Stagwell Inc. (STGW)
NASDAQ: STGW · Real-Time Price · USD
7.01
0.00 (0.00%)
At close: May 29, 2026, 4:00 PM EDT
6.70
-0.31 (-4.42%)
After-hours: May 29, 2026, 7:28 PM EDT
Stagwell Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,961 | 2,909 | 2,841 | 2,527 | 2,688 | 1,469 | |
Revenue Growth (YoY) | 4.91% | 2.39% | 12.43% | -5.98% | 82.92% | 65.46% |
Cost of Revenue | 1,893 | 1,846 | 1,843 | 1,621 | 1,674 | 906.86 |
Gross Profit | 1,068 | 1,063 | 998.24 | 906 | 1,014 | 562.51 |
Selling, General & Admin | 743.6 | 732.33 | 711.8 | 661.25 | 601.54 | 424.04 |
Depreciation & Amortization Expenses | 173.57 | 171.25 | 151.65 | 142.83 | 131.27 | 77.5 |
Other Operating Expenses | 0.47 | 0.47 | 1.72 | 11.4 | 122.18 | 16.24 |
Total Operating Expenses | 917.64 | 904.04 | 865.17 | 815.48 | 854.99 | 517.78 |
Operating Income | 150.36 | 159 | 133.07 | 90.53 | 159.23 | 44.73 |
Interest Expense | -96.35 | -96.44 | -92.32 | -90.64 | -76.06 | -31.89 |
Other Non-Operating Income (Expense) | 1.66 | 6.22 | -3.03 | 91.19 | -7.58 | 46.73 |
Total Non-Operating Income (Expense) | -94.68 | -90.22 | -95.35 | 0.54 | -83.64 | 14.83 |
Pretax Income | 55.67 | 68.79 | 37.72 | 91.07 | 75.59 | 59.56 |
Provision for Income Taxes | 33.66 | 38.27 | 13.18 | 40.56 | 25.46 | 23.4 |
Net Income | 19.05 | 29.1 | 2.26 | 0.13 | 19.92 | 21.04 |
Minority Interest in Earnings | 2.96 | 1.53 | 22.79 | 41.51 | 30.13 | 14.88 |
Net Income to Common | 19.05 | 29.1 | 2.26 | 0.13 | 19.92 | 21.04 |
Net Income Growth | 2952.08% | 1188.23% | 1585.82% | -99.33% | -5.31% | -62.67% |
Shares Outstanding (Basic) | 255 | 221 | 111 | 117 | 124 | 90 |
Shares Outstanding (Diluted) | 258 | 265 | 116 | 122 | 122 | 90 |
Shares Change (YoY) | 70.39% | 128.53% | -5.25% | - | 35.10% | 24.11% |
EPS (Basic) | 0.08 | 0.13 | 0.02 | - | 0.16 | -0.04 |
EPS (Diluted) | 0.07 | 0.08 | 0.02 | - | 0.12 | -0.04 |
EPS Growth | - | 300.00% | - | - | - | - |
Shares Outstanding | 246.42 | 252.27 | 114.85 | 118.47 | 131.72 | 118.25 |
Free Cash Flow | 274.06 | 247.29 | 123.95 | 66.77 | 324.92 | 192.06 |
Free Cash Flow Growth | 10.83% | 99.51% | 85.64% | -79.45% | 69.18% | 43.98% |
Free Cash Flow Per Share | 1.06 | 0.93 | 1.07 | 0.55 | 2.66 | 2.12 |
Gross Margin | 36.06% | 36.54% | 35.13% | 35.85% | 37.73% | 38.28% |
Operating Margin | 5.08% | 5.47% | 4.68% | 3.58% | 5.92% | 3.04% |
Profit Margin | 0.74% | 1.05% | 0.88% | 1.65% | 1.86% | 2.44% |
FCF Margin | 9.25% | 8.50% | 4.36% | 2.64% | 12.09% | 13.07% |
EBITDA | 323.93 | 330.25 | 284.72 | 233.36 | 290.5 | 122.23 |
EBITDA Margin | 10.94% | 11.35% | 10.02% | 9.23% | 10.81% | 8.32% |
EBIT | 150.36 | 159 | 133.07 | 90.53 | 159.23 | 44.73 |
EBIT Margin | 5.08% | 5.47% | 4.68% | 3.58% | 5.92% | 3.04% |
Effective Tax Rate | 60.46% | 55.64% | 34.94% | 44.53% | 33.69% | 39.29% |