Stagwell Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	2,909	2,841	2,527	2,688	1,469
Revenue Growth (YoY)	2.39%	12.43%	-5.98%	82.92%	65.46%
Cost of Revenue	1,846	1,843	1,621	1,674	906.86
Gross Profit	1,063	998.24	906	1,014	562.51
Selling, General & Admin	732.33	711.8	661.25	601.54	424.04
Depreciation & Amortization Expenses	171.25	151.65	142.83	131.27	77.5
Other Operating Expenses	0.47	1.72	11.4	122.18	16.24
Total Operating Expenses	904.04	865.17	815.48	854.99	517.78
Operating Income	159	133.07	90.53	159.23	44.73
Interest Expense	-96.44	-92.32	-90.64	-76.06	-31.89
Other Non-Operating Income (Expense)	6.22	-3.03	91.19	-7.58	46.73
Total Non-Operating Income (Expense)	-90.22	-95.35	0.54	-83.64	14.83
Pretax Income	68.79	37.72	91.07	75.59	59.56
Provision for Income Taxes	38.27	13.18	40.56	25.46	23.4
Net Income	29.1	2.26	0.13	19.92	21.04
Minority Interest in Earnings	1.53	22.79	41.51	30.13	14.88
Net Income to Common	29.1	2.26	0.13	19.92	21.04
Net Income Growth	1188.23%	1585.82%	-99.33%	-5.31%	-62.67%
Shares Outstanding (Basic)	221	111	117	124	90
Shares Outstanding (Diluted)	265	116	122	122	90
Shares Change (YoY)	128.53%	-5.25%	-	35.10%	24.11%
EPS (Basic)	0.13	0.02	-	0.16	-0.04
EPS (Diluted)	0.08	0.02	-	0.12	-0.04
EPS Growth	300.00%	-	-	-	-
Shares Outstanding	252.27	114.85	118.47	131.72	118.25
Free Cash Flow	247.29	123.95	66.77	324.92	192.06
Free Cash Flow Growth	99.51%	85.64%	-79.45%	69.18%	43.98%
Free Cash Flow Per Share	0.93	1.07	0.55	2.66	2.12
Gross Margin	36.54%	35.13%	35.85%	37.73%	38.28%
Operating Margin	5.47%	4.68%	3.58%	5.92%	3.04%
Profit Margin	1.05%	0.88%	1.65%	1.86%	2.44%
FCF Margin	8.50%	4.36%	2.64%	12.09%	13.07%
EBITDA	330.25	284.72	233.36	290.5	122.23
EBITDA Margin	11.35%	10.02%	9.23%	10.81%	8.32%
EBIT	159	133.07	90.53	159.23	44.73
EBIT Margin	5.47%	4.68%	3.58%	5.92%	3.04%
Effective Tax Rate	55.64%	34.94%	44.53%	33.69%	39.29%

Updated Mar 10, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q