Go Pro
→ Here’s the stock symbol I’ve promised (From Stansberry Research) (Ad)tc pixel Free MGNI Stock Alerts

Magnite (MGNI) Financials

Magnite logo
$24.73 +0.15 (+0.61%)
Closing price 08/14/2026 04:00 PM Eastern
Extended Trading
$25.05 +0.32 (+1.31%)
As of 08/14/2026 07:36 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Magnite

Annual Income Statements for Magnite

This table shows Magnite's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 0.42 -18 -155 -62 -25 -53 0.07 -130 -159 23 145
Consolidated Net Income / (Loss)		 0.42 -18 -155 -62 -25 -53 0.07 -130 -159 23 145
Net Income / (Loss) Continuing Operations		 0.42 -18 -155 -62 -25 -53 0.07 -130 -159 23 145
Total Pre-Tax Income 		-4.14 -23 -157 -61 -27 -53 -95 -136 -158 26 71
Total Operating Income		 -5.60 -25 -157 -64 -28 -54 -81 -113 -155 51 98
Total Gross Profit		 190 205 99 65 99 144 267 270 210 409 447
Total Revenue		 248 278 156 125 156 222 468 577 620 668 714
Operating Revenue		 248 278 156 125 156 222 468 577 620 668 714
Total Cost of Revenue		 58 73 57 60 57 78 202 307 410 259 267
Operating Cost of Revenue		 58 73 57 60 57 78 202 307 410 259 267
Total Operating Expenses		 196 230 256 128 127 198 348 383 365 358 350
Selling, General & Admin Expense		 70 69 56 42 40 53 65 81 89 97 93
Marketing Expense		 83 83 52 45 45 76 170 200 174 166 172
Research & Development Expense		 42 51 48 38 40 52 74 94 94 95 85
Restructuring Charge		 0.00 3.32 5.96 3.44 2.04 18 38 7.47 7.47 0.00 0.16
Total Other Income / (Expense), net		 1.46 1.98 0.43 2.14 0.59 1.50 -14 -23 -2.54 -25 -27
Interest Expense		 -0.06 -0.49 -0.91 -0.99 -0.79 -0.05 20 29 5.89 35 21
Other Income / (Expense), net		 1.40 1.49 -0.48 1.16 -0.20 1.45 5.93 6.45 3.35 10 -5.90
Income Tax Expense		 -4.56 -4.86 -1.80 0.36 -1.51 0.69 -95 -5.27 1.64 3.70 -74
Basic Earnings per Share		 $0.01 ($0.39) ($3.17) ($1.23) ($0.48) ($0.55) $0.00 ($0.98) ($1.17) $0.16 $1.01
Weighted Average Basic Shares Outstanding		 39.66M 46.66M 48.87M 50.26M 52.61M 96.70M 126.29M 132.89M 136.62M 140.56M 142.56M
Diluted Earnings per Share		 $0.01 ($0.39) ($3.17) ($1.23) ($0.48) ($0.55) $0.00 ($0.98) ($1.17) $0.16 $0.95
Weighted Average Diluted Shares Outstanding		 44.50M 46.66M 48.87M 50.26M 52.61M 96.70M 136.26M 132.89M 136.62M 146.81M 153.77M
Weighted Average Basic & Diluted Shares Outstanding		 42.20M 49.44M 48.87M 50.26M 52.61M 96.70M 132.27M 135.06M 139.93M 142.95M 144.36M

Quarterly Income Statements for Magnite

This table shows Magnite's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 31 -18 -1.08 5.21 36 -9.63 11 20 123 4.41 19
Consolidated Net Income / (Loss)		 31 -18 -1.08 5.21 36 -9.63 11 20 123 4.41 19
Net Income / (Loss) Continuing Operations		 31 -18 -1.08 5.21 36 -9.63 11 20 123 4.41 19
Total Pre-Tax Income 		33 -26 3.55 6.24 42 -10 12 21 48 3.73 26
Total Operating Income		 35 -14 9.57 15 40 -1.36 22 25 52 7.72 31
Total Gross Profit		 117 83 100 99 126 93 108 110 136 104 131
Total Revenue		 187 149 163 162 194 156 173 179 205 164 193
Operating Revenue		 187 149 163 162 194 156 173 179 205 164 193
Total Cost of Revenue		 70 66 63 63 68 63 65 69 70 60 62
Operating Cost of Revenue		 70 66 63 63 68 63 65 69 70 60 62
Total Operating Expenses		 82 97 91 84 86 94 86 85 84 96 100
Selling, General & Admin Expense		 21 27 23 24 23 24 23 25 22 25 28
Marketing Expense		 38 44 42 40 41 48 42 40 41 46 47
Research & Development Expense		 23 27 26 20 22 22 22 20 21 25 24
Total Other Income / (Expense), net		 -1.96 -12 -6.03 -8.88 2.04 -9.12 -9.86 -4.10 -3.89 -3.99 -5.68
Interest Expense		 -0.25 15 6.79 7.17 5.43 7.33 5.07 4.67 4.01 4.56 6.31
Other Income / (Expense), net		 -2.21 3.61 0.77 -1.71 7.47 -1.79 -4.79 0.57 0.12 0.57 0.64
Income Tax Expense		 2.25 -7.81 4.63 1.03 5.85 -0.85 0.96 0.89 -75 -0.68 6.18
Basic Earnings per Share		 $0.23 ($0.13) ($0.01) $0.04 $0.26 ($0.07) $0.08 $0.14 $0.86 $0.03 $0.14
Weighted Average Basic Shares Outstanding		 136.62M 139.30M 140.55M 141.27M 140.56M 141.85M 141.65M 143.01M 142.56M 143.54M 143.02M
Diluted Earnings per Share		 $0.23 ($0.13) ($0.01) $0.04 $0.26 ($0.07) $0.08 $0.13 $0.81 $0.03 $0.13
Weighted Average Diluted Shares Outstanding		 136.62M 139.30M 140.55M 148.70M 146.81M 141.85M 148.26M 153.17M 153.77M 148.08M 147.17M
Weighted Average Basic & Diluted Shares Outstanding		 139.93M 140.02M 141.15M 140.69M 142.95M 141.11M 142.40M 143.65M 144.36M 143.22M 143.42M

Annual Cash Flow Statements for Magnite

This table details how cash moves in and out of Magnite's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 18 33 -73 3.98 8.44 29 113 96 -0.28 157 70
Net Cash From Operating Activities		 77 60 22 -23 32 -12 127 193 214 235 236
Net Cash From Continuing Operating Activities		 77 60 22 -23 33 -12 127 193 214 235 236
Net Income / (Loss) Continuing Operations		 0.42 -18 -155 -62 -25 -53 0.07 -130 -159 23 145
Consolidated Net Income / (Loss)		 0.42 -18 -155 -62 -25 -53 0.07 -130 -159 23 145
Depreciation Expense		 31 43 36 35 32 49 147 216 241 59 54
Amortization Expense		 - - - - 0.00 0.00 4.93 6.79 6.28 4.12 3.64
Non-Cash Adjustments To Reconcile Net Income		 31 52 117 16 21 26 38 68 50 73 84
Changes in Operating Assets and Liabilities, net		 14 -16 23 -12 5.34 -34 -64 32 76 77 -50
Net Cash From Investing Activities		 -74 -37 -93 28 -23 33 -691 -65 -37 -48 -93
Net Cash From Continuing Investing Activities		 -74 -37 -93 28 -23 33 -691 -65 -37 -48 -93
Purchase of Property, Plant & Equipment		 -28 -33 -40 -20 -20 -22 -29 -44 -37 -47 -84
Acquisitions		 -8.65 -0.24 -39 0.00 -11 55 -662 -21 0.00 0.00 -8.10
Other Investing Activities, net		 - - - - - - - 0.00 0.00 -0.43 -0.36
Net Cash From Financing Activities		 15 10 -1.38 -1.28 -0.21 7.35 678 -30 -178 -29 -75
Net Cash From Continuing Financing Activities		 15 10 -1.38 -1.28 -0.21 7.35 678 -30 -178 -29 -75
Repayment of Debt		 -0.11 0.00 - - 0.00 0.00 -33 -4.41 -169 -409 -96
Repurchase of Common Equity		 - - - - 0.00 0.00 -6.01 -16 0.00 -15 -46
Issuance of Debt		 - - - - 0.00 0.00 749 0.00 0.00 413 93
Issuance of Common Equity		 2.04 1.89 0.63 0.31 1.05 1.66 3.71 3.74 3.51 3.59 3.94
Other Financing Activities, net		 14 8.19 -2.01 -1.59 -1.26 5.69 -36 -14 -12 -22 -30
Effect of Exchange Rate Changes		 -0.16 -0.16 - - - 0.92 -0.68 -1.42 0.58 -1.79 1.82
Cash Interest Paid		 0.06 0.06 0.06 0.05 0.06 0.10 13 26 37 37 28
Cash Income Taxes Paid		 1.07 1.29 0.38 0.38 0.29 1.61 2.14 4.93 5.36 3.87 3.76

Quarterly Cash Flow Statements for Magnite

This table details how cash moves in and out of Magnite's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 16 -73 74 61 96 -54 -3.70 56 71 -369 148
Net Cash From Operating Activities		 89 -60 90 91 115 2.56 19 87 128 -121 187
Net Cash From Continuing Operating Activities		 88 -60 90 91 115 2.56 19 87 128 -121 187
Net Income / (Loss) Continuing Operations		 31 -18 -1.08 5.21 36 -9.63 11 20 123 4.41 19
Consolidated Net Income / (Loss)		 31 -18 -1.08 5.21 36 -9.63 11 20 123 4.41 19
Depreciation Expense		 17 14 14 15 16 16 12 12 14 14 15
Amortization Expense		 1.46 1.15 1.00 0.99 0.98 0.97 0.89 0.89 0.89 0.85 0.60
Non-Cash Adjustments To Reconcile Net Income		 13 24 20 21 8.58 27 21 15 20 17 19
Changes in Operating Assets and Liabilities, net		 26 -81 55 50 53 -32 -27 38 -29 -158 133
Net Cash From Investing Activities		 -12 -9.25 -13 -18 -6.83 -17 -16 -30 -29 -13 -16
Net Cash From Continuing Investing Activities		 -12 -9.25 -13 -18 -6.83 -17 -16 -30 -29 -13 -16
Purchase of Property, Plant & Equipment		 -12 -9.25 -13 -18 -6.40 -17 -16 -22 -29 -13 -16
Net Cash From Financing Activities		 -62 -3.10 -2.55 -14 -9.46 -39 -7.94 0.35 -28 -235 -22
Net Cash From Continuing Financing Activities		 -62 -3.10 -2.55 -14 -9.46 -39 -7.94 0.35 -28 -235 -22
Repayment of Debt		 -62 -356 -0.91 -52 -0.91 -93 -0.91 -0.91 -0.91 -206 -61
Repurchase of Common Equity		 - 0.00 - - -5.57 -19 -3.65 - -23 -14 -21
Issuance of Debt		 - 361 - 52 - 93 - - - 0.00 60
Other Financing Activities, net		 -1.85 -8.94 -3.62 -4.76 -4.59 -20 -5.49 1.25 -5.57 -15 -2.75
Effect of Exchange Rate Changes		 0.78 -0.62 -0.09 1.35 -2.43 0.58 1.76 -0.36 -0.15 0.25 0.14
Cash Interest Paid		 9.42 7.18 11 11 8.12 6.68 7.80 7.20 6.49 6.29 6.65
Cash Income Taxes Paid		 0.76 0.73 1.21 1.22 0.71 0.57 1.47 0.80 0.92 0.30 1.81

Annual Balance Sheets for Magnite

This table presents Magnite's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 537 520 384 360 395 939 2,713 2,712 2,689 2,855 3,164
Total Current Assets		 366 392 305 301 313 607 1,178 1,326 1,523 1,703 1,882
Cash & Equivalents		 116 149 77 80 89 118 230 326 326 483 553
Accounts Receivable		 218 192 166 206 218 472 928 977 1,176 1,200 1,302
Prepaid Expenses		 7.72 9.54 9.62 6.88 6.59 18 20 24 21 20 26
Plant, Property, & Equipment, net		 25 36 47 33 24 0.00 0.00 0.00 47 69 109
Total Noncurrent Assets		 146 92 32 26 58 332 1,534 1,386 1,097 1,083 1,174
Goodwill		 66 66 - 0.00 7.37 158 970 978 978 978 984
Intangible Assets		 51 6.80 13 10 11 90 427 254 51 21 12
Other Noncurrent Operating Assets		 16 19 18 16 40 84 138 154 67 83 178
Total Liabilities & Shareholders' Equity		 537 520 384 360 395 939 2,713 2,712 2,689 2,855 3,164
Total Liabilities		 259 220 219 242 283 557 1,832 1,921 1,987 2,087 2,242
Total Current Liabilities		 250 218 217 241 267 522 1,029 1,125 1,402 1,496 1,842
Short-Term Debt		 - - - - - 0.00 3.60 3.60 3.60 3.64 208
Accounts Payable		 248 215 214 240 259 509 1,001 1,094 1,372 1,466 1,608
Other Current Liabilities		 2.20 3.53 3.14 1.30 8.06 13 25 27 26 26 26
Total Noncurrent Liabilities		 8.47 1.83 1.78 1.02 16 35 802 796 585 591 400
Long-Term Debt		 - - - - - 0.00 720 723 533 550 348
Other Noncurrent Operating Liabilities		 2.25 1.78 1.78 1.02 16 35 69 68 52 40 53
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 278 300 165 118 112 382 881 791 702 768 922
Total Preferred & Common Equity		 278 300 165 118 112 382 881 791 702 768 922
Preferred Stock		 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 278 300 165 118 112 382 881 791 702 768 922
Common Stock		 358 399 418 434 453 777 1,283 1,319 1,388 1,434 1,440
Retained Earnings		 -80 -99 -254 -316 -341 -395 -394 -525 -684 -661 -517
Accumulated Other Comprehensive Income / (Loss)		 -0.02 -0.27 0.04 -0.26 -0.05 -0.96 -1.38 -3.15 -2.08 -4.42 -1.45

Quarterly Balance Sheets for Magnite

This table presents Magnite's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 2,430 2,408 2,445 2,454 2,643 2,738 2,675 2,927 2,921 2,947 3,033
Total Current Assets		 1,137 1,197 1,269 1,273 1,468 1,573 1,515 1,757 1,726 1,648 1,746
Cash & Equivalents		 237 266 311 253 326 387 430 426 482 185 333
Accounts Receivable		 875 908 937 1,000 1,122 1,164 1,053 1,303 1,215 1,431 1,384
Prepaid Expenses		 25 22 21 21 19 22 32 27 28 32 30
Plant, Property, & Equipment, net		 46 46 46 56 63 65 79 90 97 116 116
Total Noncurrent Assets		 1,247 1,165 1,130 1,125 1,112 1,100 1,080 1,081 1,098 1,183 1,170
Goodwill		 978 978 978 978 978 978 978 978 984 984 984
Intangible Assets		 167 88 59 43 36 28 14 11 15 9.82 7.32
Other Noncurrent Operating Assets		 102 98 93 103 98 93 88 92 99 189 179
Total Liabilities & Shareholders' Equity		 2,430 2,408 2,445 2,454 2,643 2,738 2,675 2,927 2,921 2,947 3,033
Total Liabilities		 1,725 1,755 1,793 1,759 1,930 2,012 1,933 2,159 2,113 2,029 2,097
Total Current Liabilities		 982 1,054 1,131 1,155 1,329 1,414 1,538 1,765 1,713 1,621 1,704
Short-Term Debt		 3.60 3.60 3.60 24 24 22 208 208 208 3.63 3.63
Accounts Payable		 950 1,022 1,101 1,123 1,299 1,385 1,307 1,530 1,480 1,590 1,667
Other Current Liabilities		 28 28 27 7.73 6.22 7.01 24 27 25 28 33
Total Noncurrent Liabilities		 742 701 662 604 601 598 394 394 400 408 393
Long-Term Debt		 674 635 602 549 549 550 349 349 348 347 347
Other Noncurrent Operating Liabilities		 64 61 56 1.58 1.52 1.63 45 45 52 60 46
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 705 653 652 695 713 726 742 768 808 918 936
Total Preferred & Common Equity		 705 653 652 695 713 726 742 768 808 918 936
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 705 653 652 695 713 726 742 768 808 918 936
Common Stock		 1,332 1,353 1,371 1,400 1,419 1,425 1,416 1,429 1,449 1,432 1,430
Retained Earnings		 -624 -697 -715 -702 -703 -698 -671 -660 -640 -512 -493
Accumulated Other Comprehensive Income / (Loss)		 -2.78 -2.68 -3.64 -3.09 -3.18 -1.09 -3.59 -1.07 -1.53 -1.48 -1.40

Annual Metrics And Ratios for Magnite

This table displays calculated financial ratios and metrics derived from Magnite's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 98.32% 11.97% -44.09% -19.84% 25.45% 41.69% 111.35% 23.20% 7.39% 7.82% 6.85%
EBITDA Growth		 556.45% -27.80% -726.21% 77.63% 116.03% -181.46% 2,265.24% 51.95% -18.08% 29.77% 20.32%
EBIT Growth		 77.17% -457.50% -572.76% 60.34% 55.52% -90.03% -42.34% -41.52% -42.62% 140.37% 49.79%
NOPAT Growth		 70.19% -344.75% -530.50% 59.48% 56.64% -96.62% -49.48% -39.12% -37.44% 140.51% 354.67%
Net Income Growth		 102.26% -4,377.96% -757.38% 60.06% 58.79% -109.72% 100.12% -200,596.92% -22.15% 114.31% 534.66%
EPS Growth		 101.43% -4,000.00% -712.82% 61.20% 60.98% -14.58% 100.00% 0.00% -19.39% 113.68% 493.75%
Operating Cash Flow Growth		 1,056.60% -21.77% -64.18% -205.34% 240.98% -137.72% 1,149.23% 52.11% 11.33% 9.72% 0.41%
Free Cash Flow Firm Growth		 -78.48% 97.84% -1,606.86% -9.19% 68.49% -2,163.58% -318.43% 108.88% 86.02% -50.55% 19.04%
Invested Capital Growth		 294.40% -12.28% -67.62% -15.31% -23.27% 1,045.16% 420.57% -13.29% -25.29% -5.77% 10.30%
Revenue Q/Q Growth		 26.58% -7.12% -20.97% 8.75% 4.72% 17.82% 20.37% 2.51% 1.90% 1.06% 1.62%
EBITDA Q/Q Growth		 352.37% -64.09% -6.54% 44.69% 31.25% 76.45% 94.22% -6.74% 3.50% 12.38% 1.14%
EBIT Q/Q Growth		 79.95% -246.20% -2.02% 26.05% 8.96% 9.73% -1.65% -51.22% 29.69% 31.81% 5.03%
NOPAT Q/Q Growth		 76.22% -179.60% -1.59% 25.65% 11.17% 11.44% -5.68% -39.92% 29.11% -3.90% 160.24%
Net Income Q/Q Growth		 102.27% -176.68% -1.73% 25.88% 12.84% 7.55% -98.82% -39.41% 29.71% 31.76% 149.46%
EPS Q/Q Growth		 105.26% -167.24% -1.28% 26.79% 14.29% 8.33% -100.00% -44.12% 29.94% 23.08% 137.50%
Operating Cash Flow Q/Q Growth		 240.40% -42.46% 4.93% -121.76% 230.61% -547.61% 80.91% 11.67% 0.18% 12.22% 6.19%
Free Cash Flow Firm Q/Q Growth		 36.60% -105.16% -10.04% -9.82% 37.86% -0.96% 3.80% 43.01% 5.49% 170.10% -25.31%
Invested Capital Q/Q Growth		 -10.56% -9.33% -21.53% 43.64% 21.30% 4.60% -2.66% -7.11% -5.99% -12.38% 4.88%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 76.46% 73.67% 63.46% 51.88% 63.31% 64.92% 56.95% 46.77% 33.86% 61.26% 62.66%
EBITDA Margin		 10.79% 6.96% -77.94% -21.75% 2.78% -1.60% 16.37% 20.19% 15.40% 18.54% 20.87%
Operating Margin		 -2.25% -8.95% -100.92% -51.02% -17.63% -24.47% -17.31% -19.54% -25.01% 7.65% 13.67%
EBIT Margin		 -1.69% -8.41% -101.23% -50.09% -17.76% -23.82% -16.04% -18.43% -24.47% 9.16% 12.84%
Profit (Net Income) Margin		 0.17% -6.49% -99.51% -49.58% -16.29% -24.11% 0.01% -22.58% -25.69% 3.41% 20.26%
Tax Burden Percent		 -10.20% 78.79% 98.87% 100.58% 94.40% 101.31% -0.07% 96.11% 101.04% 86.04% 204.76%
Interest Burden Percent		 98.59% 97.90% 99.42% 98.42% 97.16% 99.91% 126.41% 127.52% 103.88% 43.26% 77.02%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13.96% -104.76%
Return on Invested Capital (ROIC)		 -5.01% -14.87% -151.56% -135.95% -72.74% -26.46% -6.93% -6.15% -10.43% 5.08% 22.66%
ROIC Less NNEP Spread (ROIC-NNEP)		 -8.47% -14.51% -123.42% -120.02% -65.77% -11.48% 23.33% -17.66% -27.65% -11.26% -128.09%
Return on Net Nonoperating Assets (RNNOA)		 5.21% 8.62% 84.86% 92.20% 50.58% 4.80% 6.94% -9.43% -10.90% -1.98% -5.55%
Return on Equity (ROE)		 0.21% -6.25% -66.70% -43.75% -22.16% -21.65% 0.01% -15.59% -21.32% 3.10% 17.11%
Cash Return on Invested Capital (CROIC)		 -124.10% -1.79% -49.39% -119.38% -46.41% -194.33% -142.47% 8.08% 18.52% 11.03% 12.87%
Operating Return on Assets (OROA)		 -1.01% -4.43% -34.86% -16.80% -7.36% -7.91% -4.12% -3.92% -5.62% 2.21% 3.05%
Return on Assets (ROA)		 0.10% -3.42% -34.27% -16.63% -6.75% -8.01% 0.00% -4.80% -5.89% 0.82% 4.81%
Return on Common Equity (ROCE)		 0.21% -6.25% -66.70% -43.75% -22.16% -21.65% 0.01% -15.59% -21.32% 3.10% 17.11%
Return on Equity Simple (ROE_SIMPLE)		 0.15% -6.03% -94.03% -52.39% -22.76% -14.00% 0.01% -16.47% -22.69% 2.97% 0.00%
Net Operating Profit after Tax (NOPAT)		 -3.92 -17 -110 -45 -19 -38 -57 -79 -109 44 200
NOPAT Margin		 -1.58% -6.26% -70.64% -35.71% -12.34% -17.13% -12.12% -13.68% -17.51% 6.58% 27.99%
Net Nonoperating Expense Percent (NNEP)		 3.47% -0.36% -28.14% -15.93% -6.98% -14.98% -30.26% 11.50% 17.22% 16.35% 150.75%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - - - -5.20% -8.76% 3.32% 13.52%
Cost of Revenue to Revenue		 23.54% 26.33% 36.54% 48.12% 36.69% 35.08% 43.05% 53.23% 66.14% 38.74% 37.34%
SG&A Expenses to Revenue		 28.25% 24.65% 35.74% 34.03% 25.41% 23.91% 13.83% 14.10% 14.37% 14.50% 13.05%
R&D to Revenue		 16.92% 18.40% 30.54% 30.37% 25.73% 23.26% 15.89% 16.25% 15.22% 14.25% 11.87%
Operating Expenses to Revenue		 78.71% 82.62% 164.38% 102.89% 80.94% 89.39% 74.26% 66.32% 58.87% 53.62% 48.99%
Earnings before Interest and Taxes (EBIT)		 -4.20 -23 -157 -62 -28 -53 -75 -106 -152 61 92
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 27 19 -121 -27 4.35 -3.54 77 117 95 124 149
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 2.63 1.21 0.57 1.60 3.87 9.01 2.62 1.79 1.83 2.92 2.53
Price to Tangible Book Value (P/TBV)		 4.52 1.60 0.62 1.76 4.65 25.73 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 2.94 1.31 0.60 1.52 2.77 15.51 4.92 2.45 2.08 3.35 3.27
Price to Earnings (P/E)		 1,729.93 0.00 0.00 0.00 0.00 0.00 35,488.08 0.00 0.00 98.30 16.12
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.02% 6.20%
Enterprise Value to Invested Capital (EV/IC)		 4.62 1.59 0.00 3.37 14.93 12.58 2.04 1.52 1.68 2.75 2.52
Enterprise Value to Revenue (EV/Rev)		 2.32 0.63 0.00 0.81 2.20 14.98 5.98 3.14 2.42 3.46 3.27
Enterprise Value to EBITDA (EV/EBITDA)		 21.51 8.98 0.00 0.00 79.17 0.00 36.52 15.56 15.69 18.65 15.66
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37.74 25.45
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52.56 11.68
Enterprise Value to Operating Cash Flow (EV/OCF)		 7.51 2.89 0.00 0.00 10.76 0.00 22.12 9.41 6.99 9.82 9.88
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.49 7.77 24.23 20.57
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.00 0.00 0.00 0.00 0.00 0.00 0.82 0.92 0.76 0.72 0.60
Long-Term Debt to Equity		 0.00 0.00 0.00 0.00 0.00 0.00 0.82 0.91 0.76 0.72 0.38
Financial Leverage		 -0.62 -0.59 -0.69 -0.77 -0.77 -0.42 0.30 0.53 0.39 0.18 0.04
Leverage Ratio		 2.05 1.83 1.95 2.63 3.28 2.70 2.89 3.24 3.62 3.77 3.56
Compound Leverage Factor		 2.02 1.79 1.94 2.59 3.19 2.70 3.66 4.14 3.76 1.63 2.74
Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 45.10% 47.86% 43.33% 41.89% 37.61%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.24% 0.29% 0.28% 14.10%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 44.88% 47.62% 43.04% 41.61% 23.52%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 54.90% 52.14% 56.67% 58.11% 62.39%
Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 0.00 9.44 6.23 5.62 4.47 3.73
Net Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 0.00 6.43 3.43 2.20 0.57 0.02
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 0.00 9.39 6.20 5.58 4.44 2.33
Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 0.00 -12.75 -9.20 -4.95 12.60 2.78
Net Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 0.00 -8.69 -5.07 -1.94 1.60 0.01
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 0.00 -12.69 -9.15 -4.91 12.52 1.74
Altman Z-Score		 2.18 1.51 -1.35 -0.79 0.01 3.27 0.70 0.34 0.13 0.71 0.73
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 1.46 1.79 1.40 1.25 1.17 1.16 1.14 1.18 1.09 1.14 1.02
Quick Ratio		 1.43 1.75 1.36 1.22 1.15 1.13 1.13 1.16 1.07 1.13 1.01
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -97 -2.10 -36 -39 -12 -279 -1,167 104 193 95 113
Operating Cash Flow to CapEx		 270.27% 180.00% 53.27% -113.77% 160.82% -54.94% 434.60% 433.70% 573.43% 499.68% 280.14%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 -58.79 3.54 32.73 2.74 5.38
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 6.38 6.58 36.40 6.77 11.21
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 4.91 5.06 30.05 5.42 7.21
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.60 0.53 0.34 0.34 0.41 0.33 0.26 0.21 0.23 0.24 0.24
Accounts Receivable Turnover		 1.41 1.36 0.87 0.67 0.74 0.64 0.67 0.61 0.58 0.56 0.57
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 12.24 9.03 3.72 3.08 5.47 0.00 0.00 0.00 0.00 11.51 8.05
Accounts Payable Turnover		 0.29 0.32 0.27 0.26 0.23 0.20 0.27 0.29 0.33 0.18 0.17
Days Sales Outstanding (DSO)		 258.16 269.14 419.99 543.87 493.84 567.55 545.24 602.24 633.98 649.05 639.56
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 1,244.81 1,153.27 1,377.54 1,380.18 1,587.16 1,804.54 1,366.76 1,244.89 1,098.14 2,001.39 2,104.17
Cash Conversion Cycle (CCC)		 -986.65 -884.14 -957.55 -836.31 -1,093.32 -1,236.99 -821.52 -642.66 -464.17 -1,352.34 -1,464.61
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 125 110 35 30 23 264 1,374 1,191 890 839 925
Invested Capital Turnover		 3.17 2.37 2.15 3.81 5.89 1.54 0.57 0.45 0.60 0.77 0.81
Increase / (Decrease) in Invested Capital		 93 -15 -74 -5.43 -6.99 241 1,110 -183 -301 -51 86
Enterprise Value (EV)		 577 174 -36 101 344 3,321 2,800 1,813 1,498 2,310 2,334
Market Capitalization		 730 364 93 189 433 3,438 2,307 1,413 1,288 2,240 2,331
Book Value per Share		 $6.27 $6.11 $3.31 $2.33 $2.11 $3.41 $6.68 $5.93 $5.09 $5.46 $6.42
Tangible Book Value per Share		 $3.64 $4.63 $3.04 $2.12 $1.76 $1.19 ($3.91) ($3.30) ($2.38) ($1.64) ($0.52)
Total Capital		 278 300 165 118 112 382 1,604 1,518 1,238 1,322 1,478
Total Debt		 0.00 0.00 0.00 0.00 0.00 0.00 724 726 537 554 556
Total Long-Term Debt		 0.00 0.00 0.00 0.00 0.00 0.00 720 723 533 550 348
Net Debt		 -153 -190 -129 -88 -89 -118 493 400 210 71 2.75
Capital Expenditures (CapEx)		 28 33 40 20 20 22 29 44 37 47 84
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -24 -17 -42 -28 -43 -33 -78 -121 -202 -272 -305
Debt-free Net Working Capital (DFNWC)		 116 173 87 60 46 85 152 205 124 211 248
Net Working Capital (NWC)		 116 173 87 60 46 85 149 201 121 207 40
Net Nonoperating Expense (NNE)		 -4.34 0.63 45 17 6.17 15 -57 51 51 21 55
Net Nonoperating Obligations (NNO)		 -153 -190 -129 -88 -89 -118 493 400 188 71 2.75
Total Depreciation and Amortization (D&A)		 31 43 36 35 32 49 152 223 247 63 57
Debt-free, Cash-free Net Working Capital to Revenue		 -9.74% -6.05% -26.83% -22.79% -27.71% -14.80% -16.67% -21.04% -32.56% -40.77% -42.73%
Debt-free Net Working Capital to Revenue		 46.50% 62.23% 56.20% 47.77% 29.12% 38.30% 32.52% 35.49% 20.08% 31.55% 34.78%
Net Working Capital to Revenue		 46.50% 62.23% 56.20% 47.77% 29.12% 38.30% 31.75% 34.87% 19.50% 31.01% 5.58%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.01 ($0.39) ($3.17) ($1.23) ($0.48) ($0.55) $0.00 ($0.98) ($1.17) $0.16 $1.01
Adjusted Weighted Average Basic Shares Outstanding		 39.66M 46.66M 48.87M 51.73M 55.04M 115.57M 126.29M 132.89M 136.62M 140.56M 142.56M
Adjusted Diluted Earnings per Share		 $0.01 ($0.39) ($3.17) ($1.23) ($0.48) ($0.55) $0.00 ($0.98) ($1.17) $0.16 $0.95
Adjusted Weighted Average Diluted Shares Outstanding		 44.50M 46.66M 48.87M 51.73M 55.04M 115.57M 136.26M 132.89M 136.62M 146.81M 153.77M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 ($1.23) ($0.48) ($0.55) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 47.18M 49.44M 50.25M 50.26M 52.61M 96.70M 132.27M 135.06M 139.93M 142.95M 144.36M
Normalized Net Operating Profit after Tax (NOPAT)		 -3.92 1.32 -39 -42 -18 -26 -30 -74 -103 44 68
Normalized NOPAT Margin		 -1.58% 0.48% -25.28% -33.78% -11.43% -11.59% -6.41% -12.78% -16.67% 6.58% 9.59%
Pre Tax Income Margin		 -1.67% -8.24% -100.64% -49.30% -17.26% -23.80% -20.28% -23.50% -25.42% 3.96% 9.89%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 -3.79 -3.63 -25.75 1.76 4.35
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 -2.86 -2.70 -18.43 1.27 9.48
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 -5.25 -5.15 -32.10 0.41 0.35
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 -4.33 -4.22 -24.77 -0.09 5.48
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9,241.54% -12.02% 0.00% 63.96% 32.00%

Quarterly Metrics And Ratios for Magnite

This table displays calculated financial ratios and metrics derived from Magnite's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - - - - - 144,364,365.00 143,215,003.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - 144,364,365.00 143,215,003.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - 0.03 0.14
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 6.58% 14.73% 6.78% 7.94% 3.76% 4.32% 6.42% 10.80% 5.87% 5.52% 11.24%
EBITDA Growth		 6.72% 330.55% 25.33% 12.20% 26.65% 198.13% 18.36% 34.14% 2.59% 75.26% 55.30%
EBIT Growth		 205.74% 89.72% 114.75% 189.25% 44.89% 69.10% 66.00% 90.98% 9.21% 362.44% 85.58%
NOPAT Growth		 263.87% 86.24% 94.21% 201.12% 5.83% 90.14% 795.30% 89.88% 283.87% 1,056.00% 17.07%
Net Income Growth		 184.96% 82.01% 98.54% 129.83% 17.77% 45.75% 1,133.30% 284.70% 237.98% 145.80% 73.88%
EPS Growth		 185.19% 82.19% 98.15% 130.77% 13.04% 46.15% 900.00% 225.00% 211.54% 142.86% 62.50%
Operating Cash Flow Growth		 0.43% -95.55% 20.85% 11.32% 28.75% 104.24% -79.31% -5.17% 12.00% -4,815.58% 907.28%
Free Cash Flow Firm Growth		 105.42% -51.48% -94.77% -99.32% -74.24% 190.44% 949.93% 4,426.24% -45.77% -203.88% -124.08%
Invested Capital Growth		 -25.29% -6.81% -1.50% 1.10% -5.77% -18.69% -10.96% -7.85% 10.30% 24.81% 6.14%
Revenue Q/Q Growth		 24.55% -20.12% 9.08% -0.54% 19.73% -19.69% 11.27% 3.56% 14.41% -19.96% 17.31%
EBITDA Q/Q Growth		 98.55% -91.21% 468.59% 13.13% 124.11% -79.32% 125.73% 28.21% 71.41% -64.67% 100.03%
EBIT Q/Q Growth		 319.06% -131.05% 201.18% 29.67% 255.64% -106.62% 643.64% 49.18% 103.35% -84.09% 284.42%
NOPAT Q/Q Growth		 362.14% -129.56% 69.96% 534.32% 174.33% -102.76% 2,217.72% 18.61% 454.60% -93.14% 159.33%
Net Income Q/Q Growth		 276.88% -157.44% 93.93% 583.67% 598.25% -126.46% 215.62% 80.07% 513.47% -96.41% 339.01%
EPS Q/Q Growth		 276.92% -156.52% 92.31% 500.00% 550.00% -126.92% 214.29% 62.50% 523.08% -96.30% 333.33%
Operating Cash Flow Q/Q Growth		 8.56% -167.81% 248.26% 1.99% 25.56% -97.77% 623.47% 367.52% 48.30% -194.01% 254.54%
Free Cash Flow Firm Q/Q Growth		 3.31% -71.74% -81.78% -82.42% 3,827.69% 130.92% -34.15% -24.22% -52.94% -542.35% 84.73%
Invested Capital Q/Q Growth		 -5.99% 8.77% -5.50% -5.17% -12.38% 3.56% 3.48% -1.87% 4.88% 17.19% -12.00%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 62.54% 55.87% 61.56% 61.39% 65.05% 59.69% 62.53% 61.36% 66.15% 63.25% 67.83%
EBITDA Margin		 27.39% 3.01% 15.70% 17.86% 33.43% 8.61% 17.46% 21.62% 32.40% 14.30% 24.38%
Operating Margin		 18.79% -9.26% 5.88% 9.34% 20.73% -0.88% 12.67% 13.95% 25.30% 4.70% 16.19%
EBIT Margin		 17.61% -6.85% 6.35% 8.28% 24.59% -2.03% 9.90% 14.27% 25.36% 5.04% 16.52%
Profit (Net Income) Margin		 16.54% -11.89% -0.66% 3.22% 18.77% -6.18% 6.43% 11.17% 59.92% 2.68% 10.05%
Tax Burden Percent		 93.22% 69.46% -30.37% 83.52% 86.15% 91.87% 92.08% 95.77% 255.96% 118.25% 75.82%
Interest Burden Percent		 100.75% 250.13% 34.32% 46.55% 88.61% 332.08% 70.46% 81.77% 92.31% 45.02% 80.18%
Effective Tax Rate		 6.78% 0.00% 130.37% 16.48% 13.85% 0.00% 7.92% 4.23% -155.96% -18.25% 24.18%
Return on Invested Capital (ROIC)		 10.43% -3.74% -1.14% 5.41% 13.81% -0.43% 8.38% 10.21% 52.43% 4.11% 9.83%
ROIC Less NNEP Spread (ROIC-NNEP)		 9.81% -5.73% -0.59% 2.59% 15.17% -3.90% 4.12% 7.64% 25.25% 0.89% 4.03%
Return on Net Nonoperating Assets (RNNOA)		 3.87% -3.33% -0.29% 0.99% 2.67% -1.36% 1.19% 1.52% 1.09% 0.16% 0.35%
Return on Equity (ROE)		 14.30% -7.07% -1.43% 6.40% 16.48% -1.78% 9.56% 11.73% 53.53% 4.27% 10.18%
Cash Return on Invested Capital (CROIC)		 18.52% 2.73% 2.41% 3.71% 11.03% 25.49% 18.44% 16.52% 12.87% -1.64% 15.29%
Operating Return on Assets (OROA)		 4.04% -1.79% 1.63% 2.11% 5.93% -0.53% 2.44% 3.54% 6.02% 1.30% 4.11%
Return on Assets (ROA)		 3.80% -3.11% -0.17% 0.82% 4.52% -1.63% 1.58% 2.77% 14.21% 0.69% 2.50%
Return on Common Equity (ROCE)		 14.30% -7.07% -1.43% 6.40% 16.48% -1.78% 9.56% 11.73% 53.53% 4.27% 10.18%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -11.25% -0.76% 2.38% 0.00% 4.17% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 33 -9.68 -2.91 13 35 -0.95 20 24 133 9.13 24
NOPAT Margin		 17.51% -6.48% -1.79% 7.80% 17.86% -0.61% 11.67% 13.36% 64.77% 5.55% 12.28%
Net Nonoperating Expense Percent (NNEP)		 0.62% 1.98% -0.55% 2.82% -1.36% 3.47% 4.25% 2.57% 27.18% 3.22% 5.81%
Return On Investment Capital (ROIC_SIMPLE)		 2.64% - - - 2.62% -0.07% 1.53% 1.76% 9.00% 0.72% 1.84%
Cost of Revenue to Revenue		 37.46% 44.14% 38.44% 38.61% 34.95% 40.31% 37.47% 38.64% 33.85% 36.75% 32.17%
SG&A Expenses to Revenue		 11.25% 17.86% 13.89% 15.12% 11.90% 15.37% 12.99% 13.68% 10.80% 15.20% 14.74%
R&D to Revenue		 12.40% 18.01% 15.86% 12.51% 11.48% 14.31% 12.45% 11.25% 10.05% 15.31% 12.52%
Operating Expenses to Revenue		 43.75% 65.13% 55.69% 52.06% 44.32% 60.56% 49.86% 47.41% 40.85% 58.55% 51.63%
Earnings before Interest and Taxes (EBIT)		 33 -10 10 13 48 -3.16 17 26 52 8.29 32
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 51 4.50 26 29 65 13 30 39 67 24 47
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.83 2.16 2.61 2.69 2.92 2.20 4.43 3.84 2.53 1.87 2.90
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 2.08 2.35 2.87 2.96 3.35 2.42 4.97 4.41 3.27 2.37 3.66
Price to Earnings (P/E)		 0.00 0.00 0.00 113.04 98.30 52.77 78.92 53.50 16.12 10.81 16.29
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.88% 1.02% 1.90% 1.27% 1.87% 6.20% 9.25% 6.14%
Enterprise Value to Invested Capital (EV/IC)		 1.68 1.76 2.14 2.28 2.75 2.02 3.93 3.60 2.52 1.74 2.87
Enterprise Value to Revenue (EV/Rev)		 2.42 2.94 3.32 3.31 3.46 2.61 5.16 4.52 3.27 2.60 3.69
Enterprise Value to EBITDA (EV/EBITDA)		 15.69 18.42 20.15 19.84 18.65 13.24 25.71 21.55 15.66 11.82 15.56
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 119.78 47.07 37.74 25.74 47.05 36.37 25.45 18.24 23.22
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 236.59 47.80 52.56 37.20 54.08 41.35 11.68 9.43 13.90
Enterprise Value to Operating Cash Flow (EV/OCF)		 6.99 10.15 10.77 10.43 9.82 5.90 15.56 14.28 9.88 16.67 9.74
Enterprise Value to Free Cash Flow (EV/FCFF)		 7.77 62.07 88.11 61.94 24.23 7.12 20.09 20.90 20.57 0.00 19.31
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.76 0.90 0.87 0.85 0.72 0.75 0.72 0.69 0.60 0.38 0.37
Long-Term Debt to Equity		 0.76 0.87 0.84 0.82 0.72 0.47 0.45 0.43 0.38 0.38 0.37
Financial Leverage		 0.39 0.58 0.49 0.38 0.18 0.35 0.29 0.20 0.04 0.18 0.09
Leverage Ratio		 3.62 3.49 3.70 3.76 3.77 3.57 3.76 3.69 3.56 3.39 3.50
Compound Leverage Factor		 3.64 8.72 1.27 1.75 3.34 11.85 2.65 3.02 3.29 1.52 2.80
Debt to Total Capital		 43.33% 47.36% 46.63% 46.01% 41.89% 42.87% 42.00% 40.78% 37.61% 27.65% 27.23%
Short-Term Debt to Total Capital		 0.29% 1.78% 1.77% 1.63% 0.28% 15.99% 15.69% 15.26% 14.10% 0.29% 0.28%
Long-Term Debt to Total Capital		 43.04% 45.58% 44.86% 44.38% 41.61% 26.88% 26.31% 25.52% 23.52% 27.37% 26.95%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 56.67% 52.64% 53.37% 53.99% 58.11% 57.13% 58.00% 59.22% 62.39% 72.35% 72.77%
Debt to EBITDA		 5.62 6.14 5.82 5.61 4.47 4.19 4.05 3.78 3.73 2.21 1.99
Net Debt to EBITDA		 2.20 3.66 2.77 2.10 0.57 0.96 0.95 0.50 0.02 1.04 0.10
Long-Term Debt to EBITDA		 5.58 5.91 5.60 5.41 4.44 2.63 2.54 2.36 2.33 2.18 1.97
Debt to NOPAT		 -4.95 -13.08 68.32 13.53 12.60 11.78 8.51 7.24 2.78 1.76 1.78
Net Debt to NOPAT		 -1.94 -7.79 32.52 5.06 1.60 2.68 2.00 0.97 0.01 0.83 0.09
Long-Term Debt to NOPAT		 -4.91 -12.59 65.72 13.05 12.52 7.38 5.33 4.53 1.74 1.74 1.76
Altman Z-Score		 0.36 0.42 0.53 0.55 0.70 0.39 0.88 0.85 0.69 0.53 0.85
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 1.09 1.10 1.10 1.11 1.14 0.98 1.00 1.01 1.02 1.02 1.03
Quick Ratio		 1.07 1.08 1.09 1.10 1.13 0.96 0.98 0.99 1.01 1.00 1.01
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 334 68 12 2.19 86 199 131 99 47 -206 -32
Operating Cash Flow to CapEx		 739.66% -652.95% 673.23% 504.32% 1,791.86% 14.89% 115.39% 393.31% 442.59% -920.47% 1,132.80%
Free Cash Flow to Firm to Interest Expense		 0.00 4.46 1.83 0.31 15.83 27.11 25.80 21.24 11.64 -45.29 -4.99
Operating Cash Flow to Interest Expense		 0.00 -3.94 13.19 12.75 21.11 0.35 3.65 18.56 32.06 -26.50 29.56
Operating Cash Flow Less CapEx to Interest Expense		 0.00 -4.54 11.23 10.22 19.93 -2.00 0.49 13.84 24.81 -29.38 26.95
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.23 0.26 0.26 0.26 0.24 0.26 0.25 0.25 0.24 0.26 0.25
Accounts Receivable Turnover		 0.58 0.68 0.64 0.63 0.56 0.66 0.56 0.59 0.57 0.58 0.55
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 0.00 12.63 11.89 11.95 11.51 10.02 8.99 8.70 8.05 7.41 7.22
Accounts Payable Turnover		 0.33 0.34 0.24 0.21 0.18 0.21 0.18 0.19 0.17 0.18 0.16
Days Sales Outstanding (DSO)		 633.98 535.65 570.88 579.97 649.05 555.38 646.12 618.04 639.56 627.35 660.80
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 1,098.14 1,078.33 1,494.93 1,737.42 2,001.39 1,734.07 2,000.94 1,973.50 2,104.17 2,000.35 2,233.00
Cash Conversion Cycle (CCC)		 -464.17 -542.68 -924.05 -1,157.45 -1,352.34 -1,178.68 -1,354.81 -1,355.46 -1,464.61 -1,373.00 -1,572.20
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 890 1,068 1,009 957 839 869 899 882 925 1,084 954
Invested Capital Turnover		 0.60 0.58 0.64 0.69 0.77 0.70 0.72 0.76 0.81 0.74 0.80
Increase / (Decrease) in Invested Capital		 -301 -78 -15 10 -51 -200 -111 -75 86 215 55
Enterprise Value (EV)		 1,498 1,877 2,157 2,186 2,310 1,758 3,534 3,176 2,334 1,881 2,736
Market Capitalization		 1,288 1,504 1,861 1,955 2,240 1,631 3,404 3,101 2,331 1,715 2,718
Book Value per Share		 $5.09 $4.97 $5.09 $5.14 $5.46 $5.19 $5.45 $5.67 $6.42 $6.36 $6.54
Tangible Book Value per Share		 ($2.38) ($2.33) ($2.15) ($1.99) ($1.64) ($1.75) ($1.56) ($1.34) ($0.52) ($0.53) ($0.38)
Total Capital		 1,238 1,321 1,336 1,344 1,322 1,298 1,325 1,364 1,478 1,269 1,287
Total Debt		 537 626 623 619 554 557 556 556 556 351 350
Total Long-Term Debt		 533 602 599 597 550 349 349 348 348 347 347
Net Debt		 210 373 297 231 71 127 130 74 2.75 166 18
Capital Expenditures (CapEx)		 12 9.25 13 18 6.40 17 16 22 29 13 16
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -202 -111 -164 -206 -272 -246 -227 -262 -305 -154 -286
Debt-free Net Working Capital (DFNWC)		 124 142 163 182 211 184 199 221 248 30 46
Net Working Capital (NWC)		 121 119 139 160 207 -23 -8.44 12 40 27 43
Net Nonoperating Expense (NNE)		 1.83 8.08 -1.83 7.42 -1.76 8.68 9.08 3.92 9.96 4.72 4.30
Net Nonoperating Obligations (NNO)		 188 373 297 231 71 127 130 74 2.75 166 18
Total Depreciation and Amortization (D&A)		 18 15 15 16 17 17 13 13 14 15 15
Debt-free, Cash-free Net Working Capital to Revenue		 -32.56% -17.30% -25.21% -31.10% -40.77% -36.40% -33.07% -37.22% -42.73% -21.36% -38.58%
Debt-free Net Working Capital to Revenue		 20.08% 22.28% 25.07% 27.47% 31.55% 27.30% 29.11% 31.40% 34.78% 4.19% 6.24%
Net Working Capital to Revenue		 19.50% 18.59% 21.43% 24.16% 31.01% -3.47% -1.23% 1.77% 5.58% 3.69% 5.75%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.23 ($0.13) ($0.01) $0.04 $0.26 ($0.07) $0.08 $0.14 $0.86 $0.03 $0.14
Adjusted Weighted Average Basic Shares Outstanding		 136.62M 139.30M 140.55M 141.27M 140.56M 141.85M 141.65M 143.01M 142.56M 143.54M 143.02M
Adjusted Diluted Earnings per Share		 $0.23 ($0.13) ($0.01) $0.04 $0.26 ($0.07) $0.08 $0.13 $0.81 $0.03 $0.13
Adjusted Weighted Average Diluted Shares Outstanding		 136.62M 139.30M 140.55M 148.70M 146.81M 141.85M 148.26M 153.17M 153.77M 148.08M 147.17M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 139.93M 140.02M 141.15M 140.69M 142.95M 141.11M 142.40M 143.65M 144.36M 143.22M 143.42M
Normalized Net Operating Profit after Tax (NOPAT)		 33 -9.68 6.70 13 35 -0.95 20 24 36 5.40 24
Normalized NOPAT Margin		 17.51% -6.48% 4.11% 7.80% 17.86% -0.61% 11.67% 13.36% 17.71% 3.29% 12.28%
Pre Tax Income Margin		 17.74% -17.12% 2.18% 3.85% 21.79% -6.73% 6.98% 11.67% 23.41% 2.27% 13.25%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 -0.67 1.52 1.87 8.78 -0.43 3.39 5.49 13.00 1.82 5.05
NOPAT to Interest Expense		 0.00 -0.63 -0.43 1.76 6.38 -0.13 3.99 5.14 33.19 2.00 3.75
EBIT Less CapEx to Interest Expense		 0.00 -1.27 -0.44 -0.66 7.60 -2.78 0.22 0.77 5.75 -1.06 2.44
NOPAT Less CapEx to Interest Expense		 0.00 -1.23 -2.39 -0.77 5.20 -2.48 0.82 0.42 25.95 -0.88 1.14
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 52.08% 63.96% 109.36% 86.85% 49.07% 32.00% 26.18% 35.32%

Financials Breakdown Chart

Key Financial Trends

Magnite’s recent financials show a meaningful turnaround in profitability, but the balance sheet and cash flow still carry some notable risks. Over the last four years, the company has moved from sizable losses in 2022–2023 to much stronger earnings in late 2024 and early 2025. However, Q1 2026 showed a sharp step back in operating performance, with revenue down from the prior quarter and operating cash flow turning deeply negative.

  • Profitability improved dramatically in 2025. Magnite posted net income of $123.1 million in Q4 2025 and $20.1 million in Q3 2025, a sharp improvement from losses in earlier periods.
  • Revenue growth was strong through 2025. Quarterly revenue rose from $155.8 million in Q1 2025 to $205.4 million in Q4 2025 before easing to $164.4 million in Q1 2026.
  • Operating income expanded significantly in late 2025. Operating income reached $52.0 million in Q4 2025 and $25.0 million in Q3 2025, compared with a loss of $1.4 million in Q1 2025.
  • Gross profit remains healthy. Q1 2026 gross profit was $104.0 million on $164.4 million of revenue, showing the business still generates solid gross margins.
  • The company has reduced reliance on losses over time. Compared with 2022 and early 2023, when quarterly losses were often large, Magnite has shown a clear trend toward profitability.
  • Cash and equivalents remain substantial. Magnite ended Q1 2026 with $184.6 million in cash and equivalents, which provides liquidity, but this is well below the prior quarter.
  • Goodwill remains a large portion of assets. Goodwill was $983.9 million at Q1 2026, a reminder that a meaningful share of the asset base is acquisition-related and subject to impairment risk.
  • Debt is still material. Total debt in Q1 2026 included $3.6 million of short-term debt and $347.2 million of long-term debt, so leverage remains a factor investors should watch.
  • Q1 2026 operating cash flow was sharply negative. Net cash from operations was $(120.8 million), versus positive operating cash flow in prior quarters, indicating a major working-capital drag.
  • Working capital pressure is severe. Q1 2026 accounts receivable was $1.43 billion versus cash of only $184.6 million, while current liabilities were $1.62 billion, suggesting a stretched liquidity profile despite the reported cash balance.
  • Revenue and earnings weakened sequentially in Q1 2026. Revenue fell from $205.4 million in Q4 2025 to $164.4 million, and net income dropped from $123.1 million to $4.4 million.
  • Interest expense continues to weigh on results. Q1 2026 interest expense was $4.6 million, which remains a drag on pre-tax income and profitability.

Bottom line: Magnite has clearly improved its earnings power versus the loss-making periods in 2022 and 2023, but Q1 2026 shows the business is still volatile and vulnerable to working-capital swings. Investors may like the longer-term profitability trend, but the recent cash flow deterioration and heavy receivables balance warrant caution.

08/16/26 12:14 AM ETAI Generated. May Contain Errors.

Magnite Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Magnite's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Magnite's net income appears to be on a downward trend, with a most recent value of $144.61 million in 2025, rising from $422 thousand in 2015. The previous period was $22.79 million in 2024. See where experts think Magnite is headed by visiting Magnite's forecast page.

Magnite's total operating income in 2025 was $97.60 million, based on the following breakdown:
  • Total Gross Profit: $447.33 million
  • Total Operating Expenses: $349.73 million

Over the last 10 years, Magnite's total revenue changed from $248.48 million in 2015 to $713.95 million in 2025, a change of 187.3%.

Magnite's total liabilities were at $2.24 billion at the end of 2025, a 7.5% increase from 2024, and a 766.9% increase since 2015.

In the past 10 years, Magnite's cash and equivalents has ranged from $76.64 million in 2017 to $553.36 million in 2025, and is currently $553.36 million as of their latest financial filing in 2025.

Over the last 10 years, Magnite's book value per share changed from 6.27 in 2015 to 6.42 in 2025, a change of 2.5%.


Related Companies

Financial statements for NASDAQ:MGNI last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Man who Predicted Trump 2016 Win: “Prepare for Mid-Term Meltdown”
In 2016, major election models gave Hillary Clinton a 99% chance of winning - but former CIA and Pentagon advi...
Paradigm Press | Sponsoredtc pixel
Your 10X AI demo is starting…
Keith Kaplan, the AI expert behind tools used by more than 100000 investors, built his models with an investme...
TradeSmith | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel
Louis Navellier: My #1 AI stock for 2026 (name & ticker inside)
Louis Navellier's Stock Grader system helped him flag Nvidia before its 82,000% run and has identified the top...
InvestorPlace | Sponsoredtc pixel
Ray Dalio: Buy Gold. Get Paid.
Ray Dalio, founder of Bridgewater Associates, is urging investors to hold 15% of their portfolio in gold and c...
Investors Alley | Sponsoredtc pixel
Your book is inside
The "Sucker's Bet" Most New Options Traders Fall For Most people who try options lose money the same way. ...
Profits Run | Sponsoredtc pixel
ALERT: Drop these 5 stocks before the market opens tomorrow!
The Wall Street Journal is already raising the alarm about a potential market crash, and Weiss Ratings researc...
Weiss Ratings | Sponsoredtc pixel
America’s new money explained
The last time America reset its money, it minted 1,300 new millionaires a day. Porter Stansberry believes Exec...
Porter & Company | Sponsoredtc pixel