Magnite, Inc.
Communication ServicesNASDAQ:MGNI · NASDAQ Global Select
+$0.05 today
Vol 4.12M · Avg 2.27M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$722.6M of revenue converted into $158.7M of net income for the selected period. Gross margin is 63.3% and net margin is 20.1%, showing how much revenue survives after costs and taxes. EPS is $1.05, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $714.0M +6.9% | $668.2M +7.8% | $619.7M +7.4% | $577.1M +23.2% | $468.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $266.6M +3.0% | $258.8M -36.9% | $409.9M +33.4% | $307.2M +52.3% | $201.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $447.3M +9.3% | $409.3M +95.1% | $209.8M -22.3% | $269.9M +1.2% | $266.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 62.7% +1.4pp | 61.3% +27.4pp | 33.9% -12.9pp | 46.8% -10.2pp | 56.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $84.7M -11.1% | $95.2M +1.0% | $94.3M +0.6% | $93.8M +25.9% | $74.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $264.9M +0.7% | $263.0M -0.0% | $263.0M -6.5% | $281.5M +19.7% | $235.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $349.6M -2.4% | $358.2M -1.8% | $364.8M -4.7% | $382.7M +10.0% | $347.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $53.7M -8.3% | $58.5M -75.7% | $240.8M +11.5% | $216.1M +47.1% | $146.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $155.9M +39.2% | $112.0M -3.1% | $115.6M +5.4% | $109.7M +52.9% | $71.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 21.8% +5.1pp | 16.8% -1.9pp | 18.7% -0.4pp | 19.0% +3.7pp | 15.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $97.8M +91.4% | $51.1M +133.0% | -$155.0M -37.4% | -$112.8M -39.1% | -$81.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.7% +6.0pp | 7.6% +32.7pp | -25.0% -5.5pp | -19.5% -2.2pp | -17.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $12.7M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $31.6M +17.1% | $27.0M -16.5% | $32.4M +10.6% | $29.3M +47.4% | $19.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$27.1M -10.3% | -$24.6M -869.4% | -$2.5M +88.9% | -$22.8M -63.9% | -$13.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $70.6M +166.7% | $26.5M +116.8% | -$157.5M -16.2% | -$135.6M -42.8% | -$95.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.9% +5.9pp | 4.0% +29.4pp | -25.4% -1.9pp | -23.5% -3.2pp | -20.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$74.0M -2100.7% | $3.7M +125.9% | $1.6M +131.0% | -$5.3M +94.5% | -$95.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $144.6M +534.7% | $22.8M +114.3% | -$159.2M -22.1% | -$130.3M -200596.9% | $65.0K | $4.9B | $4.8B | $4.7B |
| Net Margin | 20.3% +16.8pp | 3.4% +29.1pp | -25.7% -3.1pp | -22.6% -22.6pp | 0.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +531.3% | $0 +113.7% | -$1 -19.4% | -$1 -196100.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +493.7% | $0 +113.7% | -$1 -19.4% | -$1 -196100.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $142.6M +1.4% | $140.6M +2.9% | $136.6M +2.8% | $132.9M +5.2% | $126.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $153.8M +4.7% | $146.8M +7.5% | $136.6M +2.8% | $132.9M -2.5% | $136.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Sphere Entertainment Co.
NYSE:SPHR
$5.52B
Madison Square Garden Entertainment Corp.
NYSE:MSGE
$3.48B
Atlanta Braves Holdings, Inc.
NASDAQ:BATRA
$3.46B
IAC InterActive Corp.
NASDAQ:IAC
$3.17B
IHS Holding Limited
NYSE:IHS
$2.80B
Cimpress plc
NASDAQ:CMPR
$2.15B
Weibo Corporation
NASDAQ:WB
$1.83B
Genius Sports Limited
NYSE:GENI
$1.76B
Integral Ad Science Holding Corp.
IAS
$1.74B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MGNI generate?
Magnite, Inc. (MGNI) reported $713.95M of revenue in fiscal 2025.
Is MGNI profitable?
Magnite, Inc. (MGNI) reported $144.61M of net income, with a net margin of 20.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.