MGNI

Value 202020212022202320242025 TTM Total revenue 221.68 M448.56 M547.81 M587.34 M668.17 M713.95 M 722.55 M Gross profit 143.93 M246.9 M240.64 M177.44 M409.33 M447.33 M 458.32 M Operating expenses 198.12 M347.82 M382.69 M774.72 M617.08 M349.73 M 282.98 M Selling/general/admin expenses 129.02 M235.19 M281.46 M263.03 M263 M264.86 M 263.89 M Research & development 51.55 M74.45 M93.76 M94.32 M95.24 M84.71 M 87.59 M Operating income -54.23 M-81.07 M-112.78 M-155.01 M51.09 M97.6 M 106.68 M Non-Operating Income, Total 1.5 M-13.92 M-22.81 M-2.54 M-24.6 M-26.97 M -21.84 M Interest expense, net of interest capitalized ————27.03 M18.92 M 18.3 M Non-Operating Income, excl. Interest Expenses 1.5 M-13.92 M-22.81 M-2.54 M-24.6 M-45.9 M -40.14 M Unusual income/expense —————— — Pretax income -52.74 M-94.99 M-135.6 M-157.55 M26.48 M70.63 M 84.84 M Equity in earnings —————— — Taxes 693 K-95.05 M-5.27 M1.64 M3.7 M-73.99 M -73.81 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -53.43 M65 K-130.32 M-159.18 M22.79 M144.61 M 158.66 M Discontinued operations —————— — Net income -53.43 M65 K-130.32 M-159.18 M22.79 M144.61 M 158.66 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -53.43 M65 K-130.32 M-159.18 M22.79 M145.87 M 159.92 M Basic earnings per share (Basic EPS) —0-0.98-1.170.161.01 1.11 Diluted earnings per share (Diluted EPS) -0.550-0.98-1.170.160.95 1.05 Average basic shares outstanding 96.7 M126.29 M132.89 M136.62 M140.56 M142.56 M — Diluted shares outstanding 96.7 M136.26 M132.89 M136.62 M146.81 M153.77 M — EBITDA -4.94 M85.66 M132.53 M118.18 M109.6 M151.28 M 159.12 M EBIT -54.18 M-100.92 M-142.04 M-187.38 M51.09 M97.6 M 106.68 M Cost of revenue 77.75 M201.66 M307.17 M409.91 M258.84 M266.62 M 264.23 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 49.25 M146.89 M216.05 M240.82 M58.51 M53.67 M 52.44 M