Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsFlagged 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
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- 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- United States$2.25B77.2%-3.9% yoy
- Other Geographical Location$491M16.9%+44.9% yoy
- United Kingdom$172M5.9%+4.3% yoy
Members sum to the consolidated $2.91B for this period.
- United States$624M79.3%+11.9% yoy
- Other Geographical Location$117M14.9%+4.9% yoy
- United Kingdom$45.7M5.8%+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| Metric | Value | vs all filers | vs 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 filedPer 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 item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2020-03-31 | 72,397,661 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 2020-03-31 | 72,397,661 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 wordsBusiness 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.