Income Statement

MAGNITE, INC.

MGNI
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY
Revenue
713.95 668.17 619.71 577.07 468.41 221.63 156.41 124.69 155.55 278.22 248.48 125.30
Cost of Revenue
266.62 258.84 409.91 307.17 201.66 77.75 57.39 60.00 56.84 73.25 58.50 20.75
Gross Profit
447.33 409.33 209.80 269.90 266.75 143.88 99.02 64.68 98.71 204.97 189.99 104.54
Operating Expenses
177.90 192.10 183.37 175.14 139.24 104.53 82.04 80.29 103.10 119.75 112.25 80.12
Research & Development
84.71 95.24 94.32 93.76 74.45 51.55 40.27 37.86 47.50 51.18 42.06 22.72
Selling, General & Administrative
171.67 166.14 173.98 200.08 170.41 76.03 44.57 44.56 55.60 83.33 83.33 57.40
Other Operating Expenses
- - - - - - - - - - - -
Operating Income
269.43 217.23 26.44 94.77 127.51 39.35 16.98 -15.61 -4.39 85.22 77.74 24.43
Non-Operating Income
-26.97 -24.60 -2.54 -22.81 -13.92 1.50 0.59 2.14 0.43 1.98 1.46 0.28
Interest Income
12.73 13.40 - - - - - - - - - -
Interest Expense
31.65 40.43 40.27 28.37 16.79 - - - - - - -
Other Non-Op Income / Expense
- - - - - - - - - - - -
Income Before Tax
70.63 26.48 -157.55 -135.60 -94.99 -52.74 -26.99 -61.47 -156.55 -22.91 -4.14 -18.50
Income Tax Expense
-73.99 3.70 1.64 -5.27 -95.05 0.69 -1.51 0.36 -1.76 -4.86 -4.56 0.17
Non-Controlling Interest
- - - - - - - - - - - -
Net Income
144.61 22.79 -159.18 -130.32 0.07 -53.43 -25.48 -61.82 -154.78 -18.05 0.42 -18.67
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY
Depreciation & Amortization
- - - - - - - - - - - -
EBITDA
323.11 275.74 267.26 310.82 274.40 88.60 49.11 19.73 31.84 127.98 108.75 36.94
Earnings Per Share (Basic)
1.01 0.16 0.71 0.27 0.00 - - - -3.17 0.09 0.01 -
Diluted EPS
0.95 0.16 0.71 0.27 0.00 - 0.03 - -3.17 0.09 0.01 -
Weighted Average Shares
142.56 140.56 136.62 132.89 126.29 96.70 - - 48.87 46.66 39.66 29.92
Diluted Weighted Avg Shares
153.77 146.81 136.62 132.89 136.26 96.70 59.60 - 48.87 46.66 44.50 -
Comprehensive Income
147.58 20.44 -158.11 -132.10 -0.35 -54.34 -25.26 -62.12 -154.47 -18.31 0.42 -18.78