Stagwell Inc. (STGW)

Nasdaq: STGW · Services-Advertising Agencies · New York, NY · filing with the SEC since 1997

Grade5.6

◀ Past 5.1● Present 6.4▶ Future 5.1

Overview Business Financials Grade Forecast Sentiment Ownership People Filings Patents Chart

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.

Income statement, by fiscal year, newest first
Fiscal year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017	FY 2016
Period ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016
Report filed	Mar 13, 2026	Mar 11, 2025	Mar 11, 2024	Mar 6, 2023	Mar 17, 2022	Mar 16, 2021	Mar 5, 2020	Mar 18, 2019	Mar 1, 2018	Mar 1, 2017
Revenue	2,909,000	2,841,216	2,527,177	2,687,792	1,469,363	888,032^r	1,415,803	1,475,088^r	1,513,779	1,385,785
For lenders
Provision for credit losses	·	·	·	7,755	2,031	6,222	·	·	·	·
Cost of revenue	1,845,958	1,842,978	1,621,174	1,673,576	906,856	571,588^r	961,076	991,198	1,023,476	936,133
General and administrative	732,326	711,803	661,250	601,536	424,038	191,679^r	328,339	349,056	310,455	306,251
Total costs and expenses	2,749,999	2,708,148	2,436,650	2,528,564	1,424,637	804,292^r	1,336,343^r	1,473,654^r	1,381,820	1,337,354
Operating income	159,001	133,068	90,527	159,228	44,726	83,740^r	79,460^r	1,434^r	131,959	48,431
Interest expense	·	·	·	·	·	59,147	62,210	64,420	62,001	56,468
Share of profit of equity-method investments	111	503	-8,870	-79	-240	58^r	352	62	2,081	-309
Other income (expense), net	171	-1,372	-359	-4,975^r	7,020^r	544^r	-2,401	230	1,346	414
Total non-operating income (expense)	-90,215	-95,345	542	-83,643^r	14,832	-6,400^r	-58,593	-90,103	-44,881	-98,147
Income before income taxes	68,786	37,723	91,069	75,585^r	59,558	77,340^r	20,867^r	-88,669^r	87,078	-49,716
Income tax expense	38,271	13,182	40,557	25,462^r	23,398	5,937^r	10,316^r	29,615^r	-168,064	-9,404^r
Income from continuing operations	·	·	·	·	·	-243,150	-17,557^r	-138,362^r	205,594^r	-45,839^r
Income from discontinued operations	·	·	·	·	·	·	·	·	0	0
Net income including non-controlling interests	30,626	25,044	41,642	50,044^r	·	74,587^r	10,903^r	-118,222^r	257,223	-40,621^r
Net income to non-controlling interests	1,525	22,785	41,508	30,125^r	14,884	15,105^r	16,156	11,785	15,375	5,218
Net income	29,101	2,259	134	19,919^r	21,036	56,356^r	-5,253^r	-130,007^r	241,848	-45,839^r
Net income to common shareholders	·	·	·	·	-3,706	·	·	-132,088	205,594^r	-45,839
Earnings per share, basic	·	·	·	·	·	·	·	-2.31	3.72	-0.89
Earnings per share, diluted	·	·	·	·	·	·	·	-2.31	3.71	-0.89
Earnings per share, basic and diluted	·	·	·	·	·	·	·	-2.31	·	-0.89^r
Weighted average shares, basic	220,608,000	110,890,000	117,259,000	124,262,000	90,426,000^r	72,862,178	69,132,100	57,218,994	55,255,797	51,345,807
Weighted average shares, diluted	264,523,000	115,752,000	122,170,000	296,596,000	90,426,000^r	72,862,178	69,132,100	57,218,994	55,481,786	51,345,807
Weighted average shares, basic and diluted	·	·	·	·	·	·	·	·	·	51,345,807

As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 3-for-2 split.A dot is a line not tagged for that period. ^r restated by the company in a later report; ^b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.

What each line is, and the XBRL concept behind it

Revenue what customers paid for what it sold

us-gaap:Revenues
us-gaap:SalesRevenueServicesNet

Provision for credit losses set aside for loans that may not be repaidus-gaap:ProvisionForLoanAndLeaseLosses

Cost of revenue what it cost to make or buy what it sold

us-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfServices

General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense

Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses

Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss

Interest expense what its borrowing costus-gaap:InterestExpenseDebt

Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments

Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense

Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense

Income before income taxes profit before tax

us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest

Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit

Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations

Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax

Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss

Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest

Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss

Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic

Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic

Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted

Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted

Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic

Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding

Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted

SI Assistanton STGW · research, not advice