Magnera Corp.
NYSE:MAGN · New York Stock Exchange
+$0.12 today
Vol 0.22M · Avg 0.43M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MAGN · 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
$599.59M
Park-Ohio Holdings Corp.
NASDAQ:PKOH
$518.55M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$478.51M
Acacia Research Corporation
NASDAQ:ACTG
$464.11M
Wabash National Corporation
NYSE:WNC
$461.24M
Costamare Bulkers Holdings Ltd
NYSE:CMDB
$411.98M
AirJoule Technologies Corporation
NASDAQ:AIRJ
$339.15M
flyExclusive, Inc.
AMEX:FLYX
$175.50M
NET Power Inc.
NYSE:NPWR
$152.46M
CEA Industries Inc. Common Stock
BNC
$1.78M
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.