Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
MAGNITE, INC. (MGNI)
|
Add to portfolio |
|
|
|
| Price: |
$17.83
| | Metrics |
| OS: |
137.0
|
M
| |
-36
|
% ROE
|
| Market cap: |
$2.44
|
B
| |
-583
|
% ROIC
|
|
Net debt:
|
$372
|
M
| |
4.3
|
x Debt/EBITDA
|
|
EV:
|
$2.81
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$86.8
|
M
| |
32.4
|
x EV/EBITDA
|
|
EBIT
|
($222)
|
M
| |
|
|
| EPS |
($1.73)
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| Revenues | 577.1 | 468.4 | 221.6 | 156.4 | 124.7 | 155.5 | 278.2 | 248.5 |
| Revenue growth | 23.2% | 111.4% | 41.7% | 25.4% | -19.8% | -44.1% | 12.0% | 98.3% |
| Cost of goods sold | 307.2 | 201.7 | 77.7 | 57.4 | 60.0 | 56.8 | 73.2 | 58.5 |
| Gross profit | 269.9 | 266.8 | 143.9 | 99.0 | 64.7 | 98.7 | 205.0 | 190.0 |
| Gross margin | 46.8% | 56.9% | 64.9% | 63.3% | 51.9% | 63.5% | 73.7% | 76.5% |
| Sales and marketing | 200.1 | 170.4 | 76.0 | 44.6 | 44.6 | 51.8 | 83.3 | 83.3 |
| Research and development | 93.8 | 74.4 | 51.5 | 40.3 | 37.9 | 47.5 | 51.2 | 42.1 |
| General and administrative | 81.4 | 64.8 | 53.0 | 39.8 | 42.4 | 55.6 | 68.6 | 70.2 |
| EBITA | 71.6 | 40.8 | -29.3 | -24.3 | -57.0 | -51.4 | 22.4 | 10.1 |
| EBITA margin | 12.4% | 8.7% | -13.2% | -15.5% | -45.7% | -33.0% | 8.0% | 4.1% |
| Amortization of intangibles | 184.4 | 121.9 | 24.9 | 3.3 | 3.2 | 4.8 | 20.5 | 15.7 |
| EBIT | -112.8 | -81.1 | -54.2 | -27.6 | -60.2 | -56.2 | 1.9 | -5.6 |
| EBIT margin | -19.5% | -17.3% | -24.5% | -17.6% | -48.3% | -36.1% | 0.7% | -2.3% |
| Pre-tax income | -135.6 | -95.0 | -52.7 | -27.0 | -61.5 | -156.5 | -22.9 | -4.1 |
| Income taxes | -5.3 | -95.1 | 0.7 | -1.5 | 0.4 | -1.8 | -4.9 | -4.6 |
| Tax rate | 3.9% | 100.1% | | 5.6% | | 1.1% | 21.2% | 110.2% |
| Net income | -130.3 | 0.1 | -53.4 | -25.5 | -61.8 | -154.8 | -18.1 | 0.4 |
| Net margin | -22.6% | 0.0% | -24.1% | -16.3% | -49.6% | -99.5% | -6.5% | 0.2% |
| |
| Diluted EPS | ($0.98) | $0.00 | ($0.55) | ($0.48) | ($1.22) | ($3.17) | ($0.39) | $0.01 |
| Shares outstanding (diluted) | 132.9 | 136.3 | 96.7 | 52.6 | 50.6 | 48.9 | 46.7 | 44.5 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|