XML 82 R69.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations - Narrative (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Jul. 01, 2021
Apr. 30, 2021
Feb. 04, 2021
Apr. 01, 2020
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Apr. 29, 2021
Business Acquisition [Line Items]                  
Percent of company owned by pre-merger holders of company       52.00%          
Merger, acquisition, and restructuring costs           $ 38,177 $ 17,552 $ 2,041  
Increase (decrease) in valuation allowance           (53,900) 16,400 2,700  
Finite-lived intangible assets acquired $ 23,400                
Goodwill         $ 969,873 969,873 158,125 $ 7,370  
Non-compete agreements                  
Business Acquisition [Line Items]                  
Estimated useful life         2 years        
SpringServe | SpotX, Inc.                  
Business Acquisition [Line Items]                  
Prior investment             2,100    
Fair value of prior investment 9,500 $ 7,500              
Telaria                  
Business Acquisition [Line Items]                  
Common stock, issued and outstanding (in shares)       1.082          
Issued in merger plus acceleration (in shares)       52,098,945          
Percent of company owned by holders of acquired company       48.00%          
Issued in merger (in shares)       52,008,316          
Stock Consideration (Fair Value of Shares of Magnite common stock)       $ 274,604          
Stock options exchanged pre-acquisition       10,400          
Restricted stock units exchanged pre-acquisition       $ 1,200          
Common stock, acceleration (in shares)       90,629          
Acceleration of single trigger equity awards, converted       $ 1,168          
Stock options exchanged post-acquisition       4,700          
Restricted stock units exchanged post-acquisition       12,200          
Net operating loss, federal             126,100    
Net operating loss, state             87,600    
Post merger revenue             $ 60,100    
Purchase consideration       287,418          
Deferred tax liability       2,267          
Goodwill       $ 150,755          
SpotX, Inc.                  
Business Acquisition [Line Items]                  
Issued in merger (in shares)   12,374,315 14,000,000            
Stock Consideration (Fair Value of Shares of Magnite common stock)   $ 495,591              
Merger, acquisition, and restructuring costs           27,900      
Cash Consideration   $ 640,000 $ 560,000            
Cash consideration, elected increase, percent   20.00%              
Cash consideration, elected increase, amount   $ 80,000              
Shares issued, elected decrease, percent   20.00%              
Shares issued, elected decrease, value   $ 80,000              
Share Price (in USD per share)   $ 40.05             $ 49.21
Purchase price prior to working capital adjustments   $ 1,100,000              
Working capital adjustment   65,152              
Purchase consideration   1,200,743              
Increase (decrease) in valuation allowance           (56,200)      
Finite-lived intangible assets acquired   429,600              
Deferred tax liability   103,039              
Goodwill   $ 782,831              
SpotX, Inc. | Technology                  
Business Acquisition [Line Items]                  
Estimated useful life   5 years              
Finite-lived intangible assets acquired   $ 280,400              
SpotX, Inc. | Non-compete agreements                  
Business Acquisition [Line Items]                  
Estimated useful life   1 year              
Finite-lived intangible assets acquired   $ 1,500              
SpringServe                  
Business Acquisition [Line Items]                  
Merger, acquisition, and restructuring costs           0      
Cash Consideration 31,136                
Purchase price held back to cover possible indemnification claims 1,400                
Deferred tax liability 6,154                
Goodwill $ 24,156                
SpringServe | Technology                  
Business Acquisition [Line Items]                  
Estimated useful life 5 years                
Finite-lived intangible assets acquired $ 15,500                
SpringServe | Non-compete agreements                  
Business Acquisition [Line Items]                  
Estimated useful life 2 years                
Finite-lived intangible assets acquired $ 500                
Nth Party                  
Business Acquisition [Line Items]                  
Purchase consideration         $ 9,000        
Deferred tax liability         1,300 1,300      
Goodwill         $ 4,800 $ 4,800      
Nth Party | Technology                  
Business Acquisition [Line Items]                  
Estimated useful life         5 years        
Finite-lived intangible assets acquired         $ 5,400        
Nth Party | Non-compete agreements                  
Business Acquisition [Line Items]                  
Finite-lived intangible assets acquired         $ 200