Magnite (MGNI)
Runs sell-side marketplaces and ad-serving tools for streaming and digital publishers.
$24.94
vs last close−0.37 (−1.48%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | 187 | 149 | 163 | 162 | 194 | 156 | 173 | 179 | 205 | 164 | 193 |
| Cost of revenue | 85 | 70 | 66 | 63 | 63 | 68 | 63 | 65 | 69 | 70 | 60 | 62 |
| Gross profit | 65 | 117 | 83 | 100 | 99 | 126 | 93 | 108 | 110 | 136 | 104 | 131 |
| 83 | 82 | 97 | 91 | 84 | 86 | 94 | 86 | 85 | 84 | 96 | 100 | |
| Research & development | 24 | 23 | 27 | 26 | 20 | 22 | 22 | 22 | 20 | 21 | 25 | 24 |
| 60 | 59 | 70 | 65 | 64 | 64 | 72 | 65 | 65 | 63 | 71 | 75 | |
| Selling & marketing | 32 | 58 | 44 | 42 | 40 | 41 | 48 | 42 | 40 | 41 | 46 | 47 |
| General & administrative | 28 | 0 | 27 | 23 | 24 | 23 | 24 | 23 | 25 | 22 | 25 | 28 |
| Operating income | −18 | 35 | −14 | 10 | 15 | 40 | −1 | 22 | 25 | 52 | 8 | 31 |
| −1 | −2 | −12 | −6 | −9 | 2 | −9 | −10 | −4 | −4 | −4 | −6 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 0 | 2 | 1 |
| Interest expense | 8 | 8 | 8 | 7 | 7 | 5 | 8 | 8 | 8 | 0 | 7 | 8 |
| Other non-operating income | −7 | −6 | 1 | −4 | 2 | −7 | 1 | 2 | −4 | 9 | −3 | −2 |
| Income before tax | −18 | 33 | −26 | 4 | 6 | 42 | −10 | 12 | 21 | 48 | 4 | 26 |
| Income tax expense | −1 | 2 | −8 | 5 | 1 | 6 | −1 | 1 | 1 | −75 | −1 | 6 |
| Net income from continuing operations | −17 | 31 | −18 | −1 | 5 | 36 | −10 | 11 | 20 | 123 | 4 | 19 |
| Net income | −17 | 31 | −18 | −1 | 5 | 36 | −10 | 11 | 20 | 123 | 4 | 19 |
| EPS, basic | −$0.13 | $0.22 | −$0.13 | −$0.01 | $0.04 | $0.26 | −$0.07 | $0.08 | $0.14 | $0.86 | $0.03 | $0.14 |
| EPS, diluted | −$0.13 | $0.22 | −$0.13 | −$0.01 | $0.04 | $0.24 | −$0.07 | $0.08 | $0.13 | $0.81 | $0.03 | $0.13 |
| Weighted average shares, basic | 137 | 138 | 139 | 141 | 141 | 141 | 142 | 142 | 143 | 143 | 144 | 143 |
| Weighted average shares, diluted | 137 | 144 | 139 | 141 | 149 | 152 | 142 | 148 | 153 | 154 | 148 | 147 |
| EBITDA | 28 | 58 | −2 | 28 | 28 | 64 | 14 | 32 | 41 | 56 | 25 | 33 |
| Depreciation & amortization | 39 | 17 | 14 | 14 | 15 | 16 | 16 | 12 | 12 | 14 | 14 | 0 |
| EBIT | −11 | 41 | −15 | 14 | 13 | 48 | −2 | 20 | 29 | 43 | 11 | 33 |
