PUBM
PubMatic Inc.
$11.44
+$0.39(+3.53%)
66
Overall
60
Value
90
Tech
50
Quality
Market Cap
$344.75M
Volume
901.88K
52W Range
$6.15 - $13.88
Target Price
$12.89
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $226.9M | $256.4M | $267.0M | $291.3M | $282.9M | ||
| Total Revenue | $226.9M | $256.4M | $267.0M | $291.3M | $282.9M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $58.3M | $81.5M | $99.2M | $101.0M | $103.1M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $168.6M | $174.9M | $167.8M | $190.2M | $179.8M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $109.8M | $134.3M | $165.7M | $186.3M | $197.1M | ||
| Research & Development | $15.9M | $20.8M | $26.7M | $33.3M | $33.8M | ||
| Research Expense | $15.9M | $20.8M | $26.7M | $33.3M | $33.8M | ||
| Selling, General & Administrative | $93.9M | $113.5M | $139.0M | $153.0M | $163.3M | ||
| Selling & Marketing Expenses | $58.2M | $68.6M | $82.8M | $95.4M | $102.9M | ||
| General & Administrative Expenses | $35.8M | $44.9M | $56.2M | $57.7M | $60.3M | ||
| Promotion & Advertising | $500.0K | -- | -- | -- | -- | ||
| Depreciation & Amortization | $9.8M | $23.6M | $28.5M | $24.8M | -- | ||
| Depreciation & Amortization | $9.8M | -- | -- | -- | -- | ||
| Amortization | $6.3M | $29.8M | $29.8M | $29.8M | -- | ||
| Other Operating Expenses | $-649.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $58.8M | $40.5M | $2.0M | $3.9M | $-17.3M | ||
| EBITDA | $87.8M | $69.5M | $46.4M | $54.6M | $22.4M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $2.0K | $-2.2M | $-8.8M | $-8.5M | $-5.5M | ||
| Intinc | $300.0K | $2.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $300.0K | $2.2M | $8.8M | $8.5M | $5.5M | ||
| Other Income/Expense | $-5.7M | $-5.3M | $359.0K | $-5.4M | $4.2M | ||
| Other Special Charges | $281.0K | $681.0K | $-359.0K | $5.4M | $-4.2M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $64.8M | $35.3M | $1.7M | $9.3M | $-21.4M | ||
| Pre-Tax Income | $64.8M | $37.5M | $10.5M | $17.8M | $-16.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $8.2M | $8.8M | $1.6M | $5.3M | $-1.5M | ||
| NET INCOME | |||||||
| Net Income | $56.6M | $28.7M | $8.9M | $12.5M | $-14.5M | ||
| Net Income (Continuing Operations) | $56.6M | $28.7M | $8.9M | $12.5M | $-14.5M | ||
| Net Income (Discontinued Operations) | $56.6M | $28.7M | $8.9M | $12.5M | $-14.5M | ||
| Net Income (Common Stockholders) | $56.6M | $28.7M | $8.9M | $12.5M | $-14.5M | ||
| Normalized Income | -- | -- | -- | -- | $-17.4M | ||
| TOTALS | |||||||
| Total Expenses | $168.1M | $215.9M | $265.0M | $287.3M | $300.2M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $50.2M | $52.3M | $51.8M | $49.2M | $47.0M | ||
| Average Shares Outstanding (Diluted) | $56.6M | $56.9M | $56.0M | $54.3M | $47.0M | ||
| Shares Outstanding | $51.9M | $52.8M | $50.0M | $48.5M | $47.4M | ||
| Basic EPS | $1.13 | $0.55 | $0.17 | $0.25 | $-0.31 | ||
| Basic EPS (Continuing Operations) | $1.13 | $0.55 | $0.17 | $0.25 | $-0.31 | ||
| Diluted EPS | $1 | $0.50 | $0.16 | $0.23 | $-0.31 | ||
| Diluted EPS (Continuing Operations) | $1 | $0.50 | $0.16 | $0.23 | $-0.31 | ||
| OTHER METRICS | |||||||
| Acquired In Process Rn D Income | $5.4M | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | $-5.9M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | $-5.9M | -- | -- | -- | ||
| Other Gand A | $35.8M | $44.9M | $56.2M | $57.7M | $60.3M | ||
| Other Write Off | $224.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PUBM | $11.44 | +3.5% | 901.88K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |