STGW
Stagwell Inc
$7.59
-0.28 (-3.56%)
At close · Jul 14
Market Cap
$1.88B
Shares
247,854,366
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.91B
+2.4%
FY2025
Net Income
$29.1M
+1188.2%
FY2025
Gross Margin
36.54%
+1.4pp
FY2025
Operating Margin
5.47%
+0.8pp
FY2025
Diluted EPS
-$2.31
-162.3%
FY2018
Operating Cash Flow
$291.03M
+103.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $2.96B | $2.91B | $2.84B | $2.53B | $2.69B | $1.47B | $888.03M | $1.42B | $1.48B | $1.51B | $1.39B | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $46K | — | — | — | |
| — | $1.89B | $1.85B | $1.84B | $1.62B | $1.67B | $906.86M | $571.59M | $961.08M | $991.2M | $1.02B | $936.13M | — | — | — | — | — | — | — | |
| — | $1.07B | $1.06B | $998.24M | $906M | $1.01B | $562.51M | $316.44M | $454.73M | $483.89M | $490.3M | $449.65M | — | — | — | — | — | — | — | |
| — | — | 36.54% | 35.13% | 35.85% | 37.73% | 38.28% | 35.63% | 32.12% | 32.8% | 32.39% | 32.45% | — | — | — | — | — | — | — | |
| — | $743.6M | $732.33M | $711.8M | $661.25M | $601.54M | $424.04M | $191.68M | $328.34M | $349.06M | $310.46M | $306.25M | $322.21M | $290.07M | $355.96M | $281.17M | $217.43M | $151.02M | $131.31M | |
| — | — | $145.4M | $121.6M | $112.2M | $103.1M | $61.1M | — | $13.2M | $19.09M | $19.6M | $24.15M | $33.35M | $30.71M | $19.4M | $26.45M | $22.06M | $17.72M | $18.14M | |
| — | $173.57M | $171.25M | $151.65M | $142.83M | $131.27M | $77.5M | $41.03M | $38.33M | $46.2M | $43.47M | $46.45M | $52.22M | $47.17M | $36.14M | $42.45M | $39.66M | $34.16M | $34.22M | |
| — | $2.81B | $2.75B | $2.71B | $2.44B | $2.53B | $1.42B | $804.29M | $1.34B | $1.47B | $1.38B | $1.34B | $1.25B | $1.14B | $1.1B | $990.94M | $923.81M | $657.29M | $513.78M | |
| — | $150.36M | $159M | $133.07M | $90.53M | $159.23M | $44.73M | $83.74M | $79.46M | $1.43M | $131.96M | $48.43M | $72.11M | $87.75M | -$34.59M | -$17.97M | $10.48M | $31.53M | $22.72M | |
| — | — | 5.47% | 4.68% | 3.58% | 5.92% | 3.04% | 9.43% | 5.61% | 0.1% | 8.72% | 3.49% | — | — | — | — | — | — | — | |
| — | $323.93M | $330.25M | $284.72M | $233.36M | $290.5M | $122.23M | $124.77M | $117.79M | $47.63M | $175.43M | $94.88M | $124.33M | $134.92M | $1.55M | $24.48M | $50.14M | $65.69M | $56.94M | |
| — | -$94.68M | -$90.22M | -$95.35M | $542K | -$83.64M | $14.83M | -$6.4M | -$58.59M | -$90.1M | -$44.88M | -$98.15M | -$89.53M | -$72.64M | -$103.26M | -$46.56M | -$43.12M | -$32.74M | -$23.69M | |
| — | -$9000 | $111K | $503K | -$8.87M | -$79K | -$240K | $58K | $352K | $62K | $2.08M | -$309K | $1.06M | $1.41M | $281K | $633K | $213K | $866K | -$8000 | |
| — | — | — | — | — | — | — | -$2.18M | -$2.05M | -$779K | — | — | — | — | — | — | — | — | — | |
| — | $55.67M | $68.79M | $37.72M | $91.07M | $75.59M | $59.56M | $77.34M | $20.87M | -$88.67M | $86.02M | -$49.72M | -$17.42M | $15.11M | -$137.85M | -$64.53M | -$32.64M | -$1.21M | -$977K | |
| — | $33.66M | $38.27M | $13.18M | $40.56M | $25.46M | $23.4M | $5.94M | $10.32M | $29.62M | -$168.36M | -$9.4M | $3.76M | $9.78M | -$4.37M | $9.55M | $41.74M | -$165K | $8.54M | |
| — | $19.05M | $29.1M | $2.26M | $134K | $19.92M | $21.04M | $56.36M | -$5.25M | -$130.01M | $241.85M | -$45.84M | -$35.45M | -$21.41M | -$148.86M | -$85.44M | -$84.67M | -$15.44M | -$18.32M | |
| — | — | 1% | 0.08% | 0.01% | 0.74% | 1.43% | 6.35% | -0.37% | -8.81% | 15.98% | -3.31% | — | — | — | — | — | — | — | |
| — | $2.96M | $1.53M | $22.79M | $41.51M | $30.13M | $14.88M | $15.11M | $16.16M | $11.79M | $15.38M | $5.22M | $9.05M | $6.89M | $6.46M | $6.86M | $8.43M | $10.38M | $5.57M | |
| — | — | — | — | — | — | -$3.71M | — | — | -$132.09M | $205.59M | -$45.84M | -$35.45M | -$2.8M | -$139.66M | -$80.31M | -$82.59M | -$10.56M | — | |
| — | $37.14M | $59.32M | -$8.45M | $2.55M | $9.72M | $15.76M | $53.57M | -$14.24M | -$123.33M | $241.72M | -$53.92M | -$21.45M | -$28.37M | -$142.22M | -$88.23M | -$84.18M | -$13.71M | -$17.57M | |
| USD/shares | — | — | — | — | — | — | — | — | — | -$2.31 | $3.72 | -$0.89 | -$0.71 | — | — | — | — | — | — |
| USD/shares | $0.98 – $1.12* | — | — | — | — | — | — | — | — | -$2.31 | $3.71 | -$0.89 | -$0.71 | — | — | — | — | — | — |
| shares | — | — | 220.61M | 110.89M | 117.26M | 124.26M | 90.43M | 72.86M | 69.13M | 57.22M | 55.26M | 51.35M | 49.88M | 49.55M | 47.11M | 46.09M | 43.68M | 28.16M | 27.4M |
| shares | — | — | 264.52M | 115.75M | 122.17M | 296.6M | 90.43M | 72.86M | 69.13M | 57.22M | 55.48M | 51.35M | 49.88M | 49.55M | 47.11M | 46.09M | 43.68M | 28.16M | 27.4M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $577.08M in buybacks, $183.71M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Advertising Agencies median 1.30×
EV/EBIT
—
Advertising Agencies median 17.80×
P/E (TTM)
—
Advertising Agencies median 38.57×
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Marketing Services | $1,134,821,000 | $1,077,607,000 | $1,013,269,000 | — | — | — | — | — |
| Media Commerce | $690,675,000 | $695,402,000 | $662,200,000 | — | — | — | — | — |
| Communications | $592,577,000 | $703,065,000 | $502,689,000 | — | — | — | — | — |
| Digital Transformation | $393,499,000 | $335,656,000 | $323,962,000 | — | — | — | — | — |
| The Marketing Cloud | $106,537,000 | $32,265,000 | $25,752,000 | — | — | — | — | — |
| All Other | — | — | — | — | — | — | $330,534,000 | $346,594,000 |
| Integrated Networks Group A | — | — | — | — | — | — | $392,101,000 | $393,890,000 |
| Integrated Networks Group B | — | — | — | — | — | — | $531,717,000 | $551,317,000 |
| Media and Data Network | — | — | — | — | — | — | $161,451,000 | $183,287,000 |
| All Other | — | — | — | $19,962,000 | $25,842,000 | $21,260,000 | — | — |
| Brand Performance Network | — | — | — | $757,208,000 | $424,632,000 | $262,362,000 | — | — |
| Communications Network | — | — | — | $435,652,000 | $247,766,000 | $382,815,000 | — | — |
| Integrated Agencies Network | — | — | — | $1,474,970,000 | $771,123,000 | $221,595,000 | — | — |
| Corporate | — | — | — | $0 | — | — | — | — |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $2,245,529,000 | $2,336,988,000 | $2,058,883,000 | $2,218,681,000 | $1,219,816,000 | $804,418,000 | $1,116,045,000 | $1,152,399,000 |
| Other Geographical Location | $491,252,000 | $339,125,000 | $307,340,000 | $287,347,000 | $143,586,000 | $42,125,000 | — | — |
| United Kingdom | $172,219,000 | $165,103,000 | $160,954,000 | $181,764,000 | $105,961,000 | $41,489,000 | — | — |
| Canada | — | — | — | — | — | — | $105,067,000 | $124,001,000 |
| Other Geographical Location | — | — | — | — | — | — | $194,691,000 | $198,688,000 |
By Product & Service (USD)
| Component | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|
| Creativity and Communications | $1,328,916,000 | $1,167,432,000 | $1,222,289,000 | $591,062,000 | $152,499,000 | — | — |
| Digital Transformation | $718,371,000 | $636,657,000 | $773,677,000 | $373,657,000 | $374,689,000 | — | — |
| Performance Media and Data | $323,978,000 | $295,304,000 | $279,903,000 | $193,476,000 | $253,011,000 | — | — |
| Stagwell Marketing Cloud Group | $279,818,000 | $235,575,000 | $199,054,000 | $148,435,000 | — | — | — |
| Consumer Insights and Strategy | $190,133,000 | $192,209,000 | $212,869,000 | $162,733,000 | $107,833,000 | — | — |
| Automotive | — | — | — | — | — | $78,985,000 | $88,807,000 |
| Communications | — | — | — | — | — | $184,870,000 | $178,410,000 |
| Consumer Products | — | — | — | — | — | $167,324,000 | $162,524,000 |
| Financials | — | — | — | — | — | $112,351,000 | $110,069,000 |
| Food Beverage | — | — | — | — | — | $280,094,000 | $313,368,000 |
| Other | — | — | — | — | — | $133,980,000 | $150,913,000 |
| Technology | — | — | — | — | — | $118,169,000 | $104,479,000 |
| Transportation and Travel Lodging | — | — | — | — | — | $88,958,000 | $86,419,000 |
| Health Care | — | — | — | — | — | $102,221,000 | $127,547,000 |
| Retail | — | — | — | — | — | $148,851,000 | $152,552,000 |