Magnite Reports Third Quarter 2023 Results

Total Revenue Grows 3% & Contribution ex-TAC⁽¹⁾ Grows 4% Year-Over-Year

CTV Share Gains Continue & Market Position Strengthens with Ad Spend⁽²⁾ Growth Over 20%

NEW YORK, Nov. 08, 2023 (GLOBE NEWSWIRE) -- Magnite (NASDAQ:MGNI), the world's largest independent sell-side advertising company, today reported its results of operations for the quarter ended September 30, 2023.

Q3 2023 Highlights:

• Revenue of $150.1 million, up 3% year-over-year
• Contribution ex-TAC⁽¹⁾ of $133.1 million, up 4% year-over-year
• Contribution ex-TAC⁽¹⁾ attributable to CTV of $52.5 million, down 6% year-over-year, compared to guidance of $50.0 to $52.0 million
• Contribution ex-TAC⁽¹⁾ attributable to DV+ of $80.7 million, up 12% year-over year, compared to guidance of $78.0 to $80.0 million
• Net loss of $17.5 million, for a loss per share of $0.13, compared to net loss of $24.4 million in Q3 2022, for a loss per share of $0.18
• Adjusted EBITDA⁽¹⁾ of $40.3 million, representing a 30% Adjusted EBITDA margin⁽⁴⁾, compared to Adjusted EBITDA⁽¹⁾ of $44.4 million in Q3 2022
• Non-GAAP earnings per share⁽¹⁾ of $0.12, compared to non-GAAP earnings per share⁽¹⁾ of $0.18 for Q3 2022
• Operating cash flow⁽⁵⁾ of $31.8 million
• Repurchased $34.5 million of convertible notes during the quarter, approximately $125 million or 31% of total now retired
  
  

Expectations:

• Total Contribution ex-TAC⁽¹⁾ for Q4 2023 to be between $158 million and $162 million
• Contribution ex-TAC⁽¹⁾ attributable to CTV for Q4 2023 to be between $61 million and $63 million
• Contribution ex-TAC⁽¹⁾ attributable to DV+ for Q4 2023 to be between $97 million and $99 million
• Adjusted EBITDA operating expenses⁽³⁾ for Q4 2023 to be between $94 million and $96 million
• Total Contribution ex-TAC⁽¹⁾ growth in the high single digits for the full-year 2024, with CTV growing faster than DV+
• Targeting Adjusted EBITDA margin⁽⁴⁾ expansion of 50-100 basis points for 2024
• Double digit percentage growth of Adjusted EBITDA⁽¹⁾ for 2024, and even higher growth in free cash flow⁽⁶⁾
• Total capital expenditures for 2024 to be in the mid $40 million range

"We exceeded our top line guidance in the third quarter, with contribution ex-TAC for CTV and DV+ both coming in above the high end of our guidance range. We continued to grow our market share in both DV+ and CTV. In fact, our CTV ad spend increased over 20% in the third quarter, strongly outpacing market growth estimates. We have a tremendous opportunity to expand our share growth as the largest CTV market participants accelerate their programmatic CTV offerings," said Michael G. Barrett, President and CEO of Magnite.

Third Quarter 2023 Results Summary
(in millions, except per share amounts and percentages)
	Three Months Ended						Nine Months Ended
	September 30, 2023		September 30, 2022		Change Favorable/ (Unfavorable)		September 30, 2023		September 30, 2022		Change Favorable/ (Unfavorable)
Revenue	$150.1		$145.8		3%		$432.8		$401.7		8%
Gross profit	$65.2		$74.1		(12)%		$92.9		$205.5		(55)%
Contribution ex-TAC(1)	$133.1		$127.7		4%		$383.9		$358.0		7%
Net loss	($17.5)		($24.4)		28%		($190.1)		($93.9)		(102)%
Adjusted EBITDA(1)	$40.3		$44.4		(9)%		$101.0		$114.6		(12)%
Adjusted EBITDA operating expenses(3)	$92.8		$83.3		(12)%		$282.9		$243.4		(16)%
Adjusted EBITDA margin(4)	30%		35%		(5 ppt)		26%		32%		(6 ppt)
Basic and diluted loss per share	($0.13)		($0.18)		28%		($1.40)		($0.71)		(97)%
Non-GAAP earnings per share(1)	$0.12		$0.18		(33)%		$0.25		$0.40		(38)%

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)		Advertising spend, or ad spend, is defined as the total volume of spending between buyers and sellers transacted on our platform.
(3)		Adjusted EBITDA operating expenses is calculated as Contribution ex-TAC less Adjusted EBITDA.
(4)		Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Contribution ex-TAC.
(5)		Operating cash flow is calculated as Adjusted EBITDA less capital expenditures.
(6)		Free cash flow is defined as operating cash flow (Adjusted EBITDA less capital expenditures) less net interest expense.

Third Quarter 2023 Results Conference Call and Webcast:

The Company will host a conference call on November 8, 2023 at 1:30 PM (PT) / 4:30 PM (ET) to discuss the results for its third quarter of 2023.

Live conference call
Toll free number:	(844) 875-6911 (for domestic callers)
Direct dial number:	(412) 902-6511 (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:	(877) 344-7529 (for domestic callers)
Direct dial number:	(412) 317-0088 (for international callers)
Passcode:	7301687
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.

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 acquisitions by the Company, including the acquisition of SpotX, Inc. ("SpotX," and such acquisition the "SpotX Acquisition"), the acquisition of SpringServe, LLC ("SpringServe," and such acquisition the "SpringServe Acquisition"), and the merger with Telaria, Inc. ("Telaria," and such merger the "Telaria Merger"), or the anticipated benefits thereof; statements concerning potential synergies from the Company's acquisitions; statements concerning macroeconomic conditions or concerns related thereto; our anticipated financial performance; key strategic objectives; industry growth rates for ad-supported connected television ("CTV") and the shift in video consumption from linear TV to CTV; anticipated benefits of new offerings, including the introduction of our new Magnite Streaming platform and our ClearLine solution; the success of the consolidation of our two CTV platforms; the effects of our cost reduction initiatives; scope and duration of client relationships; the fees we may charge in the future; business mix; sales growth; benefits from supply path optimization; the development of identity solutions; client utilization of our offerings; our competitive differentiation; our market share and leadership position in the industry; market conditions, trends, and opportunities; 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, performance or achievements to be materially different from expectations or results projected or implied by forward-looking statements. Risks that our business faces include, but are not limited to, the following: our ability to realize the anticipated benefits of the SpotX Acquisition, SpringServe Acquisition, and other acquisitions; the impact of macroeconomic challenges on the overall demand for advertising and the advertising marketplace, including as a result of global conflict, global pandemics and the responses to such pandemics by governments, inflation, supply chain issues, labor strikes, capital market disruptions and instability of financial institutions, the occurrence of a recession, or concerns relating to the foregoing; CTV spend on our platform may grow more slowly than we expect if industry growth rates for ad supported CTV are not accurate, if CTV sellers fail to adopt programmatic advertising solutions or if we are unable to maintain or increase access to CTV advertising inventory; we may be unsuccessful in our supply path optimization efforts with buyers; our ability to introduce new offerings and bring them to market in a timely manner and potential responses or reactions of clients, vendors, and competitors to the announcement of new products and offerings; uncertainty of our estimates and expectations associated with new offerings, including our SpringServe ad server, ClearLine product, and our developing identity solutions; potential negative impacts associated with the integration of our CTV platforms and the introduction of Magnite Streaming; we must increase the scale and efficiency of our technology infrastructure to support our growth and recent developments in artificial intelligence and machine learning may accelerate or exacerbate potential risks related to technological developments; the emergence of header bidding has increased competition from other demand sources and may cause infrastructure strain and added costs; our access to mobile inventory may be limited by third-party technology or lack of direct relationships with mobile sellers; we may experience lower take rates, which may not be offset by increases in ad spend; the impact of requests for discounts, fee concessions, rebates, refunds or favorable payment terms; our business may be subject to sales and use tax, advertising and other taxes; failure by us or our clients to meet advertising and inventory content standards; the freedom of buyers and sellers to direct their spending and inventory to competing sources of inventory and demand, and to establish direct relationships and integrations without the use of our platform; our reliance on large aggregators of advertising inventory, and the concentration of CTV among a small number of large sellers that enjoy significant negotiating leverage with respect to take rates and other terms; our ability to provide value to both buyers and sellers of advertising without being perceived as favoring one over the other or being perceived as competing with them through our service offerings; our reliance on large sources of advertising demand, including demand side platforms ("DSPs") that may have or develop high-risk credit profiles or fail to pay invoices when due; our sales efforts may require significant time and expense and may not yield the results we seek; we may be exposed to claims from clients for breach of contract; the effects of seasonal trends on our results of operations; we operate in an intensely competitive market that includes companies that have greater financial, technical and marketing resources than we do; the effects of consolidation in the ad tech industry or among our publisher clients; our ability to differentiate our offerings and compete effectively to combat commodification and disintermediation; potential limitations on our ability to collect or use data as a result of consumer tools, regulatory restrictions and technological limitations; the development and use of new identity solutions as a substitute for third-party cookies and other identifiers may disrupt the programmatic ecosystem, require additional investment and resources, and cause the performance of our platform to decline; the industry may not adopt or may be slow to adopt the use of first-party publisher segments as an alternative to third-party cookies; the impact of antitrust regulations or enforcement actions targeting the digital advertising ecosystem; our ability to comply with, and the effect on our business of, evolving legal standards and regulations, particularly concerning data protection and privacy; errors or failures in the operation of our solution, interruptions in our access to network infrastructure or data, and breaches of our computer systems; our ability to ensure a high level of brand safety for our clients and to detect "bot" traffic and other fraudulent or malicious activity; our ability to attract and retain qualified employees and key personnel; costs associated with enforcing our intellectual property rights or defending intellectual property infringement; our ability to comply with the terms of our financing arrangements; restrictions in our Credit Agreement may limit our ability to make strategic investments, respond to changing market conditions, or otherwise operate our business; increases in our debt leverage may put us at greater risk of defaulting on our debt obligations, subject us to additional operating restrictions and make it more difficult to obtain future financing on favorable terms; conversion of our Convertible Senior Notes would dilute the ownership interest of existing stockholders; the Capped Call Transactions subject us to counterparty risk and may affect the value of the Convertible Senior Notes and our common stock; the conditional conversion feature of the Convertible Senior Notes, if triggered, may adversely affect our financial condition and operating result; failure to successfully execute our international growth plans; failure to maintain an effective system of internal control over financial reporting, which could adversely affect investor confidence; the use of our net operating losses and tax credit carryforwards may be subject to certain limitations; our ability to raise additional capital if needed; volatility in the price of our common stock; the impact of our repurchase program on our stock price and cash reserves; competition for investors and the impact of negative analyst or investor research reports; and provisions of our charter documents and Delaware law may inhibit a potential acquisition of the company and limit the ability of stockholders to cause changes in company management.

We discuss many of these risks and additional factors that could cause actual results 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, 2022 and subsequent Quarterly Reports on Form 10-Q. 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 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 measures include Contribution ex-TAC, Adjusted EBITDA, Non-GAAP Income (Loss), and Non-GAAP Earnings (Loss) 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 (loss) to Adjusted EBITDA," "Reconciliation of net income (loss) to non-GAAP income (loss)," and "Reconciliation of GAAP earnings (loss) per share to non-GAAP earnings (loss) 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 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 assessing the performance of Magnite and facilitates 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 (loss) adjusted to exclude stock-based compensation expense, depreciation and amortization, amortization of acquired intangible assets, impairment charges, interest income or expense, and other 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 and related items, gains or losses on extinguishment of debt, non-operational real estate and other expense (income), net, and provision (benefit) for income taxes. We also track future expenses on an Adjusted EBITDA basis, and describe them as Adjusted EBITDA operating expenses, which includes total operating expenses. Total operating expenses include cost of revenue. Adjusted EBITDA operating expenses is calculated as Contribution ex-TAC less Adjusted EBITDA. We adjust Adjusted EBITDA operating expenses for the same expense items excluded in Adjusted EBITDA. 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 may also be 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, and changes in the fair value of contingent consideration.
• Adjusted EBITDA does not reflect cash and non-cash charges and changes in, or cash requirements for, acquisition and related items, such as certain transaction expenses and expenses associated with earn-out amounts.
• Adjusted EBITDA does not reflect changes in our working capital needs, capital expenditures, non-operational real estate expenses or income, or contractual commitments.
• Adjusted EBITDA does not reflect cash requirements for income taxes and the cash impact of other income or expense.
• 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 (loss), income (loss) from operations, or any other measure of financial performance calculated and presented in accordance with GAAP.

Non-GAAP Income (Loss) and Non-GAAP Earnings (Loss) per Share:

We define non-GAAP earnings (loss) per share as non-GAAP income (loss) divided by non-GAAP weighted-average shares outstanding. Non-GAAP income (loss) is equal to net income (loss) excluding stock-based compensation, cash and non-cash based acquisition and related expenses, including amortization of acquired intangible assets, merger related severance costs, transaction expenses, gains or losses on extinguishment of debt, non-operational real estate and other expenses or income, foreign currency gains and losses, and interest expense associated with Convertible Senior Notes. 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 awards, restricted stock units, performance stock units, and potential shares issued under the Employee Stock Purchase Plan, each computed using the treasury stock method. In periods in which the Company generates net income, non-GAAP weighted-average shares may also include 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 (loss) 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 (loss) per share is that other companies may define non-GAAP earnings (loss) 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 (loss) 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 (loss).

Investor Relations Contact

Nick Kormeluk

(949) 500-0003

[email protected]

Media Contact

Charlstie Veith

(516) 300-3569

[email protected]

MAGNITE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (unaudited)
	September 30, 2023				December 31, 2022
ASSETS
Current assets:
Cash and cash equivalents	$	310,509			$	326,254
Accounts receivable, net		937,218				976,506
Prepaid expenses and other current assets		21,453				23,501
TOTAL CURRENT ASSETS		1,269,180				1,326,261
Property and equipment, net		46,112				44,969
Right-of-use lease asset		64,551				78,211
Internal use software development costs, net		21,630				23,671
Intangible assets, net		58,633				253,501
Goodwill		978,217				978,217
Other assets, non-current		6,686				7,383
TOTAL ASSETS	$	2,445,009			$	2,712,213
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	1,100,752			$	1,094,321
Lease liabilities, current		20,913				21,172
Debt, current		3,600				3,600
Other current liabilities		5,799				5,939
TOTAL CURRENT LIABILITIES		1,131,064				1,125,032
Debt, non-current, net of debt issuance costs		601,609				722,757
Lease liabilities, non-current		54,025				66,331
Deferred tax liability, net		4,400				5,072
Other liabilities, non-current		1,801				1,723
TOTAL LIABILITIES		1,792,899				1,920,915
STOCKHOLDERS' EQUITY
Common stock		2				2
Additional paid-in capital		1,370,619				1,319,221
Accumulated other comprehensive loss		(3,639	)			(3,151	)
Accumulated deficit		(714,872	)			(524,774	)
TOTAL STOCKHOLDERS' EQUITY		652,110				791,298
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	2,445,009			$	2,712,213

MAGNITE, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (unaudited)
	Three Months Ended								Nine Months Ended
	September 30, 2023				September 30, 2022				September 30, 2023				September 30, 2022
Revenue	$	150,085			$	145,815			$	432,778			$	401,670
Expenses (1)(2):
Cost of revenue		84,878				71,753				339,881				196,150
Sales and marketing		38,227				49,848				136,407				151,675
Technology and development		23,537				25,134				71,135				71,214
General and administrative		21,286				20,235				68,023				59,405
Merger, acquisition, and restructuring costs		—				—				7,465				7,468
Total expenses		167,928				166,970				622,911				485,912
Loss from operations		(17,843	)			(21,155	)			(190,133	)			(84,242	)
Other (income) expense:
Interest expense, net		7,574				7,016				24,269				21,273
Foreign exchange gain, net		(1,471	)			(1,976	)			(1,542	)			(5,042	)
Gain on extinguishment of debt		(4,156	)			—				(18,132	)			—
Other income		(1,346	)			(1,369	)			(4,017	)			(3,991	)
Total other expense, net		601				3,671				578				12,240
Loss before income taxes		(18,444	)			(24,826	)			(190,711	)			(96,482	)
Benefit for income taxes		(967	)			(435	)			(613	)			(2,544	)
Net loss	$	(17,477	)		$	(24,391	)		$	(190,098	)		$	(93,938	)
Net loss per share:
Basic and diluted	$	(0.13	)		$	(0.18	)		$	(1.40	)		$	(0.71	)
Weighted average shares used to compute loss per share:
Basic and diluted		137,372				133,144				136,084				132,611

(1) Stock-based compensation expense included in our expenses was as follows:

	Three Months Ended						Nine Months Ended
	September 30, 2023			September 30, 2022			September 30, 2023			September 30, 2022
Cost of revenue	$	446		$	424		$	1,373		$	1,191
Sales and marketing		6,371			5,491			20,869			16,257
Technology and development		4,999			6,576			15,918			16,645
General and administrative		5,652			4,911			17,159			14,096
Merger, acquisition, and restructuring costs		—			—			143			2,004
Total stock-based compensation expense	$	17,468		$	17,402		$	55,462		$	50,193

(2) Depreciation and amortization expense included in our expenses was as follows:

	Three Months Ended						Nine Months Ended
	September 30, 2023			September 30, 2022			September 30, 2023			September 30, 2022
Cost of revenue	$	36,328		$	27,455		$	198,055		$	80,639
Sales and marketing		2,620			18,759			24,956			56,815
Technology and development		199			240			591			697
General and administrative		119			161			398			490
Total depreciation and amortization expense	$	39,266		$	46,615		$	224,000		$	138,641

MAGNITE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (unaudited)
	Nine Months Ended
	September 30, 2023				September 30, 2022
OPERATING ACTIVITIES:
Net loss	$	(190,098	)		$	(93,938	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		224,000				138,641
Stock-based compensation		55,462				50,193
Impairment of intangible assets		—				3,320
Gain on extinguishment of debt		(18,132	)			—
Gain on disposal of property and equipment		(49	)			(59	)
Provision for (recovery of) doubtful accounts		4,439				(357	)
Amortization of debt discount and issuance costs		4,816				5,092
Non-cash lease expense		(804	)			1,340
Deferred income taxes		(676	)			(1,626	)
Unrealized foreign currency gain, net		(3,734	)			(5,231	)
Other items, net		2,696				—
Changes in operating assets and liabilities, net of effect of business acquisitions:
Accounts receivable		19,033				125,268
Prepaid expenses and other assets		2,054				(1,751	)
Accounts payable and accrued expenses		26,341				(116,575	)
Other liabilities		(66	)			(472	)
Net cash provided by operating activities		125,282				103,845
INVESTING ACTIVITIES:
Purchases of property and equipment		(17,139	)			(18,004	)
Capitalized internal use software development costs		(8,200	)			(11,177	)
Mergers and acquisitions, net		—				(20,755	)
Net cash used in investing activities		(25,339	)			(49,936	)
FINANCING ACTIVITIES:
Proceeds from exercise of stock options		2,156				1,771
Proceeds from issuance of common stock under employee stock purchase plan		1,922				2,141
Repayment of debt		(2,700	)			(2,700	)
Repurchase of Convertible Senior Notes		(104,793	)			—
Repayment of financing lease		(276	)			(602	)
Purchase of treasury stock		—				(15,663	)
Taxes paid related to net share settlement		(9,677	)			(11,859	)
Payment of indemnification claims holdback		(2,313	)			(1,409	)
Net cash used in financing activities		(115,681	)			(28,321	)
EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH		(209	)			(2,484	)
CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH		(15,947	)			23,104
CASH, CASH EQUIVALENTS AND RESTRICTED CASH — Beginning of period		326,502				230,693
CASH, CASH EQUIVALENTS AND RESTRICTED CASH — End of period	$	310,555			$	253,797
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO CONSOLIDATED BALANCE SHEETS
Cash and cash equivalents	$	310,509			$	253,552
Restricted cash included in prepaid expenses and other current assets		46				245
Total cash, cash equivalents and restricted cash	$	310,555			$	253,797

MAGNITE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-(Continued) (In thousands) (unaudited)
	Nine Months Ended
SUPPLEMENTAL DISCLOSURES OF OTHER CASH FLOW INFORMATION:	September 30, 2023			September 30, 2022
Cash paid for income taxes	$	4,601		$	4,356
Cash paid for interest	$	27,609		$	18,624
Capitalized assets financed by accounts payable and accrued expenses and other liabilities	$	3,226		$	10,195
Capitalized stock-based compensation	$	1,535		$	1,017
Operating lease right-of-use assets obtained in exchange for operating lease liabilities	$	3,797		$	11,542
Purchase consideration - indemnification claims holdback	$	—		$	2,293

MAGNITE, INC. RECONCILIATION OF REVENUE TO GROSS PROFIT TO CONTRIBUTION EX-TAC (In thousands) (unaudited)
	Three Months Ended						Nine Months Ended
	September 30, 2023			September 30, 2022			September 30, 2023			September 30, 2022
Revenue	$	150,085		$	145,815		$	432,778		$	401,670
Less: Cost of revenue		84,878			71,753			339,881			196,150
Gross Profit		65,207			74,062			92,897			205,520
Add back: Cost of revenue, excluding TAC		67,929			53,588			290,970			152,478
Contribution ex-TAC	$	133,136		$	127,650		$	383,867		$	357,998

MAGNITE, INC. RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA (In thousands) (unaudited)
	Three Months Ended								Nine Months Ended
	September 30, 2023				September 30, 2022				September 30, 2023				September 30, 2022
Net loss	$	(17,477	)		$	(24,391	)		$	(190,098	)		$	(93,938	)
Add back (deduct):
Depreciation and amortization expense, excluding amortization of acquired intangible assets		9,507				8,548				29,132				23,293
Amortization of acquired intangibles		29,759				38,067				194,868				115,348
Stock-based compensation expense		17,468				17,402				55,462				50,193
Merger, acquisition, and restructuring costs, excluding stock-based compensation expense		—				—				7,322				5,464
Non-operational real estate and other expense, net		52				169				290				515
Interest expense, net		7,574				7,016				24,269				21,273
Foreign exchange gain, net		(1,471	)			(1,976	)			(1,542	)			(5,042	)
Gain on extinguishment of debt		(4,156	)			—				(18,132	)			—
Benefit for income taxes		(967	)			(435	)			(613	)			(2,544	)
Adjusted EBITDA	$	40,289			$	44,400			$	100,958			$	114,562

MAGNITE, INC. RECONCILIATION OF NET LOSS TO NON-GAAP INCOME (In thousands) (unaudited)
	Three Months Ended								Nine Months Ended
	September 30, 2023				September 30, 2022				September 30, 2023				September 30, 2022
Net loss	$	(17,477	)		$	(24,391	)		$	(190,098	)		$	(93,938	)
Add back (deduct):
Merger, acquisition, and restructuring costs, including amortization of acquired intangibles and excluding stock-based compensation expense		29,759				38,067				202,190				120,812
Stock-based compensation expense		17,468				17,402				55,462				50,193
Non-operational real estate and other expense, net		52				169				290				515
Foreign exchange gain, net		(1,471	)			(1,976	)			(1,542	)			(5,042	)
Interest expense, Convertible Senior Notes		623				250				2,112				750
Gain on extinguishment of debt		(4,156	)			—				(18,132	)			—
Tax effect of Non-GAAP adjustments (1)		(7,290	)			(3,883	)			(13,522	)			(16,290	)
Non-GAAP income	$	17,508			$	25,638			$	36,760			$	57,000

(1

)

Non-GAAP income includes the estimated tax impact from the reconciling items between net loss and non-GAAP income.

MAGNITE, INC. RECONCILIATION OF GAAP LOSS PER SHARE TO NON-GAAP EARNINGS PER SHARE (In thousands, except per share amounts) (unaudited)
	Three Months Ended								Nine Months Ended
	September 30, 2023				September 30, 2022				September 30, 2023				September 30, 2022
GAAP loss per share (1):
Basic and diluted	$	(0.13	)		$	(0.18	)		$	(1.40	)		$	(0.71	)
Non-GAAP income (2)	$	17,508			$	25,638			$	36,760			$	57,000
Non-GAAP earnings per share	$	0.12			$	0.18			$	0.25			$	0.40
Weighted-average shares used to compute basic earnings (loss) per share		137,372				133,144				136,084				132,611
Dilutive effect of weighted-average common stock options, RSUs, and PSUs		3,643				2,237				3,776				3,698
Dilutive effect of weighted-average ESPP shares		84				49				37				23
Dilutive effect of weighted-average Convertible Senior Notes		4,746				6,262				5,357				6,262
Non-GAAP weighted-average shares outstanding (3)		145,845				141,692				145,254				142,594

(1) Calculated as net income (loss) divided by basic and diluted weighted-average shares used to compute earnings (loss) per share as included in the condensed consolidated statement of operations.

(2) Refer to reconciliation of net loss to non-GAAP income.

(3) Non-GAAP earnings per share is computed using the same weighted-average number of shares that are used to compute GAAP earnings (loss) per share in periods where there is both a non-GAAP loss and a GAAP net loss.

MAGNITE, INC. CONTRIBUTION EX-TAC BY CHANNEL (In thousands) (unaudited)
	Contribution ex-TAC
	Three Months Ended												Nine Months Ended
	September 30, 2023						September 30, 2022						September 30, 2023						September 30, 2022
Channel:
CTV	$	52,468		39	%		$	55,761		44	%		$	154,964		40	%		$	150,180		42	%
Mobile		54,971		41	%			44,734		35	%			155,260		41	%			126,999		35	%
Desktop		25,697		20	%			27,155		21	%			73,643		19	%			80,819		23	%
Total	$	133,136		100	%		$	127,650		100	%		$	383,867		100	%		$	357,998		100	%