Go Pro

PubMatic (PUBM) Financials

PubMatic logo
$17.78 0.00 (0.00%)
Closing price 08/7/2026 04:00 PM Eastern
Extended Trading
$17.64 -0.15 (-0.82%)
As of 04:25 AM 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.
Annual Income Statements for PubMatic

Annual Income Statements for PubMatic

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
6.64 27 57 29 8.88 13 -14
Consolidated Net Income / (Loss)
6.64 27 57 29 8.88 13 -14
Net Income / (Loss) Continuing Operations
6.64 27 57 29 8.88 13 -14
Total Pre-Tax Income
9.22 32 65 37 11 18 -16
Total Operating Income
8.51 32 59 41 2.04 3.93 -17
Total Gross Profit
78 108 169 175 168 190 180
Total Revenue
114 149 227 256 267 291 283
Operating Revenue
114 149 227 256 267 291 283
Total Cost of Revenue
36 41 58 82 99 101 103
Operating Cost of Revenue
36 41 58 82 99 101 103
Total Operating Expenses
69 76 110 134 166 186 197
Selling, General & Admin Expense
20 20 36 45 56 58 60
Marketing Expense
36 43 58 69 83 95 103
Research & Development Expense
12 12 16 21 27 33 34
Total Other Income / (Expense), net
0.71 -0.18 6.01 -3.05 8.47 14 1.31
Interest & Investment Income
1.29 0.54 - 2.21 8.83 8.48 5.46
Other Income / (Expense), net
-0.58 -0.71 5.71 -5.27 -0.36 5.37 -4.15
Income Tax Expense
2.58 4.97 8.20 8.76 1.62 5.27 -1.49
Basic Earnings per Share
$0.04 $0.51 $1.13 $0.55 $0.17 $0.25 ($0.31)
Weighted Average Basic Shares Outstanding
10.04M 12.64M 50.18M 52.28M 51.76M 49.21M 47.01M
Diluted Earnings per Share
$0.04 $0.46 $1.00 $0.50 $0.16 $0.23 ($0.31)
Weighted Average Diluted Shares Outstanding
12.17M 17.13M 56.63M 56.91M 56.03M 54.29M 47.01M
Weighted Average Basic & Diluted Shares Outstanding
- - 51.87M 52.83M 50.01M 48.53M 47.41M

Quarterly Income Statements for PubMatic

This table shows PubMatic'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
19 -2.45 1.97 -0.91 14 -9.49 -5.21 -6.45 6.68 -13 -1.20
Consolidated Net Income / (Loss)
19 -2.45 1.97 -0.91 14 -9.49 -5.21 -6.45 6.68 -13 -1.20
Net Income / (Loss) Continuing Operations
19 -2.45 1.97 -0.91 14 -9.49 -5.21 -6.45 6.68 -13 -1.20
Total Pre-Tax Income
23 -2.70 2.38 -0.33 18 -11 -6.07 -8.16 9.60 -15 1.88
Total Operating Income
20 -5.53 -3.99 -1.37 15 -12 -5.46 -8.42 8.52 -15 0.58
Total Gross Profit
60 41 42 46 61 38 44 43 55 36 53
Total Revenue
85 67 67 72 86 64 71 68 80 63 79
Operating Revenue
85 67 67 72 86 64 71 68 80 63 79
Total Cost of Revenue
24 25 25 26 25 26 27 25 25 26 26
Operating Cost of Revenue
24 25 25 26 25 26 27 25 25 26 26
Total Operating Expenses
40 47 46 48 46 50 50 51 46 52 52
Selling, General & Admin Expense
13 14 14 15 14 15 16 16 15 15 17
Marketing Expense
20 25 23 24 24 27 25 26 25 29 26
Research & Development Expense
6.85 7.96 8.66 8.81 7.83 8.77 9.12 9.62 6.32 7.99 9.15
Total Other Income / (Expense), net
2.63 2.82 6.37 1.04 3.62 0.58 -0.61 0.26 1.07 0.16 1.30
Interest & Investment Income
- 2.56 2.34 1.97 - 1.59 1.38 1.20 1.29 1.22 1.21
Other Income / (Expense), net
0.12 0.26 4.03 -0.93 2.01 -1.01 -1.99 -0.94 -0.21 -1.05 0.09
Income Tax Expense
4.34 -0.25 0.41 0.59 4.52 -1.84 -0.86 -1.71 2.91 -2.60 3.08
Basic Earnings per Share
$0.36 ($0.05) $0.04 ($0.02) $0.28 ($0.20) ($0.11) ($0.14) $0.14 ($0.27) ($0.03)
Weighted Average Basic Shares Outstanding
51.76M 50.04M 49.78M 49.06M 49.21M 48.35M 47.19M 45.93M 47.01M 47.12M 46.11M
Diluted Earnings per Share
$0.35 ($0.05) $0.04 ($0.02) $0.26 ($0.20) ($0.11) ($0.14) $0.14 ($0.27) ($0.03)
Weighted Average Diluted Shares Outstanding
56.03M 50.04M 55.58M 49.06M 54.29M 48.35M 47.19M 45.93M 47.01M 47.12M 46.11M
Weighted Average Basic & Diluted Shares Outstanding
50.01M 49.93M 49.58M 47.77M 48.53M 48.53M 45.72M 46.41M 47.41M 46.44M 45.55M

Annual Cash Flow Statements for PubMatic

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
13 47 1.32 9.88 -14 22 44
Net Cash From Operating Activities
35 24 89 87 81 73 81
Net Cash From Continuing Operating Activities
35 24 89 87 81 73 81
Net Income / (Loss) Continuing Operations
6.64 27 57 29 8.88 13 -14
Consolidated Net Income / (Loss)
6.64 27 57 29 8.88 13 -14
Depreciation Expense
13 16 23 34 45 45 44
Amortization Expense
-0.34 -0.15 -0.05 -0.58 -4.09 -4.12 -0.82
Non-Cash Adjustments To Reconcile Net Income
6.40 4.07 11 33 41 44 45
Changes in Operating Assets and Liabilities, net
9.75 -22 -1.71 -7.68 -9.16 -25 7.89
Net Cash From Investing Activities
-22 -30 -97 -81 -39 22 6.07
Net Cash From Continuing Investing Activities
-22 -30 -97 -81 -39 22 6.07
Purchase of Property, Plant & Equipment
-15 -31 -39 -49 -28 -39 -35
Purchase of Investments
-38 -37 -91 -138 -141 -142 -26
Sale and/or Maturity of Investments
31 38 33 133 130 203 67
Net Cash From Financing Activities
-0.00 52 9.36 4.04 -56 -73 -43
Net Cash From Continuing Financing Activities
-0.00 52 9.36 4.04 -56 -73 -43
Repayment of Debt
0.00 4.27 -0.01 -0.12 -0.13 -0.13 -0.14
Repurchase of Common Equity
-0.01 -0.00 -0.05 0.00 -59 -77 -46
Issuance of Common Equity
0.00 46 4.00 2.96 1.87 2.37 2.15
Other Financing Activities, net
0.00 2.41 5.42 1.20 1.55 1.77 1.76

Quarterly Cash Flow Statements for PubMatic

This table details how cash moves in and out of PubMatic'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
-19 1.69 -6.67 5.39 22 1.08 -12 46 9.02 -0.35 -41
Net Cash From Operating Activities
29 24 12 19 18 16 15 32 18 17 20
Net Cash From Continuing Operating Activities
29 24 12 19 18 16 15 32 18 17 4.12
Net Income / (Loss) Continuing Operations
19 -2.45 1.97 -0.91 14 -9.49 -5.21 -6.45 6.68 -13 -1.20
Consolidated Net Income / (Loss)
19 -2.45 1.97 -0.91 14 -9.49 -5.21 -6.45 6.68 -13 -1.20
Depreciation Expense
11 11 11 11 11 12 12 10 9.77 9.99 10
Amortization Expense
-1.03 -1.23 -1.23 -1.09 -0.57 -0.45 -0.37 -0.00 - 0.00 -0.11
Non-Cash Adjustments To Reconcile Net Income
8.92 11 11 11 11 11 12 11 11 9.65 -8.81
Changes in Operating Assets and Liabilities, net
-8.95 5.97 -12 -1.24 -18 2.48 -2.91 18 -9.31 10 4.23
Net Cash From Investing Activities
-31 -3.87 -2.00 16 13 -10 9.94 18 -11 -9.59 -24
Net Cash From Continuing Investing Activities
-31 -3.87 -2.00 16 13 -10 9.94 18 -11 -9.59 -24
Purchase of Property, Plant & Equipment
-9.14 -8.03 -5.03 -16 -9.19 -8.32 -5.64 -9.59 -11 -6.59 -6.55
Acquisitions
- - - - - 0.00 - - - -3.00 -0.50
Purchase of Investments
-64 -34 -62 -21 -24 -15 -11 - - 0.00 -17
Net Cash From Financing Activities
-17 -19 -17 -29 -8.86 -4.47 -37 -3.72 2.17 -8.06 -21
Net Cash From Continuing Financing Activities
-17 -19 -17 -29 -8.86 -4.47 -37 -3.72 2.17 -8.06 -21
Repurchase of Common Equity
-18 -20 -18 -30 -9.93 -5.00 -39 -4.00 1.15 -8.50 -22
Other Financing Activities, net
0.34 0.94 0.34 0.30 0.19 0.56 0.61 0.32 0.26 0.48 0.33
Cash Income Taxes Paid
4.11 1.03 4.76 4.54 3.84 0.89 6.33 1.07 - 1.45 0.67

Annual Balance Sheets for PubMatic

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
371 550 642 695 740 680
Total Current Assets
327 461 503 562 576 523
Cash & Equivalents
81 83 92 79 100 146
Short-Term Investments
20 77 82 97 40 0.00
Accounts Receivable
220 287 314 375 425 358
Prepaid Expenses
6.62 14 15 11 10 19
Plant, Property, & Equipment, net
30 50 71 61 59 53
Total Noncurrent Assets
14 39 68 73 105 105
Goodwill
6.25 6.25 30 30 30 30
Intangible Assets
- 0.00 8.30 5.86 4.28 2.70
Noncurrent Deferred & Refundable Income Taxes
0.76 0.52 1.05 14 25 31
Other Noncurrent Operating Assets
7.08 33 29 23 47 42
Total Liabilities & Shareholders' Equity
371 550 642 695 740 680
Total Liabilities
196 293 330 399 462 418
Total Current Liabilities
192 267 302 380 419 376
Accounts Payable
177 244 277 348 387 344
Accrued Expenses
15 19 19 26 26 25
Other Current Liabilities
- 3.86 5.68 6.24 5.84 6.95
Total Noncurrent Liabilities
4.24 26 28 19 43 42
Capital Lease Obligations
- - - 16 40 37
Other Noncurrent Operating Liabilities
2.68 20 27 3.84 3.91 4.85
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
175 257 312 296 277 263
Total Preferred & Common Equity
175 257 312 296 277 263
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
175 257 312 296 277 263
Common Stock
144 169 196 230 275 321
Retained Earnings
43 99 128 137 149 135
Treasury Stock
-11 -11 -11 -71 -147 -193
Accumulated Other Comprehensive Income / (Loss)
0.00 -0.04 -0.01 -0.00 -0.64 0.07

Quarterly Balance Sheets for PubMatic

This table presents PubMatic'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
577 584 613 626 673 689 669 675 676 659 700
Total Current Assets
440 443 474 489 532 530 505 513 520 504 538
Cash & Equivalents
79 106 98 80 74 79 102 90 137 145 120
Short-Term Investments
94 65 74 94 92 61 42 27 0.00 - 18
Accounts Receivable
253 258 291 303 352 377 349 383 363 337 383
Prepaid Expenses
14 14 12 12 15 13 12 12 21 22 17
Plant, Property, & Equipment, net
69 66 62 57 60 63 54 52 51 50 59
Total Noncurrent Assets
69 75 77 81 81 96 109 111 104 105 104
Goodwill
30 30 30 30 30 30 30 30 30 30 30
Intangible Assets
7.05 6.65 6.26 5.47 5.07 4.68 3.89 3.49 3.10 2.31 1.91
Noncurrent Deferred & Refundable Income Taxes
4.95 13 15 19 23 25 30 34 28 32 32
Other Noncurrent Operating Assets
27 25 26 27 24 37 46 44 43 41 40
Total Liabilities & Shareholders' Equity
577 584 613 626 673 689 669 675 676 659 700
Total Liabilities
271 289 324 337 390 426 393 432 431 408 461
Total Current Liabilities
248 269 304 316 370 393 350 389 388 369 422
Accounts Payable
223 240 273 289 341 361 324 361 356 343 390
Accrued Expenses
19 23 25 20 23 26 20 21 26 19 24
Other Current Liabilities
5.71 5.84 5.67 - - - 6.24 6.39 6.33 7.60 7.84
Total Noncurrent Liabilities
24 20 21 22 20 33 43 43 43 40 39
Capital Lease Obligations
- - - 18 16 29 39 39 38 35 33
Other Noncurrent Operating Liabilities
24 20 21 4.07 4.05 4.20 4.19 4.34 4.45 4.80 6.40
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
306 295 289 289 283 263 276 243 245 251 239
Total Preferred & Common Equity
306 295 289 289 283 263 276 243 245 251 239
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
306 295 289 289 283 263 276 243 245 251 239
Common Stock
204 213 221 241 253 264 286 299 310 331 342
Retained Earnings
122 116 118 134 136 135 140 135 128 122 121
Treasury Stock
-19 -35 -51 -87 -107 -136 -150 -191 -193 -202 -224
Accumulated Other Comprehensive Income / (Loss)
0.01 -0.03 -0.01 -0.03 -0.03 -0.03 -0.37 0.16 0.07 -0.09 -0.16

Annual Metrics And Ratios for PubMatic

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
0.00% 30.63% 52.55% 12.99% 4.15% 9.08% -2.86%
EBITDA Growth
0.00% 130.19% 87.67% -21.26% -38.55% 19.31% -57.38%
EBIT Growth
0.00% 291.36% 107.79% -45.35% -95.24% 454.38% -330.28%
NOPAT Growth
0.00% 336.59% 91.89% -39.55% -94.46% 60.50% -537.31%
Net Income Growth
0.00% 300.62% 112.69% -49.29% -69.06% 40.80% -215.66%
EPS Growth
0.00% 1,050.00% 117.39% -50.00% -68.00% 43.75% -234.78%
Operating Cash Flow Growth
0.00% -30.73% 264.49% -1.66% -6.98% -9.49% 10.40%
Free Cash Flow Firm Growth
0.00% 0.00% 159.23% -132.56% 133.19% -1,311.87% 127.44%
Invested Capital Growth
0.00% 0.00% 31.04% 41.25% -0.97% 29.13% -12.62%
Revenue Q/Q Growth
0.00% 0.00% 9.30% -0.49% 4.01% 0.31% -1.89%
EBITDA Q/Q Growth
0.00% 0.00% 20.25% -17.51% 12.30% -5.37% -30.80%
EBIT Q/Q Growth
0.00% 0.00% 22.43% -33.55% 152.26% -28.55% -65.88%
NOPAT Q/Q Growth
0.00% 0.00% 8.24% -26.42% 234.08% -62.51% -57.17%
Net Income Q/Q Growth
0.00% 0.00% 19.95% -35.00% 200.03% -27.75% -99.56%
EPS Q/Q Growth
0.00% 0.00% 14.94% -35.06% 433.33% -28.13% -63.16%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 28.85% -9.47% 12.97% -12.64% 0.14%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -4,127.04% -61.88% -10.13% 172.58%
Invested Capital Q/Q Growth
0.00% 0.00% 15.99% 8.92% 16.41% 11.40% 4.92%
Profitability Metrics
- - - - - - -
Gross Margin
68.29% 72.31% 74.30% 68.21% 62.84% 65.31% 63.56%
EBITDA Margin
17.79% 31.36% 38.58% 26.88% 15.86% 17.35% 7.61%
Operating Margin
7.47% 21.35% 25.91% 15.80% 0.76% 1.35% -6.10%
EBIT Margin
6.97% 20.87% 28.43% 13.75% 0.63% 3.19% -7.57%
Profit (Net Income) Margin
5.83% 17.89% 24.95% 11.20% 3.33% 4.29% -5.11%
Tax Burden Percent
72.03% 84.27% 87.35% 76.61% 84.54% 70.35% 90.65%
Interest Burden Percent
116.26% 101.73% 100.47% 106.28% 626.42% 191.18% 74.52%
Effective Tax Rate
27.97% 15.73% 12.65% 23.39% 15.46% 29.65% 0.00%
Return on Invested Capital (ROIC)
0.00% 71.89% 59.71% 26.38% 1.26% 1.77% -7.32%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 72.18% 55.68% 27.78% -3.03% -5.70% -5.05%
Return on Net Nonoperating Assets (RNNOA)
0.00% -41.55% -33.54% -16.30% 1.66% 2.59% 1.96%
Return on Equity (ROE)
0.00% 30.34% 26.17% 10.08% 2.92% 4.36% -5.36%
Cash Return on Invested Capital (CROIC)
0.00% -128.11% 32.84% -7.81% 2.23% -23.66% 6.15%
Operating Return on Assets (OROA)
0.00% 8.36% 14.00% 5.91% 0.25% 1.30% -3.02%
Return on Assets (ROA)
0.00% 7.17% 12.29% 4.81% 1.33% 1.74% -2.04%
Return on Common Equity (ROCE)
0.00% 30.34% 26.17% 10.08% 2.92% 4.36% -5.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% 15.17% 22.01% 9.19% 3.00% 4.51% 0.00%
Net Operating Profit after Tax (NOPAT)
6.13 27 51 31 1.72 2.76 -12
NOPAT Margin
5.38% 17.99% 22.63% 12.11% 0.64% 0.95% -4.27%
Net Nonoperating Expense Percent (NNEP)
0.00% -0.29% 4.03% -1.40% 4.29% 7.47% -2.27%
Return On Investment Capital (ROIC_SIMPLE)
- - - 9.94% 0.55% 0.87% -4.03%
Cost of Revenue to Revenue
31.71% 27.69% 25.70% 31.79% 37.16% 34.69% 36.44%
SG&A Expenses to Revenue
17.83% 13.62% 15.76% 17.53% 21.05% 19.80% 21.33%
R&D to Revenue
10.94% 8.24% 7.00% 8.13% 10.01% 11.42% 11.95%
Operating Expenses to Revenue
60.82% 50.96% 48.39% 52.40% 62.08% 63.97% 69.66%
Earnings before Interest and Taxes (EBIT)
7.93 31 65 35 1.68 9.30 -21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
20 47 88 69 42 51 22
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.94 6.79 2.16 2.80 2.53 1.57
Price to Tangible Book Value (P/TBV)
0.00 0.98 6.96 2.45 3.18 2.88 1.79
Price to Revenue (P/Rev)
1.04 1.11 7.70 2.63 3.10 2.41 1.46
Price to Earnings (P/E)
17.76 6.20 30.86 23.46 93.23 56.12 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.63% 16.13% 3.24% 4.26% 1.07% 1.78% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.86 16.27 3.62 4.90 3.41 1.97
Enterprise Value to Revenue (EV/Rev)
0.00 0.43 7.00 1.95 2.50 2.06 1.07
Enterprise Value to EBITDA (EV/EBITDA)
0.00 1.37 18.13 7.24 15.78 11.89 14.07
Enterprise Value to EBIT (EV/EBIT)
0.00 2.06 24.61 14.15 398.45 64.61 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 2.39 30.91 16.07 388.20 217.42 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 2.63 17.90 5.72 8.24 8.18 3.74
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 56.20 0.00 218.92 0.00 29.86
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.05 0.14 0.14
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.05 0.14 0.14
Financial Leverage
0.00 -0.58 -0.60 -0.59 -0.55 -0.45 -0.39
Leverage Ratio
0.00 2.12 2.13 2.09 2.20 2.50 2.63
Compound Leverage Factor
0.00 2.15 2.14 2.23 13.77 4.78 1.96
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 5.01% 12.48% 12.32%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 5.01% 12.48% 12.32%
Preferred Equity to Total Capital
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%
Common Equity to Total Capital
0.00% 100.00% 100.00% 100.00% 94.99% 87.52% 87.68%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.37 0.78 1.71
Net Debt to EBITDA
0.00 0.00 0.00 0.00 -3.77 -2.00 -5.04
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.37 0.78 1.71
Debt to NOPAT
0.00 0.00 0.00 0.00 9.07 14.31 -3.06
Net Debt to NOPAT
0.00 0.00 0.00 0.00 -92.80 -36.58 8.99
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 9.07 14.31 -3.06
Altman Z-Score
0.00 1.78 5.05 2.46 2.23 1.88 1.44
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.71 1.73 1.67 1.48 1.37 1.39
Quick Ratio
0.00 1.67 1.67 1.62 1.45 1.35 1.34
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -48 28 -9.19 3.05 -37 10
Operating Cash Flow to CapEx
234.24% 77.48% 225.30% 178.37% 286.77% 190.58% 232.55%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.40 0.49 0.43 0.40 0.41 0.40
Accounts Receivable Turnover
0.00 0.68 0.90 0.85 0.77 0.73 0.72
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 4.95 5.66 4.23 4.05 4.88 5.09
Accounts Payable Turnover
0.00 0.23 0.28 0.31 0.32 0.28 0.28
Days Sales Outstanding (DSO)
0.00 538.64 407.31 427.97 471.45 501.45 505.11
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 1,566.23 1,317.75 1,168.13 1,149.65 1,326.43 1,292.77
Cash Conversion Cycle (CCC)
0.00 -1,027.59 -910.44 -740.17 -678.20 -824.98 -787.67
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 74 98 138 136 176 154
Invested Capital Turnover
0.00 4.00 2.64 2.18 1.95 1.86 1.71
Increase / (Decrease) in Invested Capital
0.00 74 23 40 -1.33 40 -22
Enterprise Value (EV)
0.00 64 1,587 499 668 601 303
Market Capitalization
118 165 1,747 673 828 702 412
Book Value per Share
$0.00 $13.88 $5.01 $5.94 $5.84 $5.80 $5.66
Tangible Book Value per Share
$0.00 $13.38 $4.89 $5.22 $5.14 $5.10 $4.96
Total Capital
0.00 175 257 312 312 317 299
Total Debt
0.00 0.00 0.00 0.00 16 40 37
Total Long-Term Debt
0.00 0.00 0.00 0.00 16 40 37
Net Debt
0.00 -101 -160 -174 -160 -101 -109
Capital Expenditures (CapEx)
15 31 39 49 28 39 35
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 35 34 27 7.02 16 1.28
Debt-free Net Working Capital (DFNWC)
0.00 136 194 201 182 157 147
Net Working Capital (NWC)
0.00 136 194 201 182 157 147
Net Nonoperating Expense (NNE)
-0.51 0.15 -5.25 2.34 -7.16 -9.74 2.38
Net Nonoperating Obligations (NNO)
0.00 -101 -160 -174 -160 -101 -109
Total Depreciation and Amortization (D&A)
12 16 23 34 41 41 43
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 23.23% 15.05% 10.55% 2.63% 5.54% 0.45%
Debt-free Net Working Capital to Revenue
0.00% 91.12% 85.40% 78.58% 68.30% 53.81% 51.89%
Net Working Capital to Revenue
0.00% 91.12% 85.40% 78.58% 68.30% 53.81% 51.89%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.13 $0.55 $0.17 $0.25 ($0.31)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 50.18M 52.28M 51.76M 49.21M 47.01M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.00 $0.50 $0.16 $0.23 ($0.31)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 56.63M 56.91M 56.03M 54.29M 47.01M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 51.87M 52.83M 50.01M 48.53M 47.41M
Normalized Net Operating Profit after Tax (NOPAT)
6.13 27 51 31 1.72 2.76 -12
Normalized NOPAT Margin
5.38% 17.99% 22.63% 12.11% 0.64% 0.95% -4.27%
Pre Tax Income Margin
8.10% 21.23% 28.56% 14.61% 3.93% 6.10% -5.64%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.08% 0.01% 0.09% 0.00% 667.36% 619.64% -321.52%

Quarterly Metrics And Ratios for PubMatic

This table displays calculated financial ratios and metrics derived from PubMatic'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
- - - - - 48,527,293.00 48,533,649.00 45,723,032.00 - 47,405,424.00 46,443,325.00
DEI Adjusted Shares Outstanding
- - - - - 48,527,293.00 48,533,649.00 45,723,032.00 - 47,405,424.00 46,443,325.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -0.20 -0.11 -0.14 - -0.26 -0.03
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.87% 20.38% 6.22% 12.73% 1.07% -4.31% 5.69% -5.33% -6.38% -1.97% 10.55%
EBITDA Growth
17.91% 718.24% 296.91% -20.21% -9.38% -135.98% -60.14% -86.24% -34.64% -273.92% 161.06%
EBIT Growth
31.23% 52.71% 100.58% -535.73% -18.09% -145.24% -17,423.26% -307.67% -50.56% -26.39% 108.97%
NOPAT Growth
31.91% 48.23% 34.00% -77.81% -32.58% -115.44% -15.98% -516.78% -46.85% -28.31% 90.32%
Net Income Growth
46.33% 58.20% 134.43% -151.41% -25.68% -286.55% -364.23% -607.46% -51.91% -31.88% 76.92%
EPS Growth
59.09% 54.55% 136.36% -166.67% -25.71% -300.00% -375.00% -600.00% -46.15% -35.00% 72.73%
Operating Cash Flow Growth
48.12% 90.48% -24.63% -19.74% -37.06% -35.70% 24.79% 69.15% 0.62% 10.72% 35.59%
Free Cash Flow Firm Growth
164.66% 79.42% 28.56% -578.80% -259.71% -301.30% -42.98% 113.16% 198.55% 147.09% 206.73%
Invested Capital Growth
-0.97% 4.46% 13.34% 34.94% 29.13% 22.30% 17.46% -7.21% -12.62% -17.18% -18.57%
Revenue Q/Q Growth
32.86% -21.16% 0.85% 6.72% 19.11% -25.35% 11.39% -4.41% 17.78% -21.84% 25.61%
EBITDA Q/Q Growth
204.73% -84.57% 115.52% -21.25% 246.07% -106.13% 338.76% -72.82% 1,544.18% -135.04% 266.69%
EBIT Q/Q Growth
5,786.98% -125.66% 100.82% -5,437.21% 832.72% -176.81% 42.33% -25.60% 188.85% -296.39% 104.09%
NOPAT Q/Q Growth
3,182.76% -123.35% 14.78% 71.01% 1,268.92% -174.60% 54.12% -54.17% 200.73% -280.10% 96.54%
Net Income Q/Q Growth
954.23% -113.12% 180.32% -146.27% 1,624.01% -168.25% 45.10% -23.89% 203.60% -287.16% 90.39%
EPS Q/Q Growth
1,066.67% -114.29% 180.00% -150.00% 1,400.00% -176.92% 45.00% -27.27% 200.00% -292.86% 88.89%
Operating Cash Flow Q/Q Growth
20.25% -15.28% -50.84% 60.24% -5.70% -13.45% -4.58% 117.20% -43.91% -4.76% 16.85%
Free Cash Flow Firm Q/Q Growth
104.45% -184.10% -101.74% -111.85% 31.80% -37.68% 28.12% 119.51% 410.52% -34.22% 62.93%
Invested Capital Q/Q Growth
16.41% -2.52% 0.73% 12.89% 11.40% -3.46% -3.26% -10.82% 4.92% -8.49% -4.89%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
71.39% 61.88% 62.60% 64.47% 70.84% 59.91% 62.57% 62.62% 68.17% 58.29% 67.07%
EBITDA Margin
36.10% 7.06% 15.09% 11.14% 32.36% -2.66% 5.69% 1.62% 22.59% -10.13% 13.44%
Operating Margin
24.13% -8.28% -5.92% -1.90% 17.31% -18.65% -7.68% -12.39% 10.65% -24.41% 0.74%
EBIT Margin
24.27% -7.90% 0.06% -3.20% 19.67% -20.24% -10.48% -13.77% 10.39% -26.09% 0.85%
Profit (Net Income) Margin
22.11% -3.68% 2.93% -1.27% 16.26% -14.86% -7.33% -9.49% 8.35% -19.99% -1.53%
Tax Burden Percent
81.15% 90.79% 82.71% 279.75% 75.46% 83.77% 85.80% 79.09% 69.64% 82.79% -63.90%
Interest Burden Percent
112.25% 51.32% 5,541.86% 14.20% 109.54% 87.67% 81.49% 87.20% 115.46% 92.56% 281.59%
Effective Tax Rate
18.85% 0.00% 17.29% 0.00% 24.54% 0.00% 0.00% 0.00% 30.36% 0.00% 163.90%
Return on Invested Capital (ROIC)
38.13% -11.85% -10.49% -2.81% 24.34% -24.35% -10.31% -16.40% 12.71% -30.95% -0.91%
ROIC Less NNEP Spread (ROIC-NNEP)
36.85% -12.73% -13.85% -2.84% 22.24% -23.44% -9.06% -15.85% 12.00% -29.26% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-20.24% 6.91% 7.52% 1.42% -10.11% 10.60% 3.81% 6.34% -4.66% 11.98% 0.00%
Return on Equity (ROE)
17.89% -4.95% -2.97% -1.39% 14.22% -13.75% -6.50% -10.06% 8.05% -18.97% -0.91%
Cash Return on Invested Capital (CROIC)
2.23% -0.56% -6.14% -24.39% -23.66% -21.01% -9.77% 2.44% 6.15% 9.50% 13.63%
Operating Return on Assets (OROA)
9.69% -3.65% 0.03% -1.43% 7.98% -9.02% -4.54% -5.82% 4.14% -11.07% 0.36%
Return on Assets (ROA)
8.83% -1.70% 1.32% -0.57% 6.60% -6.62% -3.18% -4.01% 3.33% -8.48% -0.64%
Return on Common Equity (ROCE)
17.89% -4.95% -2.97% -1.39% 14.22% -13.75% -6.50% -10.06% 8.05% -18.97% -0.91%
Return on Equity Simple (ROE_SIMPLE)
0.00% 4.26% 7.07% 6.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
17 -3.87 -3.30 -0.96 11 -8.33 -3.82 -5.89 5.94 -11 -0.37
NOPAT Margin
19.58% -5.80% -4.90% -1.33% 13.06% -13.05% -5.38% -8.67% 7.42% -17.09% -0.47%
Net Nonoperating Expense Percent (NNEP)
1.28% 0.88% 3.36% 0.03% 2.09% -0.90% -1.25% -0.55% 0.71% -1.69% -0.91%
Return On Investment Capital (ROIC_SIMPLE)
5.31% - - - 3.53% -2.65% -1.35% -2.08% 1.98% -3.74% -0.14%
Cost of Revenue to Revenue
28.61% 38.12% 37.40% 35.53% 29.16% 40.09% 37.43% 37.38% 31.83% 41.71% 32.93%
SG&A Expenses to Revenue
15.11% 21.03% 21.32% 21.08% 16.57% 22.83% 21.98% 23.00% 18.13% 23.65% 21.45%
R&D to Revenue
8.09% 11.93% 12.87% 12.28% 9.16% 13.74% 12.82% 14.15% 7.89% 12.76% 11.64%
Operating Expenses to Revenue
47.26% 70.17% 68.52% 66.37% 53.53% 78.56% 70.25% 75.01% 57.52% 82.70% 66.34%
Earnings before Interest and Taxes (EBIT)
21 -5.27 0.04 -2.30 17 -13 -7.45 -9.36 8.31 -16 0.67
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
31 4.71 10 8.00 28 -1.70 4.05 1.10 18 -6.34 11
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.80 4.17 3.59 2.80 2.53 1.61 2.48 1.54 1.57 1.54 2.55
Price to Tangible Book Value (P/TBV)
3.18 4.75 4.09 3.22 2.88 1.83 2.87 1.78 1.79 1.77 2.94
Price to Revenue (P/Rev)
3.10 4.33 3.59 2.54 2.41 1.54 2.07 1.31 1.46 1.38 2.11
Price to Earnings (P/E)
93.23 97.91 50.72 42.60 56.12 81.06 0.00 0.00 0.00 0.00 0.00
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
1.07% 1.02% 1.97% 2.35% 1.78% 1.23% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.90 7.58 6.22 4.00 3.41 1.99 3.19 1.91 1.97 1.97 3.77
Enterprise Value to Revenue (EV/Rev)
2.50 3.79 3.09 2.18 2.06 1.17 1.80 0.97 1.07 0.99 1.75
Enterprise Value to EBITDA (EV/EBITDA)
15.78 22.05 15.72 11.84 11.89 7.66 13.81 9.01 14.07 16.44 21.55
Enterprise Value to EBIT (EV/EBIT)
398.45 139.72 58.31 48.60 64.61 205.26 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
388.20 203.50 103.83 85.80 217.42 0.00 54.83 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
8.24 11.38 9.82 7.52 8.18 5.22 7.75 3.46 3.74 3.36 5.73
Enterprise Value to Free Cash Flow (EV/FCFF)
218.92 0.00 0.00 0.00 0.00 0.00 0.00 75.26 29.86 18.79 24.80
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.05 0.08 0.08 0.13 0.14 0.14 0.16 0.16 0.14 0.14 0.14
Long-Term Debt to Equity
0.05 0.06 0.06 0.11 0.14 0.14 0.16 0.16 0.14 0.14 0.14
Financial Leverage
-0.55 -0.54 -0.54 -0.50 -0.45 -0.45 -0.42 -0.40 -0.39 -0.41 -0.38
Leverage Ratio
2.20 2.02 2.18 2.36 2.50 2.29 2.56 2.69 2.63 2.52 2.85
Compound Leverage Factor
2.47 1.04 120.65 0.34 2.74 2.01 2.09 2.34 3.04 2.33 8.03
Debt to Total Capital
5.01% 7.81% 7.52% 11.84% 12.48% 12.30% 13.77% 13.50% 12.32% 12.17% 12.08%
Short-Term Debt to Total Capital
0.00% 2.18% 2.22% 2.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
5.01% 5.62% 5.30% 9.71% 12.48% 12.30% 13.77% 13.50% 12.32% 12.17% 12.08%
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
94.99% 92.19% 92.48% 88.16% 87.52% 87.70% 86.23% 86.50% 87.68% 87.83% 87.92%
Debt to EBITDA
0.37 0.51 0.41 0.66 0.78 0.88 1.02 1.23 1.71 2.06 1.40
Net Debt to EBITDA
-3.77 -3.13 -2.57 -1.97 -2.00 -2.39 -2.07 -3.16 -5.04 -6.52 -4.47
Long-Term Debt to EBITDA
0.37 0.37 0.29 0.54 0.78 0.88 1.02 1.23 1.71 2.06 1.40
Debt to NOPAT
9.07 4.72 2.74 4.80 14.31 -26.38 4.06 -4.98 -3.06 -2.41 -3.21
Net Debt to NOPAT
-92.80 -28.88 -16.99 -14.25 -36.58 71.98 -8.22 12.79 8.99 7.62 10.25
Long-Term Debt to NOPAT
9.07 3.40 1.93 3.93 14.31 -26.38 4.06 -4.98 -3.06 -2.41 -3.21
Altman Z-Score
2.32 3.19 2.55 1.96 1.92 1.62 1.74 1.41 1.58 1.42 1.65
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
1.48 1.55 1.44 1.35 1.37 1.44 1.32 1.34 1.39 1.37 1.27
Quick Ratio
1.45 1.51 1.40 1.32 1.35 1.41 1.29 1.29 1.34 1.31 1.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
18 -9.81 -20 -42 -29 -39 -28 5.52 28 19 30
Operating Cash Flow to CapEx
313.75% 302.47% 237.41% 117.61% 196.34% 187.73% 264.27% 337.65% 160.60% 262.44% 308.69%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.40 0.46 0.45 0.45 0.41 0.45 0.43 0.42 0.40 0.42 0.42
Accounts Receivable Turnover
0.77 1.00 0.93 0.87 0.73 0.88 0.80 0.78 0.72 0.82 0.75
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
4.05 4.45 4.49 4.64 4.88 5.20 5.23 5.03 5.09 5.39 5.25
Accounts Payable Turnover
0.32 0.39 0.35 0.32 0.28 0.33 0.29 0.29 0.28 0.31 0.27
Days Sales Outstanding (DSO)
471.45 364.79 394.17 419.98 501.45 412.87 459.04 467.91 505.11 444.49 483.82
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)
1,149.65 926.63 1,050.79 1,153.34 1,326.43 1,105.17 1,248.45 1,276.43 1,292.77 1,173.77 1,333.25
Cash Conversion Cycle (CCC)
-678.20 -561.85 -656.63 -733.37 -824.98 -692.30 -789.41 -808.52 -787.67 -729.27 -849.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
136 139 140 158 176 170 165 147 154 141 134
Invested Capital Turnover
1.95 2.04 2.14 2.11 1.86 1.87 1.92 1.89 1.71 1.81 1.94
Increase / (Decrease) in Invested Capital
-1.33 5.94 16 41 40 31 24 -11 -22 -29 -31
Enterprise Value (EV)
668 1,054 871 632 601 338 525 280 303 278 505
Market Capitalization
828 1,204 1,014 737 702 444 604 379 412 388 609
Book Value per Share
$5.84 $5.77 $5.66 $5.31 $5.80 $5.68 $5.01 $5.36 $5.66 $5.29 $5.14
Tangible Book Value per Share
$5.14 $5.07 $4.97 $4.62 $5.10 $4.99 $4.33 $4.65 $4.96 $4.62 $4.46
Total Capital
312 313 306 299 317 314 282 283 299 286 272
Total Debt
16 24 23 35 40 39 39 38 37 35 33
Total Long-Term Debt
16 18 16 29 40 39 39 38 37 35 33
Net Debt
-160 -150 -143 -105 -101 -105 -79 -98 -109 -110 -105
Capital Expenditures (CapEx)
9.14 8.03 5.03 16 9.19 8.32 5.64 9.59 11 6.59 6.55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
7.02 5.89 3.03 3.04 16 11 6.65 -4.52 1.28 -9.56 -22
Debt-free Net Working Capital (DFNWC)
182 180 169 143 157 155 124 132 147 135 116
Net Working Capital (NWC)
182 173 162 137 157 155 124 132 147 135 116
Net Nonoperating Expense (NNE)
-2.14 -1.41 -5.27 -0.04 -2.73 1.15 1.39 0.56 -0.75 1.82 0.83
Net Nonoperating Obligations (NNO)
-160 -150 -143 -105 -101 -105 -79 -98 -109 -110 -105
Total Depreciation and Amortization (D&A)
10 9.98 10 10 11 11 11 10 9.77 9.99 9.90
Debt-free, Cash-free Net Working Capital to Revenue
2.63% 2.11% 1.07% 1.05% 5.54% 3.81% 2.28% -1.57% 0.45% -3.39% -7.52%
Debt-free Net Working Capital to Revenue
68.30% 64.66% 59.75% 49.39% 53.81% 53.79% 42.51% 45.78% 51.89% 48.04% 40.03%
Net Working Capital to Revenue
68.30% 62.21% 57.34% 47.20% 53.81% 53.79% 42.51% 45.78% 51.89% 48.04% 40.03%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.36 ($0.05) $0.04 ($0.02) $0.28 ($0.20) ($0.11) ($0.14) $0.14 ($0.27) ($0.03)
Adjusted Weighted Average Basic Shares Outstanding
51.76M 50.04M 49.78M 49.06M 49.21M 48.35M 47.19M 45.93M 47.01M 47.12M 46.11M
Adjusted Diluted Earnings per Share
$0.35 ($0.05) $0.04 ($0.02) $0.26 ($0.20) ($0.11) ($0.14) $0.14 ($0.27) ($0.03)
Adjusted Weighted Average Diluted Shares Outstanding
56.03M 50.04M 55.58M 49.06M 54.29M 48.35M 47.19M 45.93M 47.01M 47.12M 46.11M
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
50.01M 49.93M 49.58M 47.77M 48.53M 48.53M 45.72M 46.41M 47.41M 46.44M 45.55M
Normalized Net Operating Profit after Tax (NOPAT)
17 -3.87 -3.30 -0.96 11 -8.33 -3.82 -5.89 5.94 -11 0.41
Normalized NOPAT Margin
19.58% -5.80% -4.90% -1.33% 13.06% -13.05% -5.38% -8.67% 7.42% -17.09% 0.52%
Pre Tax Income Margin
27.24% -4.05% 3.54% -0.45% 21.54% -17.74% -8.54% -12.00% 11.99% -24.15% 2.39%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
667.36% 577.48% 369.15% 493.08% 619.64% 1,148.25% -4,868.95% -794.56% -321.52% -285.93% -247.40%

Financials Breakdown Chart

Key Financial Trends

PubMatic’s latest quarter showed a mixed but improving picture on profitability, with revenue growth still under pressure and margins not yet back to historical highs. In Q1 2026, the company posted $62.6 million in revenue, down from $80.0 million in Q4 2025 and below $67.0 million in Q1 2025. PubMatic also reported a net loss of $12.5 million, widening from a $6.7 million profit in the prior quarter and worse than the $9.5 million loss in Q1 2025.

The good news is that cash generation remained solid. PubMatic produced $17.3 million in operating cash flow in Q1 2026, compared with $18.2 million in Q4 2025 and $15.6 million in Q1 2025. That suggests the business is still converting earnings into cash, even while accounting profits remain negative.

However, operating leverage remains weak. Q1 2026 operating expenses of $51.7 million exceeded gross profit of $36.5 million, resulting in an operating loss of $15.3 million. Marketing expense was especially heavy at $29.0 million, which kept profitability under pressure despite relatively stable revenue mix and cost of revenue.

Balance sheet strength remains a key support for the stock. As of March 31, 2026, PubMatic held $144.9 million in cash and equivalents and $504.2 million in current assets. Total equity stood at $251.0 million versus $408.4 million in liabilities. That leaves the company with meaningful liquidity, but also a balance sheet that is heavily tied up in working capital, especially accounts receivable and accounts payable.

Looking over the last four years, PubMatic has been volatile but resilient. Revenue peaked around the mid-2024 to late-2024 range, with quarterly sales mostly in the $63 million to $85 million band, but the company has struggled to sustain profitability in 2025 and early 2026. The business is still capable of producing strong quarters, but results have become less consistent.

  • Operating cash flow remains positive, with Q1 2026 cash from operations of $17.3 million.
  • Liquidity is solid, with $144.9 million in cash and equivalents and over $504 million in current assets.
  • PubMatic stayed free-cash-flow positive before financing activity, even while reporting a net loss.
  • Debt appears limited, with only modest repayment activity and no signs of heavy leverage pressure.
  • Revenue was sequentially lower in Q1 2026 than in Q4 2025 and Q1 2025, but still within the recent historical range.
  • Accounts receivable are large at $336.9 million, so working capital efficiency matters a lot here.
  • Capital spending continues, with $6.6 million spent on property and equipment in Q1 2026.
  • Q1 2026 was loss-making, with a $12.5 million net loss and -$0.27 EPS.
  • Operating expenses exceeded gross profit, leading to a $15.3 million operating loss.
  • Marketing spend remains very high, limiting margin recovery and pressuring earnings quality.

Bottom line: PubMatic still has a healthy balance sheet and good cash-generation characteristics, but the latest quarter shows that profitability is fragile. For retail investors, the key question is whether revenue can reaccelerate enough to absorb the company’s sizable operating expense base and restore consistent earnings.

08/10/26 02:04 AM ETAI Generated. May Contain Errors.

PubMatic Financials - Frequently Asked Questions

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

PubMatic's net income appears to be on a downward trend, with a most recent value of -$14.46 million in 2025, falling from $6.64 million in 2019. The previous period was $12.50 million in 2024. See PubMatic's forecast for analyst expectations on what's next for the company.

PubMatic's total operating income in 2025 was -$17.26 million, based on the following breakdown:
  • Total Gross Profit: $179.84 million
  • Total Operating Expenses: $197.10 million

Over the last 6 years, PubMatic's total revenue changed from $113.87 million in 2019 to $282.93 million in 2025, a change of 148.5%.

PubMatic's total liabilities were at $417.61 million at the end of 2025, a 9.7% decrease from 2024, and a 113.3% increase since 2020.

In the past 5 years, PubMatic's cash and equivalents has ranged from $78.51 million in 2023 to $145.52 million in 2025, and is currently $145.52 million as of their latest financial filing in 2025.

Over the last 6 years, PubMatic's book value per share changed from 0.00 in 2019 to 5.66 in 2025, a change of 565.7%.



Financial statements for NASDAQ:PUBM last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners