Magnite, Inc. (MGNI)
NASDAQ: MGNI · Real-Time Price · USD
16.13
+1.03 (6.82%)
At close: May 12, 2025, 4:00 PM
16.27
+0.14 (0.87%)
After-hours: May 12, 2025, 7:32 PM EDT
Magnite Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 30.91 | 22.79 | -159.18 | -130.32 | 0.07 | -53.43 | Upgrade
|
| Depreciation & Amortization | 48.54 | 46.51 | 226.52 | 203.45 | 137.89 | 40.95 | Upgrade
|
| Other Amortization | 15.93 | 16.12 | 20.58 | 19.39 | 13.83 | 8.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 0.13 | -0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 3.32 | 0.1 | 0.1 | Upgrade
|
| Stock-Based Compensation | 76.9 | 76.52 | 72.62 | 64.12 | 40.74 | 28.49 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.59 | 0.59 | 4.67 | -0.16 | 0.05 | -0.14 | Upgrade
|
| Other Operating Activities | 6.95 | -3.95 | -26.3 | -7.67 | -98.09 | -1.16 | Upgrade
|
| Change in Accounts Receivable | -53.48 | -26.02 | -220.1 | -46.33 | -254.37 | -103.84 | Upgrade
|
| Change in Accounts Payable | 180.77 | 97.38 | 294.68 | 91.38 | 284.91 | 75.06 | Upgrade
|
| Change in Other Net Operating Assets | -8.94 | 5.27 | 0.89 | -4.62 | 1.35 | -6.28 | Upgrade
|
| Operating Cash Flow | 298.17 | 235.2 | 214.37 | 192.55 | 126.59 | -12.07 | Upgrade
|
| Operating Cash Flow Growth | 61.31% | 9.72% | 11.33% | 52.11% | - | - | Upgrade
|
| Capital Expenditures | -41.31 | -32.81 | -26.76 | -30.82 | -17.7 | -14.29 | Upgrade
|
| Cash Acquisitions | - | - | - | -20.76 | -661.87 | 54.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -13.7 | -14.26 | -10.62 | -13.58 | -11.43 | -7.67 | Upgrade
|
| Other Investing Activities | -0.43 | -0.43 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -55.45 | -47.5 | -37.38 | -65.15 | -691 | 32.64 | Upgrade
|
| Long-Term Debt Issued | - | 413.46 | - | - | 749.2 | - | Upgrade
|
| Long-Term Debt Repaid | - | -404.94 | -169.39 | -4.41 | -2.45 | - | Upgrade
|
| Net Debt Issued (Repaid) | -1.82 | 8.53 | -169.39 | -4.41 | 746.76 | - | Upgrade
|
| Issuance of Common Stock | 4.41 | 4.16 | 5.68 | 5.98 | 13.14 | 15.21 | Upgrade
|
| Repurchase of Common Stock | -67.65 | -37.05 | -11.81 | -30.16 | -12.5 | -7.85 | Upgrade
|
| Other Financing Activities | -0.2 | -4.55 | -2.31 | -1.58 | -69.34 | - | Upgrade
|
| Financing Cash Flow | -65.25 | -28.9 | -177.84 | -30.17 | 678.05 | 7.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.6 | -1.79 | 0.58 | -1.42 | -0.68 | 0.92 | Upgrade
|
| Net Cash Flow | 176.87 | 157 | -0.28 | 95.81 | 112.96 | 28.84 | Upgrade
|
| Free Cash Flow | 256.86 | 202.39 | 187.6 | 161.74 | 108.89 | -26.36 | Upgrade
|
| Free Cash Flow Growth | 64.01% | 7.88% | 15.99% | 48.53% | - | - | Upgrade
|
| Free Cash Flow Margin | 38.07% | 30.29% | 30.27% | 28.03% | 23.25% | -11.89% | Upgrade
|
| Free Cash Flow Per Share | 1.74 | 1.38 | 1.37 | 1.22 | 0.80 | -0.27 | Upgrade
|
| Cash Interest Paid | 36.36 | 36.86 | 37.03 | 26.32 | 12.91 | 0.1 | Upgrade
|
| Cash Income Tax Paid | 3.71 | 3.87 | 5.36 | 4.93 | 2.14 | 1.61 | Upgrade
|
| Levered Free Cash Flow | 229.74 | 182.06 | 250.98 | 199.76 | 160.05 | 19.69 | Upgrade
|
| Unlevered Free Cash Flow | 240.96 | 194.84 | 264.94 | 211.27 | 167.53 | 19.69 | Upgrade
|
| Change in Net Working Capital | -118.81 | -74.95 | -81.1 | -41.32 | -35.95 | 13.07 | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.