MGNI
Magnite, Inc.
$20.20
-0.21 (-1.03%)
At close · Jul 14
Market Cap
$2.93B
Shares
143,215,003
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$713.95M
+6.9%
FY2025
Net Income
$144.61M
+534.7%
FY2025
Gross Margin
62.66%
+1.4pp
FY2025
Operating Margin
13.67%
+6pp
FY2025
Diluted EPS
$0.95
+493.8%
FY2025
Operating Cash Flow
$236.17M
+0.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $722.55M | $713.95M | $668.17M | $619.71M | $577.07M | $468.41M | $221.63M | $156.41M | $124.69M | $155.55M | $278.22M | $248.48M | $125.3M | $83.83M | $57.07M | |
| -$32.15M | — | — | -$32.37M | -$29.26M | -$19.85M | $50K | $789K | $988K | $908K | $491K | $59K | -$110K | -$273K | -$343K | |
| $264.23M | $266.62M | $258.84M | $409.91M | $307.17M | $201.66M | $77.75M | $57.39M | $60M | $56.84M | $73.25M | $58.5M | $20.75M | $15.36M | $12.37M | |
| $458.33M | $447.33M | $409.33M | $209.8M | $269.9M | $266.75M | $143.88M | $99.02M | $64.68M | $98.71M | $204.97M | $189.99M | $104.54M | $68.47M | $44.71M | |
| — | 62.66% | 61.26% | 33.86% | 46.77% | 56.95% | 64.92% | 63.31% | 51.88% | 63.46% | 73.67% | 76.46% | 83.44% | 81.68% | 78.33% | |
| $87.59M | $84.71M | $95.24M | $94.32M | $93.76M | $74.45M | $51.55M | $40.25M | $37.86M | $47.5M | $51.18M | $42.06M | $22.72M | $18.62M | $13.12M | |
| $169.65M | $171.67M | $166.14M | $173.98M | $200.08M | $170.41M | $76.03M | $44.57M | $44.56M | $51.79M | $83.33M | $83.33M | $43.2M | $25.81M | $20.46M | |
| $94.24M | $93.19M | $96.86M | $89.05M | $81.38M | $64.79M | $52.99M | $39.75M | $42.43M | $55.6M | $68.57M | $70.2M | $57.4M | $27.93M | $12.33M | |
| $10.3M | $15.1M | $30.1M | $202.5M | $184.4M | $121.9M | $24.9M | $3.3M | $3.2M | $4.8M | $20.5M | $15.7M | $900K | $900K | $1M | |
| — | $53.67M | $58.51M | $240.82M | $216.05M | $146.89M | $49.25M | $32.13M | $35.34M | $36.23M | $42.76M | $31.01M | $12.52M | $8.44M | $6.86M | |
| — | — | — | — | — | — | $17.55M | $2.04M | $3.44M | $5.96M | $3.32M | $0 | $0 | — | — | |
| $615.87M | $616.35M | $617.08M | $774.72M | $689.85M | $549.48M | $275.86M | $184M | $188.29M | $312.52M | $303.12M | $254.08M | $144.07M | $87.71M | $58.27M | |
| $106.68M | $97.6M | $51.09M | -$155.01M | -$112.78M | -$81.07M | -$54.23M | -$27.58M | -$63.61M | -$156.98M | -$24.9M | -$5.6M | -$18.78M | -$3.88M | -$1.2M | |
| — | 13.67% | 7.65% | -25.01% | -19.54% | -17.31% | -24.47% | -17.63% | -51.01% | -100.92% | -8.95% | -2.25% | -14.99% | -4.63% | -2.1% | |
| — | $151.28M | $109.6M | $85.81M | $103.27M | $65.82M | -$4.99M | $4.54M | -$28.27M | -$120.75M | $17.87M | $25.41M | -$6.26M | $4.56M | $5.66M | |
| $18.3M | $18.92M | $27.03M | $32.37M | $29.26M | — | — | — | — | — | — | — | — | — | — | |
| $11.93M | $12.73M | $13.4M | $11.09M | $2.92M | — | — | — | — | — | — | — | — | — | — | |
| -$21.84M | -$26.97M | -$24.6M | -$2.54M | -$22.81M | -$13.92M | $1.5M | $593K | $2.14M | $431K | $1.98M | $1.46M | $277K | -$5.12M | -$1.03M | |
| $84.85M | $70.63M | $26.48M | -$157.55M | -$135.6M | -$94.99M | -$52.74M | -$26.99M | -$61.47M | -$156.55M | -$22.91M | -$4.14M | -$18.5M | -$9M | -$2.23M | |
| -$73.81M | -$73.99M | $3.7M | $1.64M | -$5.27M | -$95.05M | $693K | -$1.51M | $357K | -$1.76M | -$4.86M | -$4.56M | $172K | $247K | $134K | |
| $158.66M | $144.61M | $22.79M | -$159.18M | -$130.32M | $65K | -$53.43M | -$25.48M | -$61.82M | -$154.78M | -$18.05M | $422K | -$18.67M | -$9.25M | -$2.36M | |
| — | 20.26% | 3.41% | -25.69% | -22.58% | 0.01% | -24.11% | -16.29% | -49.58% | -99.51% | -6.49% | 0.17% | -14.9% | -11.03% | -4.14% | |
| -$152.16M | — | — | — | — | — | — | — | — | — | -$18.05M | $422K | -$19.79M | -$13.49M | -$6.62M | |
| $160.77M | $147.58M | $20.44M | -$158.11M | -$132.1M | -$354K | -$54.34M | -$25.26M | -$62.12M | -$154.47M | -$18.31M | $415K | -$18.78M | -$9.25M | -$2.36M | |
| USD/shares | — | $1.01 | $0.16 | -$1.17 | -$0.98 | $0.00 | -$0.55 | -$0.48 | — | -$3.17 | -$0.39 | $0.01 | -$0.70 | -$1.17 | — |
| USD/shares | — | $0.95 | $0.16 | -$1.17 | -$0.98 | $0.00 | -$0.55 | -$0.48 | — | -$3.17 | -$0.39 | $0.01 | -$0.70 | -$1.17 | — |
| shares | — | 142.56M | 140.56M | 136.62M | 132.89M | 126.29M | 96.7M | 52.61M | 50.6M | 48.87M | 46.66M | 39.66M | 28.22M | 11.49M | 11.18M |
| shares | — | 153.77M | 146.81M | 136.62M | 132.89M | 136.26M | 96.7M | 52.61M | 50.26M | 48.87M | 46.66M | 44.5M | 28.22M | 11.49M | 11.1M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2019–FY2025: $82.53M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
4.30×
Advertising Agencies median 1.30×
EV/EBIT
29.10×
Advertising Agencies median 17.80×
P/E (TTM)
19.51×
Advertising Agencies median 38.89×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $537,733,000 | $498,440,000 | $462,167,000 | $447,634,000 | $365,161,000 | $161,570,000 | $108,385,000 | $83,020,000 |
| Non Us | $176,220,000 | $169,730,000 | $157,543,000 | $129,435,000 | $103,252,000 | — | — | — |
| Other International | — | — | — | — | — | $60,058,000 | $48,029,000 | $41,665,000 |
Key facts
CIK
1595974
CUSIP
55955D100
13F (30d)
21 filings
21 filers
Visit website
Investor relations