Magnera Corp.
IndustrialsNYSE:MAGN · New York Stock Exchange
+$0.35 today
Vol 0.33M · Avg 0.44M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.3B of revenue converted into -$110.0M of net income for the selected period. Gross margin is 10.0% and net margin is -3.4%, showing how much revenue survives after costs and taxes. EPS is $-3.08, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.2B +46.5% | $2.2B +57.8% | $1.4B -7.1% | $1.5B +37.5% | $1.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.9B +49.6% | $1.9B +55.3% | $1.3B -6.5% | $1.3B +42.8% | $939.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $287.0M +21.1% | $237.0M +82.7% | $129.7M -12.8% | $148.8M +2.8% | $144.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 9.0% -1.9pp | 10.8% +1.5pp | 9.4% -0.6pp | 10.0% -3.4pp | 13.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $20.0M +53.8% | $13.0M | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $173.0M +35.2% | $128.0M +16.6% | $109.7M -23.8% | $144.0M -5.9% | $153.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $193.0M -48.9% | $378.0M +197.6% | $127.0M -59.4% | $312.8M +169.2% | $116.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $206.0M +17.7% | $175.0M +176.7% | $63.2M -5.2% | $66.7M +8.6% | $61.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $190.0M -19.5% | $236.0M +314.8% | $56.9M +154.5% | -$104.5M -219.5% | $87.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.9% -4.9pp | 10.8% +6.7pp | 4.1% +11.1pp | -7.0% -15.1pp | 8.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $94.0M +166.7% | -$141.0M -5299.1% | $2.7M +101.7% | -$164.0M -673.0% | $28.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 2.9% +9.4pp | -6.4% -6.6pp | 0.2% +11.2pp | -11.0% -13.6pp | 2.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 -100.0% | $1.5M +264.2% | $408.0K +458.9% | $73.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $150.0M +4900.0% | $3.0M -95.4% | $64.7M +95.0% | $33.2M +168.8% | $12.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$260.0M -4433.3% | $6.0M +108.1% | -$73.8M -82.5% | -$40.4M -170.7% | -$14.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$166.0M -23.0% | -$135.0M -89.9% | -$71.1M +65.2% | -$204.4M -1594.4% | $13.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -5.2% +1.0pp | -6.2% -1.0pp | -5.1% +8.6pp | -13.7% -15.0pp | 1.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$7.0M -136.8% | $19.0M +171.0% | $7.0M +168.2% | -$10.3M -247.7% | $7.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$159.0M -3.2% | -$154.0M -94.8% | -$79.1M +59.3% | -$194.2M -2899.6% | $6.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -5.0% +2.1pp | -7.0% -1.3pp | -5.7% +7.3pp | -13.0% -13.7pp | 0.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$4 -1.6% | -$4 -94.3% | -$2 +59.7% | -$6 -2781.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$4 -1.6% | -$4 -94.3% | -$2 +59.7% | -$6 -2915.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $35.5M +1.7% | $34.9M +0.7% | $34.7M +0.5% | $34.5M +0.6% | $34.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $35.5M +1.7% | $34.9M +0.7% | $34.7M +0.5% | $34.5M -0.2% | $34.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Mistras Group, Inc.
NYSE:MG
$593.38M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$502.39M
Park-Ohio Holdings Corp.
NASDAQ:PKOH
$500.05M
Acacia Research Corporation
NASDAQ:ACTG
$452.04M
Costamare Bulkers Holdings Ltd
NYSE:CMDB
$435.61M
Wabash National Corporation
NYSE:WNC
$395.76M
AirJoule Technologies Corporation
NASDAQ:AIRJ
$302.91M
flyExclusive, Inc.
AMEX:FLYX
$162.18M
NET Power Inc.
NYSE:NPWR
$150.25M
CEA Industries Inc. Common Stock
BNC
$1.64M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MAGN generate?
Magnera Corp. (MAGN) reported $3.20B of revenue in fiscal 2025.
Is MAGN profitable?
Magnera Corp. (MAGN) reported -$159,000,000.00 of net income, with a net margin of -5.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.