Stagwell Inc. (STGW)
NASDAQ: STGW · Real-Time Price · USD
10.47
+0.52 (5.23%)
At close: Oct 30, 2026, 4:00 PM EDT
10.46
-0.01 (-0.10%)
After-hours: Oct 30, 2026, 7:47 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 | Sep '26 Sep 30, 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 |
| 3,114 | 2,909 | 2,841 | 2,527 | 2,688 | 1,469 | |
Revenue Growth | 7.74% | 2.39% | 12.43% | -5.98% | 82.92% | 65.46% |
Cost of Revenue | 1,992 | 1,846 | 1,843 | 1,621 | 1,674 | 906.86 |
Gross Profit | 1,122 | 1,063 | 998.24 | 906 | 1,014 | 562.51 |
Selling, General & Admin | 785.59 | 739.79 | 688.8 | 661.25 | 600.78 | 423.78 |
Other Operating Expenses | - | - | - | - | 2.87 | 0.04 |
Operating Expenses | 965.6 | 911.04 | 840.45 | 804.08 | 734.92 | 501.33 |
Operating Income | 156.31 | 152 | 157.79 | 101.92 | 279.3 | 61.18 |
Interest Expense | -94.02 | -96.44 | -92.32 | -90.64 | -76.06 | -32.19 |
Interest & Investment Income | - | - | - | - | - | 0.3 |
Earnings From Equity Investments | 0.61 | 0.11 | 0.5 | -8.87 | -0.08 | -0.24 |
Currency Exchange Gain (Loss) | -1.33 | -1.64 | -1.66 | -2.96 | -2.61 | -3.33 |
Other Non Operating Income (Expenses) | 2.31 | 0.17 | -1.37 | -0.36 | -5.73 | 6.76 |
EBT Excluding Unusual Items | 63.87 | 54.2 | 62.95 | -0.91 | 194.82 | 32.48 |
Impairment of Goodwill | - | - | - | - | -116.71 | - |
Gain (Loss) on Sale of Assets | -2.25 | -2.25 | - | 94.51 | - | 43.04 |
Asset Writedown | -1.22 | -0.47 | -1.72 | -11.4 | -2.6 | -16.2 |
Other Unusual Items | -15.87 | 17.4 | -23.01 | - | - | - |
Pretax Income | 44.54 | 68.9 | 38.23 | 82.2 | 75.51 | 59.32 |
Income Tax Expense | 31.97 | 38.27 | 13.18 | 40.56 | 25.46 | 23.4 |
Earnings From Continuing Operations | 12.57 | 30.63 | 25.04 | 41.64 | 50.04 | 35.92 |
Minority Interest in Earnings | -2.88 | -1.53 | -22.79 | -41.51 | -30.13 | -14.88 |
Net Income | 9.69 | 29.1 | 2.26 | 0.13 | 19.92 | 21.04 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 24.74 |
Net Income to Common | 9.69 | 29.1 | 2.26 | 0.13 | 19.92 | -3.71 |
Net Income Growth | -50.75% | 1188.23% | 1585.82% | -99.33% | - | - |
Shares Outstanding (Basic) | 248 | 221 | 111 | 117 | 124 | 90 |
Shares Outstanding (Diluted) | 250 | 265 | 116 | 122 | 297 | 90 |
Shares Change | 7.55% | 128.53% | -5.25% | -58.81% | 228.00% | - |
EPS (Basic) | 0.04 | 0.13 | 0.02 | 0.00 | 0.16 | -0.04 |
EPS (Diluted) | 0.04 | 0.08 | 0.02 | 0.00 | 0.12 | -0.04 |
EPS Growth | -31.52% | 324.61% | 1724.82% | -99.09% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 367.79 | 247.29 | 123.95 | 66.77 | 324.92 | 192.06 |
Free Cash Flow Per Share | 1.47 | 0.94 | 1.07 | 0.55 | 1.10 | 2.12 |
Gross Margin | 36.03% | 36.54% | 35.13% | 35.85% | 37.73% | 38.28% |
Operating Margin | 5.02% | 5.22% | 5.55% | 4.03% | 10.39% | 4.16% |
Profit Margin | 0.31% | 1.00% | 0.08% | 0.01% | 0.74% | -0.25% |
Free Cash Flow Margin | 11.81% | 8.50% | 4.36% | 2.64% | 12.09% | 13.07% |
EBITDA | 336.32 | 323.25 | 309.44 | 244.75 | 410.57 | 138.69 |
EBITDA Margin | 10.80% | 11.11% | 10.89% | 9.69% | 15.28% | 9.44% |
D&A For EBITDA | 180.01 | 171.25 | 151.65 | 142.83 | 131.27 | 77.5 |
EBIT | 156.31 | 152 | 157.79 | 101.92 | 279.3 | 61.18 |
EBIT Margin | 5.02% | 5.22% | 5.55% | 4.03% | 10.39% | 4.16% |
Effective Tax Rate | 71.78% | 55.55% | 34.48% | 49.34% | 33.72% | 39.45% |