2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $326M | $371M | $480M | $567M | $535M |
Cost of Revenue | $224M | $262M | $347M | $411M | $382M |
Gross Profit | $102M | $110M | $133M | $155M | $153M |
Gross Profit % | 31% | 30% | 28% | 27% | 29% |
R&D Expenses | $8.2M | $8.8M | $9M | $10M | $10M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | $26M | $30M | $35M | $47M | $37M |
Dep. & Amort. | $14M | $14M | $15M | $15M | $21M |
Def. Tax | -$1.8M | -$1.7M | -$437K | -$5.9M | -$3.2M |
Stock Comp. | $74K | $0 | $956K | $2.1M | $3.8M |
Chg. in WC | $6.1M | $8.3M | -$10M | -$4.9M | $10M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $82M | $88M | $88M | $83M | $106M |
ST Investments | $14M | $1.5M | $6.7M | $3.9M | $751K |
Cash & ST Inv. | $96M | $90M | $95M | $87M | $107M |
Receivables | $97M | $115M | $146M | $155M | $140M |
Inventory | -$1.1M | -$1.2M | $1 | -$6.9M | $0 |
Magic Software announced a non-binding memorandum of understanding for a merger with Matrix IT, creating a combined entity valued at $2.3 billion, with Magic shareholders holding 31.125% of the new entity.
The combined company is projected to generate over $2 billion in annual revenues in 2024, with a gross profit of $382 million and an EBITDA of $217 million.
Magic's Q4 2024 revenue increased by 13.6% year-over-year to $142.6 million, driven by strong demand for cloud, DevOps, and AI services, as well as growth in the defense sector.
For 2025, Magic provided revenue guidance of $593 million to $603 million, reflecting annual growth of 7.3% to 9.1%, supported by strong demand in cloud services and AI consulting.
The merger is expected to enhance Magic's market position, expand its capabilities, and create cross-selling opportunities, leveraging Matrix's extensive product and service offerings.