Magnite Cash Flow Statement (2013-2025) | MGNI

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -2.16M-2.10M-4.95M-0.04M-6.11M-9.37M-4.62M1.43M-5.03M-11.94M-3.01M20.41M2.28M-2.68M3.53M-21.19M-15.84M-11.55M-103.57M-23.82M-27.82M-17.98M-13.79M-2.23M-12.55M-8.28M-6.17M1.52M-9.68M-39.14M-10.52M5.89M-12.91M36.81M-24.32M0.50M-44.59M-24.95M-24.39M-36.36M-98.73M-73.93M-17.44M30.91M-17.76M-1.08M5.21M36.36M-9.59M11.10M20.04M
Depreciation and Depletion 5.30M5.70M6.40M6.60M3.20M3.60M4.00M5.50M5.00M5.80M6.50M
Share-based Compensation 1.50M1.51M1.55M1.78M2.48M7.10M7.15M7.12M5.50M7.74M8.80M8.55M8.39M7.13M6.53M6.65M6.24M5.30M4.65M4.32M4.54M4.61M3.86M3.27M4.37M4.79M4.71M4.95M4.06M9.89M7.35M7.19M6.99M9.70M11.82M12.21M16.59M16.20M17.40M13.93M19.29M18.71M17.47M17.16M20.83M19.66M18.67M17.36M21.21M19.56M18.04M
Deferred Taxes -0.04M-0.10M-0.01M-2.13M-3.14M-4.35M4.91M-5.54M-1.65M0.28M-0.01M-1.73M-0.11M-0.04M-0.75M0.00M0.00M0.15M0.16M0.20M0.48M-0.05M0.06M-87.26M-4.34M-7.23M-1.89M0.15M0.11M-7.18M-0.40M0.62M-0.90M-1.70M-7.77M4.67M0.93M2.27M0.15M0.16M-1.66M
Gains from Investment Securities 0.55M0.43M1.09M2.05M-1.01M1.74M1.59M0.17M-0.14M-0.14M0.48M0.21M4.68M1.17M-0.26M2.31M0.02M0.34M0.14M0.51M0.98M1.83M1.40M9.84M0.46M7.49M0.35M0.01M0.01M0.12M0.22M22.31M19.36M4.26M5.20M2.40M8.27M9.05M0.63M2.14M8.94M3.80M4.94M4.79M20.31M6.94M3.77M
Asset Writedowns and Impairment -0.04M22.91M0.21M0.36M-0.08M4.10M0.10M0.12M0.00M0.58M0.78M0.19M-0.07M0.30M0.00M0.04M-0.17M-0.20M0.40M-0.17M3.32M-0.10M0.30M0.10M4.60M-0.20M0.26M0.13M0.20M0.40M-0.14M
Cash from Operations -2.24M12.44M-1.40M12.30M-1.81M2.36M4.70M1.39M22.44M6.19M-7.44M55.67M10.67M22.58M15.56M11.31M2.88M9.92M-3.59M12.32M-9.76M-11.33M-1.46M-0.13M-3.45M8.98M4.28M22.18M-5.23M-16.26M-2.54M11.97M-1.23M28.64M30.59M68.59M21.63M42.32M39.89M88.70M-30.89M74.12M82.06M89.08M-60.41M89.57M91.35M114.70M2.56M18.53M86.62M
Depreciation, Depletion & Amortization
Amortization of Goodwill 90.30M
Amortization of Deferred Charges 0.10M1.42M1.71M1.70M1.70M1.70M1.70M1.69M1.67M1.60M1.55M1.46M1.15M1.00M0.99M0.98M0.97M0.89M0.89M
Depreciation & Amortization (CF) 2.06M2.04M2.03M2.31M2.38M2.68M3.07M4.39M4.39M9.46M8.62M8.54M8.63M9.78M10.95M13.40M10.12M8.86M8.18M9.07M8.71M8.88M8.77M8.98M8.64M8.17M8.03M7.29M7.52M14.56M14.08M13.09M12.48M35.90M48.70M49.80M45.87M46.16M46.62M77.41M95.80M88.94M39.27M16.82M13.57M14.24M14.54M16.17M15.60M12.21M12.31M
Change in Working Capital
Change in Receivables -8.64M6.51M4.63M24.60M-20.14M16.38M9.06M32.72M-12.23M13.23M11.29M60.16M-59.30M0.26M-5.98M39.72M-58.29M5.38M-5.96M32.83M-28.26M15.92M2.02M51.01M-46.45M19.61M-5.32M42.85M-58.60M-15.13M119.87M57.69M-70.25M179.98M-17.59M162.24M-146.24M102.20M-81.23M171.59M-100.14M52.00M29.11M239.13M-175.31M123.17M42.03M36.14M-147.86M250.10M-85.92M
Change in Accured Expenses -13.96M16.37M4.50M32.26M-17.86M16.22M10.75M20.75M5.56M14.28M-8.28M81.57M-64.18M4.93M-3.89M30.18M-54.79M10.23M-5.41M49.47M-23.16M7.87M0.87M41.03M-49.48M21.91M-6.45M50.31M-64.25M-18.94M106.66M51.60M-80.07M211.09M-17.22M171.11M-141.31M109.39M-84.65M207.95M-141.07M88.88M78.53M268.34M-249.74M173.64M92.53M80.95M-166.35M218.64M-42.41M
Other Working Capital Changes 0.10M0.30M0.39M1.17M0.58M0.21M1.15M0.22M-1.47M1.37M-0.90M2.13M-0.18M0.29M3.16M-0.32M1.45M-1.06M0.92M-1.09M0.17M-2.52M-0.57M-1.60M-0.64M0.05M-0.08M0.72M0.74M-9.45M11.61M7.20M-1.58M0.58M1.29M3.00M2.28M1.26M-1.79M2.48M2.70M-0.05M0.36M0.81M-1.93M1.98M-2.83M11.47M-5.03M0.97M
Investing Activities
Capital Expenditures 1.78M0.58M3.08M1.34M2.00M2.52M4.04M2.14M2.26M1.99M3.51M12.35M2.31M2.72M6.36M12.09M3.08M1.75M9.71M17.88M2.57M2.24M1.75M4.86M2.10M2.06M1.84M5.42M2.34M2.38M2.18M7.40M6.05M4.89M3.05M3.71M7.18M1.47M9.35M12.81M4.40M8.33M4.41M9.62M7.27M7.77M14.04M3.73M14.38M12.51M18.24M
Acquisitions 3.98M0.24M11.00M-109.19M623.97M29.09M8.81M20.75M
Change in Acquisitions & Divestments 1.60M10.40M6.40M6.40M7.80M16.76M16.95M28.10M22.60M13.40M22.60M6.10M14.50M7.00M7.50M
Cash from Investing Activities -3.85M-0.95M-4.22M-2.84M-3.07M-5.80M-6.21M-8.04M-3.12M-30.78M-15.74M-24.24M2.65M-14.50M-9.43M-16.10M-3.37M7.46M-62.16M-35.15M0.55M16.66M11.63M-0.90M5.26M-4.13M-5.23M-19.28M-4.61M51.07M-2.97M-10.85M-3.27M-636.82M-35.48M-15.43M-31.32M-5.42M-13.19M-15.22M-7.47M-11.07M-6.80M-12.04M-9.25M-13.30M-18.11M-6.83M-17.20M-16.06M-30.49M
Financing Activities
Other financing activities 0.50M1.47M1.43M0.14M0.20M30.18M4.51M0.04M0.16M
Cash from Financing Activities -0.17M-0.21M-0.04M-0.37M-0.66M84.60M-0.07M-0.07M3.98M3.38M3.96M4.14M6.72M2.39M0.94M0.03M0.37M-1.59M-0.01M-0.15M-0.03M-0.44M-0.81M-1.58M0.60M0.15M0.64M-7.46M2.62M1.56M10.63M355.63M332.65M0.58M-10.81M-16.39M-7.18M-4.75M-1.85M-51.81M-33.23M-30.64M-62.16M-3.10M-2.54M-13.80M-9.46M-39.45M-7.93M0.34M
Additional items
Exchange Rate Effect -0.35M-0.13M0.49M-0.10M0.05M0.07M-0.02M-0.17M-0.15M0.11M-0.15M0.04M0.03M-0.11M0.01M-0.09M0.06M0.08M0.05M0.01M0.12M-0.17M-0.06M-0.06M0.04M-0.05M-0.18M0.24M-0.30M0.03M0.31M0.88M-0.26M0.15M-0.48M-0.09M0.27M-1.18M-1.57M1.07M0.27M-0.01M-0.47M0.78M-0.62M-0.09M1.35M-2.43M0.57M1.76M-0.36M
Change in Cash -6.62M11.14M-5.18M9.00M-5.49M81.22M-1.60M-6.89M23.14M-21.10M-19.37M35.61M20.07M10.62M7.08M-5.10M-0.06M15.88M-65.71M-22.96M-9.13M4.73M10.11M-1.90M0.26M5.40M-0.99M3.77M-17.61M37.46M-3.64M12.63M350.87M-275.38M-4.79M42.26M-25.81M28.54M20.38M72.70M-89.90M29.81M44.14M15.66M-73.39M73.63M60.78M95.98M-53.51M-3.70M56.12M
Free Cash Flow -4.03M11.86M-4.48M10.96M-3.80M-0.17M0.66M-0.75M20.18M4.20M-10.95M43.32M8.36M19.86M9.20M-0.78M-0.20M8.17M-13.31M-5.56M-12.34M-13.57M-3.21M-5.00M-5.55M6.92M2.44M16.75M-7.57M-18.64M-4.72M4.58M-7.28M23.75M27.54M64.88M14.45M40.85M30.54M75.89M-35.30M65.79M77.65M79.46M-67.68M81.80M77.31M110.97M-11.82M6.01M68.38M
Net Cash Flow -6.27M11.28M-5.67M9.10M-5.54M81.16M-1.58M-6.72M23.29M-21.21M-19.22M35.57M20.04M10.47M7.07M-4.76M-0.12M15.80M-65.76M-22.98M-9.25M4.90M10.17M-1.84M0.22M5.45M-0.81M3.53M-17.31M37.42M-3.95M11.75M351.13M-275.53M-4.31M42.35M-26.08M29.72M21.95M71.64M-90.17M29.82M44.61M14.88M-72.76M73.72M59.43M98.41M-54.09M-5.46M56.48M