MAGNITE, INC. Income Statement
MGNI / Information Technology|14 years of annual SEC 10-K data (FY2012-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 14 fiscal years. All figures from audited SEC 10-K filings.
MAGNITE, INC. reported $714M in revenue and $145M in net income for FY2025. Revenue has grown at a 21.5% compound annual rate over the past 13 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score 0.36 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $714.0M | $668.2M | $619.7M | $577.1M | $468.4M | $221.6M | $156.4M | $124.7M | $46.0M | $278.2M | $248.5M | $125.3M | $83.8M | $57.1M |
| Cost of Revenue | $266.6M | $258.8M | $409.9M | $307.2M | $201.7M | $77.7M | $57.4M | $60.0M | $14.7M | $73.2M | $58.5M | $20.8M | $15.4M | $12.4M |
| SG&A Expense | $93.2M | $96.9M | $89.0M | $81.4M | $64.8M | $53.0M | $39.8M | $42.4M | $15.1M | $68.6M | $70.2M | $57.4M | $27.9M | $12.3M |
| R&D Expense | $84.7M | $95.2M | $94.3M | $93.8M | $74.4M | $51.5M | $40.3M | $37.9M | $12.8M | $51.2M | $42.1M | $22.7M | $18.6M | $13.1M |
| Operating Income | $97.6M | $51.1M | -$155.0M | -$112.8M | -$81.1M | -$54.2M | -$27.6M | -$63.6M | -$15.5M | -$24.9M | -$5.6M | -$18.8M | -$3.9M | -$1.2M |
| Interest Expense | $31.6M | $40.4M | $43.5M | $32.2M | - | - | - | $988.0K | - | - | - | - | -$273.0K | -$343.0K |
| Income Tax | -$74.0M | $3.7M | $1.6M | -$5.3M | -$95.1M | $693.0K | -$1.5M | $357.0K | $375.0K | -$4.9M | -$4.6M | $172.0K | $247.0K | $134.0K |
| Net Income | $144.6M | $22.8M | -$159.2M | -$130.3M | $65.0K | -$53.4M | -$25.5M | -$61.8M | -$15.8M | -$18.1M | $422.0K | -$18.7M | -$9.2M | -$2.4M |
| EPS (Basic) | -$1.17 | -$0.98 | $0.00 | -$0.55 | -$0.48 | -$0.36 | -$0.24 | - | $0.01 | -$0.70 | -$1.17 | - | -$1.17 | - |
| EPS (Diluted) | -$1.17 | -$0.98 | $0.00 | -$0.55 | -$0.48 | -$0.36 | -$0.24 | - | $0.01 | -$0.70 | -$1.17 | -$0.60 | -$1.17 | - |
| Shares Outstanding | 141.4M | 138.6M | 136.3M | 132.2M | 114.0M | 53.9M | 51.2M | 50.3M | 49.4M | 37.2M | 37.2M | 11.9M | 11.5M | 11.1M |
| Operating Margin | 13.7% | 7.6% | -25.0% | -19.5% | -17.3% | -24.5% | -17.6% | -51.0% | -33.6% | -8.9% | -2.3% | -15.0% | -4.6% | -2.1% |
| Profit Margin | 20.3% | 3.4% | -25.7% | -22.6% | 0.0% | -24.1% | -16.3% | -49.6% | -34.4% | -6.5% | 0.2% | -14.9% | -11.0% | -4.1% |