Magnite, Inc. (MGNI)
NASDAQ: MGNI · Real-Time Price · USD
24.84
-0.12 (-0.48%)
At close: Oct 6, 2026, 4:00 PM EDT
24.64
-0.20 (-0.81%)
After-hours: Oct 6, 2026, 7:30 PM EDT
Magnite Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
| 192.82 | 164.37 | 205.36 | 179.49 | 173.33 | 155.77 | 193.97 | 162 | 162.88 | 149.32 | 186.93 | 150.09 | 152.54 | 130.15 | 175.4 | 145.82 | 137.78 | 118.08 | 161.29 | 131.87 | |
Revenue Growth (YoY) | 11.24% | 5.52% | 5.87% | 10.80% | 6.42% | 4.32% | 3.76% | 7.94% | 6.78% | 14.73% | 6.58% | 2.93% | 10.71% | 10.23% | 8.75% | 10.57% | 20.29% | 94.47% | 96.68% | 116.25% |
Cost of Revenue | 62.04 | 60.41 | 69.51 | 69.36 | 64.95 | 62.8 | 67.79 | 62.54 | 62.61 | 65.9 | 70.03 | 84.88 | 130.18 | 124.83 | 111.02 | 71.75 | 65 | 59.4 | 66.84 | 63.54 |
Gross Profit | 130.79 | 103.96 | 135.85 | 110.14 | 108.38 | 92.97 | 126.18 | 99.46 | 100.27 | 83.42 | 116.91 | 65.21 | 22.37 | 5.32 | 64.38 | 74.06 | 72.78 | 58.68 | 94.45 | 68.33 |
Selling, General & Admin | 75.43 | 71.07 | 63.08 | 64.9 | 64.84 | 72.04 | 63.7 | 64.08 | 64.87 | 70.35 | 58.6 | 59.51 | 70.78 | 74.14 | 70.38 | 70.08 | 72.29 | 68.7 | 69.4 | 68.8 |
Research & Development | 24.14 | 25.17 | 20.64 | 20.2 | 21.58 | 22.29 | 22.26 | 20.26 | 25.83 | 26.89 | 23.18 | 23.54 | 23.38 | 24.22 | 22.54 | 25.13 | 23.04 | 23.04 | 21.01 | 21.06 |
Operating Expenses | 99.56 | 96.24 | 83.72 | 85.1 | 86.42 | 94.34 | 85.96 | 84.34 | 90.7 | 97.25 | 81.78 | 83.05 | 94.16 | 98.35 | 92.93 | 95.22 | 95.33 | 91.75 | 90.41 | 89.85 |
Operating Income | 31.22 | 7.72 | 52.13 | 25.04 | 21.96 | -1.36 | 40.22 | 15.12 | 9.57 | -13.83 | 35.12 | -17.84 | -71.8 | -93.03 | -28.54 | -21.16 | -22.55 | -33.07 | 4.03 | -21.52 |
Interest Expense | -6.31 | -4.56 | -7.53 | -7.9 | -5.07 | -5.18 | -9.29 | -10.52 | -6.79 | -7.96 | -19.19 | -7.57 | -8.52 | -8.18 | -7.99 | -7.02 | -7.15 | -7.11 | -7.25 | -7.28 |
Interest & Investment Income | - | - | 3.52 | 3.23 | - | - | 3.86 | 3.67 | - | - | 11.09 | - | - | - | - | - | - | - | - | - |
Currency Exchange Gain (Loss) | 0.22 | 0.15 | -0.23 | 0.42 | -4.94 | -2.22 | 6.3 | -3.02 | -0.52 | 2.32 | -3.5 | 1.47 | 0.3 | -0.23 | -3.91 | 1.98 | 3.99 | -0.93 | 0.12 | 1.25 |
Other Non Operating Income (Expenses) | 0.42 | 0.42 | 0.34 | 0.15 | 0.15 | 0.42 | 1.17 | 1.31 | 1.28 | 1.29 | 1.29 | 1.35 | 1.36 | 1.31 | 1.33 | 1.37 | 1.36 | 1.26 | 1.13 | 0.96 |
EBT Excluding Unusual Items | 25.55 | 3.73 | 48.24 | 20.94 | 12.1 | -8.34 | 42.26 | 6.56 | 3.55 | -18.18 | 24.82 | -22.6 | -78.65 | -100.13 | -39.12 | -24.83 | -24.35 | -39.84 | -1.96 | -26.6 |
Merger & Restructuring Charges | - | - | -0.16 | - | - | - | - | - | - | - | - | - | - | -7.47 | - | - | -0.71 | -6.76 | -0.4 | -2.42 |
Other Unusual Items | - | - | - | - | - | -2.15 | - | -0.32 | - | -7.39 | 8.35 | 4.16 | 5.43 | 8.55 | - | - | - | - | - | - |
Pretax Income | 25.55 | 3.73 | 48.07 | 20.94 | 12.1 | -10.49 | 42.26 | 6.24 | 3.55 | -25.57 | 33.16 | -18.44 | -73.23 | -99.04 | -39.12 | -24.83 | -25.06 | -46.6 | -2.36 | -29.03 |
Income Tax Expense | 6.18 | -0.68 | -74.98 | 0.89 | 0.96 | -0.85 | 5.85 | 1.03 | 4.63 | -7.81 | 2.25 | -0.97 | 0.66 | -0.31 | -2.73 | -0.44 | -0.1 | -2.01 | -2.82 | -4.71 |
Net Income | 19.37 | 4.41 | 123.05 | 20.06 | 11.14 | -9.63 | 36.41 | 5.21 | -1.08 | -17.76 | 30.91 | -17.48 | -73.89 | -98.73 | -36.39 | -24.39 | -24.95 | -44.59 | 0.45 | -24.32 |
Net Income to Common | 19.37 | 4.41 | 123.05 | 20.06 | 11.14 | -9.63 | 36.41 | 5.21 | -1.08 | -17.76 | 30.91 | -17.48 | -73.89 | -98.73 | -36.39 | -24.39 | -24.95 | -44.59 | 0.45 | -24.32 |
Net Income Growth (YoY) | 73.89% | - | 237.98% | 284.69% | - | - | 17.77% | - | - | - | - | - | - | - | - | - | - | - | -92.30% | - |
Shares Outstanding (Basic) | 143 | 144 | 144 | 143 | 142 | 142 | 141 | 141 | 141 | 139 | 138 | 137 | 136 | 135 | 134 | 133 | 132 | 132 | 132 | 132 |
Shares Outstanding (Diluted) | 147 | 148 | 154 | 153 | 148 | 142 | 152 | 149 | 141 | 139 | 144 | 137 | 136 | 135 | 134 | 133 | 132 | 132 | 139 | 132 |
Shares Change (YoY) | -0.73% | 4.39% | 0.95% | 3.00% | 5.49% | 1.83% | 6.01% | 8.24% | 3.22% | 3.44% | 7.54% | 3.18% | 2.82% | 1.84% | -4.13% | 1.25% | -7.38% | 14.69% | 12.14% | 19.10% |
EPS (Basic) | 0.14 | 0.03 | 0.86 | 0.14 | 0.08 | -0.07 | 0.26 | 0.04 | -0.01 | -0.13 | 0.22 | -0.13 | -0.54 | -0.73 | -0.27 | -0.18 | -0.19 | -0.34 | 0.00 | -0.18 |
EPS (Diluted) | 0.13 | 0.03 | 0.81 | 0.13 | 0.08 | -0.07 | 0.25 | 0.04 | -0.01 | -0.13 | 0.21 | -0.13 | -0.54 | -0.73 | -0.27 | -0.18 | -0.19 | -0.34 | 0.00 | -0.18 |
EPS Growth (YoY) | 65.32% | - | 229.97% | 252.23% | - | - | 15.41% | - | - | - | - | - | - | - | - | - | - | - | -93.41% | - |
Additional Metrics
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 174.5 | -130.17 | 103.05 | 68.38 | 6.01 | -11.82 | 110.97 | 77.31 | 80.4 | -66.28 | 79.46 | 77.65 | 65.79 | -35.3 | 75.89 | 30.54 | 40.85 | 14.45 | 64.88 | 27.54 |
Free Cash Flow Per Share | 1.19 | -0.88 | 0.67 | 0.45 | 0.04 | -0.08 | 0.73 | 0.52 | 0.57 | -0.48 | 0.55 | 0.56 | 0.48 | -0.26 | 0.57 | 0.23 | 0.31 | 0.11 | 0.47 | 0.21 |
Gross Margin | 67.83% | 63.25% | 66.15% | 61.36% | 62.53% | 59.69% | 65.05% | 61.39% | 61.56% | 55.86% | 62.54% | 43.45% | 14.66% | 4.09% | 36.71% | 50.79% | 52.82% | 49.70% | 58.56% | 51.82% |
Operating Margin | 16.19% | 4.70% | 25.38% | 13.95% | 12.67% | -0.88% | 20.73% | 9.34% | 5.88% | -9.26% | 18.79% | -11.89% | -47.06% | -71.48% | -16.27% | -14.51% | -16.37% | -28.01% | 2.50% | -16.32% |
Profit Margin | 10.04% | 2.68% | 59.92% | 11.18% | 6.43% | -6.19% | 18.77% | 3.22% | -0.66% | -11.89% | 16.54% | -11.64% | -48.44% | -75.86% | -20.74% | -16.73% | -18.11% | -37.77% | 0.28% | -18.44% |
Free Cash Flow Margin | 90.50% | -79.19% | 50.18% | 38.10% | 3.47% | -7.58% | 57.21% | 47.72% | 49.36% | -44.39% | 42.51% | 51.74% | 43.13% | -27.12% | 43.27% | 20.95% | 29.65% | 12.24% | 40.23% | 20.89% |
EBITDA | 45.78 | 22.09 | 62.12 | 37.35 | 34.17 | 14.24 | 44.39 | 29.66 | 23.81 | -0.26 | 37.64 | 21.42 | 17.14 | 2.77 | 36.27 | 25.46 | 23.61 | 12.8 | 44.84 | 27.18 |
EBITDA Margin | 23.74% | 13.44% | 30.25% | 20.81% | 19.71% | 9.14% | 22.88% | 18.31% | 14.62% | -0.18% | 20.14% | 14.27% | 11.24% | 2.12% | 20.68% | 17.46% | 17.14% | 10.84% | 27.80% | 20.61% |
D&A For EBITDA | 14.56 | 14.37 | 9.99 | 12.31 | 12.21 | 15.6 | 4.17 | 14.54 | 14.24 | 13.57 | 2.52 | 39.27 | 88.94 | 95.8 | 64.81 | 46.62 | 46.16 | 45.87 | 40.8 | 48.7 |
EBIT | 31.22 | 7.72 | 52.13 | 25.04 | 21.96 | -1.36 | 40.22 | 15.12 | 9.57 | -13.83 | 35.12 | -17.84 | -71.8 | -93.03 | -28.54 | -21.16 | -22.55 | -33.07 | 4.03 | -21.52 |
EBIT Margin | 16.19% | 4.70% | 25.38% | 13.95% | 12.67% | -0.88% | 20.73% | 9.34% | 5.88% | -9.26% | 18.79% | -11.89% | -47.06% | -71.48% | -16.27% | -14.51% | -16.37% | -28.01% | 2.50% | -16.32% |
Effective Tax Rate | 24.18% | - | - | 4.23% | 7.92% | - | 13.85% | 16.48% | 130.38% | - | 6.78% | - | - | - | - | - | - | - | - | - |