.2
Research & Development
84.7195.2494.3293.7674.45
Other Operating Expenses
0.16-7.477.4738.18
Total Operating Expenses
349.73358.25364.81382.69347.82
Operating Income
97.651.09-155.01-112.78-81.07
Interest Expense
-18.92-27.03-32.37-29.26-19.85
Other Non-Operating Income (Expense)
-8.052.4329.836.455.93
Total Non-Operating Income (Expense)
-26.97-24.6-2.54-22.81-13.92
Pretax Income
70.6326.48-157.55-135.6-94.99
Provision for Income Taxes
-73.993.71.64-5.27-95.05
Net Income
144.6122.79-159.18-130.320.07
Net Income to Common
144.6122.79-159.18-130.320.07
Net Income Growth
534.66%----
Shares Outstanding (Basic)
143141137133126
Shares Outstanding (Diluted)
154147137133136
Shares Change (YoY)
4.74%7.46%2.81%-2.48%40.91%
EPS (Basic)
1.010.16-1.17-0.98-
EPS (Diluted)
0.950.16-1.17-0.98-
EPS Growth
493.75%----
Shares Outstanding
142.96141.43138.58134.01132.2
Free Cash Flow
165.63202.39187.6161.74108.89
Free Cash Flow Growth
-18.16%7.88%15.99%48.53%-
Free Cash Flow Per Share
1.081.381.371.220.80
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
151.28109.685.81103.2765.82
EBITDA Margin
21.19%16.40%13.85%17.90%14.05%
EBIT
97.651.09-155.01-112.78-81.07
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