MGNI

Value 202020212022202320242025 TTM Total revenue 221.68 M488.26 M606.33 M652.08 M668.17 M713.95 M 713.95 M Gross profit 143.93 M286.6 M299.16 M242.17 M409.33 M447.33 M 447.33 M Operating expenses 224.19 M470.99 M604.97 M649.46 M387.13 M365.82 M 118.64 M Selling/general/admin expenses 129.02 M235.19 M281.46 M263.03 M263 M264.86 M 264.86 M Research & development 51.55 M74.45 M93.76 M94.32 M95.24 M84.71 M 84.71 M Operating income 54.23 M81.07 M112.78 M155.01 M51.09 M97.6 M 97.6 M Non-Operating Income, Total 1.5 M13.92 M22.81 M2.54 M24.6 M26.97 M 26.97 M Interest expense, net of interest capitalized ————27.03 M18.92 M 18.92 M Non-Operating Income, excl. Interest Expenses 1.5 M13.92 M22.81 M2.54 M-2.43 M8.05 M 8.05 M Unusual income/expense —————— — Pretax income 52.74 M94.99 M135.6 M157.55 M26.48 M70.63 M 70.63 M Equity in earnings —————— — Taxes 700 K95.1 M5.3 M1.6 M3.7 M73.99 M 73.99 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 53.43 M65 K130.32 M159.18 M22.79 M144.61 M 144.61 M Discontinued operations —————— — Net income 53.43 M65 K130.32 M159.18 M22.79 M144.61 M 144.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 53.43 M65 K130.32 M159.18 M22.79 M145.87 M 144.61 M Basic earnings per share (Basic EPS) —0-0.98-1.170.161.01 1.01 Diluted earnings per share (Diluted EPS) 0.550-0.98-1.170.160.95 0.95 Average basic shares outstanding 96.7 M126.29 M132.89 M136.62 M140.56 M142.56 M 569.08 M Diluted shares outstanding 96.7 M136.26 M132.89 M136.62 M146.81 M153.77 M 597.05 M EBITDA -31.01 M-37.5 M-89.75 M-166.46 M80.71 M135.19 M 382.37 M EBIT -80.26 M-184.39 M-305.81 M-407.28 M22.2 M81.52 M 328.69 M Cost of revenue 77.75 M201.66 M307.17 M409.91 M258.84 M266.62 M 266.62 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 49.25 M146.89 M216.05 M240.82 M58.51 M53.67 M 53.67 M