2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $222M | $468M | $577M | $620M | $668M |
Cost of Revenue | $78M | $202M | $307M | $410M | $259M |
Gross Profit | $144M | $267M | $270M | $210M | $409M |
Gross Profit % | 65% | 57% | 47% | 34% | 61% |
R&D Expenses | $52M | $74M | $94M | $94M | $95M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$53M | $65K | -$130M | -$159M | $23M |
Dep. & Amort. | $49M | $147M | $216M | $241M | $59M |
Def. Tax | $789K | -$99M | -$8.8M | -$2.4M | $95K |
Stock Comp. | $28M | $41M | $64M | $73M | $77M |
Chg. in WC | -$35M | $32M | $40M | $75M | $77M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $118M | $230M | $326M | $326M | $483M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $118M | $230M | $326M | $326M | $483M |
Receivables | $472M | $928M | $977M | $1.2B | $1.2B |
Inventory | $0 | $1 | $1 | $0 | $0 |
Magnite reported record highs for 2024, including $197M in adjusted EBITDA, $118M in free cash flow, and $6.7B in processed ad spend.
CTV contribution ex-TAC grew 23% YoY in Q4, outperforming guidance, while DV+ saw only 1% growth due to post-election spending patterns but has rebounded in early 2025.
The company highlighted strong partnerships with major players like Netflix, Disney, and Roku, and expects Netflix to become one of its largest CTV clients by the end of 2025.
Magnite is investing in AI-driven tools and tech stack optimization, with plans to release new generative AI products in 2025 and shift more operations on-premise to reduce costs.
For 2025, Magnite expects contribution ex-TAC growth above 10%, adjusted EBITDA growth in the mid-teens, and free cash flow growth in the high teens to 20%.