Search MGNI
Magnite, Inc.
NasdaqGS · CIK 1595974
Last close24.73
Daily change-0.71 (-2.79%)
10 Years gain+192.66%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
MGNI · STANDARD
SIC 7370 · Services-Computer Programming, Data Processing, Etc. · Fiscal year end 1231
Fundamental
66.5Momentum
100.0Acceleration
91.8Confidence
91.0Annual Revenue14
Quarterly Revenue49
Annual CFO14
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth16.8 / 25
Quality22.1 / 25
Capital Efficiency9.4 / 20
Balance Sheet11.2 / 15
Shareholder Economics3.7 / 10
Forward Indicators0.0 / 5
Signals
Gross margin expansionGross margin improved by 4.1339 percentage points.
Operating leverageOperating margin improved by 10.5952 percentage points.
ROIC expansionROIC improved by 5.903 percentage points.
Net debt reductionNet debt declined versus the comparison period.
Strong operating leverageOperating income is growing faster than revenue while operating margin expands.
Key Metrics
Revenue Growth TTM12.71%OK
Revenue CAGR 3Y7.35%OK
Gross Margin63.84%OK
Operating Margin12.1%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROIC6.57%OK
Incremental Operating Margin 3Y105.87%OK
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y3.75%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $713.95M | $447.33M | $97.60M | $236.17M | $165.63M | 62.66% | 13.67% | 23.2% | 7.19% | 153.77M |
| 2025 FY Dec 31, 2024 | $668.17M | $409.33M | $51.09M | $235.20M | $202.39M | 61.26% | 7.65% | 30.29% | 5.02% | 146.81M |
| 2025 FY Dec 31, 2023 | $619.71M | $209.80M | -$155.01M | $214.37M | $187.60M | 33.86% | -25.01% | 30.27% | -11.49% | 136.62M |
| 2024 FY Dec 31, 2022 | $577.07M | $262.44M | -$112.78M | $192.55M | $161.74M | 45.48% | -19.54% | 28.03% | n/a | 132.89M |
| 2023 FY Dec 31, 2021 | $468.41M | $228.57M | -$81.07M | $126.59M | $108.89M | 48.8% | -17.31% | 23.25% | n/a | 136.26M |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $710.02M | sum latest 4 fiscal quarters Revenue | OK | 0001628280-26-053343, 0001595974-25-000043 |
| Revenue Growth TTM | 12.71% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001628280-26-053343, 0001595974-25-000043 |
| Revenue CAGR 3Y | 7.35% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001595974-26-000007 |
| Revenue CAGR 5Y | 26.36% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001595974-26-000007 |
| Gross Profit CAGR 3Y | 19.45% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001595974-26-000007 |
| Operating Income Growth | 804.17% | OperatingIncome_current / OperatingIncome_prior_year - 1 | OK | 0001628280-26-053343, 0001595974-25-000043 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 63.84% | Gross Profit / Revenue | OK | 0001628280-26-053343, 0001595974-25-000043 |
| Operating Margin | 12.1% | Operating Income / Revenue | OK | 0001628280-26-053343, 0001595974-25-000043 |
| ROIC | 6.57% | NOPAT / Average Invested Capital | OK | 0001628280-26-053343, 0001595974-25-000043 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001628280-26-053343 |
| Current Ratio | 1.03x | Current Assets / Current Liabilities | OK | derived |
| Cash / Debt | 0.95x | (Cash + Short-term Investments) / Total Debt | OK | 0001628280-26-053343 |
| Revenue per Diluted Share | $4.82 | Revenue / Diluted Shares | OK | 0001628280-26-053343, 0001595974-25-000043 |