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
Revenue	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%

Updated May 1, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q