vs
Side-by-side financial comparison of MAGNITE, INC. (MGNI) and STURM RUGER & CO INC (RGR). Click either name above to swap in a different company.
MAGNITE, INC. is the larger business by last-quarter revenue ($205.4M vs $151.1M, roughly 1.4× STURM RUGER & CO INC). On growth, MAGNITE, INC. posted the faster year-over-year revenue change (5.9% vs 3.6%). MAGNITE, INC. produced more free cash flow last quarter ($103.1M vs $12.3M). Over the past eight quarters, MAGNITE, INC.'s revenue compounded faster (17.3% CAGR vs 5.1%).
Magnite Inc. is an American online advertising technology firm based in Los Angeles, California. The company was formed following a merger between Rubicon Project and Telaria in 2020.
Sturm, Ruger & Company, Inc., better known by the shortened name Ruger, is an American firearm manufacturing company based in Southport, Connecticut, with production facilities also in Newport, New Hampshire; Mayodan, North Carolina; and Prescott, Arizona. The company was founded in 1949 by Alexander McCormick Sturm and William B. Ruger and has been publicly traded since 1969.
MGNI vs RGR — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $205.4M | $151.1M |
| Net Profit | $123.0M | — |
| Gross Margin | 66.2% | 17.8% |
| Operating Margin | 25.3% | 2.3% |
| Net Margin | 59.9% | — |
| Revenue YoY | 5.9% | 3.6% |
| Net Profit YoY | 238.0% | — |
| EPS (diluted) | $0.81 | $0.22 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $205.4M | $151.1M | ||
| Q3 25 | $179.5M | $126.8M | ||
| Q2 25 | $173.3M | $132.5M | ||
| Q1 25 | $155.8M | $135.7M | ||
| Q4 24 | $194.0M | $145.8M | ||
| Q3 24 | $162.0M | $122.3M | ||
| Q2 24 | $162.9M | $130.8M | ||
| Q1 24 | $149.3M | $136.8M |
| Q4 25 | $123.0M | — | ||
| Q3 25 | $20.1M | $1.6M | ||
| Q2 25 | $11.1M | $-17.2M | ||
| Q1 25 | $-9.6M | $7.8M | ||
| Q4 24 | $36.4M | — | ||
| Q3 24 | $5.2M | $4.7M | ||
| Q2 24 | $-1.1M | $8.3M | ||
| Q1 24 | $-17.8M | $7.1M |
| Q4 25 | 66.2% | 17.8% | ||
| Q3 25 | 61.4% | 15.1% | ||
| Q2 25 | 62.5% | 3.9% | ||
| Q1 25 | 59.7% | 22.0% | ||
| Q4 24 | 65.1% | 22.8% | ||
| Q3 24 | 61.4% | 18.5% | ||
| Q2 24 | 61.6% | 22.3% | ||
| Q1 24 | 55.9% | 21.5% |
| Q4 25 | 25.3% | 2.3% | ||
| Q3 25 | 14.0% | -2.7% | ||
| Q2 25 | 12.7% | -15.6% | ||
| Q1 25 | -0.9% | 6.2% | ||
| Q4 24 | 20.7% | 7.8% | ||
| Q3 24 | 9.3% | 3.1% | ||
| Q2 24 | 5.9% | 6.9% | ||
| Q1 24 | -9.3% | 5.5% |
| Q4 25 | 59.9% | — | ||
| Q3 25 | 11.2% | 1.2% | ||
| Q2 25 | 6.4% | -13.0% | ||
| Q1 25 | -6.2% | 5.7% | ||
| Q4 24 | 18.8% | — | ||
| Q3 24 | 3.2% | 3.9% | ||
| Q2 24 | -0.7% | 6.3% | ||
| Q1 24 | -11.9% | 5.2% |
| Q4 25 | $0.81 | $0.22 | ||
| Q3 25 | $0.13 | $0.10 | ||
| Q2 25 | $0.08 | $-1.05 | ||
| Q1 25 | $-0.07 | $0.46 | ||
| Q4 24 | $0.26 | $0.62 | ||
| Q3 24 | $0.04 | $0.28 | ||
| Q2 24 | $-0.01 | $0.47 | ||
| Q1 24 | $-0.13 | $0.40 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $553.4M | $92.5M |
| Total DebtLower is stronger | $556.1M | — |
| Stockholders' EquityBook value | $922.4M | $283.8M |
| Total Assets | $3.2B | $342.0M |
| Debt / EquityLower = less leverage | 0.60× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $553.4M | $92.5M | ||
| Q3 25 | $482.1M | $80.8M | ||
| Q2 25 | $426.0M | $101.4M | ||
| Q1 25 | $429.7M | $108.3M | ||
| Q4 24 | $483.2M | $105.5M | ||
| Q3 24 | $387.2M | $96.0M | ||
| Q2 24 | $326.5M | $105.6M | ||
| Q1 24 | $252.8M | $115.3M |
| Q4 25 | $556.1M | — | ||
| Q3 25 | $556.3M | — | ||
| Q2 25 | $556.4M | — | ||
| Q1 25 | $556.6M | — | ||
| Q4 24 | $553.7M | — | ||
| Q3 24 | $553.8M | — | ||
| Q2 24 | $552.7M | — | ||
| Q1 24 | $552.7M | — |
| Q4 25 | $922.4M | $283.8M | ||
| Q3 25 | $808.0M | $279.6M | ||
| Q2 25 | $768.5M | $289.3M | ||
| Q1 25 | $741.8M | $321.5M | ||
| Q4 24 | $768.2M | $319.6M | ||
| Q3 24 | $725.9M | $314.9M | ||
| Q2 24 | $713.0M | $321.5M | ||
| Q1 24 | $695.4M | $332.0M |
| Q4 25 | $3.2B | $342.0M | ||
| Q3 25 | $2.9B | $342.3M | ||
| Q2 25 | $2.9B | $349.5M | ||
| Q1 25 | $2.7B | $379.0M | ||
| Q4 24 | $2.9B | $384.0M | ||
| Q3 24 | $2.7B | $373.5M | ||
| Q2 24 | $2.6B | $376.7M | ||
| Q1 24 | $2.5B | $385.0M |
| Q4 25 | 0.60× | — | ||
| Q3 25 | 0.69× | — | ||
| Q2 25 | 0.72× | — | ||
| Q1 25 | 0.75× | — | ||
| Q4 24 | 0.72× | — | ||
| Q3 24 | 0.76× | — | ||
| Q2 24 | 0.78× | — | ||
| Q1 24 | 0.79× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $128.5M | $15.5M |
| Free Cash FlowOCF − Capex | $103.1M | $12.3M |
| FCF MarginFCF / Revenue | 50.2% | 8.2% |
| Capex IntensityCapex / Revenue | 12.4% | 2.1% |
| Cash ConversionOCF / Net Profit | 1.04× | — |
| TTM Free Cash FlowTrailing 4 quarters | $165.6M | $38.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $128.5M | $15.5M | ||
| Q3 25 | $86.6M | $12.9M | ||
| Q2 25 | $18.5M | $14.7M | ||
| Q1 25 | $2.6M | $11.1M | ||
| Q4 24 | $114.7M | $20.0M | ||
| Q3 24 | $91.3M | $9.4M | ||
| Q2 24 | $89.6M | $18.7M | ||
| Q1 24 | $-60.4M | $7.3M |
| Q4 25 | $103.1M | $12.3M | ||
| Q3 25 | $68.4M | $7.0M | ||
| Q2 25 | $6.0M | $9.1M | ||
| Q1 25 | $-11.8M | $10.0M | ||
| Q4 24 | $111.0M | $16.4M | ||
| Q3 24 | $77.3M | $2.6M | ||
| Q2 24 | $80.4M | $10.1M | ||
| Q1 24 | $-66.3M | $5.6M |
| Q4 25 | 50.2% | 8.2% | ||
| Q3 25 | 38.1% | 5.5% | ||
| Q2 25 | 3.5% | 6.9% | ||
| Q1 25 | -7.6% | 7.4% | ||
| Q4 24 | 57.2% | 11.2% | ||
| Q3 24 | 47.7% | 2.1% | ||
| Q2 24 | 49.4% | 7.7% | ||
| Q1 24 | -44.4% | 4.1% |
| Q4 25 | 12.4% | 2.1% | ||
| Q3 25 | 10.2% | 4.6% | ||
| Q2 25 | 7.2% | 4.2% | ||
| Q1 25 | 9.2% | 0.8% | ||
| Q4 24 | 1.9% | 2.5% | ||
| Q3 24 | 8.7% | 5.5% | ||
| Q2 24 | 5.6% | 6.6% | ||
| Q1 24 | 3.9% | 1.3% |
| Q4 25 | 1.04× | — | ||
| Q3 25 | 4.32× | 8.15× | ||
| Q2 25 | 1.66× | — | ||
| Q1 25 | — | 1.43× | ||
| Q4 24 | 3.15× | — | ||
| Q3 24 | 17.52× | 1.98× | ||
| Q2 24 | — | 2.27× | ||
| Q1 24 | — | 1.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MGNI
| Connected Television | $103.4M | 50% |
| Other | $55.7M | 27% |
| Desktop | $28.9M | 14% |
| Gross Revenue | $17.4M | 8% |
RGR
| Firearms | $150.6M | 100% |
| Castings | $7.3M | 5% |
