STOCK TITAN

Magic Software Reports Fourth Quarter and Full Year 2024 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Magic Software (NASDAQ: MGIC) reported strong Q4 2024 financial results with revenues increasing 13.6% to $142.6 million and operating income rising 28.6% to $16.7 million. Full-year 2024 revenues grew 3.3% to $552.5 million, while operating income increased 7.2% to $61.2 million.

The company announced a significant strategic move with a Memorandum of Understanding to merge with Matrix I.T, Israel's leading IT Services company. The combined entity would have an estimated market value of $2.1 billion, with projected annual revenues of $2.1 billion and operations across 50 countries serving 6,000 clients.

Magic Software declared a semi-annual dividend of 32.7 cents per share, totaling approximately $16.1 million. The company provided 2025 revenue guidance of $593-603 million, projecting 7.3-9.1% annual growth. Cash flow from operations for 2024 was $74.7 million, with cash and equivalents reaching $112.8 million by year-end.

Magic Software (NASDAQ: MGIC) ha riportato risultati finanziari solidi per il quarto trimestre del 2024, con ricavi in aumento del 13,6% a 142,6 milioni di dollari e un reddito operativo in crescita del 28,6% a 16,7 milioni di dollari. I ricavi totali per l'anno 2024 sono cresciuti del 3,3% a 552,5 milioni di dollari, mentre il reddito operativo è aumentato del 7,2% a 61,2 milioni di dollari.

L'azienda ha annunciato una mossa strategica significativa con un Memorandum of Understanding per fondersi con Matrix I.T, la principale azienda di servizi IT in Israele. L'entità combinata avrebbe un valore di mercato stimato di 2,1 miliardi di dollari, con ricavi annuali previsti di 2,1 miliardi di dollari e operazioni in 50 paesi, servendo 6.000 clienti.

Magic Software ha dichiarato un dividendo semestrale di 32,7 centesimi per azione, per un totale di circa 16,1 milioni di dollari. L'azienda ha fornito una previsione di ricavi per il 2025 di 593-603 milioni di dollari, prevedendo una crescita annuale del 7,3-9,1%. Il flusso di cassa dalle operazioni per il 2024 è stato di 74,7 milioni di dollari, con liquidità e equivalenti che hanno raggiunto 112,8 milioni di dollari entro la fine dell'anno.

Magic Software (NASDAQ: MGIC) reportó resultados financieros sólidos para el cuarto trimestre de 2024, con ingresos que aumentaron un 13.6% a 142.6 millones de dólares y un ingreso operativo que creció un 28.6% a 16.7 millones de dólares. Los ingresos totales del año 2024 crecieron un 3.3% a 552.5 millones de dólares, mientras que el ingreso operativo aumentó un 7.2% a 61.2 millones de dólares.

La compañía anunció un movimiento estratégico significativo con un Memorando de Entendimiento para fusionarse con Matrix I.T, la principal empresa de servicios de TI en Israel. La entidad combinada tendría un valor de mercado estimado de 2.1 mil millones de dólares, con ingresos anuales proyectados de 2.1 mil millones de dólares y operaciones en 50 países atendiendo a 6,000 clientes.

Magic Software declaró un dividendo semestral de 32.7 centavos por acción, totalizando aproximadamente 16.1 millones de dólares. La empresa proporcionó una guía de ingresos para 2025 de 593-603 millones de dólares, proyectando un crecimiento anual del 7.3-9.1%. El flujo de caja de las operaciones para 2024 fue de 74.7 millones de dólares, con efectivo y equivalentes alcanzando 112.8 millones de dólares al final del año.

매직 소프트웨어 (NASDAQ: MGIC)는 2024년 4분기 재무 결과를 발표하며 수익이 13.6% 증가한 1억 4260만 달러, 운영 수익이 28.6% 증가한 1천670만 달러에 달했다고 보고했습니다. 2024년 전체 연간 수익은 3.3% 증가한 5억 5250만 달러, 운영 수익은 7.2% 증가한 6120만 달러로 성장했습니다.

회사는 이스라엘의 선도적인 IT 서비스 회사인 매트릭스 IT와 합병하기 위한 양해각서(MOU)를 발표하며 중요한 전략적 이동을 알렸습니다. 결합된 기업의 시장 가치는 약 21억 달러로 추정되며, 연간 수익은 21억 달러로 예상되고 50개국에서 6,000명의 고객에게 서비스를 제공할 예정입니다.

매직 소프트웨어는 주당 32.7센트의 반기 배당금을 선언하며 총 약 1천610만 달러에 달합니다. 회사는 2025년 수익 가이드를 5억 9300만~6억 300만 달러로 제공하며 연간 7.3~9.1%의 성장을 예상하고 있습니다. 2024년 운영으로 인한 현금 흐름은 7470만 달러였으며, 연말까지 현금 및 현금성 자산은 1억 1280만 달러에 도달했습니다.

Magic Software (NASDAQ: MGIC) a annoncé des résultats financiers solides pour le quatrième trimestre de 2024, avec des revenus en hausse de 13,6 % à 142,6 millions de dollars et un résultat opérationnel en augmentation de 28,6 % à 16,7 millions de dollars. Les revenus totaux pour l'année 2024 ont augmenté de 3,3 % pour atteindre 552,5 millions de dollars, tandis que le résultat opérationnel a progressé de 7,2 % à 61,2 millions de dollars.

L'entreprise a annoncé un mouvement stratégique significatif avec un protocole d'accord pour fusionner avec Matrix I.T, le principal fournisseur de services informatiques en Israël. L'entité combinée aurait une valeur marchande estimée à 2,1 milliards de dollars, avec des revenus annuels projetés de 2,1 milliards de dollars et des opérations dans 50 pays, servant 6 000 clients.

Magic Software a déclaré un dividende semestriel de 32,7 cents par action, totalisant environ 16,1 millions de dollars. L'entreprise a fourni des prévisions de revenus pour 2025 de 593 à 603 millions de dollars, prévoyant une croissance annuelle de 7,3 à 9,1 %. Le flux de trésorerie provenant des opérations pour 2024 s'élevait à 74,7 millions de dollars, avec des liquidités et équivalents atteignant 112,8 millions de dollars d'ici la fin de l'année.

Magic Software (NASDAQ: MGIC) hat starke Finanzzahlen für das vierte Quartal 2024 gemeldet, mit einem Umsatzanstieg von 13,6% auf 142,6 Millionen Dollar und einem Anstieg des Betriebsergebnisses um 28,6% auf 16,7 Millionen Dollar. Der Gesamtumsatz für das Jahr 2024 wuchs um 3,3% auf 552,5 Millionen Dollar, während das Betriebsergebnis um 7,2% auf 61,2 Millionen Dollar anstieg.

Das Unternehmen gab einen bedeutenden strategischen Schritt bekannt mit einem Memorandum of Understanding zur Fusion mit Matrix I.T, dem führenden IT-Dienstleistungsunternehmen in Israel. Die kombinierte Einheit hätte einen geschätzten Marktwert von 2,1 Milliarden Dollar, mit prognostizierten jährlichen Einnahmen von 2,1 Milliarden Dollar und Aktivitäten in 50 Ländern, die 6.000 Kunden bedienen.

Magic Software erklärte eine halbjährliche Dividende von 32,7 Cent pro Aktie, insgesamt etwa 16,1 Millionen Dollar. Das Unternehmen gab eine Umsatzprognose für 2025 von 593-603 Millionen Dollar bekannt und prognostiziert ein jährliches Wachstum von 7,3-9,1%. Der Cashflow aus dem operativen Geschäft für 2024 betrug 74,7 Millionen Dollar, wobei die liquiden Mittel und Äquivalente bis zum Jahresende 112,8 Millionen Dollar erreichten.

Positive
  • Q4 2024 revenue growth of 13.6% to $142.6 million
  • Q4 operating income increased 28.6% to $16.7 million
  • Strategic merger with Matrix I.T to create $2.1 billion market value entity
  • Strong cash position of $112.8 million
  • Operating cash flow improved to $74.7 million from $69.0 million
  • Positive 2025 revenue guidance of $593-603 million
Negative
  • Full-year net income decreased 0.4% to $36.9 million
  • Non-GAAP net income declined 5.7% to $45.7 million
  • Non-GAAP EPS decreased from $0.99 to $0.93 per share

Insights

Magic Software's Q4 2024 results reveal strong momentum heading into 2025, with $142.6 million in quarterly revenue representing 13.6% year-over-year growth. The company's Q4 operating income jumped 28.6% to $16.7 million, signaling improved operational efficiency despite market challenges.

While quarterly performance impressed, full-year results showed more modest growth with revenue increasing 3.3% to $552.5 million. The divergence between robust Q4 and modest annual numbers suggests execution improvements in later quarters after potential challenges earlier in the year. The slight decrease in full-year non-GAAP net income (-5.7%) indicates some margin pressure despite top-line growth.

Two financial metrics particularly stand out: the 8.3% increase in operating cash flow to $74.7 million and the substantial cash position of $112.8 million. This strong liquidity foundation supports both the dividend policy and potential integration costs from the proposed merger.

The 32.7 cents semi-annual dividend (totaling $27.6 million for the year) represents 75% of distributable profits, demonstrating management's commitment to shareholder returns while maintaining financial flexibility for strategic initiatives.

Looking forward, the $593-603 million revenue guidance for 2025 projects 7.3-9.1% growth, suggesting confidence in building upon Q4's momentum and potentially capturing early synergies from the proposed Matrix merger.

The announced MOU for merging Magic Software into Matrix I.T represents a transformational strategic move that would create a technology services powerhouse with $2.1 billion in combined revenue. This positions the merged entity among the largest publicly traded IT services companies in both U.S. and European markets.

The combined financial metrics are compelling: $382 million gross profit (18.6% margin), $183 million operating income (8.9% margin), and $110.6 million net income (5.4% margin). These figures suggest the merged company would maintain healthy profitability while achieving significant scale advantages.

This transaction appears strategically sound given the complementary nature of both businesses within IT services. The geographic footprint expansion to approximately 50 countries with 6,000 clients would provide substantial cross-selling opportunities and reduce regional market dependency.

The combined workforce of 15,000 employees would address talent acquisition challenges in competitive IT labor markets, while enabling specialized teams to focus on emerging technologies and high-growth segments.

While integration complexities exist with any transaction of this scale, Magic's strong Q4 performance provides momentum entering this combination. The merger would significantly enhance competitive positioning against larger global IT service providers through expanded capabilities, deeper technical expertise, and greater resource flexibility.

For shareholders, this transaction creates potential for valuation multiple expansion beyond what either company might achieve independently, with enhanced market liquidity and institutional investor appeal at the $2.1 billion market value threshold.

OR YEHUDA, Israel, March 11, 2025 (GLOBE NEWSWIRE) -- Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC) (“the Company”), a global provider of IT consulting services and end-to-end integration and application development platforms solutions, announced today its financial results for the fourth quarter and full year ended December 31, 2024.

Summary Results for the Fourth Quarter 2024 (USD in millions, except per share data)

 GAAP  Non-GAAP 
 Q4 2024Q4 2023% Change Q4 2024Q4 2023% Change
Revenues$142.6 $125.5 13.6%  $142.6 $125.5 13.6% 
Gross profit$42.0 $37.0 13.5%  $43.2 $38.6 11.9% 
Gross margin 29.4%  29.4% -   30.3%  30.8% (50) bps 
Operating income$16.7 $13.0 28.6%  $18.8 $17.7 6.1% 
Operating margin 11.7%  10.3% 140 bps   13.2%  14.1% (90) bps 
Net income (*)$10.6 $8.5 25.2%  $11.5 $11.6 (0.5%) 
Diluted EPS$0.22 $0.17 29.4%  $0.24 $0.24 - 
        
(*) Attributable to Magic Software’s shareholders.     


Financial Highlights for the
Fourth Quarter Ended December 31, 2024

  • Revenues for the fourth quarter of 2024 increased by 13.6% to $142.6 million, compared to $125.5 million in the same period of the previous year.
  • Operating income for the fourth quarter of 2024 increased by 28.6% to $16.7 million, compared to $13.0 million in the same period of the previous year.
  • Non-GAAP operating income for the fourth quarter of 2024 increased by 6.1% to $18.8 million, compared to $17.7 million in the same period of the previous year.
  • Net income attributable to Magic Software’s shareholders for the fourth quarter of 2024 increased by 25.2% to $10.6 million, or $0.22 per fully diluted share, compared to $8.5 million, or $0.17 per fully diluted share, in the same period of the previous year.
  • Non-GAAP net income attributable to Magic Software’s shareholders for the fourth quarter of 2024 decreased by 0.5% to $11.5 million, or $0.24 per fully diluted share, compared to $11.6 million, or $0.24 per fully diluted share, in the same period of the previous year.

Summary Results for the Full Year Ended December 31, 2024 (USD in millions, except per share data)

 GAAP  Non-GAAP 
 12M 202412M 2023% Change 12M 202412M 2023% Change
Revenues$552.5 $535.1 3.3%  $552.5 $535.1 3.3% 
Gross Profit$157.2 $153.0 2.7%  $162.6 $158.4 2.6% 
Gross Margin 28.4%  28.6% (20) bps   29.4%  29.6% (20) bps 
Operating Income$61.2 $57.1 7.2%  $73.6 $71.8 2.5% 
Operating Margin 11.1%  10.7% 40 bps   13.3%  13.4% (10) bps 
Net Income (*)$36.9 $37.0 (0.4%)  $45.7 $48.4 (5.7%) 
Diluted EPS$0.75 $0.75 -  $0.93 $0.99 (6.1%) 
        
(*) Attributable to Magic Software’s shareholders.     
        

Financial Highlights for the Year Ended December 31, 2024

  • Revenues for the year increased by 3.3% to $552.5 million compared to $535.1 million in 2023.
  • Operating income for the year increased by 7.2% to $61.2 million compared to $57.1 million in the prior year.
  • Non-GAAP operating income for the year increased by 2.5% to $73.6 million compared to $71.8 million in the prior year.
  • Net income attributable to Magic Software’s shareholders for the year decreased by 0.4% to $36.9 million, or $0.75 per fully diluted share, compared to $37.0 million, or $0.75 per fully diluted share, in the prior year.
  • Non-GAAP net income attributable to Magic Software’s shareholders for the year decreased by 5.7% to $45.7 million, or $0.93 per fully diluted share, compared to $48.4 million, or $0.99 per fully diluted share, in the prior year.
  • Cash flow from operating activities for the year ended December 31, 2024, amounted to $74.7 million compared to $69.0 million for the year ended December 31, 2023.
  • As of December 31, 2024, Magic’s cash, cash equivalents and short bank deposits amounted to $112.8 million.
  • Magic is introducing 2025 annual revenue guidance of between $593 million and $603 million (based on current currency exchange rates) reflecting an annual growth of 7.3% to 9.1% compared to prior year.

Declaration of Dividend for the Second Half of 2024

In accordance with its dividend distribution policy, the Company’s board of directors declared a semi-annual cash dividend in an amount of 32.7 cents per share and in an aggregate amount of approximately $16.1 million, which together with prior dividend distribution declared on November 18, 2024 and paid on January 8, 2025, amount to $27.6 million, reflecting approximately 75% of its distributable profits for the year.

The dividend is payable on May 7, 2025, to all of the Company’s shareholders of record at the close of trading on the NASDAQ Global Select Market on April 22, 2025.

In accordance with Israeli tax law, the dividend is subject to withholding tax at source at the rate of 30% (if the recipient of the dividend is at the time of distribution or was at any time during the preceding 12-month period the holder of 10% or more of the Company’s share capital) or 25% (for all other dividend recipients) of the dividend amount payable to each shareholder of record, subject to applicable exemptions.

The dividend will be paid in US dollars on the ordinary shares of Magic Software Enterprises that are traded both on the Tel Aviv Stock Exchange and the NASDAQ Global Select Market.

Guy Bernstein, Chief Executive Officer of Magic Software, said: "We are pleased to report strong results for the fourth quarter and full-year 2024, reflecting continued growth in Israel and stability in the U.S. market. Over the past year, we successfully navigated a dynamic business environment, adapting to market shifts through innovation and operational resilience. Our continued investment in cutting-edge digital and cloud transformation solutions has reinforced our position as a trusted partner for our clients. With a strengthening demand environment in the U.S. and a solid pipeline of opportunities, we are confident in our ability to sustain momentum and drive long-term profitability, delivering lasting value to our shareholders.”

“We are pleased to formally announce the signing of a Memorandum of Understanding for the commencement of a strategic business transaction involving the merger of Magic into Matrix I.T (TASE: MTRX), Israel’s leading IT Services company. This transaction, to the extent completed, constitutes a significant milestone in the history of both companies and represents a transformational event for the company. This Merger represents a transformative opportunity for both Magic and Matrix, creating a stronger and more diversified company, with enhanced capabilities to serve customers worldwide, drive innovation, and generate long-term value for shareholders. Magic remains committed to a seamless integration process, ensuring continued operational excellence and business continuity throughout the transition. The combined entity’s aggregate market value is expected to be $2.1 billion (approximately 7.7 billion ILS), a valuation that would place it among the largest publicly traded IT services companies in the U.S and in Europe.

Had the Companies already merged in 2024, the combined entity would have reported the following results in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board:

  • Revenues: $2.1 billion.
  • Gross profit: approximately $382 million (Gross margin: 18.6%).
  • Operating income: approximately $183 million (Operating margin: 8.9%).
  • Net income attributable to non-controlling interests: approximately $110.6 million (Net margin: 5.4%).

The combined entity is expected to operate in approximately 50 countries, serve around 6,000 active clients, and employ over 15,000 employees. We look forward to a promising future for the merged company, to the extent completed, and are excited to embark on this new chapter together."

Conference Call Details

Magic Software’s management will host a conference call on Wednesday, March 12, 2025, at 11:00 am Eastern Daylight Time (17:00 Israel Daylight Time) to review and discuss Magic Software’s results.

To participate, please call one of the following teleconferencing numbers. Please begin placing your calls at least 5 minutes before the conference call commences. If you are unable to connect using the toll-free numbers, call the international dial-in number.

NORTH AMERICA: +1-866-652-8972

UK: 0-800-917-9141

ISRAEL: 03-918-0650

ALL OTHERS: +972-3-918-0650

For those unable to join the live call, a replay of the call will be available in the Investor Relations section of Magic Software’s website, www.magicsoftware.com.

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP operating income, non-GAAP net income attributable to Magic Software’s shareholders and non-GAAP basic and diluted earnings per share.

Magic Software believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Magic Software’s financial condition and results of operations. Magic Software’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods for trend analyses, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. These measures are used in financial reports prepared for management and in quarterly financial reports presented to the Company’s board of directors. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

Management of the Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures together with GAAP results. Magic Software urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company’s business.

Non-GAAP measures used in this press release are included in the financial tables of this release. These non-GAAP measures exclude the following items:

  • Amortization of purchased intangible assets and other related costs;
  • In-process research and development capitalization and amortization;
  • Cost of share-based payment;
  • Costs related to acquisition of new businesses;
  • The related tax, non-controlling interests’ effects of the above items;
  • Change in valuation of contingent consideration related to acquisitions;
  • Change in deferred tax assets on carry forward tax losses.

Reconciliation of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included in the financial tables of this release.

About Magic Software Enterprises

Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC) is a global provider of end-to-end integration and application development platforms solutions and IT consulting services.

For more information, visit www.magicsoftware.com.

Forward Looking Statements

Some of the statements in this press release may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities and Exchange Act of 1934 and the United States Private Securities Litigation Reform Act of 1995. Words such as “will,” “look forward”, “expect,” “believe,” “guidance” and similar expressions are used to identify these forward-looking statements (although not all forward-looking statements include such words). These forward-looking statements, which may include, without limitation, projections regarding our future performance and financial condition, are made based on management’s current views and assumptions with respect to future events. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward-looking statement. These statements speak only as of the date they were made, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. We operate in a changing environment. New risks emerge from time to time and it is not possible for us to predict all risks that may affect us. For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in our Annual Report on Form 20-F for the year ended December 31, 2023, which filed on May 13, 2024, and subsequent reports and filings made from time to time with the Securities and Exchange Commission.

Magic® is a registered trademark of Magic Software Enterprises Ltd. All other product and company names mentioned herein are for identification purposes only and are the property of, and might be trademarks of, their respective owners.

Press Contact:

Ronen Platkevitz
Magic Software Enterprises
ir@magicsoftware.com

         
MAGIC SOFTWARE ENTERPRISES LTD.        
CONDENSED CONSOLIDATED STATEMENTS OF INCOME      
U.S. Dollars in thousands (except per share data)       
         
  Three months ended  Year ended
  December 31, December 31,
   2024   2023   2024   2023 
  Unaudited Unaudited
Revenues $142,582  $125,545  $552,520  $535,052 
Cost of Revenues  100,627   88,585   395,342   382,065 
Gross profit   41,955   36,960   157,178   152,987 
Research and development, net  3,988   2,703   12,661   10,328 
Selling, marketing and general and administrative expenses 21,267   21,274   83,280   85,551 
Total operating expenses  25,255   23,977   95,941   95,879 
Operating income   16,700   12,983   61,237   57,108 
Financial expenses, net  (1,999)  (1,899)  (6,242)  (4,616)
Income before taxes on income  14,701   11,084   54,995   52,492 
Taxes on income  2,286   1,724   11,328   9,934 
Net income $ 12,415  $ 9,360  $ 43,667  $ 42,558 
Share of loss of a company accounted for at equity, net  (108)  (56)  (376)  (56)
Net income attributable to non-controlling interests  (1,685)  (821)  (6,408)  (5,471)
Net income attributable to Magic's shareholders  $ 10,622  $ 8,483  $ 36,883  $ 37,031 
         
Weighted average number of shares used in        
computing net earnings per share        
         
Basic  49,099   49,099   49,099   49,096 
         
Diluted  49,099   49,099   49,099   49,098 
         
Basic and diluted earnings per share attributable        
to Magic's shareholders $0.22  $0.17  $0.75  $0.75 
         


MAGIC SOFTWARE ENTERPRISES LTD.        
RECONCILIATION OF GAAP AND NON-GAAP RESULTS       
U.S. Dollars in thousands (except per share data)        
         
  Three months ended  Year ended
  December 31, December 31,
   2024   2023   2024   2023 
  Unaudited Unaudited
         
GAAP gross profit $ 41,955  $ 36,960  $ 157,178  $ 152,987 
Amortization of capitalized software and acquired technology 949   1,222   4,214   4,288 
Amortization of other intangible assets  315   447   1,250   1,173 
Non-GAAP gross profit $ 43,219  $ 38,629  $ 162,642  $ 158,448 
         
         
GAAP operating income $ 16,700  $ 12,983  $ 61,237  $ 57,108 
Gross profit adjustments  1,264   1,669   5,464   5,461 
Amortization of other intangible assets  2,219   1,888   7,810   7,988 
Increase (decrease) in valuation of contingent  (1,136)  (142)    
consideration related to acquisitions    (488)  240 
Capitalization of software development  (443)  (842)  (2,650)  (3,183)
Costs related to acquisitions  268   152   602   372 
Cost of share-based payment  (119)  1,967   1,597   3,798 
Non-GAAP operating income $ 18,753  $ 17,675  $ 73,572  $ 71,784 
         
         
GAAP net income attributable to Magic's shareholders $ 10,622  $ 8,483  $ 36,883  $ 37,031 
Operating income adjustments  2,053   4,692   12,335   14,676 
Expenses attributed to non-controlling interests  (477)  (709)  (1,791)  (1,713)
and redeemable non-controlling interests    
Increase in valuation of consideration  529   34   761   290 
related to acquisitions    
Deferred taxes on the above items  (1,187)  (899)  (2,538)  (1,879)
Non-GAAP net income attributable to Magic's shareholders$ 11,540  $ 11,601  $ 45,650  $ 48,405 
         
         
Non-GAAP basic and diluted net earnings per share $0.24  $0.24  $0.93  $0.99 
         
Weighted average number of shares used in computing basic       
net earnings per share  49,099   49,099   49,099   49,096 
         
Weighted average number of shares used in computing diluted       
net earnings per share  49,099   49,099   49,099   49,098 


                
Summary of Non-GAAP Financial Information               
U.S. Dollars in thousands (except per share data)               
                
                
 Three months ended  Year ended
 December 31, December 31,
  2024   2023   2024   2023 
 Unaudited Unaudited Unaudited Unaudited
                
Revenues$142,582 100.0% $125,545 100.0% $552,520 100% $535,052 100%
Gross profit 43,219 30.3%  38,629 30.8%  162,642 29.4%  158,448 29.6%
Operating income 18,753 13.2%  17,675 14.1%  73,572 13.3%  71,784 13.4%
Net income attributable to               
Magic's shareholders 11,540 8.1%  11,601 9.2%  45,650 8.3%  48,405 9.0%
                
Basic and diluted earnings per share$0.24   $0.24   $0.93   $0.99  
                


     
MAGIC SOFTWARE ENTERPRISES LTD.    
CONDENSED CONSOLIDATED BALANCE SHEETS   
U.S. Dollars in thousands    
 December 31, December 31, 
  2024  2023 
 Unaudited Unaudited 
     
ASSETS    
CURRENT ASSETS:    
Cash and cash equivalents$112,779 $105,943 
Short-term bank deposits 51  751 
Trade receivables, net 139,569  131,098 
Other accounts receivable and prepaid expenses 23,800  18,833 
Total current assets 276,199  256,625 
     
LONG-TERM ASSETS:    
Deferred tax assets 4,895  6,729 
Right-of-use assets 24,707  25,718 
Other long-term receivables and Investments in companies accounted for at equity 9,261  8,623 
Property and equipment, net 7,467  7,988 
Intangible assets and goodwill, net 217,802  216,723 
Total long term assets 264,132  265,781 
     
TOTAL ASSETS$540,331 $522,406 
     
LIABILITIES AND EQUITY    
     
CURRENT LIABILITIES:    
Short-term debt$23,169 $28,941 
Trade payables 28,920  28,415 
Dividend payable to Magic Software shareholders 11,587  - 
Accrued expenses and other accounts payable 58,042  41,492 
Current maturities of lease liabilities 4,818  4,406 
Liability in respect of business combinations 2,654  6,656 
Put options of non-controlling interests 20,066  18,252 
Deferred revenues and customer advances 21,031  13,537 
Total current liabilities 170,287  141,699 
     
LONG TERM LIABILITIES:    
Long-term debt 36,125  52,267 
Deferred tax liability 7,848  11,610 
Long-term lease liabilities 22,040  23,101 
Long-term liability in respect of business combinations 1,781  1,049 
Put options of non-controlling interests -  620 
Accrued severance pay, net 1,181  1,116 
Total long term liabilities 68,975  89,763 
     
     
EQUITY:    
Magic Software Enterprises shareholders' equity 277,190  265,981 
Non-controlling interests 23,879  24,963 
Total equity 301,069  290,944 
     
TOTAL LIABILITIES AND EQUITY$540,331 $522,406 
     


MAGIC SOFTWARE ENTERPRISES LTD.   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS   
U.S. Dollars in thousands   
    
 Year ended December 31,
  2024   2023 
 Unaudited
Cash flows from operating activities:   
    
Net income$ 43,291  $ 42,502 
Adjustments to reconcile net income to net cash provided   
by operating activities:   
Depreciation and amortization 20,823   20,553 
Cost of share-based payment 1,607   3,798 
Change in deferred taxes, net (1,564)  (3,238)
Payments of deferred and contingent consideration related to acquisitions (922)  (6,572)
Capital gain on sale of fixed assets 7   (42)
Amortization of premium and accrued interest on debt instruments   
at fair value through other comprehensive income (27)  (114)
Effect of exchange rate on of cash and cash equivalents held (82)  
in currencies other than the functional currency  285 
Changes in value of short-term and long-term loans from banks   
and others and deposits, net (676)  1,533 
Working capital adjustments:   
Trade receivables (4,339)  18,426 
Other current and long-term accounts receivable (4,990)  (5,586)
Trade payables 677   858 
Accrued expenses and other accounts payable 13,279   (7,190)
Deferred revenues 7,609   3,779 
Net cash provided by operating activities  74,693   68,992 
    
Cash flows from investing activities:   
    
Payments for business acquisitions, net of cash acquired (Appendix A) (12,507)  (14,244)
Loans to related party -   909 
Proceeds from sale of property, plant and equipment 45   54 
Payments to former shareholders of consolidated company -   (583)
Cash paid in conjunction with deferred payments and contingent liabilities related to business combinations (6,631)  (11,320)
Purchase of property and equipment (1,535)  (1,618)
Change in marketable securities 585   (1,243)
Change in short-term and long-term deposits 482   4,110 
Capitalization of software development (2,650)  (3,183)
Investment in a company accounted for at equity (198)  (498)
Net cash used in investing activities  (22,409)  (27,616)
    
Cash flows from financing activities:   
    
Exercise of employees’ stock options -   22 
Dividend paid to non-controlling interests (7,870)  (4,055)
Dividend to Magic’s shareholders (10,016)  (30,798)
Repayment of long-term loans from banks and others (33,695)  (20,994)
Receipt of long-term loans from banks and others 12,603   49,465 
Repayment of lease liabilities (6,029)  (5,690)
Purchase of non-controlling interest (314)  - 
Proceeds from sale of non-controlling interest 176   - 
Cash paid due to exercise of put option by non-controlling interests -   (5,243)
Net cash used in financing activities  (45,145)  (17,293)
    
    
Effect of exchange rate changes on cash and cash equivalents (303)  (1,202)
    
Increase in cash and cash equivalents 6,836   22,881 
Cash and cash equivalents at the beginning of the period 105,943   83,062 
Cash and cash equivalents at end of the period$ 112,779  $ 105,943 

FAQ

What are Magic Software's (MGIC) Q4 2024 revenue and earnings results?

Q4 2024 revenues increased 13.6% to $142.6 million, with net income rising 25.2% to $10.6 million ($0.22 per share).

What is the expected market value of Magic Software's merger with Matrix I.T?

The combined entity's market value is expected to be $2.1 billion, with projected annual revenues of $2.1 billion.

How much is Magic Software's (MGIC) latest dividend payment?

The company declared a semi-annual dividend of 32.7 cents per share, totaling $16.1 million, payable on May 7, 2025.

What is Magic Software's revenue guidance for 2025?

Magic Software projects 2025 revenues between $593-603 million, representing 7.3-9.1% growth compared to 2024.

What was Magic Software's (MGIC) operating cash flow for 2024?

Cash flow from operating activities for 2024 was $74.7 million, up from $69.0 million in 2023.
Magic Software Enterprises Ltd

NASDAQ:MGIC

MGIC Rankings

MGIC Latest News

MGIC Stock Data

576.43M
25.97M
47.1%
25.91%
0.03%
Information Technology Services
Technology
Link
Israel
Or Yehuda