Mediaalpha Statements
MA
Mediaalpha Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
178.27
100
146.59
82.2
31.685
17.8
5.052
2.8
20.14
11.3
25.192
14.1
6.493
3.6
-3.751
-2.1
1.808
1
4.55
2.6
0.13
0.07
3.62
2
0.068
53.368
126.65
100
102.97
81.3
23.68
18.7
4.363
3.4
14.236
13.4
20.208
16.8
3.472
1.9
-3.845
-3.04
0.009
0.007
-1.464
-1.2
0.027
0.02
-1.113
-0.9
-0.023
48.574
117.17
100
94.892
81
22.282
19
3.933
3.4
17.003
14.5
20.936
17.9
1.346
1.1
-3.918
-3.3
-0.614
-0.5
-4.086
-3.5
-0.793
-0.7
-2.366
-2.02
-0.05
47.007
74.6
100
62.3
83.5
12.3
16.5
4.3
5.8
22.7
30.4
27
36.2
-14.7
-19.7
-3.9
-5.2
0.1
0.1
-18.6
-24.9
0.1
0.1
-13.5
-18.1
-0.29
46.2
84.8
100
71
83.7
13.8
16.3
5.1
6
24.8
29.2
29.8
35.1
-16.1
-19
-3.9
-4.6
0.1
0.1
-19.8
-23.3
0.2
0.2
-14.3
-16.9
-0.32
45.2
111.6
100
93.3
83.6
18.4
16.5
5.2
4.7
22.7
20.3
27.9
25
-9.5
-8.5
-3.6
-3.2
-1.4
-1.3
-14.5
-13
0.1
0.09
-10.3
-9.2
-0.23
43.9
124
100
103.9
83.8
20.1
16.2
4.9
4
21.8
17.6
26.6
21.5
-6.5
-5.2
-3.3
-2.7
83.2
67.1
73.3
59.1
101.7
82
-27
-21.8
-0.63
43
89
100
76.3
85.7
12.7
14.3
5.3
6
16.3
18.3
23.3
26.2
-10.6
-11.9
-2.6
-2.9
-8.6
-9.7
-21.8
-24.5
-0.5
-0.6
-14.5
-16.3
-0.34
42.2
103.4
100
87.9
85
15.5
15
5.7
5.5
18.6
18
26
25.1
-10.4
-10.06
-2
-1.9
—
0
-12.4
-12
0.6
0.6
-9.1
-8.8
-0.22
41.7
142.6
100
120.9
84.8
21.7
15.2
5.2
3.6
24.4
17.1
29.6
20.8
-7.9
-5.5
-1.4
-1
0.5
0.4
-8.7
-6.1
1.1
0.8
-7.1
-5
-0.17
40.8
161.6
100
136.2
84.3
25.4
15.7
4.3
2.7
22.8
14.1
27.1
16.8
-1.7
-1.05
-1.5
-0.9
-3.5
-2.2
-6.7
-4.1
-2.7
-1.7
-1.8
-1.1
-0.05
39.8
152.7
100
128.1
83.9
24.7
16.2
3.8
2.5
20.2
13.2
24.7
16.2
-0.1
-0.07
-1.8
-1.2
-0.3
-0.2
-2.1
-1.4
2.1
1.4
-3.5
-2.3
-0.09
38.4
157.4
100
132.3
84.1
25
15.9
3.8
2.4
18.6
11.8
23.2
14.7
1.9
1.2
-2.2
-1.4
-0.2
-0.1
-0.5
-0.3
-0.1
-0.06
-0.2
-0.1
-0.01
37.7
173.6
100
147.2
84.8
26.4
15.2
3.3
1.9
20.4
11.8
24.4
14.1
1.9
1.1
-2.3
-1.3
0.2
0.1
-0.2
-0.1
-0.4
-0.2
0.3
0.2
0.01
36.5
190.2
100
163.7
86.1
26.5
13.9
7
3.7
30.6
16.1
37.6
19.8
-11.1
-5.8
-3.1
-1.6
-0.3
-0.2
-14.5
-7.6
-1.3
-0.7
-28.2
-14.8
-0.88
32.1
151.5
100
130.8
86.3
20.7
13.7
1.7
1.1
9.7
6.4
12.3
8.1
8.4
5.5
-1.6
-1.06
-2
-1.3
4.8
3.2
—
0
4.8
3.2
0.08
59.4
123.6
100
104.2
84.3
19.4
15.7
1.9
1.5
5.9
4.8
7.7
6.2
11.7
9.5
-1.5
-1.2
—
0
10.1
8.2
—
0
10.1
8.2
0.17
59.4
119.4
100
100.7
84.3
18.8
15.7
1.8
1.5
6.4
5.4
8.2
6.9
10.6
8.9
-1.7
-1.4
—
0
8.8
7.4
—
0
8.8
7.4
0.15
59.4
126.1
100
105.8
83.9
20.4
16.2
1.9
1.5
6.4
5.1
8.2
6.5
12.1
9.6
-1.8
-1.4
—
0
10.4
8.2
—
0
10.4
8.2
0.17
59.4
110.4
100
92.7
84
17.7
16
1.6
1.4
6.4
5.8
8
7.2
9.7
8.8
-1.9
-1.7
—
0
7.8
7.1
—
0
7.8
7.1
0.13
59.4
89.1
100
74.7
83.8
14.4
16.2
1.6
1.8
5.5
6.2
7.1
8
7.3
8.2
-2.4
-2.7
—
0
5
5.6
—
0
5
5.6
0.08
59.4
82.3
100
69.7
84.7
12.6
15.3
2
2.4
6.1
7.4
8.2
10
4.5
5.5
-1
-1.2
—
0
-5.3
-6.4
—
0
-5.3
-6.4
-0.09
59.4