Exhibit 99.1
 
Magnite Reports Second Quarter 2026 Results
Contribution ex-TAC(1) Grows 17% Year-Over-Year
Contribution ex-TAC(1) from CTV Grows 36% Year-Over-Year
Adjusted EBITDA(1) Grows 30% Year-Over-Year
Adjusted EBITDA Margin(2) of 37% in Second Quarter
NEW YORK, August 5, 2026 – Magnite (NASDAQ: MGNI), the largest independent sell-side advertising company, today reported its results of operations for the quarter ended June 30, 2026.
Q2 2026 Highlights:
•Revenue of $192.8 million, up 11% year-over-year
•Contribution ex-TAC(1) of $189.6 million, up 17% year-over-year, exceeded the high end of the guidance range of $177 to $181 million
•Contribution ex-TAC(1) attributable to CTV of $97.1 million, up 36% year-over-year, exceeded the high end of the guidance range of $90 to $92 million
•Contribution ex-TAC(1) attributable to DV+ of $92.5 million, up 2% year-over-year, exceeded high end of the guidance range of $87 to $89 million
•Net income of $19.4 million, or $0.13 per diluted share, compared to a net income of $11.1 million, or $0.08 per share for Q2 2025
•Adjusted EBITDA(1) of $70.6 million, up 30% year-over-year, representing a 37% Adjusted EBITDA margin(2), compared to Adjusted EBITDA(1) of $54.4 million or a 34% margin in Q2 2025
•Non-GAAP earnings per share(1) of $0.26, compared to non-GAAP earnings per share(1) of $0.20 for Q2 2025
•Operating cash flow(3) of $57.4 million
Q3 2026 Expectations:
•Total Contribution ex-TAC(1) to be between $188 million and $192 million
•Contribution ex-TAC(1) attributable to CTV to be between $98 million and $100 million
•Contribution ex-TAC(1) attributable to DV+ to be between $90 million and $92 million
•Adjusted EBITDA operating expenses(4) to be between $119 million and $121 million
Full-Year 2026 Expectations:
•Raising total Contribution ex-TAC(1) growth to be between 13% and 14%, up from at least 11%
•Raising Adjusted EBITDA(1) percentage growth to be greater than 20% from the mid-teens
•Raising Adjusted EBITDA margin(2) to be at least 37% from at least 35.5%
•Raising free cash flow(5) growth to be in the high 40% range from the mid 30% range

“We significantly beat consensus expectations on both the top and bottom line in the second quarter, driven by outperformance in CTV—which grew 36% year-over-year—and a return to growth in DV+. Our CTV momentum continues to be broad-based across leading publisher partners and anchored by the strategic differentiation of SpringServe. On the bottom line, we delivered 30% Adjusted EBITDA growth with a 37% margin. Given this strong execution and ongoing shift toward programmatic streaming, we are also raising both our full-year top-line and margin expectations. Furthermore, we are pleased with our agentic product launches and partner support, and view these as a great future tailwind. We are uniquely positioned between supply and
1

demand, and with our agentic offerings we believe we will benefit from serving as vital infrastructure for the future of digital advertising,” said Michael G. Barrett, CEO of Magnite.


2

Magnite Second Quarter 2026 Results Summary
(in millions, except per share amounts and percentages)
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025Change
Favorable/ (Unfavorable)		June 30, 2026June 30, 2025Change
Favorable/ (Unfavorable)
Revenue$192.8$173.311%$357.2$329.19%
Gross profit$130.8$108.421%$234.7$201.417%
Contribution ex-TAC(1)
$189.6$162.017%$350.5$307.814%
Net income$19.4$11.175%$23.8$1.5NM
Adjusted EBITDA(1)
$70.6$54.430%$113.5$91.224%
Adjusted EBITDA margin(2)
37%34%3.0 ppt32%30%2 ppt
Basic earnings per share$0.14$0.0875%$0.17$0.01NM
Diluted earnings per share$0.13$0.0863%$0.16$0.01NM
Non-GAAP earnings per share(1)
$0.26$0.2030%$0.39$0.3222%

NM = Not meaningful

Footnotes:
(1)Contribution ex-TAC, Adjusted EBITDA, and non-GAAP earnings per share are non-GAAP financial measures. Please see the discussion in the section called "Non-GAAP Financial Measures" and the reconciliations included at the end of this press release.
(2)Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Contribution ex-TAC.
(3)Operating cash flow is calculated as Adjusted EBITDA less capital expenditures.
(4)Adjusted EBITDA operating expenses is calculated as Contribution ex-TAC less Adjusted EBITDA.
(5)
Free cash flow is defined as operating cash flow (Adjusted EBITDA less capital expenditures) less net interest expense.

Second Quarter 2026 Results Conference Call and Webcast:
The Company will host a conference call on August 5, 2026 at 1:30 PM (PT) / 4:30 PM (ET) to discuss the results for its second quarter of 2026.
Live conference call
Toll free number:(800) 715-9871 (for domestic callers)
Direct dial number:(646) 307-1963 (for international callers)
Passcode:Ask to join the Magnite conference call
Simultaneous audio webcast:
http://investor.magnite.com under "Events and Presentations"
Conference call replay
Toll free number:
(855) 669-9658 (for domestic callers)
Direct dial number:(412) 317-0088 (for international callers)
Passcode:4765799
Webcast link:
http://investor.magnite.com under "Events and Presentations"
About Magnite
We’re Magnite (NASDAQ: MGNI), the world’s largest independent sell-side advertising company. Publishers use our technology to monetize their content across all screens and formats including CTV, online video, display, and audio. The world's leading agencies and brands trust our platform to access brand-safe, high-quality ad inventory and execute billions of advertising transactions each month. Anchored in bustling New York City, sunny Los Angeles, mile high Denver, historic London, colorful Singapore, and down under in Sydney, Magnite has offices across North America, EMEA, LATAM, and APAC.

3

Forward-Looking Statements:
This press release and management's prepared remarks during the conference call referred to above include, and management's answers to questions during the conference call may include, forward-looking statements, including statements based upon or relating to our expectations, assumptions, estimates, and projections. In some cases, you can identify forward-looking statements by terms such as "may," "might," "will," "objective," "intend," "should," "could," "can," "would," "expect," "believe," "design," "anticipate," "estimate," "predict," "potential," "plan" or the negative of these terms, and similar expressions. Forward-looking statements may include, but are not limited to, statements concerning the Company’s guidance or expectations with respect to future financial performance; acquisitions by the Company, or the anticipated benefits thereof; macroeconomic conditions or concerns related thereto; the growth of ad-supported programmatic connected television ("CTV"); our ability to use and collect data to provide our offerings; the scope and duration of client relationships; the fees we may charge in the future; key strategic objectives; anticipated benefits of new offerings; business mix; sales growth; benefits from supply path optimization; our ability to adapt to advancements in artificial intelligence ("AI"); the development of identity solutions; client utilization of our offerings; the impact of requests for discounts, rebates, or other fee concessions; our competitive differentiation; our market share and leadership position in the industry; market conditions, trends, and opportunities; the effects of regulatory developments or antitrust rulings on competitive dynamics in our industry; our litigation against Google LLC, or the anticipated benefits thereof; certain statements regarding future operational performance measures; and other statements that are not historical facts. These statements are not guarantees of future performance; they reflect our current views with respect to future events and are based on assumptions and estimates and subject to known and unknown risks, uncertainties and other factors that may cause our actual results, outcomes, performance or achievements, or the timing thereof, to be materially different from expectations or results projected or implied by forward-looking statements.
We discuss many of these risks, uncertainties, and additional factors that could cause actual results, outcomes, or timing thereof, to differ materially from those anticipated by our forward-looking statements under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations," and elsewhere in this press release and in other filings we have made and will make from time to time with the Securities and Exchange Commission, or SEC, including our Annual Report on Form 10-K for the year ended December 31, 2025, and subsequent filings. These forward-looking statements represent our estimates and assumptions only as of the date of the report in which they are included. Unless required by federal securities laws, we assume no obligation to update any of these forward-looking statements, or to update the reasons actual results or outcomes could differ materially from those anticipated, to reflect circumstances or events that occur after the statements are made. Without limiting the foregoing, any guidance we may provide will generally be given only in connection with quarterly and annual earnings announcements, without interim updates, and we may appear at industry conferences or make other public statements without disclosing material nonpublic information in our possession. Given these uncertainties, investors should not place undue reliance on these forward-looking statements. Investors should read this press release and the documents that we reference in this press release and have filed or will file with the SEC completely and with the understanding that our actual future results may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements.

Non-GAAP Financial Measures and Operational Measures:
In addition to our GAAP results, we review certain non-GAAP financial measures to help us evaluate our business on a consistent basis, measure our performance, identify trends affecting our business, establish budgets, measure the effectiveness of investments in our technology and development and sales and marketing, and assess our operational efficiencies. These non-GAAP financial measures include Contribution ex-TAC, Adjusted EBITDA, Non-GAAP Income, and Non-GAAP Earnings per share, each of which is discussed below.
These non-GAAP financial measures are not intended to be considered in isolation from, as substitutes for, or as superior to, the corresponding financial measures prepared in accordance with GAAP. You are encouraged to evaluate these adjustments, and review the reconciliation of these non-GAAP financial measures to their most comparable GAAP measures, and the reasons we consider them appropriate. It is important to note that the particular items we exclude from, or include in, our non-GAAP financial measures may differ from the items excluded from, or included in, similar non-GAAP financial measures used by other companies. See "Reconciliation of Revenue to Gross Profit to Contribution ex-TAC," "Reconciliation of net income to Adjusted EBITDA," "Reconciliation of net income to non-GAAP income," and "Reconciliation of GAAP earnings per share to non-GAAP earnings per share" included as part of this press release.
We do not provide a reconciliation of our non-GAAP financial expectations for Contribution ex-TAC and Adjusted EBITDA, or a forecast of the most comparable GAAP measures, because the amount and timing of many future charges that impact these
4

measures (such as amortization of future acquired intangible assets, acquisition-related charges, foreign exchange (gain) loss, net, stock-based compensation, impairment charges, provision or benefit for income taxes, and our future revenue mix), which could be material, are variable, uncertain, or out of our control and therefore cannot be reasonably predicted without unreasonable effort, if at all. In addition, we believe such reconciliations or forecasts could imply a degree of precision that might be confusing or misleading to investors.

Contribution ex-TAC:
Contribution ex-TAC is calculated as gross profit plus cost of revenue, excluding traffic acquisition cost ("TAC"). Traffic acquisition cost, a component of cost of revenue, represents what we must pay sellers for the sale of advertising inventory through our platform for revenue reported on a gross basis. Contribution ex-TAC is a non-GAAP financial measure that is most comparable to gross profit. We believe Contribution ex-TAC is a useful measure in facilitating a consistent comparison against our core business without considering the impact of traffic acquisition costs related to revenue reported on a gross basis.

Adjusted EBITDA:

We define Adjusted EBITDA as net income adjusted to exclude stock-based compensation expense, depreciation and amortization, including amortization of acquired intangible assets, impairment charges, interest income or expense, provision (benefit) for income taxes, and certain cash and non-cash based income or expenses that we do not consider indicative of our core operating performance, including, but not limited to foreign exchange gains and losses, acquisition, severance costs and related items, gains or losses on extinguishment of debt, other debt refinancing expenses, certain litigation expenses, and non-operational real estate and other expenses (income), net. We believe Adjusted EBITDA is useful to investors in evaluating our performance for the following reasons:
•Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s performance without regard to items such as those we exclude in calculating this measure, which can vary substantially from company to company depending upon their financing, capital structures, and the method by which assets were acquired.
•Our management uses Adjusted EBITDA in conjunction with GAAP financial measures for planning purposes, including the preparation of our annual operating budget, as a measure of performance and the effectiveness of our business strategies, and in communications with our board of directors concerning our performance. Adjusted EBITDA is also used as a metric for determining payment of cash incentive compensation.
•Adjusted EBITDA provides a measure of consistency and comparability with our past performance that many investors find useful, facilitates period-to-period comparisons of operations, and also facilitates comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
Although Adjusted EBITDA is frequently used by investors and securities analysts in their evaluations of companies, Adjusted EBITDA has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of our results of operations as reported under GAAP. These limitations include:
•Stock-based compensation is a non-cash charge and will remain an element of our long-term incentive compensation package, although we exclude it as an expense when evaluating our ongoing operating performance for a particular period.
•Depreciation and amortization are non-cash charges, and the assets being depreciated or amortized will often have to be replaced in the future, but Adjusted EBITDA does not reflect any cash requirements for these replacements.
•Impairment charges are non-cash charges related to goodwill, intangible assets and/or long-lived assets.
•Adjusted EBITDA does not reflect certain cash and non-cash charges related to acquisition and related items, such as amortization of acquired intangible assets, merger, acquisition, or restructuring related severance costs, certain transaction expenses, and changes in the fair value of contingent consideration.
•Adjusted EBITDA does not reflect cash and non-cash charges related to interest income and interest expense and certain financing transactions such as gains or losses on extinguishment of debt or other debt refinancing expenses.
•Adjusted EBITDA does not reflect cash requirements for income taxes and the cash impact of other income or expense.
•Adjusted EBITDA does not reflect litigation expenses for specific proceedings.
•Adjusted EBITDA does not reflect certain non-operational real estate and other (income) and expense, net.
5

•Adjusted EBITDA does not reflect changes in our working capital needs, capital expenditures, or contractual commitments.
•Other companies may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.
Our Adjusted EBITDA is influenced by fluctuations in our revenue, cost of revenue, and the timing and amounts of the cost of our operations. Adjusted EBITDA should not be considered as an alternative to net income, income from operations, or any other measure of financial performance calculated and presented in accordance with GAAP.

Non-GAAP Income and Non-GAAP Earnings per Share:
We define non-GAAP earnings per share as non-GAAP income divided by non-GAAP weighted-average shares outstanding. Non-GAAP income is equal to net income excluding stock-based compensation, cash and non-cash based merger, acquisition, and restructuring costs, which consist primarily of professional service fees associated with merger and acquisition activities, cash-based employee termination costs, and other restructuring activities, including facility closures, relocation costs, contract termination costs, and impairment costs of abandoned technology associated with restructuring activities, amortization of acquired intangible assets, gains or losses on extinguishment of debt, certain litigation expense, non-operational real estate and other expenses or income, foreign currency gains and losses, interest expense associated with Convertible Senior Notes, other debt refinance expenses, and the tax impact of these items. In periods in which we have non-GAAP income, non-GAAP weighted-average shares outstanding used to calculate non-GAAP earnings per share includes the impact of potentially dilutive shares. Potentially dilutive shares consist of stock options, restricted stock units, performance stock units, and potential shares issued under the Employee Stock Purchase Plan, each computed using the treasury stock method, and the impact of shares that would be issuable assuming conversion of all of the Convertible Senior Notes, calculated under the if-converted method. We believe non-GAAP earnings per share is useful to investors in evaluating our ongoing operational performance and our trends on a per share basis, and also facilitates comparison of our financial results on a per share basis with other companies, many of which present a similar non-GAAP measure. However, a potential limitation of our use of non-GAAP earnings per share is that other companies may define non-GAAP earnings per share differently, which may make comparison difficult. This measure may also exclude expenses that may have a material impact on our reported financial results. Non-GAAP earnings per share is a performance measure and should not be used as a measure of liquidity. Because of these limitations, we also consider the comparable GAAP measure of net income.
Investor Relations Contact
Nick Kormeluk
(949) 500-0003
nkormeluk@magnite.com
Media Contact
Charlstie Veith
(516) 300-3569
press@magnite.com
6

MAGNITE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(unaudited)
June 30, 2026December 31, 2025
ASSETS
Current assets:
Cash and cash equivalents$332,615 $553,362 
Accounts receivable, net1,383,778 1,301,955 
Prepaid expenses and other current assets              30,007 26,261 
         TOTAL CURRENT ASSETS1,746,400 1,881,578 
Property and equipment, net116,045 108,546 
Right-of-use lease assets
62,290 66,611 
Internal use software development costs, net31,131 28,799 
Intangible assets, net7,320 12,445 
Goodwill983,902 983,902 
Other assets, non-current85,738 82,494 
TOTAL ASSETS$3,032,826 $3,164,375 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses$1,666,940 $1,607,664 
Lease liabilities, current23,863 20,163 
Debt, current, net of debt issuance costs
3,632 208,447 
Other current liabilities9,293 5,462 
         TOTAL CURRENT LIABILITIES1,703,728 1,841,736 
Debt, non-current, net of debt discount and issuance costs
346,768 347,665 
Lease liabilities, non-current42,715 50,085 
Other liabilities, non-current3,342 2,539 
TOTAL LIABILITIES 2,096,553 2,242,025 
STOCKHOLDERS' EQUITY
Common stock2 2 
Additional paid-in capital         1,430,446 1,440,358 
Accumulated other comprehensive loss(1,397)(1,451)
Accumulated deficit(492,778)(516,559)
TOTAL STOCKHOLDERS' EQUITY936,273 922,350 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$3,032,826 $3,164,375 


7

MAGNITE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Revenue$192,823 $173,332 $357,194 $329,103 
Expenses (1)(2):
Cost of revenue62,038 64,953 122,446 127,752 
Sales and marketing47,000 42,323 93,088 90,429 
Technology and development24,135 21,583 49,308 43,875 
General and administrative28,428 22,514 53,411 46,452 
Total expenses161,601 151,373 318,253 308,508 
Income from operations31,222 21,959 38,941 20,595 
Other (income) expense:
Interest expense, net6,314 5,071 10,871 10,248 
Foreign exchange (gain) loss, net(223)4,944 (370)7,161 
Loss on extinguishment of debt
— — — 2,152 
Other income(416)(153)(838)(576)
Total other expense, net
5,675 9,862 9,663 18,985 
Income before income taxes25,547 12,097 29,278 1,610 
Provision for income taxes6,178 958 5,497 105 
Net income$19,369 $11,139 $23,781 $1,505 
Earnings per share:
Basic
$0.14 $0.08 $0.17 $0.01 
Diluted$0.13 $0.08 $0.16 $0.01 
Weighted average shares used to compute earnings per share:
Basic
143,024 141,654 143,281 141,752 
Diluted147,172 148,260 147,623 149,184 

8

(1) Stock-based compensation expense included in our expenses was as follows:
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Cost of revenue$603 $535 $1,288 $1,107 
Sales and marketing8,437 8,448 16,811 17,592 
Technology and development4,547 4,207 9,265 8,842 
General and administrative6,039 6,368 11,947 13,226 
Total stock-based compensation expense$19,626 $19,558 $39,311 $40,767 
(2) Depreciation and amortization expense included in our expenses was as follows:
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Cost of revenue$14,288 $11,199 $28,379 $24,224 
Sales and marketing91 885 197 3,333 
Technology and development128 67 252 136 
General and administrative48 59 94 118 
Total depreciation and amortization expense$14,555 $12,210 $28,922 $27,811 

9




MAGNITE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
Six Months Ended
June 30, 2026June 30, 2025
OPERATING ACTIVITIES:
Net income$23,781 $1,505 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization28,922 27,811 
Stock-based compensation39,311 40,767 
Loss on extinguishment of debt
— 2,152 
Amortization of debt discount and issuance costs1,444 1,860 
Non-cash lease expense655 (942)
Deferred income taxes(1,159)316 
Unrealized foreign currency (gain) loss, net
(4,084)6,595 
Other items, net(370)102 
Changes in operating assets and liabilities:
Accounts receivable(81,984)(102,239)
Prepaid expenses and other assets(6,316)(6,438)
Accounts payable and accrued expenses59,990 52,288 
Other liabilities5,672 (2,688)
Net cash provided by operating activities65,862 21,089 
INVESTING ACTIVITIES:
Purchases of property and equipment(21,533)(26,891)
Capitalized internal use software development costs(8,062)(6,364)
Net cash used in investing activities(29,595)(33,255)
FINANCING ACTIVITIES:
Proceeds from the Term Loan B Facility refinancing and repricing activities, net of debt discount— 92,622 
Repayment of the Term Loan B Facility from refinancing and repricing activities— (92,622)
Proceeds from the Revolving Credit Facility60,000 — 
Repayment of the Revolving Credit Facility(60,000)— 
Payment for debt issuance costs— (159)
Repayment of the Term Loan B Facility(1,816)(908)
Repayment of convertible senior notes
(205,067)— 
Proceeds from exercise of stock options3,984 1,709 
Proceeds from issuance of common stock under employee stock purchase plan2,387 2,111 
Purchase of treasury stock(35,543)(22,880)
Taxes paid related to net share settlement(21,351)(27,258)
Net cash used in financing activities(257,406)(47,385)
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
392 2,335 
CHANGE IN CASH AND CASH EQUIVALENTS
(220,747)(57,216)
CASH AND CASH EQUIVALENTS — Beginning of period
553,362 483,220 
CASH AND CASH EQUIVALENTS — End of period
$332,615 $426,004 










10








MAGNITE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-(Continued)
(In thousands)
(unaudited)


Six Months Ended
SUPPLEMENTAL DISCLOSURES OF OTHER CASH FLOW INFORMATION:June 30, 2026June 30, 2025
Cash paid for income taxes$2,112 $2,040 
Cash paid for interest$12,933 $14,477 
Capitalized assets financed by accounts payable and accrued expenses and other liabilities
$2,858 $11,676 
Capitalized stock-based compensation$1,300 $948 
Operating lease right-of-use assets obtained in exchange for operating lease liabilities$15,496 $18,683 
Operating lease right-of-use assets reduction and corresponding non-cash adjustment to operating lease liabilities
$8,139 $2,129 
Non-cash financing activity related to Amendment Nos. 1 and 2 to the 2024 Credit Agreement
$— $270,555 
11




MAGNITE, INC.
CALCULATION OF BASIC AND DILUTED EARNINGS PER SHARE
(In thousands, except per share data)
(unaudited)

Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Basic Earnings Per Share:
Net income$19,369 $11,139 $23,781 $1,505 
Weighted-average common shares outstanding used to compute basic earnings per share143,024 141,654 143,281 141,752 
Basic earnings per share$0.14 $0.08 $0.17 $0.01 
Diluted Earnings Per Share:
Net income used to calculate diluted income per share$19,369 $11,139 $23,781 $1,505 
Weighted-average common shares outstanding used to compute basic earnings per share143,024 141,654 143,281 141,752 
Dilutive effect of weighted-average restricted stock units
1,830 3,419 2,086 4,268 
Dilutive effect of weighted-average common stock options1,664 1,959 1,641 2,023 
Dilutive effect of weighted-average performance stock units
632 1,224 591 1,106 
Dilutive effect of weighted-average Employee Stock Purchase Plan shares
22 4 24 35 
Weighted-average shares used to compute diluted earnings per share147,172 148,260 147,623 149,184 
Diluted earnings per share$0.13 $0.08 $0.16 $0.01 
12




MAGNITE, INC.
RECONCILIATION OF REVENUE TO GROSS PROFIT TO CONTRIBUTION EX-TAC
(In thousands)
(unaudited)
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Revenue$192,823 $173,332 $357,194 $329,103 
Less: Cost of revenue62,038 64,953 122,446 127,752 
Gross Profit130,785 108,379 234,748 201,351 
Add back: Cost of revenue, excluding TAC58,81053,577115,751106,453 
Contribution ex-TAC
$189,595 $161,956 $350,499 $307,804 








13




MAGNITE, INC.
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(In thousands)
(unaudited)
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Net income$19,369 $11,139 $23,781 $1,505 
Add back (deduct):
Stock-based compensation expense
19,626 19,558 39,311 40,767 
Depreciation and amortization expense, excluding amortization of acquired intangible assets12,060 9,320 23,797 17,538 
   Amortization of acquired intangibles2,495 2,890 5,125 10,273 
Merger, acquisition, and restructuring costs, excluding stock-based compensation expense1,755 — 1,755 — 
Interest expense, net6,314 5,071 10,871 10,248 
Provision for income taxes6,178 958 5,497 105 
Foreign exchange (gain) loss, net(223)4,944 (370)7,161 
Loss on extinguishment of debt
— — — 2,152 
Other debt refinancing expense
— — — 967 
Litigation expense (1)
1,176 — 1,816 — 
Non-operational real estate and other expense, net1,850 511 1,878 475 
Adjusted EBITDA$70,600 $54,391 $113,461 $91,191 

(1) Litigation expense includes professional and legal expenses related to the Google Action and defense costs relating to class action privacy litigation. For additional information, see the "Regulatory Developments and Google Litigation" section and Part II, Item 1. "Legal Proceedings" within our Quarterly Report on Form 10-Q for the period ended June 30, 2026.






14




MAGNITE, INC.
RECONCILIATION OF NET INCOME TO NON-GAAP INCOME
(In thousands)
(unaudited)

Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Net income$19,369 $11,139 $23,781 $1,505 
Add back (deduct):
Stock-based compensation expense19,626 19,558 39,311 40,767 
Merger, acquisition, and restructuring costs, including amortization of acquired intangibles and excluding stock-based compensation expense4,250 2,890 6,880 10,273 
Foreign exchange (gain) loss, net(223)4,944 (370)7,161 
Loss on extinguishment of debt— — — 2,152 
Other debt refinancing expense— — — 967 
Litigation expense (1)
1,176 — 1,816 — 
Non-operational real estate and other expense, net1,850 511 1,878 475 
Interest expense, Convertible Senior Notes— 422 359 843 
Tax effect of Non-GAAP adjustments (2)
(7,875)(9,074)(15,513)(15,896)
Non-GAAP income$38,173 $30,390 $58,142 $48,247 

(1) Litigation expense includes professional and legal expenses related to the Google Action and defense costs relating to class action privacy litigation. For additional information, see the "Regulatory Developments and Google Litigation" section and Part II, Item 1. "Legal Proceedings" within our Quarterly Report on Form 10-Q for the period ended March 31, 2026.
(2) Non-GAAP income includes the estimated tax impact from the reconciling items between net income and non-GAAP income. 


15




MAGNITE, INC.
RECONCILIATION OF GAAP EARNINGS PER SHARE TO NON-GAAP EARNINGS PER SHARE
(In thousands, except per share amounts)
(unaudited)

Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
GAAP earnings per share (1):
Basic
$0.14 $0.08 $0.17 $0.01 
Diluted$0.13 $0.08 $0.16 $0.01 
Non-GAAP income (2)
$38,173 $30,390 $58,142 $48,247 
Non-GAAP earnings per share$0.26 $0.20 $0.39 $0.32 
Weighted-average shares used to compute basic earnings per share143,024 141,654 143,281 141,752 
Dilutive effect of weighted-average common stock options, RSUs, and PSUs4,126 6,602 4,318 7,397 
Dilutive effect of weighted-average ESPP shares22 4 24 35 
Dilutive effect of weighted-average Convertible Senior Notes— 3,210 — 3,210 
Non-GAAP weighted-average shares outstanding
147,172 151,470 147,623 152,394 
(1) Calculated as net income divided by basic and diluted weighted-average shares used to compute basic and diluted earnings per share as included in the condensed consolidated statement of operations.
(2) Refer to reconciliation of net income to non-GAAP income.


16




MAGNITE, INC.
CONTRIBUTION EX-TAC BY CHANNEL
(In thousands)
(unaudited)

Contribution ex-TAC
Three Months EndedSix Months Ended
June 30, 2026June 30, 2025June 30, 2026June 30, 2025
Channel:
CTV97,133 51 %71,543 44 %$179,402 51 %$134,768 44 %
Mobile65,771 35 %63,772 39 %121,122 35 %121,780 39 %
Desktop26,691 14 %26,641 17 %49,975 14 %51,256 17 %
Total$189,595 100 %$161,956 100 %$350,499 100 %$307,804 100 %








17