MGNI
Magnite Inc.
$13.44
+$0.24(+1.78%)
51
Overall
80
Value
30
Tech
44
Quality
Market Cap
$1.92B
Volume
759.64K
52W Range
$10.82 - $26.65
Target Price
$22.64
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $278.8M | $156.2M | $125.5M | $156.4M | $221.6M | $468.4M | $577.1M | $619.7M | $668.2M | $714.0M | ||
| Total Revenue | $278.2M | $155.5M | $124.7M | $156.4M | $221.6M | $468.4M | $577.1M | $619.7M | $668.2M | $714.0M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-73.2M | $-56.8M | $-60.0M | $184.0M | $77.7M | $201.7M | $307.2M | $409.9M | $258.8M | $266.6M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $205.5M | $99.4M | $65.4M | $156.4M | $143.9M | $266.8M | $269.9M | $209.8M | $409.3M | $447.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $203.1M | $154.9M | $124.8M | $124.6M | $180.6M | $511.3M | $375.2M | $357.3M | $358.2M | $349.6M | ||
| Research & Development | $51.2M | $47.5M | $37.9M | $40.3M | $51.5M | $74.4M | $93.8M | $94.3M | $95.2M | $84.7M | ||
| Research Expense | $51.2M | $47.5M | $37.9M | $40.3M | $51.5M | $74.4M | $93.8M | $94.3M | $95.2M | $84.7M | ||
| Selling, General & Administrative | $151.9M | $107.4M | $87.0M | $84.3M | $129.0M | $436.9M | $281.5M | $263.0M | $263.0M | $264.9M | ||
| Selling & Marketing Expenses | $83.3M | $51.8M | $44.6M | $44.6M | $76.0M | $372.1M | $200.1M | $174.0M | $166.1M | $171.7M | ||
| General & Administrative Expenses | $68.6M | $55.6M | $42.4M | $39.8M | $53.0M | $64.8M | $81.4M | $89.0M | $96.9M | $93.2M | ||
| Salaries & Wages | $-28.7M | $-20.5M | $-16.3M | $-18.8M | -- | $-151.6M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-13.7M | $-20.3M | $-25.0M | $21.3M | $16.0M | $16.1M | $19.0M | $24.0M | $16.4M | -- | ||
| Depreciation & Amortization | $-13.7M | $-20.3M | $-25.0M | $21.3M | $16.0M | $16.1M | -- | -- | -- | -- | ||
| Amortization | $-20.5M | $-11.1M | $-7.2M | $7.5M | $158.1M | $974.8M | $978.7M | $978.2M | $978.2M | -- | ||
| Other Operating Expenses | $-702.0K | $-550.0K | -- | -- | $13.4M | $-200.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.4M | $-55.5M | $-59.4M | $-27.6M | $-54.2M | $-81.1M | $-112.8M | $-155.0M | $51.1M | $97.6M | ||
| EBITDA | $19.9M | $-120.3M | $-26.1M | $4.3M | $12.6M | $71.7M | $116.5M | $121.9M | $116.1M | $146.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $-789.0K | $-50.0K | $19.8M | $29.3M | $32.4M | $27.0M | $18.9M | ||
| Intinc | $2.0M | $431.0K | $2.1M | $593.0K | -- | -- | -- | $11.1M | $13.4M | $12.7M | ||
| Net Non-Operating Interest Income/Expense | $2.0M | $431.0K | $2.1M | $789.0K | $50.0K | $-19.8M | $-29.3M | $-32.4M | $-27.0M | $-18.9M | ||
| Other Income/Expense | $-1.1M | $-700.0K | $-600.0K | $-607.0K | $-111.0K | $-20.0K | $-1.0M | $-26.5M | $7.7M | $2.2M | ||
| Other Special Charges | -- | -- | -- | $593.0K | $1.5M | -- | -- | $26.5M | $-7.7M | $-2.2M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $3.3M | $6.0M | $3.4M | $2.0M | $17.6M | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-26.8M | $-100.8M | $-3.4M | $-59.1M | $3.7M | $4.5M | $5.3M | $5.3M | $5.1M | $1.1M | ||
| Impairment of Capital Assets | $23.5M | $94.8M | $-9.0M | $-9.0M | -- | $12.9M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-22.9M | $-156.5M | $-61.5M | $-27.8M | $-36.7M | $-75.1M | $-106.3M | $-125.2M | $53.5M | $89.5M | ||
| Pre-Tax Income | $-22.9M | $-156.5M | $-61.5M | $-27.0M | $-52.7M | $-95.0M | $-135.6M | $-157.5M | $26.5M | $70.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-4.9M | $-1.8M | $400.0K | $-1.5M | $693.0K | $-95.1M | $-5.3M | $1.6M | $3.7M | $-74.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-18.1M | $-154.8M | $-61.9M | $-25.5M | $-53.4M | $65.0K | $-130.3M | $-159.2M | $22.8M | $144.6M | ||
| Net Income (Continuing Operations) | $-18.1M | $-154.8M | $-61.9M | $-25.5M | $-53.4M | $65.0K | $-130.3M | $-159.2M | $22.8M | $144.6M | ||
| Net Income (Discontinued Operations) | $-18.1M | $-154.8M | $-61.9M | $-25.5M | $-53.4M | $65.0K | $-130.3M | $-159.2M | $22.8M | $144.6M | ||
| Net Income (Common Stockholders) | $-18.1M | $-154.8M | $-61.9M | $-25.5M | $-53.4M | $65.0K | $-130.3M | $-159.2M | $22.8M | $144.6M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-4.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $129.8M | $98.1M | $64.8M | $308.6M | $258.3M | $713.0M | $682.4M | $767.3M | $617.1M | $616.2M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $46.7M | $48.9M | $343.0K | $53.5M | $96.7M | $126.3M | $132.9M | $136.6M | $140.6M | $142.6M | ||
| Average Shares Outstanding (Diluted) | $46.7M | $48.9M | $50.3M | $59.6M | $96.7M | $136.3M | $132.9M | $136.6M | $146.8M | $153.8M | ||
| Shares Outstanding | $49.4M | $50.3M | $51.7M | $55.0M | $115.6M | $132.3M | $135.1M | $139.9M | $143.0M | $144.4M | ||
| Basic EPS | $-0.39 | $-3.17 | -- | $0.03 | $-0.55 | -- | $-0.98 | $-1.17 | $0.16 | $1.01 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-0.55 | -- | $-0.98 | $-1.17 | $0.16 | $1.01 | ||
| Diluted EPS | $-0.39 | $-3.17 | $-1.23 | $-0.48 | $-0.55 | -- | $-0.98 | $-1.17 | $0.16 | $0.95 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $-0.48 | -- | -- | $-0.98 | $-1.17 | $0.16 | $0.95 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | $9.9M | $28.4M | $917.0K | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | $201.7M | -- | -- | -- | -- | ||
| Fees | -- | -- | -- | -- | $-77.7M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | $77.7M | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $491.0K | $908.0K | $988.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $68.6M | $55.6M | $42.4M | $39.8M | $53.0M | $64.8M | $81.4M | $89.0M | $96.9M | $93.2M | ||
| Other Write Off | $-1.1M | $-700.0K | $-600.0K | $-14.0K | $-111.0K | $-20.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $68.6M | $55.6M | $42.4M | -- | -- | $201.7M | -- | -- | -- | -- | ||
| Selling Expense | $83.3M | $51.8M | $44.6M | $44.6M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $57.1M | $-3.7M | $-4.5M | $-5.3M | $-5.3M | $-5.1M | $-1.1M | ||
| Restruct | $3.3M | $6.0M | $3.4M | $2.0M | $17.6M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MGNI | $13.44 | +1.8% | 759.64K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |