Magnite, Inc. (MGNI)
NASDAQ: MGNI · Real-Time Price · USD
23.50
+0.15 (0.64%)
Aug 21, 2026, 4:00 PM EDT - Market closed
Magnite 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 | Jun '26 Jun 30, 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 |
| 742.04 | 713.95 | 668.17 | 619.71 | 577.07 | 468.41 | |
Revenue Growth | 8.32% | 6.85% | 7.82% | 7.39% | 23.20% | 111.35% |
Cost of Revenue | 261.31 | 266.62 | 258.84 | 409.91 | 307.17 | 201.66 |
Gross Profit | 480.73 | 447.33 | 409.33 | 209.8 | 269.9 | 266.75 |
Selling, General & Admin | 274.48 | 264.86 | 263 | 263.03 | 281.46 | 235.2 |
Research & Development | 90.15 | 84.71 | 95.24 | 94.32 | 93.76 | 74.45 |
Operating Expenses | 364.62 | 349.57 | 358.25 | 357.35 | 375.22 | 309.64 |
Operating Income | 116.11 | 97.76 | 51.09 | -147.54 | -105.32 | -42.89 |
Interest Expense | -32.27 | -31.65 | -40.43 | -43.46 | -32.18 | -19.85 |
Interest & Investment Income | 12.73 | 12.73 | 13.4 | 11.09 | 2.92 | - |
Currency Exchange Gain (Loss) | 0.56 | -6.97 | 5.08 | -1.95 | 1.13 | 1.48 |
Other Non Operating Income (Expenses) | 1.34 | 1.07 | 5.05 | 5.3 | 5.32 | 4.45 |
EBT Excluding Unusual Items | 98.46 | 72.94 | 34.19 | -176.56 | -128.13 | -56.81 |
Merger & Restructuring Charges | -0.16 | -0.16 | - | -7.47 | -7.47 | -38.18 |
Other Unusual Items | - | -2.15 | -7.71 | 26.48 | - | - |
Pretax Income | 98.3 | 70.63 | 26.48 | -157.55 | -135.6 | -94.99 |
Income Tax Expense | -68.59 | -73.99 | 3.7 | 1.64 | -5.27 | -95.05 |
Net Income | 166.89 | 144.61 | 22.79 | -159.18 | -130.32 | 0.07 |
Net Income to Common | 166.89 | 144.61 | 22.79 | -159.18 | -130.32 | 0.07 |
Net Income Growth | 286.98% | 534.66% | - | - | - | - |
Shares Outstanding (Basic) | 143 | 143 | 141 | 137 | 133 | 126 |
Shares Outstanding (Diluted) | 153 | 154 | 147 | 137 | 133 | 136 |
Shares Change | 1.02% | 4.74% | 7.46% | 2.81% | -2.48% | 40.91% |
EPS (Basic) | 1.16 | 1.01 | 0.16 | -1.17 | -0.98 | 0.00 |
EPS (Diluted) | 1.10 | 0.95 | 0.16 | -1.17 | -0.98 | 0.00 |
EPS Growth | 285.68% | 493.75% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 215.76 | 165.63 | 202.39 | 187.6 | 161.74 | 108.89 |
Free Cash Flow Per Share | 1.41 | 1.08 | 1.38 | 1.37 | 1.22 | 0.80 |
Gross Margin | 64.78% | 62.66% | 61.26% | 33.86% | 46.77% | 56.95% |
Operating Margin | 15.65% | 13.69% | 7.65% | -23.81% | -18.25% | -9.16% |
Profit Margin | 22.49% | 20.26% | 3.41% | -25.69% | -22.58% | 0.01% |
Free Cash Flow Margin | 29.08% | 23.20% | 30.29% | 30.27% | 28.03% | 23.25% |
EBITDA | 157.19 | 137.74 | 97.6 | 78.98 | 98.14 | 94.99 |
EBITDA Margin | 21.18% | 19.29% | 14.61% | 12.74% | 17.01% | 20.28% |
D&A For EBITDA | 41.09 | 39.97 | 46.51 | 226.52 | 203.45 | 137.89 |
EBIT | 116.11 | 97.76 | 51.09 | -147.54 | -105.32 | -42.89 |
EBIT Margin | 15.65% | 13.69% | 7.65% | -23.81% | -18.25% | -9.16% |
Effective Tax Rate | - | - | 13.96% | - | - | - |