Magnite, Inc.
MGNI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $668 | $620 | $577 | $468 |
| % Growth | 7.8% | 7.4% | 23.2% | – |
| Cost of Goods Sold | $259 | $410 | $307 | $202 |
| Gross Profit | $409 | $210 | $270 | $267 |
| % Margin | 61.3% | 33.9% | 46.8% | 56.9% |
| R&D Expenses | $95 | $94 | $94 | $74 |
| G&A Expenses | $97 | $89 | $81 | $65 |
| SG&A Expenses | $263 | $263 | $281 | $235 |
| Sales & Mktg Exp. | $166 | $174 | $200 | $170 |
| Other Operating Expenses | $0 | $7 | $7 | $38 |
| Operating Expenses | $358 | $365 | $383 | $348 |
| Operating Income | $51 | -$155 | -$113 | -$81 |
| % Margin | 7.6% | -25% | -19.5% | -17.3% |
| Other Income/Exp. Net | -$25 | -$3 | -$23 | -$14 |
| Pre-Tax Income | $26 | -$158 | -$136 | -$95 |
| Tax Expense | $4 | $2 | -$5 | -$95 |
| Net Income | $23 | -$159 | -$130 | $0 |
| % Margin | 3.4% | -25.7% | -22.6% | 0% |
| EPS | 0.16 | -1.17 | -0.98 | 0.001 |
| % Growth | 113.7% | -19.4% | -196,100% | – |
| EPS Diluted | 0.16 | -1.17 | -0.98 | 0.001 |
| Weighted Avg Shares Out | 141 | 137 | 133 | 126 |
| Weighted Avg Shares Out Dil | 147 | 137 | 133 | 136 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $27 | $32 | $29 | $20 |
| Depreciation & Amortization | $59 | $241 | $216 | $147 |
| EBITDA | $112 | $116 | $110 | $72 |
| % Margin | 16.8% | 18.7% | 19% | 15.3% |