Name: MGNI Income Statement - Magnite 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.

MGNI - Magnite, Inc.

USD | NASDAQ | Technology

MGNI Income Statement - Magnite 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	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	164.4	205.4	179.5	173.3	155.8	194.0	162.0	162.9	149.3	186.9	150.1	152.5	130.2	175.4	145.8	137.8

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	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012
Revenues
Revenues	722.6	714.0	668.2	619.7	577.1	468.4	221.6	156.4	124.7	155.5	278.2	248.5	125.3	83.8	57.1
Cost of Revenue	264.2	266.6	258.8	409.9	307.2	201.7	77.7	57.4	60.0	56.8	73.2	58.5	20.8	15.4	12.4
Gross Profit	458.3	447.3	409.3	209.8	269.9	266.8	143.9	99.0	64.7	98.7	205.0	190.0	104.5	68.5	44.7
Operating Expenses
Research & Development	87.6	84.7	95.2	94.3	93.8	74.4	51.5	40.3	37.9	47.5	51.2	42.1	22.7	18.6	13.1
Operating Income
Operating Income	106.7	97.6	51.1	(155.0)	(112.8)	(81.1)	(54.2)	(27.6)	(63.6)	(157.0)	(24.9)	(5.6)	(18.8)	(3.9)
Non-Operating
Interest Income	11.9	12.7	13.4	11.1	2.9	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	(73.8)	(74.0)	3.7	1.6	(5.3)	(95.1)	0.7	(1.5)	0.4	(1.8)	(4.9)	(4.6)	0.2	0.2	0.1
Per Share
EPS Basic	1.11	1.01	0.16	(1.17)	(0.98)	0.00	(0.55)	(0.48)	-	(3.17)	(0.39)	0.01	(0.70)	(1.17)	-
EPS Diluted
Supplementary Data
EBITDA	159.1	151.3	109.6	85.8	103.3	65.8	(5.0)	4.5	(28.3)	(120.8)	17.9	25.4	(6.3)	4.6	5.7
EBIT

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

Operating Expenses
Research & Development	25.2	20.6	20.2	21.6	22.3	22.3	20.3	25.8	26.9	23.2	23.5	23.4	24.2	22.5	25.1	23.0	23.0	21.0	21.1	18.1	14.3	14.2	13.6	13.1	10.7	10.4	10.3	9.8	9.7	8.8	9.3	9.2	10.5	11.1	11.6	12.0	12.8	12.9	12.5	13.3
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	46.1	40.9	40.3	42.3	48.1	40.6	39.6	42.2	43.7	37.6	38.2	45.1	53.0	48.4	49.8	51.8	50.0
General & Administrative	25.0	22.2	24.6	22.5	23.9	23.1	24.5	22.6	26.7	21.0	21.3	25.6	21.1	22.0	20.2	20.5	18.7
Depreciation & Amortization	14.4	25.8	6.5	5.8	15.6	37.3	4.0	3.6	13.6	132.9	6.4	5.7	95.8	-	-	-
Amortization of Intangibles	2.6	2.6	2.2	2.9	7.4	7.4	7.5	7.6	7.6	7.6	29.8	78.7	86.4	69.0	38.1	38.8	38.5
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	156.7	153.4	154.5	151.4	157.1	153.8	146.9	153.3	163.1	151.8	167.9	224.3	230.6	203.9	167.0	161.0

Operating Income
Operating Income	7.7	52.0	25.0	22.0	(1.4)	40.2	15.1	9.6	(13.8)	35.1	(17.8)	(71.8)	(100.5)	(28.5)	(21.2)	(23.3)	(39.8)	3.6	(23.9)	(47.0)	(13.8)	8.0	(10.9)	(40.6)	(10.7)	1.0	(6.7)	(8.6)	(13.3)	(2.5)	(14.3)	(19.2)	(27.7)	(24.4)	(105.8)	(11.3)	(15.5)	(22.0)	(2.4)	1.3

Non-Operating
Interest Income	2.5	3.5	3.2	2.7	3.2	3.9	3.7	3.4	2.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	4.6	4.0	4.7	5.1	5.2	5.4	6.8	6.8	8.0	-	7.6	8.5	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(4.0)	(3.9)	(4.1)	(9.9)	(9.1)	2.0	(8.9)	(6.0)	(11.7)	(2.0)	(0.6)	(1.4)	1.5	(10.6)	(3.7)	(1.8)	(6.8)
Pre-Tax Income	3.7	48.1	20.9	12.1	(10.5)	42.3	6.2	3.5	(25.6)	33.2	(18.4)	(73.2)	(99.0)	(39.1)	(24.8)	(25.1)

Tax & Net
Income Tax Expense	(0.7)	(75.0)	0.9	1.0	(0.9)	5.9	1.0	4.6	(7.8)	2.3	(1.0)	0.7	(0.3)	(2.7)	(0.4)	(0.1)	(2.0)	(2.8)	(4.7)	(87.7)	0.2	0.2	0.4	0.3	(0.2)	(0.9)	0.1	0.1	(0.7)	0.1	0.1	0.1	0.1	(0.3)	(2.0)	0.1	0.4	0.1	(5.6)	4.9
Net Income From Continuing Ops	4.4	123.1	20.1	11.1	(9.6)	36.4	5.2	(1.1)	(17.8)	30.9	(17.5)	(73.9)	(98.7)	(36.4)	(24.4)	(25.0)	(44.6)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	4.4	123.1	20.1	11.1	(9.6)	36.4	5.2	(1.1)	(17.8)	30.9	(17.5)	(73.9)	(98.7)	(36.4)	(24.4)	(25.0)	(44.6)
Net Income Attributable To Parent	4.4	123.1	20.1	11.1	(9.6)	36.4	5.2	(1.1)	(17.8)	30.9	(17.5)	(73.9)	(98.7)	(36.4)	(24.4)	(25.0)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	4.4	123.1	20.1	11.1	(9.6)	36.4	5.2	(1.1)	(17.8)	30.9	(17.5)	(73.9)	(98.7)	(36.4)	(24.4)

Per Share
EPS Basic	0.03	-	0.14	0.08	(0.07)	-	0.04	(0.01)	(0.13)	-	(0.13)	(0.54)	(0.73)	-	(0.18)	(0.19)	(0.34)	-	(0.18)	0.29	(0.11)	-	(0.10)	(0.36)	-	-	-	-	-	-	-	-	(0.56)	-	(2.11)	-	(0.33)	-	0.07	(0.06)
EPS Diluted	0.03	-	0.13	0.08	(0.07)	-	0.04	(0.01)	(0.13)	-	(0.13)	(0.54)	(0.73)	-	(0.18)	(0.19)	(0.34)	-
Shares Basic	143.5	-	143.0	141.7	141.9	-	141.3	140.6	139.3	-	137.4	136.2	134.7	-	133.1	132.4	132.2	-
Shares Diluted	148.1	-	153.2	148.3	141.9	-	148.7	140.6	139.3	-	137.4	136.2	134.7	-	133.1	132.4	132.2	-

Supplementary Data
EBITDA	22.1	77.7	31.5	27.8	14.2	77.6	19.1	13.2	(0.3)	168.0	(11.4)	(66.1)	(4.7)	-	-	-	6.0	-	-	-	(1.3)	-	-	-	(3.2)	-	-	-	(4.6)	-	-	-	(19.0)	-	-	-	(5.4)	-	-	-
EBIT	7.7	52.0	25.0	22.0	(1.4)	40.2	15.1	9.6	(13.8)	35.1	(17.8)	(71.8)	(100.5)	(28.5)	(21.2)	(23.3)	(39.8)	3.6	(23.9)