Skip to content
stoqly

Magnite, Inc.

MGNI Nasdaq Services-Computer Programming, Data Processing, Etc. Financials FY2016–FY2025

Revenue Total sales reported in the income statement.
$714M
6.9% vs prior year
Operating margin Operating income as a share of revenue.
13.7%
6.0 pts
Net income Profit after all expenses, interest and tax.
$145M
534.7%
Free cash flow Cash from operations minus capital spending.
$166M
18.2%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
8.6%
3.4 pts
Market cap Last close times the latest diluted share count, so it is approximate.
—
P/E Last close divided by diluted earnings per share over the last four quarters.
—
On $1.10 EPS (TTM)

What Magnite, Inc. does

No business description yet.

Legal name
MAGNITE, INC.
Fiscal year ends
December 31, 2025
Latest annual report
10-K · Feb 25, 2026
Accession · CIK
0001595974-26-000007
0001595974

Revenue and margins

Magnite, Inc. had $714M of revenue in fiscal 2025, up 6.9% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $166M in fiscal 2025, 23.2% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Magnite, Inc. returned $46.3M to shareholders in fiscal 2025, 28% of free cash flow. The diluted share count rose 4.7%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Magnite, Inc. can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $230M$326M$326M$483M$553M
Debt incl. finance leases $762M$758M$540M$557M$765M
Net debt / EBITDA 8.1x4.2x2.5x0.7x1.4x
Debt / equity 0.9x1.0x0.8x0.7x0.8x
Interest coverage —−3.9x−4.8x1.9x5.2x
Current ratio 1.1x1.2x1.1x1.1x1.0x
Quick ratio 1.1x1.2x1.1x1.1x1.0x
Total assets $2.7B$2.7B$2.7B$2.9B$3.2B
Total liabilities $1.8B$1.9B$2.0B$2.1B$2.2B
Shareholders' equity $881M$791M$702M$768M$922M
Net debt (− = net cash) $531M$432M$214M$74.2M$211M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Net income is positive ✕ ✕ ✕ ✕ ✕ ✓ ✕ ✕ ✓ ✓
Cash from operations is positive ✓ ✓ ✕ ✓ ✕ ✓ ✓ ✓ ✓ ✓
Return on assets rose — ✕ ✓ ✓ ✓ ✓ ✕ ✕ ✓ ✓
Cash from operations exceeds net income ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Debt fell relative to assets — — — — — ✕ ✓ ✓ ✓ ✕
Current ratio rose — ✕ ✕ ✕ ✕ ✕ ✓ ✕ ✓ ✕
Share count didn't rise — ✕ ✕ ✕ ✕ ✕ ✓ ✕ ✕ ✕
Gross margin rose — ✕ ✕ ✓ ✓ ✕ ✕ ✕ ✓ ✓
Revenue rose relative to assets — ✕ ✕ ✓ ✕ ✕ ✓ ✓ ✓ ✕
F-score — / 32 / 82 / 85 / 83 / 84 / 96 / 94 / 98 / 95 / 9
Accruals ratio −15.0%−39.0%−10.5%−15.2%−6.2%−6.9%−11.9%−13.8%−7.7%−3.0%
Altman Z'' 2.67−2.62−2.45−2.11−0.450.190.01−0.550.230.19

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $278M $156M $125M $156M $222M $468M $577M $620M $668M $714M
Net interest income $0.5M $0.9M $1.0M $0.8M $0.1M −$19.8M −$29.3M −$32.4M — —
Gross profit $205M $98.7M $64.7M $99.0M $144M $267M $270M $210M $409M $447M
Research and development $51.2M $47.5M $37.9M $40.3M $51.5M $74.4M $93.8M $94.3M $95.2M $84.7M
Operating income −$24.9M −$157M −$63.6M −$27.6M −$54.2M −$81.1M −$113M −$155M $51.1M $97.6M
Interest expense — — — — — — $29.3M $32.4M $27.0M $18.9M
Pretax income −$22.9M −$157M −$61.5M −$27.0M −$52.7M −$95.0M −$136M −$158M $26.5M $70.6M
Income tax −$4.9M −$1.8M $0.4M −$1.5M $0.7M −$95.1M −$5.3M $1.6M $3.7M −$74.0M
Net income −$18.1M −$155M −$61.8M −$25.5M −$53.4M $0.1M −$130M −$159M $22.8M $145M
Net income to common −$18.1M — — — — — — — — —
Diluted EPS −$0.39 −$3.17 −$1.23 −$0.48 −$0.55 $0.00 −$0.98 −$1.17 $0.16 $0.95
Diluted shares 0.05B 0.05B 0.05B 0.05B 0.10B 0.14B 0.13B 0.14B 0.15B 0.15B
Cash flow
Cash from operations $60.1M $21.5M −$22.7M $32.0M −$12.1M $127M $193M $214M $235M $236M
Capital expenditure $23.5M $32.4M $11.4M $11.4M $14.3M $17.7M $30.8M $26.8M $32.8M $70.5M
Free cash flow $36.6M −$10.9M −$34.1M $20.6M −$26.4M $109M $162M $188M $202M $166M
Depreciation and amortization $42.8M $36.2M $35.3M $32.1M $49.2M $147M $216M $241M $58.5M $53.7M
Stock-based compensation $28.7M $20.5M $16.3M $18.8M $28.5M $40.7M $64.1M $72.6M $76.5M $76.6M
Acquisitions $0.2M $38.6M $0.0M $11.0M −$54.6M $662M $20.8M $0.0M $0.0M $8.1M
Share buybacks — — — $0.0M $0.0M $6.0M $15.7M $0.0M $14.6M $46.3M
Dividends and buybacks — — — $0.0M $0.0M $6.0M $15.7M $0.0M $14.6M $46.3M
Balance sheet
Cash and short-term investments $149M $76.6M $80.5M $88.9M $118M $230M $326M $326M $483M $553M
Total debt — — — — $0.0M $762M $758M $540M $557M $765M
Current assets $392M $305M $301M $313M $607M $1.2B $1.3B $1.5B $1.7B $1.9B
Current liabilities $218M $217M $241M $267M $522M $1.0B $1.1B $1.4B $1.5B $1.8B
Property and equipment, net $36.2M $47.4M $33.5M $23.7M $23.7M $34.1M $45.0M $47.4M $68.7M $109M
Goodwill $65.7M $0.0M $0.0M $7.4M $158M $970M $978M $978M $978M $984M
Intangible assets $6.8M $13.4M $10.2M $11.4M $89.9M $427M $254M $51.0M $21.3M $12.4M
Total assets $520M $384M $360M $395M $939M $2.7B $2.7B $2.7B $2.9B $3.2B
Total liabilities $220M $219M $242M $283M $557M $1.8B $1.9B $2.0B $2.1B $2.2B
Preferred stock $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Shareholders' equity $300M $165M $118M $112M $382M $881M $791M $702M $768M $922M
Margins
Gross margin 73.7% 63.5% 51.9% 63.3% 64.9% 56.9% 46.8% 33.9% 61.3% 62.7%
Operating margin −8.9% −100.9% −51.0% −17.6% −24.5% −17.3% −19.5% −25.0% 7.6% 13.7%
EBITDA margin 6.4% −77.6% −22.7% 2.9% −2.2% 14.1% 17.9% 13.8% 16.4% 21.2%
Net margin −6.5% −99.5% −49.6% −16.3% −24.1% 0.0% −22.6% −25.7% 3.4% 20.3%
FCF margin 13.2% −7.0% −27.4% 13.1% −11.9% 23.2% 28.0% 30.3% 30.3% 23.2%
Net interest share of revenue 0.2% 0.6% 0.8% 0.5% 0.0% −4.2% −5.1% −5.2% — —
Returns
Return on capital — — — — −16.2% −4.5% −7.3% −13.4% 5.2% 8.6%
Return on capital employed −8.3% −94.3% −53.4% −21.6% −13.0% −4.8% −7.1% −12.0% 3.8% 7.4%
Return on equity −6.0% −66.7% −43.7% −22.2% −21.7% 0.0% −15.6% −21.3% 3.1% 17.1%
Return on assets −3.5% −34.3% −16.6% −6.7% −8.0% 0.0% −4.8% −5.9% 0.8% 4.8%
Return on tangible equity −8.0% −102.3% −57.3% −27.3% −40.0% — — — — —
Growth
Revenue growth — −44.1% −19.8% 25.4% 41.7% 111.4% 23.2% 7.4% 7.8% 6.9%
Net income growth — — — — — — −200,596.9% — — 534.7%
EPS growth — — — — — — — — — 493.8%
FCF growth — −129.8% — — −228.2% — 48.5% 16.0% 7.9% −18.2%
Share count change — 4.7% 2.8% 4.7% 83.8% 40.9% −2.5% 2.8% 7.5% 4.7%
Financial health
Net debt / EBITDA — — — — — 8.1x 4.2x 2.5x 0.7x 1.4x
Debt / equity — — — — 0.0x 0.9x 1.0x 0.8x 0.7x 0.8x
Interest coverage — — — — — — −3.9x −4.8x 1.9x 5.2x
Current ratio 1.8x 1.4x 1.2x 1.2x 1.2x 1.1x 1.2x 1.1x 1.1x 1.0x
Quick ratio 1.8x 1.4x 1.2x 1.2x 1.2x 1.1x 1.2x 1.1x 1.1x 1.0x
Capital allocation
Capex / revenue 8.4% 20.9% 9.2% 7.3% 6.4% 3.8% 5.3% 4.3% 4.9% 9.9%
Stock comp / revenue 10.3% 13.2% 13.1% 12.0% 12.9% 8.7% 11.1% 11.7% 11.5% 10.7%
Payouts / FCF — — — 0.0% — 5.5% 9.7% 0.0% 7.2% 27.9%
Quality scores
Piotroski F-score — 2.0 2.0 5.0 3.0 4.0 6.0 4.0 8.0 5.0
Altman Z'' 2.7 −2.6 −2.4 −2.1 −0.4 0.2 0.0 −0.6 0.2 0.2
Accruals ratio −15.0% −39.0% −10.5% −15.2% −6.2% −6.9% −11.9% −13.8% −7.7% −3.0%

Source: SEC EDGAR XBRL filings (CIK 0001595974). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open