First Time Loading...

Magnite Inc
NASDAQ:MGNI

Watchlist Manager
Magnite Inc Logo
Magnite Inc
NASDAQ:MGNI
Watchlist
Price: 9.06 USD 0.67% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

2.7B
+10%
Assets
Growth Rates:
1 Year
-1%
3 Years
+186%
5 Years
+647%
7 Years
+417%
10 Years
+1 694%
2B
+11%
Liabilities
Growth Rates:
1 Year
+3%
3 Years
+257%
5 Years
+721%
7 Years
+802%
10 Years
+1 386%
701.7m
+8%
Equity
Growth Rates:
1 Year
-11%
3 Years
+84%
5 Years
+495%
7 Years
+134%
10 Years
+4 231%

Balance Sheet Decomposition
Magnite Inc

2.7B
Assets
2B
Liabilities
2.7B
Assets
2B
Liabilities
Current Assets 1.5B
Cash & Short-Term Investments 326.2m
Receivables 1.2B
Other Current Assets 20.5m
Non-Current Assets 1.2B
PP&E 107.9m
Intangibles 1.1B
Other Non-Current Assets 6.7m
Current Liabilities 1.4B
Accounts Payable 1.4B
Accrued Liabilities 35.5m
Other Current Liabilities 9.6m
Non-Current Liabilities 585m
Long-Term Debt 533m
Other Non-Current Liabilities 52m

Balance Sheet
Magnite Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
97
117
149
77
81
89
118
230
326
326
Cash Equivalents
97
117
149
77
81
89
118
230
326
326
Short-Term Investments
0
0
41
53
8
0
0
0
0
0
Total Receivables
133
218
192
166
206
218
472
928
977
1 176
Accounts Receivables
133
218
192
166
206
218
472
928
977
1 176
Other Receivables
0
0
0
0
0
0
0
0
0
0
Other Current Assets
8
31
10
10
7
7
18
20
24
21
Total Current Assets
238
366
392
305
301
313
607
1 178
1 326
1 523
PP&E Net
15
25
36
47
34
45
63
111
123
108
PP&E Gross
15
25
36
47
34
45
63
111
123
108
Accumulated Depreciation
16
22
33
51
71
87
98
99
114
116
Intangible Assets
26
65
23
26
25
27
106
447
277
73
Goodwill
16
66
66
0
0
7
158
970
978
978
Long-Term Investments
0
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
1
15
3
6
1
2
4
7
7
7
Other Assets
16
66
66
0
0
7
158
970
978
978
Total Assets
297
N/A
537
+81%
520
-3%
384
-26%
360
-6%
395
+10%
939
+138%
2 713
+189%
2 712
0%
2 689
-1%
Liabilities
Accounts Payable
144
236
205
208
234
253
497
983
1 077
1 357
Accrued Liabilities
7
12
10
7
6
14
22
37
39
35
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
4
4
4
Other Current Liabilities
3
2
4
3
1
1
3
6
6
6
Total Current Liabilities
154
250
218
217
241
268
522
1 029
1 125
1 402
Long-Term Debt
0
0
0
0
0
0
0
720
723
533
Deferred Income Tax
0
6
0
0
0
0
0
13
5
1
Other Liabilities
13
2
2
2
1
16
35
69
68
51
Total Liabilities
168
N/A
259
+54%
220
-15%
219
-1%
242
+11%
283
+17%
557
+97%
1 832
+229%
1 921
+5%
1 987
+3%
Equity
Common Stock
0
0
0
0
0
0
0
0
0
0
Retained Earnings
81
80
99
254
316
341
395
395
525
684
Additional Paid In Capital
210
358
399
418
434
453
777
1 283
1 319
1 388
Treasury Stock
0
0
0
0
0
0
0
6
0
0
Other Equity
0
0
0
0
0
0
1
1
3
2
Total Equity
129
N/A
278
+116%
300
+8%
165
-45%
118
-28%
112
-5%
382
+241%
881
+131%
791
-10%
702
-11%
Total Liabilities & Equity
297
N/A
537
+81%
520
-3%
384
-26%
360
-6%
395
+10%
939
+138%
2 713
+189%
2 712
0%
2 689
-1%
Shares Outstanding
Common Shares Outstanding
37
47
49
50
51
54
114
132
134
139

See Also

Summary
MGNI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MGNI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MGNI stock valuation using valuation multiples.
Wall Street Estimates
MGNI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MGNI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.