Magnera Corp.
MAGN · NYSE
9/27/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | |
|---|---|---|---|---|
| Revenue | $3,204 | $2,187 | $1,386 | $1,491 |
| % Growth | 46.5% | 57.8% | -7.1% | – |
| Cost of Goods Sold | $2,917 | $1,950 | $1,256 | $1,343 |
| Gross Profit | $287 | $237 | $130 | $149 |
| % Margin | 9% | 10.8% | 9.4% | 10% |
| R&D Expenses | $20 | $13 | $0 | $0 |
| G&A Expenses | $0 | $21 | $0 | $24 |
| SG&A Expenses | $173 | $128 | $110 | $144 |
| Sales & Mktg Exp. | $0 | $107 | $110 | $120 |
| Other Operating Expenses | $0 | $237 | $17 | $169 |
| Operating Expenses | $193 | $378 | $127 | $313 |
| Operating Income | $94 | -$141 | $3 | -$164 |
| % Margin | 2.9% | -6.4% | 0.2% | -11% |
| Other Income/Exp. Net | -$260 | $6 | -$74 | -$40 |
| Pre-Tax Income | -$166 | -$135 | -$71 | -$204 |
| Tax Expense | -$7 | $19 | $7 | -$10 |
| Net Income | -$159 | -$154 | -$79 | -$194 |
| % Margin | -5% | -7% | -5.7% | -13% |
| EPS | -4.48 | -4.41 | -2.27 | -5.63 |
| % Growth | -1.6% | -94.3% | 59.7% | – |
| EPS Diluted | -4.48 | -4.41 | -2.27 | -5.63 |
| Weighted Avg Shares Out | 36 | 35 | 35 | 34 |
| Weighted Avg Shares Out Dil | 36 | 35 | 35 | 34 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $1 | $0 |
| Interest Expense | $150 | $3 | $65 | $33 |
| Depreciation & Amortization | $206 | $175 | $63 | $67 |
| EBITDA | $190 | $236 | $57 | -$104 |
| % Margin | 5.9% | 10.8% | 4.1% | -7% |