Magnite Inc (MGNI)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
for [[ item.sessionDateDisplayLong ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2025 | 12-2024 | 12-2023 | 12-2022 | 12-2021 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 144,613 | 22,786 | -159,184 | -130,323 | 65 |
| Depreciation Amortization | 57,316 | 62,629 | 247,099 | 226,157 | 151,811 |
| Income taxes - deferred | -78,230 | 95 | -2,379 | -8,802 | -98,770 |
| Accounts receivable | -103,761 | -26,024 | -220,102 | -46,325 | -254,368 |
| Other Working Capital | 28,315 | 76,629 | 75,467 | 40,435 | 31,886 |
| Other Operating Activity | 187,915 | 99,086 | 273,466 | 111,408 | 295,965 |
| Operating Cash Flow | $236,168 | $235,201 | $214,367 | $192,550 | $126,589 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -84,303 | -47,070 | -37,383 | -44,397 | -29,128 |
| Net Acquisitions | -8,100 | N/A | N/A | -20,755 | -661,869 |
| Other Investing Activity | -362 | -432 | 0 | 0 | 0 |
| Investing Cash Flow | $-92,765 | $-47,502 | $-37,383 | $-65,152 | $-690,997 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | 92,622 | 413,463 | N/A | 0 | 749,200 |
| Debt Repayment | -95,345 | -404,936 | -169,394 | -5,989 | -2,445 |
| Common Stock Issued | 7,004 | 4,161 | 5,679 | 5,978 | 13,139 |
| Common Stock Repurchased | -46,282 | -14,573 | N/A | -15,663 | -6,007 |
| Other Financing Activity | -33,083 | -27,019 | -14,127 | -14,498 | -75,834 |
| Financing Cash Flow | $-75,084 | $-28,904 | $-177,842 | $-30,172 | $678,053 |
| Exchange Rate Effect | 1,823 | -1,794 | 575 | -1,417 | -683 |
| Beginning Cash Position | 483,220 | 326,219 | 326,502 | 230,693 | 117,731 |
| End Cash Position | 553,362 | 483,220 | 326,219 | 326,502 | 230,693 |
| Net Cash Flow | $70,142 | $157,001 | $-283 | $95,809 | $112,962 |
| Free Cash Flow | |||||
| Operating Cash Flow | 236,168 | 235,201 | 214,367 | 192,550 | 126,589 |
| Capital Expenditure | -84,303 | -47,070 | -37,383 | -44,397 | -29,128 |
| Free Cash Flow | 151,865 | 188,131 | 176,984 | 148,153 | 97,461 |