Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Stagwell Inc STGW

· Technology · Services-Advertising Agencies

FY2025 10-K, filed 2026-03-13
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.8 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +2.4% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $247M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+2.4%
as of 2025-12-31
Latest annual operating margin
5.5%
as of 2025-12-31
Free cash flow
$247M
as of 2025-12-31
Debt / equity
1.75x
as of 2025-12-31
ROIC snapshot
5.9%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 10 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-13prior period 2024-12-31 from the same filingView filing
By geography
Revenue
  • United States$2.25B
    77.2%
    -3.9% yoy
  • Other Geographical Location$491M
    16.9%
    +44.9% yoy
  • United Kingdom$172M
    5.9%
    +4.3% yoy

Members sum to the consolidated $2.91B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-31prior period 2025-06-30 from the same filingView filing
  • United States$624M
    79.3%
    +11.9% yoy
  • Other Geographical Location$117M
    14.9%
    +4.9% yoy
  • United Kingdom$45.7M
    5.8%
    +20.0% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,119 US-listed filers · 815 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.9B
72ndof 3,301
top third
75thof 777
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
2.4%
37thof 3,135
middle third
31stof 742
bottom third
Operating margin
operating income ÷ revenue
5.5%
57thof 2,819
middle third
58thof 751
middle third
Net margin
net income ÷ revenue
1.0%
45thof 3,263
middle third
49thof 769
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
8.5%
62ndof 2,679
middle third
49thof 701
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
3.8%
49thof 3,577
middle third
50thof 719
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
1.9%
53rdof 2,895
middle third
67thof 728
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
92 days
13thof 2,398
bottom third
19thof 711
bottom third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
4.2×
32ndof 1,547
bottom third
19thof 338
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
10.0×
96thof 2,170
top third
94thof 413
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.5%
61stof 3,461
middle third
46thof 695
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
0.8%
58thof 2,960
middle third
57thof 610
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
10.00×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
0.8%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
140.95×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 41 changed periods, 30 largest shown
Line itemPeriodFirst reportedLatest filingChangeFilings
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2020-03-3172,397,661 shares
10-Q 2020-05-11
72,397,661,000 shares
10-Q 2021-05-10
+99900.0%first · latest · 3 filings carry it
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2020-03-3172,397,661 shares
10-Q 2020-05-11
72,397,661,000 shares
10-Q 2021-05-10
+99900.0%first · latest · 3 filings carry it
Intangibles
IntangibleAssetsNetExcludingGoodwill
balance at 2020-12-31$33.8M
10-K 2021-03-16
$186M
10-K 2022-03-17
+449.7%first · latest · 5 filings carry it
Net income
NetIncomeLoss
quarter 2020-09-30$4.08M
10-Q 2020-10-29
$17.8M
10-Q 2021-11-09
+336.9%first · latest · 3 filings carry it
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
fiscal year 2020-12-31$32.6M
10-K 2021-03-16
$138M
10-K 2023-03-06
+324.1%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2020-12-31-$45.8M
10-K 2021-03-16
$83.7M
10-K 2023-03-06
+283.0%first · latest · 3 filings carry it
Share repurchases
PaymentsForRepurchaseOfCommonStock
fiscal year 2022-12-31$18.7M
10-K 2023-03-06
$70.3M
10-K 2025-03-11
+275.2%first · latest · 3 filings carry it
Share repurchases
PaymentsForRepurchaseOfCommonStock
quarter 2023-03-31$8.26M
10-Q 2023-05-09
$26.1M
10-Q 2024-05-02
+216.2%first · latest
Net income
NetIncomeLoss
quarter 2023-03-31$443K
10-Q 2023-05-09
$1.39M
10-Q 2024-05-02
+213.5%first · latest · 3 filings carry it
Net income
NetIncomeLoss
quarter 2021-06-30$6.11M
10-Q 2021-08-05
$17.3M
10-Q 2022-08-05
+184.1%first · latest
Stockholders' equity
StockholdersEquity
balance at 2020-12-31-$450M
10-K 2021-03-16
$359M
10-K 2022-03-17
+179.7%first · latest · 5 filings carry it
Net income
NetIncomeLoss
fiscal year 2020-12-31-$229M
10-K 2021-03-16
$56.4M
10-K 2023-03-06
+124.6%first · latest · 3 filings carry it
Stock-based compensation
ShareBasedCompensation
quarter 2020-09-30$6.46M
10-Q 2020-10-29
$0
10-Q 2021-11-09
-100.0%first · latest
Stock-based compensation
ShareBasedCompensation
fiscal year 2020-12-31$14.2M
10-K 2021-03-16
$0
10-K 2022-03-17
-100.0%first · latest
Stock-based compensation
ShareBasedCompensation
quarter 2021-03-31-$1.96M
10-Q 2021-05-10
$0
10-Q 2022-05-10
+100.0%first · latest
Stock-based compensation
ShareBasedCompensation
quarter 2021-06-30$6.94M
10-Q 2021-08-05
$0
10-Q 2022-08-05
-100.0%first · latest
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2021-03-31$47.1M
10-Q 2021-05-10
$5.77M
10-Q 2022-05-10
-87.7%first · latest
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
fiscal year 2020-12-31$24.3M
10-K 2021-03-16
$4.69M
10-K 2023-03-06
-80.7%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2021-03-31$27.7M
10-Q 2021-05-10
$6.01M
10-Q 2022-05-10
-78.3%first · latest
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
quarter 2021-03-31$13.4M
10-Q 2021-05-10
$3.31M
10-Q 2022-05-10
-75.3%first · latest
Total liabilities
Liabilities
balance at 2020-12-31$1.89B
10-K 2021-03-16
$615M
10-K 2022-03-17
-67.5%first · latest · 5 filings carry it
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
fiscal year 2021-12-31$22.6M
10-K 2022-03-17
$8.8M
10-K 2024-03-11
-61.1%first · latest · 3 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2020-12-31$60.8M
10-K 2021-03-16
$92.5M
10-K 2022-03-17
+52.2%first · latest · 5 filings carry it
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
quarter 2025-03-31$3.91M
10-Q 2025-05-08
$5.77M
10-Q 2026-05-01
+47.6%first · latest
Goodwill
Goodwill
balance at 2020-12-31$668M
10-K 2021-03-16
$352M
10-K 2024-03-11
-47.4%first · latest · 7 filings carry it
Revenue
Revenues
quarter 2021-03-31$308M
10-Q 2021-05-10
$181M
10-Q 2022-05-10
-41.1%first · latest
Receivables
AccountsReceivableNetCurrent
balance at 2020-12-31$375M
10-K 2021-03-16
$226M
10-K 2022-03-17
-39.8%first · latest · 5 filings carry it
Revenue
Revenues
quarter 2021-06-30$346M
10-Q 2021-08-05
$210M
10-Q 2022-08-05
-39.4%first · latest
Total assets
Assets
balance at 2020-12-31$1.51B
10-K 2021-03-16
$1.01B
10-K 2022-03-17
-32.9%first · latest · 5 filings carry it
Net income
NetIncomeLoss
quarter 2023-06-30-$4.69M
10-Q 2023-08-08
-$3.19M
10-Q 2024-08-01
+31.9%first · latest · 3 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260731View filing
Business combinations · 2,809 characters as filed

Acquisition Acquisition of Wavelength On January 30, 2026, the Company acquired the net assets of Wavelength Strategy LLC (Wavelength), a digital advocacy and communications company, for $10.2 million, consisting of $4.6 million paid in cash, and $5.6 million paid in 863,624 shares of the Companys Class A Common Stock, subject to post-closing adjustments. In connection with the acquisition, the sellers are eligible to receive contingent consideration up to a maximum value of $24.8 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A Common Stock, at the Companys discretion. The excess of purchase consideration over the fair value of the net assets acquired was recorded as goodwill, which is primarily attributable to the assembled workforce of Wavelength and expected growth related to new customer relationships. Trade names of less than $1.0 million, Customer relationships of $3.4 million, and Goodwill of $6.3 million were assigned to the Communications reportable segment. The goodwill is fully deductible for income tax purposes. The purchase price accounting is not yet final as the Company may still make adjustments due to changes in post-closing adjustments. The unaudited pro forma revenue and net income in 2026 was not materially different from the actual amounts of revenue and net income reported for the three and six months ended June 30, 2026. Further, there were no material post-clos

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 4,850 characters as filed

7. Debt The following tables present the Companys indebtedness as reported on the Unaudited Consolidated Balance Sheets as of June 30, 2026 and December 31, 2025: June 30, 2026 December 31, 2025 (dollars in thousands) Credit Agreement $ 359,979 $ 237,326 5.625% Notes 1,100,000 1,100,000 Debt issuance costs (9,867) (11,313) Total long-term debt $ 1,450,112 $ 1,326,013 Interest expense related to long-term debt included in Interest expense, net on the Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2026 was $22.6 million , and $45.0 million , respectively, and for the three and six months ended June 30, 2025 was $23.7 million, and $46.4 million, respectively. The amortization of debt issuance costs included in Interest expense, net on the Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2026 was $0.7 million , and $1.4 million , respectively, and for the three and six months ended June 30, 2025 was $0.7 million, and $1.4 million, respectively. Revolving Credit Agreement The Company is party to a senior secured revolving credit facility with a five-year maturity with a syndicate of banks (as amended the Credit Agreement). On March 27, 2026, the Company entered into Amendment No. 2 to the Second Amended and Restated Credit Agreement that modified certain provisions of the Credit Agreement to expand the Companys ability to borrow under its revolving credit facility in non-U.S. dollar currencies.

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 3,263 characters as filed

10. Share Capital Class A Common Stock There are 1.0 billion shares of Class A Common Stock authorized, of which 244.4 million shares were issued and outstanding as of June 30, 2026. Each share of Class A Common Stock carries one vote and represents an economic interest in the Company. Class C Common Stock There are 250.0 million shares of Class C Common Stock authorized as of June 30, 2026. There were no shares of Class C Common Stock outstanding as of June 30, 2026 . Class A Common Stock Repurchases The Company may purchase shares of outstanding Class A Common Stock under its Repurchase Program. Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices, including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Exchange Act, as amended, in privately negotiated transactions, or through other means, provided they are determined to be in the best interests of our Company and our stockholders and subject to compliance with the provisions of applicable law, including the Delaware General Corporate Law and securities laws. The timing and number of shares repurchased under the Repurchase Program will depend on a variety of factors, including the performance of our stock price, general market and economic conditions, regulatory requirements, the availability of funds, dilution, including from our equity incentive plans and employee stock purchase plan, and ot

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 3,658 characters as filed

11. Fair Value Measurements A fair value measurement assumes a transaction to sell an asset or transfer a liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as considers counterparty credit risk in its assessment of fair value. The hierarchy for observable and unobservable inputs used to measure fair value into three broad levels are described below: Level 1 - Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. Level 2 - Observable prices that are based on inputs not quoted on active markets, but corroborated by market data. Level 3 - Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs. Financial Instruments that are not Measured at Fair Value on a Recurring Basis The following table presents certain information for our financial liability that is not measured at fair value on a recurring basis as of June 30, 2026 and December 31, 2025: June 30, 2026 December 31, 2025 Carrying Amount Fair Value Carrying Amount Fair Value (dollars in thousands) 5.625% Notes $

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 4,227 characters as filed

13. Income Taxes Our tax provision for interim periods is determined using an estimated annual effective tax rate, adjusted for discrete items arising in interim periods. For the three months ended June 30, 2026, the Company had an income tax benefit of $0.3 million (on a pre-tax loss of $9.2 million resulting in an effective tax rate of 3.8%) compared to income tax expense for the three months ended June 30, 2025 of $2.7 million (on a pre-tax loss of $2.0 million resulting in an effective tax rate of (134.9)%). The effective tax rate increased by 138.7 percentage points compared to the prior year period, primarily due to (i) a 73.3 percentage point increase from additional pre-tax losses, which were not subject to valuation allowances, for which we recorded an additional $1.4 million tax benefit; (ii) a 31.9 percentage point increase related to a reduction in shortfall of deductions for stock-based compensation expense vested during the year for which we recorded $0.9 million less tax expense and (iii) a 33.5 percentage point increase related to a decrease in interest and penalties for which we recorded $0.7 million less tax expense. For the six months ended June 30, 2026, the Company had an income tax benefit of $3.2 million (on a pre-tax loss of $26.0 million resulting in an effective tax rate of 12.5%) compared to income tax expense for the six months ended June 30, 2025 of $4.4 million (on a pre-tax loss of $5.6 million resulting in an effective tax rate of (78.7)%). The

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 2,085 characters as filed

2. New Accounting Pronouncements In December 2025, the Financial Accounting Standards Board (FASB) issued ASU 2025-11, Interim Reporting (Topic 270): Improvements to Interim Disclosure Requirements (ASU 2025-11), to enhance the transparency and consistency of interim financial reporting by clarifying and expanding certain disclosure requirements in interim periods. ASU 2025-11 is effective for annual periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. The Company does not expect the adoption of ASU 2025-11 to have a material impact on its consolidated financial statements or related disclosures, as the Company already complies with the applicable interim disclosure requirements of Regulation S-X. In September 2025, the FASB issued ASU 2025-06, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40) Targeted Improvements to the Accounting for Internal-Use Software (ASU 2025-06), to clarify the scope, capitalization criteria, and disclosure requirements for software costs that are accounted for under Subtopic 350-40 (referred to as internal-use software). ASU 2025-06 is effective for annual periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. The Company is evaluating the impact of these new requirements on the accounting for its internal-use software. In November 2024, the FASB issued ASU 2024-03, Income StatementReporting Comprehensive Income -

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,723 characters as filed

4. Revenue Disaggregated Revenue Data The Company provides a broad range of services to a large base of clients across each of its segments globally. The primary source of revenue is from Brand arrangements in the form of fees for services performed, commissions, and performance incentives or bonuses. Certain clients may engage with the Company in various geographic locations, across multiple disciplines, and through multiple Brands. Representation of a client rarely means that Stagwell handles marketing communications for all brands or product lines of the client in every geographical location. The Companys Brands often cooperate with one another through referrals and the sharing of economics, services and expertise, which enables Stagwell to service clients varied marketing needs by crafting custom integrated solutions. As of June 30, 2026, Stagwells Brands were located in the United States, the United Kingdom, and at least 33 other countries around the world. The Company continues to expand its global footprint to support clients in international markets. The following table presents revenue disaggregated by geography based on where the services are performed for the three and six months ended June 30, 2026 and 2025: Three Months Ended June 30, Six Months Ended June 30, Geographical Location Reportable Segment 2026 2025 2026 2025 (dollars in thousands) United States All $ 623,876 $ 557,395 $ 1,168,423 $ 1,070,013 United Kingdom All (except Digital Transformation) 45,652 38

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 17,649 characters as filed

14. Segment Information The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (CODM), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics. All segments follow the same basis of presentation and accounting policies as those described throughout the Notes included herein. The CODM uses Adjusted EBITDA as a key metric to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions. Adjusted EBITDA is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense, income tax expense or benefit, equity in income or loss of non-consolidated entities and net income or loss attributable to noncontrolling and redeemable noncontrolling interest holde

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.