$10.46

-0.10 (-0.95%)

Weekly Expected Move ±9.1%

$8 $9 $10 $11 $12

NYSE · Industrials · Manufacturing - Textiles · Alpha Radar Neutral · Power 44 · $372.4M mcap · 35M float · 1.30% daily turnover · Short 52% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Income Trends

Revenue

$3.2B +46.5% ▲

5Y CAGR: +28.4%

Gross Profit

$287M +21.1% ▲

5Y CAGR: +14.2%

Operating Income

$94M +166.7% ▲

5Y CAGR: +13.8%

Net Income

-$159M -3.2% ▼

EPS (Diluted)

$-4.48 -1.6% ▼

EBITDA

$190M -19.5% ▼

5Y CAGR: +14.6%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.1B	$1.5B	$1.4B	$2.2B	$3.2B
YoY Growth	+18.4%	+37.5%	-7.1%	+57.8%	+46.5%
Cost of Revenue	$940M	$1.3B	$1.3B	$1.9B	$2.9B
Gross Profit	$145M	$149M	$130M	$237M	$287M
Gross Margin	13.3%	10.0%	9.4%	10.8%	9.0%
R&D Expenses	$0	$0	$0	$13M	$20M
SG&A Expenses	$153M	$144M	$110M	$128M	$173M
Operating Expenses	$116M	$313M	$127M	$378M	$193M
Operating Income	$29M	-$164M	$3M	-$141M	$94M
Operating Margin	2.6%	-11.0%	0.2%	-6.4%	2.9%
Interest Expense	$12M	$33M	$65M	$3M	$150M
Income Before Tax	$14M	-$204M	-$71M	-$135M	-$166M
Tax Expense	$7M	-$10M	$7M	$19M	-$7M
Net Income	$7M	-$194M	-$79M	-$154M	-$159M
Net Margin	0.6%	-13.0%	-5.7%	-7.0%	-5.0%
EPS (Diluted)	$0.20	$-5.63	$-2.27	$-4.41	$-4.48
EBITDA	$87M	-$104M	$57M	$236M	$190M
Shares Outstanding	35M	34M	35M	35M	36M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$329M	$332M	$702M	$824M	$839M	$839M	$792M	$796M
Cost of Revenue	$293M	$297M	$631M	$736M	$749M	$760M	$706M	$713M
Gross Profit	$37M	$35M	$71M	$88M	$90M	$79M	$86M	$83M
Gross Margin	11.2%	10.7%	10.1%	10.7%	10.7%	9.4%	10.9%	10.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$29M	$29M	$47M	$47M	$50M	$49M	$50M	$50M
Operating Expenses	$29M	$33M	$93M	$84M	$77M	$49M	$50M	$50M
Operating Income	$7M	$3M	-$22M	$4M	$13M	$30M	$36M	$33M
Operating Margin	2.2%	0.9%	-3.1%	0.5%	1.5%	3.6%	4.5%	4.1%
Interest Expense	$18M	$18M	$26M	$39M	$37M	$41M	$33M	$35M
Income Before Tax	-$13M	-$19M	-$69M	-$40M	-$24M	-$33M	-$29M	-$17M
Tax Expense	$3M	$1M	-$9M	$1M	-$6M	$7M	$5M	$1M
Net Income	-$16M	-$15M	-$60M	-$41M	-$18M	-$40M	-$34M	-$18M
Net Margin	-4.9%	-4.6%	-8.5%	-5.0%	-2.1%	-4.8%	-4.3%	-2.3%
EPS (Diluted)	$-0.48	$-0.43	$-1.69	$-1.15	$-0.51	$-1.12	$-0.95	$-0.50
EBITDA	$21M	$16M	$10M	$57M	$13M	$67M	$85M	$84M
Shares Outstanding	35M	35M	35M	36M	36M	36M	36M	36M

MAGN NYSE