MGNI Dividend: Magnite Inc Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

MGNI Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	702	668	619	577	468	221
Revenue Growth (YoY)	6%	8%	7%	23%	112%	42%
Cost of Revenue	264	258	409	307	201	77
Gross Profit	437	409	209	269	266	143
Selling, General & Admin	265	263	235	210	168	117
Research & Development	86	95	93	92	73	51
Operating Expenses	351	358	357	377	310	182
Other Non Operating Income (Expenses)	1	5	5	5	4	3
Pretax Income	64	26	-157	-135	-95	-52
Income Tax Expense	6	3	1	-5	-95	0
Net Income	57	22	-159	-130	0	-53
Net Income Growth	235%	-113.99%	22%	--	-100%	112%
Shares Outstanding (Diluted)	153.16	146.81	136.62	132.9	126.3	96.7
Shares Change (YoY)	3%	7%	3%	5%	31%	84%
EPS (Diluted)	0.37	0.15	-1.16	-0.98	0	-0.55
EPS Growth	199%	-112.99%	19%	--	-100%	15%
Free Cash Flow	160	188	176	148	97	-34
Free Cash Flow Per Share	1.04	1.28	1.28	1.11	0.76	-0.35
Gross Margin	62.25%	61.22%	33.76%	46.62%	56.83%	64.7%
Operating Margin	12.1%	7.63%	-23.74%	-18.54%	-9.4%	-17.19%
Profit Margin	8.11%	3.29%	-25.68%	-22.53%	0%	-23.98%
Free Cash Flow Margin	22.79%	28.14%	28.43%	25.64%	20.72%	-15.38%
EBITDA	141	109	-119	-34	24	-24
EBITDA Margin	20.08%	16.31%	-19.22%	-5.89%	5.12%	-10.85%
D&A For EBITDA	56	58	28	73	68	14
EBIT	85	51	-147	-107	-44	-38
EBIT Margin	12.1%	7.63%	-23.74%	-18.54%	-9.4%	-17.19%
Effective Tax Rate	9.37%	11.53%	-0.63%	3.7%	100%	0%