Magna International Inc.
Consumer CyclicalNYSE:MGA · New York Stock Exchange
+$0.84 today
Vol 0.44M · Avg 1.55M
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
$42.3B of revenue converted into $671.2M of net income for the selected period. Gross margin is 12.6% and net margin is 1.6%, showing how much revenue survives after costs and taxes. EPS is $2.38, 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 | $42.7B -0.2% | $42.8B +0.1% | $42.8B +13.1% | $37.8B +4.4% | $36.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $38.3B +3.5% | $37.0B -0.4% | $37.2B +12.0% | $33.2B +6.7% | $31.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.4B -24.0% | $5.8B +3.3% | $5.6B +20.6% | $4.7B -9.6% | $5.1B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 10.3% -3.2pp | 13.5% +0.4pp | 13.1% +0.8pp | 12.3% -1.9pp | 14.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.3B +9.6% | $2.1B +0.5% | $2.0B +23.5% | $1.7B -3.3% | $1.7B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.3B -38.6% | $3.7B +3.0% | $3.6B +16.1% | $3.1B -3.7% | $3.2B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.7B -12.5% | $1.9B +10.3% | $1.7B +23.2% | $1.4B -6.2% | $1.5B | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.2B -14.5% | $3.8B +5.1% | $3.6B +48.4% | $2.4B -32.4% | $3.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.6% -1.3pp | 8.8% +0.4pp | 8.4% +2.0pp | 6.4% -3.5pp | 9.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.1B +1.5% | $2.1B +3.8% | $2.0B +29.6% | $1.6B -19.3% | $1.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.0% +0.1pp | 4.9% +0.2pp | 4.8% +0.6pp | 4.2% -1.2pp | 5.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $98.0M +14.0% | $86.0M +91.1% | $45.0M +2.3% | $44.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $212.7M -31.2% | $309.0M +27.7% | $242.0M +92.1% | $126.0M +3.3% | $122.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$816.0M -42.2% | -$574.0M -32.9% | -$432.0M +37.8% | -$695.0M | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.3B -13.7% | $1.5B -4.0% | $1.6B +82.9% | $878.0M -54.9% | $1.9B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.1% -0.5pp | 3.6% -0.2pp | 3.8% +1.4pp | 2.3% -3.1pp | 5.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $432.4M -3.0% | $446.0M +39.4% | $320.0M +35.0% | $237.0M -40.0% | $395.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $843.5M -16.4% | $1.0B -16.8% | $1.2B +104.9% | $592.0M -60.9% | $1.5B | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.0% -0.4pp | 2.4% -0.5pp | 2.8% +1.3pp | 1.6% -2.6pp | 4.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -15.1% | $4 -17.0% | $4 +107.8% | $2 -59.5% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -15.1% | $4 -16.8% | $4 +108.4% | $2 -59.4% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $281.7M -1.8% | $286.8M +0.2% | $286.2M -1.4% | $290.4M -3.4% | $300.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $282.5M -1.5% | $286.9M +0.1% | $286.6M -1.6% | $291.2M -3.8% | $302.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BorgWarner Inc.
NYSE:BWA
$15.32B
Aptiv PLC
NYSE:APTV
$14.44B
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.70B
Autoliv, Inc.
NYSE:ALV
$9.64B
Lear Corporation
NYSE:LEA
$7.27B
LKQ Corporation
NASDAQ:LKQ
$6.68B
Gentex Corporation
NASDAQ:GNTX
$5.50B
Dorman Products, Inc.
NASDAQ:DORM
$3.84B
Dana Incorporated
NYSE:DAN
$3.79B
Visteon Corporation
NASDAQ:VC
$3.18B
Adient plc
NYSE:ADNT
$1.79B
American Axle & Manufacturing Holdings, Inc.
AXL
$1.02B
Fox Factory Holding Corp.
FOXF
$765.75M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MGA generate?
Magna International Inc. (MGA) reported $42.75B of revenue in fiscal 2025.
Is MGA profitable?
Magna International Inc. (MGA) reported $843.51M of net income, with a net margin of 2.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.