C

Magnite, Inc. — Earnings Quality Grade C

MGNI · Communication Services

Some red flags

Revenue
$714M
2025
Net Income
$145M
2025
Gross Margin
62.7%
Free Cash Flow
$152M
01

Screening Summary

11
Passed
5
Watch
1
Failed
-2.5
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

!
A1DSO Change

DSO increased by 10 days

A2AR vs Revenue Growth

AR growth 8.5% vs revenue growth 6.9%

A3Revenue vs CFFO

Revenue 6.9%, CFFO 0.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 79.1% is >2x revenue growth 6.9%

B3SG&A Ratio

SG&A/Gross Profit = 59.2%. Normal

B4Gross Margin

Gross margin 62.7%, change +1.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.63. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 1.05

C3Accruals Ratio

Accruals ratio = -2.9%. Low accruals

!
C4Cash vs Debt

Cash $0.6B covers 88% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 111% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.4x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 1193.4% vs revenue 6.9%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.50 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor MGNI continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.5
-4.0 Clean-2.22 Grey-1.78 Danger0
1.015
DSRI
AR growing faster than revenue?
0.978
GMI
Gross margin declining?
0.968
AQI
Asset quality deteriorating?
1.069
SGI
Revenue growth rate
1.405
DEPI
Depreciation slowing?
0.942
SGAI
SG&A ratio changing?
-0.0289
TATA
Accruals level
0.965
LVGI
Leverage increasing?
05

Altman Z-Score

0.17
Distress Zone
0 Distress1.102.605.0+ Safe
0.0126
Liquidity
-0.1632
Cumulative profit
0.0283
Operating efficiency
0.4114
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25