Magnite, Inc.(MGNI:US)
Market Cap$3.508B
Key Metrics
Price$24.48
Revenue (TTM)$722.55M
Holders Revenue (TTM)$41.54M
Gross Profit (TTM)$458.33M
Earnings (TTM)$158.66M
EBITDA (TTM)$159.57M
Op. Margin (TTM)14.79%
Dividend Yield-
Holders Yield1.18%
Cash on hand$184.65M
Total Assets$2.947B
Net Assets$917.91M
Total Debt$429.67M
Key Metrics
Price$24.48
Revenue (TTM)$722.55M
Holders Revenue (TTM)$41.54M
Gross Profit (TTM)$458.33M
Earnings (TTM)$158.66M
EBITDA (TTM)$159.57M
Op. Margin (TTM)14.79%
Dividend Yield-
Holders Yield1.18%
Cash on hand$184.65M
Total Assets$2.947B
Net Assets$917.91M
Total Debt$429.67M
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $164.37M | $205.36M | $179.49M | $173.33M | $155.77M | $193.97M | $162M | $162.88M | $149.32M | $186.93M | $150.09M | $152.54M | $130.15M | $175.4M | $145.82M | $137.78M | $118.08M | $161.29M | $131.87M | $114.54M | $60.72M | $82M | $60.98M | $42.35M | $36.3M | $48.49M | $37.64M | $37.87M | $32.42M | $41.43M | $29.73M | $28.65M | $24.88M | $31.4M | $35.21M | $42.92M | $46.02M | $72.67M | $65.81M | $70.51M | $69.23M | $94.01M | $64.25M | $53.05M | $37.18M | $41.83M | $32.17M | $28.28M | $23.02M | $28.13M | $20.06M | $19.04M | $16.6M | $19.45M |
Cost of Revenue | $60.41M | $69.51M | $69.36M | $64.95M | $62.8M | $67.79M | $62.54M | $62.61M | $65.9M | $70.03M | $84.88M | $130.18M | $124.83M | $111.02M | $71.75M | $65M | $59.4M | $66.84M | $63.54M | $50.53M | $20.76M | $21.17M | $21.03M | $21.55M | $14M | $13.32M | $13.87M | $15.09M | $15.12M | $15.49M | $14.69M | $15.04M | $14.78M | $15.47M | $12.99M | $13.7M | $14.69M | $21.13M | $17.8M | $17.54M | $16.78M | $21.37M | $16.56M | $14.01M | $6.56M | $6.3M | $5.14M | $4.85M | $4.46M | $4.15M | $4.18M | $3.59M | $3.44M | $3.62M |
Gross Profit | $103.96M | $135.85M | $110.14M | $108.38M | $92.97M | $126.18M | $99.46M | $100.27M | $83.42M | $116.91M | $65.21M | $22.37M | $5.32M | $64.38M | $74.06M | $72.78M | $58.68M | $94.45M | $68.33M | $64.02M | $39.96M | $60.84M | $39.95M | $20.8M | $22.29M | $35.17M | $23.77M | $22.79M | $17.3M | $25.94M | $15.04M | $13.6M | $10.09M | $15.93M | $22.23M | $29.22M | $31.33M | $51.54M | $48.01M | $52.97M | $52.45M | $72.64M | $47.7M | $39.04M | $30.62M | $35.53M | $27.02M | $23.43M | $18.56M | $23.99M | $15.88M | $15.44M | $13.16M | $15.83M |
| $96.24M | $83.72M | $85.1M | $86.42M | $94.34M | $85.96M | $84.34M | $90.7M | $97.25M | $81.78M | $83.05M | $94.16M | $98.35M | $92.93M | $95.22M | $95.33M | $91.75M | $90.41M | $89.85M | $78.36M | $51.01M | $51.97M | $48.64M | $48.87M | $31.09M | $34.18M | $30.45M | $31.39M | $30.59M | $28.43M | $29.31M | $31.82M | $35.3M | $35.77M | $37.73M | $38.93M | $42.46M | $46.72M | $50.39M | $51.65M | $54.33M | $54.45M | $52.86M | $50.54M | $37.74M | $35.29M | $32.46M | $30.55M | $25.02M | $21.55M | $18.83M | $17.03M | $14.94M | $13.25M | |
| Research and Development | $25.17M | $20.64M | $20.2M | $21.58M | $22.29M | $22.26M | $20.26M | $25.83M | $26.89M | $23.18M | $23.54M | $23.38M | $24.22M | $22.54M | $25.13M | $23.04M | $23.04M | $21.01M | $21.06M | $18.11M | $14.27M | $14.23M | $13.56M | $13.06M | $10.69M | $10.42M | $10.29M | $9.84M | $9.72M | $8.83M | $9.3M | $9.25M | $10.49M | $11.12M | $11.58M | $12.04M | $12.75M | $12.93M | $12.51M | $13.29M | $12.44M | $11.43M | $11.82M | $10.39M | $8.41M | $7.68M | $5.77M | $4.6M | $4.68M | $4.54M | $4.82M | $5.14M | $4.11M | $3.77M |
| Selling, General, and Administrative | $71.07M | $63.08M | $64.9M | $64.84M | $72.04M | $63.7M | $64.08M | $64.87M | $70.35M | $58.6M | $59.51M | $70.78M | $74.14M | $70.38M | $70.08M | $72.29M | $68.7M | $69.4M | $68.8M | $60.25M | $36.75M | $37.74M | $35.08M | $35.81M | $20.4M | $23.76M | $20.16M | $21.55M | $20.87M | $19.6M | $20.01M | $22.58M | $24.8M | $24.65M | $26.15M | $26.88M | $29.71M | $33.79M | $37.87M | $38.36M | $41.88M | $43.02M | $41.04M | $40.15M | $29.33M | $27.61M | $26.7M | $25.95M | $20.35M | $17.01M | $14.01M | $11.89M | $10.83M | $9.48M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $7.72M | $52.13M | $25.04M | $21.96M | -$1.36M | $40.22M | $15.12M | $9.57M | -$13.83M | $35.12M | -$17.84M | -$71.8M | -$93.03M | -$28.54M | -$21.16M | -$22.55M | -$33.07M | $4.03M | -$21.52M | -$14.35M | -$11.05M | $8.87M | -$8.69M | -$28.07M | -$8.8M | $986K | -$6.68M | -$8.6M | -$13.29M | -$2.48M | -$14.27M | -$18.22M | -$25.2M | -$19.84M | -$15.5M | -$9.7M | -$11.13M | $4.82M | -$2.37M | $1.32M | -$1.88M | $18.19M | -$5.17M | -$11.5M | -$7.13M | $249K | -$5.44M | -$7.12M | -$6.47M | $2.44M | -$2.95M | -$1.59M | -$1.78M | $2.58M |
| -$3.99M | $5.15M | -$4.1M | -$9.86M | -$9.12M | $2.04M | -$8.88M | -$6.03M | -$11.74M | -$1.96M | -$601K | -$1.43M | -$6.01M | -$2.59M | -$3.67M | -$2.51M | -$13.53M | $856K | -$223K | -$31.37M | -$1.51M | -$2.76M | -$1.35M | -$10.77M | -$1.08M | -$406K | $562K | $403K | $34K | $377K | $558K | $307K | -$2.54M | -$4.23M | -$90.1M | -$1.71M | -$4.33M | -$25.89M | $346K | $906K | -$167K | $64K | $75K | -$858K | $2.18M | $1.21M | $803K | -$2.14M | $405K | -$2.41M | -$1.92M | -$452K | -$335K | -$528K | |
| Non-Operating Interest Income | $2.45M | - | $3.23M | $2.73M | $3.24M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$2K | $144K | $164K | $218K | $214K | $193K | $211K | $232K | $274K | $271K | $244K | $269K | $228K | $167K | $132K | $134K | $131K | $94K | $45K | $37K | -$11K | -$12K | -$16K | -$23K | -$14K | -$57K | -$44K | -$69K | -$69K | -$91K | -$85K |
| Non-Operating Interest Expense | $7.01M | -$5.2M | $7.9M | $7.8M | $8.42M | $5.43M | $6.85M | $6.79M | $7.96M | $8.1M | $7.57M | $8.52M | $8.18M | - | $7.02M | $7.15M | $7.11M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $569K | -$46K | $570K | -$4.79M | -$3.95M | $7.47M | -$2.03M | $768K | -$3.78M | $6.14M | $6.97M | $7.09M | $2.16M | -$2.59M | $3.35M | $4.64M | -$6.42M | $856K | -$223K | -$31.37M | -$1.51M | -$2.76M | -$1.35M | -$10.77M | -$1.22M | -$570K | $344K | $189K | -$159K | $166K | $326K | $33K | -$2.81M | -$4.47M | -$90.37M | -$1.93M | -$4.5M | -$26.02M | $212K | $775K | -$261K | $19K | $38K | -$847K | $2.19M | $1.22M | $826K | -$2.12M | $462K | -$2.37M | -$1.85M | -$383K | -$244K | -$443K |
Income Before Tax | $3.73M | $48.07M | $20.94M | $12.1M | -$10.49M | $42.26M | $6.24M | $3.55M | -$25.57M | $33.16M | -$18.44M | -$73.23M | -$99.04M | -$39.12M | -$24.83M | -$25.06M | -$46.6M | -$2.36M | -$29.03M | -$50.89M | -$12.71M | $6.05M | -$10.07M | -$38.84M | -$9.88M | $580K | -$6.12M | -$8.2M | -$13.25M | -$2.11M | -$13.71M | -$17.91M | -$27.74M | -$24.07M | -$105.6M | -$11.41M | -$15.47M | -$21.07M | -$2.03M | $2.23M | -$2.04M | $18.26M | -$5.09M | -$12.36M | -$4.95M | $1.46M | -$4.64M | -$9.25M | -$6.06M | $23K | -$4.87M | -$2.04M | -$2.11M | $2.05M |
Income Tax | -$681K | -$74.98M | $885K | $958K | -$853K | $5.85M | $1.03M | $4.63M | -$7.81M | $2.25M | -$967K | $663K | -$309K | -$2.73M | -$435K | -$104K | -$2.01M | -$2.82M | -$4.71M | -$87.7M | $166K | $160K | $446K | $288K | -$201K | -$943K | $55K | $84K | -$708K | $124K | $84K | $74K | $75K | -$252K | -$2.03M | $146K | $375K | $121K | -$5.56M | $4.9M | -$4.33M | -$2.15M | -$2.08M | -$413K | $84K | $27K | -$17K | $112K | $50K | $60K | $74K | $63K | $50K | $31K |
Net Income | $4.41M | $123.05M | $20.06M | $11.14M | -$9.63M | $36.41M | $5.21M | -$1.08M | -$17.76M | $30.91M | -$17.48M | -$73.89M | -$98.73M | -$36.39M | -$24.39M | -$24.95M | -$44.59M | $453K | -$24.32M | $36.81M | -$12.88M | $5.89M | -$10.52M | -$39.13M | -$9.68M | $1.52M | -$6.17M | -$8.28M | -$12.55M | -$2.23M | -$13.79M | -$17.98M | -$27.82M | -$23.82M | -$103.57M | -$11.56M | -$15.84M | -$21.19M | $3.53M | -$2.68M | $2.28M | $20.41M | -$3.01M | -$11.94M | -$5.03M | $1.43M | -$4.62M | -$9.37M | -$6.11M | -$37K | -$4.95M | -$2.11M | -$2.16M | $2.02M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$3.12M | - | - | - | -$4.77M |
Net Income to Common | $4.41M | $123.05M | $20.06M | $11.14M | -$9.63M | $36.41M | $5.21M | -$1.08M | -$17.76M | $30.91M | -$17.48M | -$73.89M | -$98.73M | -$36.39M | -$24.39M | -$24.95M | -$44.59M | $453K | -$24.32M | $36.81M | -$12.88M | $5.89M | -$10.52M | -$39.13M | -$9.68M | $1.52M | -$6.17M | -$8.28M | -$12.55M | -$2.23M | -$13.79M | -$17.98M | -$27.82M | -$23.82M | -$103.57M | -$11.56M | -$15.84M | -$21.19M | $3.53M | -$2.68M | $2.28M | $20.41M | -$3.01M | -$11.94M | -$5.03M | $1.43M | -$4.62M | -$9.37M | -$6.11M | $3.09M | -$4.95M | -$2.11M | -$2.16M | $6.79M |
Shares Outstanding (Basic) | 143.54M | 143.7M | 143.01M | 141.65M | 141.85M | 141.11M | 141.27M | 140.55M | 139.3M | 138.21M | 137.37M | 136.16M | 134.67M | 133.71M | 133.14M | 132.43M | 132.24M | 132.1M | 131.5M | 125.98M | 115.3M | 112.75M | 110.42M | 108.53M | 54.87M | 53.47M | 53.02M | 52.36M | 51.58M | 50.75M | 50.51M | 50.07M | 49.69M | 49.29M | 49.06M | 48.78M | 48.33M | 48.05M | 47.54M | 46.34M | 44.66M | 42.08M | 41.31M | 39.41M | 35.76M | 34.41M | 33.67M | 32.27M | 34.72M | - | 25.9M | 25.9M | 25.9M | - |
Shares Outstanding (Diluted) | 148.08M | 153.89M | 153.17M | 148.26M | 141.85M | 152.43M | 148.7M | 140.55M | 139.3M | 143.79M | 137.37M | 136.16M | 134.67M | 133.71M | 133.14M | 132.43M | 132.24M | 139.47M | 131.5M | 142.98M | 115.3M | 124.38M | 110.42M | 108.53M | 54.87M | 59.6M | 53.02M | 52.36M | 51.58M | 50.75M | 50.51M | 50.07M | 49.69M | 49.29M | 49.06M | 48.78M | 48.33M | 48.05M | 48.68M | 46.34M | 48.68M | 47.4M | 41.31M | 39.41M | 35.76M | 37.42M | 33.67M | 32.27M | 34.72M | - | 25.9M | 25.9M | 25.9M | - |
EPS (Basic) | $0.03 | $0.86 | $0.14 | $0.08 | -$0.07 | $0.26 | $0.04 | -$0.01 | -$0.13 | $0.22 | -$0.13 | -$0.54 | -$0.73 | -$0.27 | -$0.18 | -$0.19 | -$0.34 | $0.0034 | -$0.18 | $0.29 | -$0.11 | $0.05 | -$0.10 | -$0.36 | -$0.18 | $0.03 | -$0.12 | -$0.16 | -$0.24 | -$0.04 | -$0.27 | -$0.36 | -$0.56 | -$0.48 | -$2.11 | -$0.24 | -$0.33 | -$0.44 | $0.07 | -$0.06 | $0.05 | $0.48 | -$0.07 | -$0.30 | -$0.14 | $0.04 | -$0.14 | -$0.29 | -$0.21 | - | -$0.23 | -$0.12 | -$0.12 | - |
EPS (Diluted) | $0.03 | $0.80 | $0.13 | $0.08 | -$0.07 | $0.24 | $0.04 | -$0.01 | -$0.13 | $0.16 | -$0.13 | -$0.54 | -$0.73 | -$0.27 | -$0.18 | -$0.19 | -$0.34 | $0.0032 | -$0.18 | $0.26 | -$0.11 | $0.05 | -$0.10 | -$0.36 | -$0.18 | $0.03 | -$0.12 | -$0.16 | -$0.24 | -$0.04 | -$0.27 | -$0.36 | -$0.56 | -$0.48 | -$2.11 | -$0.24 | -$0.33 | -$0.44 | $0.07 | -$0.06 | $0.05 | $0.43 | -$0.07 | -$0.30 | -$0.14 | $0.04 | -$0.14 | -$0.29 | -$0.21 | - | -$0.23 | -$0.12 | -$0.12 | - |
EBIT | $10.74M | $42.88M | $28.84M | $19.9M | -$2.07M | $47.69M | $13.09M | $10.34M | -$17.61M | $41.26M | -$10.87M | -$64.71M | -$90.87M | -$28.54M | -$17.81M | -$17.91M | -$39.49M | $4.03M | -$21.52M | -$14.35M | -$11.05M | $8.87M | -$8.69M | -$28.07M | -$8.8M | $986K | -$6.68M | -$8.6M | -$13.29M | -$2.48M | -$14.27M | -$18.22M | -$25.2M | -$19.84M | -$15.5M | -$9.7M | -$11.13M | $4.82M | -$2.37M | $1.32M | -$1.88M | $18.19M | -$5.17M | -$11.5M | -$7.13M | $249K | -$5.44M | -$7.12M | -$6.47M | $2.44M | -$2.95M | -$1.59M | -$1.78M | $2.58M |
EBITDA | $24.96M | $56.82M | $40.74M | $37.05M | $17.9M | $57.56M | $30.97M | $25.09M | $1.03M | $53.23M | $22.77M | $18.5M | $4.08M | $52.78M | $26.83M | $24.97M | $14.06M | $54.11M | $28.36M | $54.05M | $4.17M | $25.9M | $7.94M | -$1.46M | -$41K | $8.89M | $1.05M | -$569K | -$4.35M | $6.47M | -$5.62M | -$9.16M | -$13.47M | -$6.11M | $83.17M | $1.25M | $3.7M | $44.41M | $8.56M | $10.53M | $7.01M | $26.71M | $3.42M | -$1.19M | -$4.93M | $3.42M | -$3.2M | -$2.31M | -$4.56M | $7.11M | $936K | $833K | $528K | $5.07M |