Magnite Cash Flow 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
Net Income	158.66	144.61	22.79	-159.18	-130.32	0.07
Depreciation & Amortization	52.44	53.67	58.51	240.82	216.05	146.89
Stock-Based Compensation	75.12	76.65	76.52	72.62	64.12	40.74
Other Adjustments	-78.19	-67.08	0.76	-15.35	2.27	-92.98
Change in Receivables	-380.93	-103.76	-26.02	-220.1	-46.33	-254.37
Changes in Accounts Payable	287.55	142.6	97.38	294.68	91.38	284.91
Changes in Other Operating Activities	-2.96	-10.53	5.27	0.89	-4.62	1.35
Operating Cash Flow	112.84	236.17	235.2	214.37	192.55	126.59
Operating Cash Flow Growth	-62.16%	0.41%	9.72%	11.33%	52.11%	-
Capital Expenditures	-65.56	-70.54	-32.81	-26.76	-30.82	-17.7
Purchases of Intangible Assets	-14.67	-13.77	-14.26	-10.62	-13.58	-11.43
Payments for Business Acquisitions	-	-8.1	-	-	-20.76	-661.87
Other Investing Activities	-	-0.36	-0.43	-	-	-
Investing Cash Flow	-88.69	-92.77	-47.5	-37.38	-65.15	-691
Long-Term Debt Issued	-	92.62	413.46	-	-	749.2
Long-Term Debt Repaid	-208.7	-95.35	-404.94	-169.12	-3.6	-1.8
Net Long-Term Debt Issued (Repaid)	-208.7	-2.72	8.53	-169.12	-3.6	747.4
Issuance of Common Stock	5.72	7	4.16	5.68	5.98	13.14
Repurchase of Common Stock	-68.79	-79.21	-37.05	-11.81	-30.16	-12.5
Net Common Stock Issued (Repurchased)	-63.07	-72.2	-32.88	-6.14	-24.18	0.64
Other Financing Activities	-	-0.16	-4.55	-2.59	-2.39	-69.98
Financing Cash Flow	-270.71	-75.08	-28.9	-177.84	-30.17	678.05
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.5	1.82	-1.79	0.58	-1.42	-0.68
Net Cash Flow	-245.06	70.14	157	-0.28	95.81	112.96
Free Cash Flow	47.28	165.63	202.39	187.6	161.74	108.89
Free Cash Flow Growth	-71.45%	-18.16%	7.88%	15.99%	48.53%	-
FCF Margin	6.54%	23.20%	30.29%	30.27%	28.03%	23.25%
Free Cash Flow Per Share	0.31	1.08	1.38	1.37	1.22	0.80
Levered Free Cash Flow	221.44	257.11	159.67	181.32	138.07	1,163
Unlevered Free Cash Flow	470.97	315.06	172.31	353.01	163.6	415.5

SEC Filings: 10-K · 10-Q