Name: MAX Income Statement - Mediaalpha Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MAX - Mediaalpha, Inc.

USD | NYSE | Industrials

MAX Income Statement - Mediaalpha Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20
Revenues
Revenues	310.0	291.2	306.5	251.6	264.3	300.6	259.1	178.3	126.6	117.2	74.6	84.8	111.6	124.0	89.0	103.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Revenues
Revenues	1,159.3	1,113.6	864.7	388.1	459.1	645.3	584.8	408.0	296.9
Cost of Revenue	986.7	946.1	721.1	321.4	389.0	543.8	499.4	342.9	247.7
Gross Profit	172.6	167.5	143.6	66.7	70.1	101.5	85.4	65.1	49.2
Operating Expenses
Research & Development	22.0	21.4	19.8	18.5	21.1	15.2	12.4	7.0	10.3
Selling General & Administrative	-	-	-	-
Operating Income
Operating Income	44.4	22.1	42.7	(39.9)	(35.4)	2.1	19.5	24.8	19.3
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-
Interest Expense	10.7	11.2	14.4	15.3	9.2
Tax & Net
Income Tax Expense	(131.3)	(137.8)	1.4	(0.5)	102.9	(1.0)	(1.3)	0.0	-
Net Income From Continuing Ops	43.1	26.8	22.1	(56.6)
Per Share
EPS Basic	0.70	0.46	0.31	(0.89)	(1.37)	(0.14)	(0.14)	-	-
EPS Diluted	0.70	0.39	0.31	(0.89)	(1.37)
Supplementary Data
EBITDA	-	22.4	43.0	(39.6)	(35.0)	2.5	19.8	25.1	19.5
EBIT	44.4	22.1	42.7	(39.9)	(35.4)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	5.5	5.3	5.8	5.4	4.9	5.0	5.3	5.1	4.4	3.9	4.3	5.1	5.2	4.9	5.3	5.7	5.2	4.3	3.8	3.8	3.3	7.0	1.8	1.9	1.8
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	5.3	5.0	5.2	5.2	5.6	6.1	6.5	6.3	5.8	5.6	6.1	6.7	7.0	6.8	6.9	8.0	7.2
General & Administrative	13.5	12.2	12.6	47.1	17.6	19.6	11.8	13.8	11.1	12.3	16.6	18.1	15.8	15.0	11.1	12.3	17.1
Depreciation & Amortization	0.1	-	-	-	0.1	-	-	-	0.1	-	-	-	0.1	-	-	-
Amortization of Intangibles	0.5	0.5	0.5	0.5	1.4	1.6	1.6	1.6	1.6	1.8	1.7	1.7	1.7	1.7	1.7	1.7	0.7
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	287.6	268.8	286.8	271.7	264.2	282.4	243.5	171.8	124.3	116.7	89.3	100.8	121.2	130.5	99.6	113.9

Operating Income
Operating Income	22.4	22.3	19.7	(20.0)	0.1	18.3	15.6	6.5	2.4	0.4	(14.7)	(16.1)	(9.5)	(6.5)	(10.6)	(10.4)	(7.9)	(1.6)	(0.1)	1.9	1.9	(11.1)	8.4	11.7	10.6

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	2.4	2.6	2.8	2.9	3.0	3.2	3.6	3.8	3.8	3.9	3.9	3.9	3.6	3.3	2.6	2.0	1.4	1.5
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(1.8)	(126.5)	(2.0)	(2.2)	(2.5)	(10.0)	(3.4)	(1.9)	(3.8)	(4.5)	(3.8)	(3.8)	(5.0)	79.9	(11.2)	(2.0)	(0.8)
Pre-Tax Income	20.5	(104.2)	17.7	(22.2)	(2.4)	8.2	12.2	4.6	(1.5)	(4.1)	(18.6)	(19.8)	(14.5)	73.3	(21.8)	(12.4)

Tax & Net
Income Tax Expense	6.5	(138.1)	0.1	0.3	(0.0)	0.9	0.3	0.1	0.0	(0.8)	0.1	0.2	0.1	101.7	(0.5)	0.6	1.1	(2.7)	2.1	(0.1)	(0.4)	-	0.0	0.0	-
Net Income From Continuing Ops	14.0	34.0	17.6	(22.5)	(2.3)	7.3	11.9	4.4	(1.5)	(3.3)	(18.7)	(20.0)	(14.6)	(28.4)	(21.2)	(13.0)	(9.8)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	14.0	34.0	17.6	(22.5)	(2.3)	7.3	11.9	4.4	(1.5)	(3.3)	(18.7)	(20.0)	(14.6)	(28.4)	(21.2)	(13.0)	(9.8)
Net Income Attributable To Parent	11.5	31.4	14.9	(18.7)	(1.9)	4.6	9.5	3.6	(1.1)	(2.4)	(13.5)	(14.3)	(10.3)	(27.0)	(14.5)	(9.1)
Less: Minority Interest	2.6	2.6	2.7	(3.8)	(0.4)	2.7	2.4	0.8	(0.4)	(0.9)	(5.2)	(5.7)	(4.3)	(1.4)	(6.7)	(3.9)	(2.8)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	11.5	31.4	14.9	(18.7)	(1.9)	4.6	9.5	3.6	(1.1)	(2.4)	(13.5)	(14.3)	(10.3)	(27.0)	(14.5)

Per Share
EPS Basic	0.21	-	0.26	(0.33)	(0.04)	-	0.17	0.07	(0.02)	-	(0.29)	(0.32)	(0.23)	-	(0.34)	(0.22)	(0.17)	-	(0.09)	(0.01)	0.01	-	0.00	0.00	-
EPS Diluted	0.21	-	0.26	(0.33)	(0.04)	-	0.17	0.07	(0.02)	-	(0.29)	(0.32)	(0.23)	-	(0.34)	(0.22)	(0.17)	-
Shares Basic	55.8	-	56.6	56.1	55.6	-	54.9	53.4	48.6	-	46.2	45.2	43.9	-	42.2	41.7	40.8	-
Shares Diluted	55.8	-	56.6	56.1	55.6	-	54.9	53.4	48.6	-	46.2	45.2	43.9	-	42.2	41.7	40.8	-