Magnite, Inc.
MGNI · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $179 | $173 | $156 | $194 |
| % Growth | 3.6% | 11.3% | -19.7% | – |
| Cost of Goods Sold | $69 | $65 | $63 | $68 |
| Gross Profit | $110 | $108 | $93 | $126 |
| % Margin | 61.4% | 62.5% | 59.7% | 65.1% |
| R&D Expenses | $20 | $22 | $22 | $22 |
| G&A Expenses | $25 | $23 | $24 | $23 |
| SG&A Expenses | $65 | $65 | $72 | $64 |
| Sales & Mktg Exp. | $40 | $42 | $48 | $41 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $85 | $86 | $94 | $86 |
| Operating Income | $25 | $22 | -$1 | $40 |
| % Margin | 14% | 12.7% | -0.9% | 20.7% |
| Other Income/Exp. Net | -$4 | -$10 | -$9 | $2 |
| Pre-Tax Income | $21 | $12 | -$10 | $42 |
| Tax Expense | $1 | $1 | -$1 | $6 |
| Net Income | $20 | $11 | -$10 | $36 |
| % Margin | 11.2% | 6.4% | -6.2% | 18.8% |
| EPS | 0.14 | 0.079 | -0.07 | 0.26 |
| % Growth | 78.1% | 212.3% | -126.9% | – |
| EPS Diluted | 0.13 | 0.075 | -0.07 | 0.24 |
| Weighted Avg Shares Out | 143 | 142 | 142 | 141 |
| Weighted Avg Shares Out Dil | 153 | 148 | 142 | 152 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3 | $3 | $3 | $0 |
| Interest Expense | $8 | $8 | $8 | $5 |
| Depreciation & Amortization | $12 | $12 | $16 | $16 |
| EBITDA | $41 | $32 | $14 | $64 |
| % Margin | 22.9% | 18.5% | 8.7% | 32.9% |