VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MGNI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MGNIMagnite, Inc.
$20.52$2.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMGNICash Flow

Magnite, Inc. (MGNI) Cash Flow Statement

15Y historyFree accessUpdated daily

Free cash flow remains highly erratic, highlighted by a $130.2 million outflow in 2026Q1, which complicates the sustainability of aggressive capital allocation strategies like the $23.4 million in share repurchases seen in 2025Q4.

MGNI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations112.84M236.17M235.2M214.37M192.55M126.59M-12.06M31.98M-22.69M21.54M60.12M76.86M6.64M21.09M15.6M2.13M
Operating CF Margin %-33.08%35.2%34.59%33.37%27.03%-5.44%20.45%-18.19%13.84%21.61%30.93%5.3%25.16%27.33%5.74%
Operating CF Growth %-4888.07%0.41%9.72%11.33%52.11%1149.23%-137.72%240.98%-205.34%-64.18%-21.78%1056.6%-68.5%35.22%632.64%-
Net Income158.66M144.61M22.79M-159.18M-130.32M65K-53.43M-25.48M-61.82M-154.78M-18.05M422K-18.67M-9.25M-2.36M-15.41M
Depreciation & Amortization53.33M53.67M58.51M240.82M216.05M146.89M49.15M32.13M35.34M36.23M42.76M31.01M12.52M8.44M6.86M5.54M
Stock-Based Compensation55.44M76.65M76.52M72.62M64.12M40.73M28.49M18.82M16.28M20.5M28.69M30.58M23.85M6.35M3.04M2.27M
Deferred Taxes-75.97M-78.23M95K-2.38M-8.8M-98.77M0-595K-42K-1.56M-6.63M-5.29M-145K-6.29M-20K-26K
Other Non-Cash Items-24.69M11.15M662K-12.97M11.07M5.79M73.85M1.17M-308K96.31M22.57M292K237K10.47M290K2K
Working Capital Changes-53.93M28.32M76.63M75.47M40.44M31.89M-110.12M5.94M-12.13M24.85M-9.21M19.83M-11.14M11.37M7.79M9.76M
Change in Receivables-380.93M-103.76M-26.02M-220.1M-46.33M-254.37M-103.84M-10.71M-40.69M26.05M25.84M-71.8M-38.02M-27.1M-26.34M-8.02M
Change in Inventory00000000-26.61M-224K-3.04M-1.07M-2.15M000
Change in Payables329.96M142.6M97.38M294.68M000026.61M-502K-32.97M93.14M29.86M000
Cash from Investing-88.69M-92.77M-47.5M-37.38M-65.15M-691M32.64M-23.39M27.95M-93.21M-37.12M-72.86M-23.12M-11.86M-9.03M-8.14M
Capital Expenditures-72.9M-70.53M-32.81M-37.38M-30.82M-17.7M-14.29M-11.43M-19.94M-40.43M-33.4M-28.44M-19.48M-10.71M-6.74M-6.85M
CapEx % of Revenue10.09%9.88%4.91%6.03%5.34%3.78%6.45%7.3%15.99%25.99%12.01%11.44%15.55%12.78%11.81%18.49%
Acquisitions-8.1M000-20.75M-661.87M54.59M-11M8.51M-38.61M-238K-8.65M-3.98M0-1.74M-1.29M
Investments----------------
Other Investing-7.69M-22.23M-14.69M0-13.58M-11.43M-7.67M-8.46M-8.51M-22.16M259K1.02M345K-1.15M-550K0
Cash from Financing-270.71M-75.08M-28.9M-177.84M-30.17M678.05M7.35M-205K-1.28M-1.38M10.08M15.47M83.79M-796K-1.4M1.33M
Debt Issued (Net)-208.7M-2.88M8.53M-169.39M-4.41M746.75M00000-105K-4.08M-1.17M-1.52M1.12M
Equity Issued (Net)-39.6M-39.28M-14.57M5.68M-15.66M-6.01M-7.85M00629K02.04M89.73M000
Dividends Paid0000000000000000
Share Repurchases-41.55M-46.28M-14.57M0-15.66M-6.01M-7.85M0-1.64M0-6.06M00000
Other Financing-22.41M-32.92M-22.86M-14.13M-10.1M-62.7M15.21M-205K-1.28M-2.01M10.08M13.53M-1.86M370K125K205K
Net Change in Cash-245.06M70.14M157M-283K95.81M112.96M28.84M8.44M3.81M-72.86M32.92M19.3M67.24M8.34M5.36M-4.62M
Free Cash Flow43.74M165.63M202.39M187.6M148.15M97.46M-26.36M12.1M-42.63M-18.89M26.72M48.42M-12.84M10.38M8.86M-4.72M
FCF Margin %6.05%23.2%30.29%30.27%25.67%20.81%-11.89%7.73%-34.19%-12.14%9.6%19.49%-10.25%12.38%15.52%-12.74%
FCF Growth %-82.6%-18.16%7.88%26.63%52.01%469.77%-317.92%128.37%-125.64%-170.7%-44.82%477.1%-223.69%17.18%287.61%-
FCF per Share0.301.081.381.371.110.72-0.270.23-0.85-0.390.571.09-0.460.300.34-0.18
FCF Conversion (FCF/Net Income)0.28x1.63x10.32x-1.35x-1.48x1947.52x0.23x-1.26x0.37x-0.14x-3.33x182.12x-0.36x-2.28x-6.60x-0.14x
Interest Paid14.99M036.86M026.32M12.91M101K61K46K61K61K62K122K241K303K0
Taxes Paid1.47M03.87M04.93M2.14M0291K379K382K1.28M1.07M403K307K13K0

Key Metrics

Growth RegimeStable
ProfitabilityModerate
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to recent financial statements, Magnite's operating cash flow frequently decouples from net income, as evidenced by the 2024Q2 period where the company reported a $1.1 million net loss while simultaneously generating $89.6 million in operating cash flow, highlighting significant non-cash and working capital distortions.

The wide variance between net income and operating cash flow suggests that GAAP earnings are a poor proxy for the company's actual liquidity generation. Investors should monitor the persistent reliance on non-cash adjustments, which may indicate that reported profitability is highly sensitive to accounting accruals rather than pure operational efficiency.

Free Cash Flow Volatility Persists

As reported in quarterly filings, Magnite's free cash flow trajectory remains highly erratic, swinging from a peak of $108.3 million in 2024Q4 to a significant outflow of $130.2 million in 2026Q1, reflecting the cyclical nature of the firm's underlying advertising-driven business model.

This extreme volatility in free cash flow suggests that the company lacks the predictable cash generation profile typical of mature infrastructure providers. The inability to maintain consistent positive free cash flow may indicate that the business remains vulnerable to seasonal advertising spend fluctuations and high operational overhead.

Working Capital Swings Impact Liquidity

Based on the provided cash flow data, working capital changes are a primary driver of liquidity, with a massive $156.4 million outflow in 2026Q1 alone, which significantly offset the company's ability to retain cash from its core programmatic advertising operations during that specific quarter.

The dramatic shifts in working capital suggest that Magnite's cash position is heavily dependent on the timing of publisher payments and advertiser collections. Such instability warrants further investigation into whether these swings are purely seasonal or indicative of structural inefficiencies in the company's accounts receivable and payable cycles.

Aggressive Capital Allocation Amidst Uncertainty

As detailed in recent SEC filings, Magnite continues to prioritize share repurchases, such as the $23.4 million deployed in 2025Q4, even during periods of inconsistent cash flow, which may suggest a management focus on supporting equity valuation over building a more robust cash buffer.

The decision to return capital to shareholders while simultaneously experiencing significant quarterly cash outflows appears to be a high-risk strategy. Investors should monitor whether this capital allocation approach limits the company's flexibility to invest in organic growth or manage potential debt obligations in a tightening credit environment.

MGNI — Frequently Asked Questions

Quick answers to the most common questions about buying MGNI stock.

How much cash does Magnite, Inc. (MGNI) generate from operations?

Magnite, Inc. (MGNI) generated $236.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Magnite, Inc.'s free cash flow?

Magnite, Inc. (MGNI) generated $165.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Magnite, Inc.'s capital expenditure (CapEx)?

Magnite, Inc. (MGNI) spent $70.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Magnite, Inc. distribute cash to shareholders?

In 2025, Magnite, Inc. (MGNI) spent $46.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.