|
|
|
|
|||||
|
|
|
Q3 YoY Revenue Growth of 4%, Q3 YoY Net Revenue Growth of 6%
Q3 YoY Net Revenue Growth excluding Advocacy of 10%, Digital Transformation Net Revenue Growth of 12%, Marketing Services Net Revenue Growth of 9%
Q3 Net Income Attributable to Stagwell Inc. Common Shareholders of $25 million; Q3 Adjusted EBITDA of $115 million; Q3 Adjusted EBITDA ex. Advocacy YoY Growth of 23% to $103 million
Q3 EPS of $0.09; Adjusted EPS of $0.24
YTD Increase in Cash Flow from Operations of $100 million Over Prior Year Period
Net New Business of $122 million in Q3; LTM Net New Business of $472 million
Announced a Groundbreaking Partnership with Palantir
Guidance for 2025 of Total Net Revenue Growth of ~8%; Adjusted EBITDA of $410 million to $460 million; Free Cash Flow Conversion in excess of 45%
NEW YORK, Nov. 6, 2025 /PRNewswire/ -- (NASDAQ: STGW) -- Stagwell Inc. ("Stagwell") today announced financial results for the three and nine months ended September 30, 2025.
THIRD QUARTER RESULTS:
See "Non-GAAP Financial Measures" below for explanations and reconciliations of the Company's non-GAAP financial measures.
Mark Penn, Chairman and CEO of Stagwell, said, "With double-digit growth in non-advocacy work, strong organic growth in nearly all areas, enhanced cash flow and increased non-advocacy margin, this quarter again demonstrates how Stagwell is a winner in an industry undergoing significant transformation. Our newly announced partnership with Palantir is yet another example of how Stagwell is a leader in the application of AI for marketing."
Ryan Greene, Chief Financial Officer, commented: "While achieving significant growth, we're successfully trimming our costs. An active focus on labor efficiency and cost discipline resulted in a 19% adjusted EBITDA margin, and drove an impressive 9% year-over-year increase in adjusted EPS to $0.24, even with the cyclical advocacy pullback. The momentum we've built through the third quarter gives us confidence in a strong finish to the year."
Financial Outlook
2025 financial guidance is as follows:
|
* The Company has excluded a quantitative reconciliation with respect to the Company's 2025 guidance under the "unreasonable efforts" exception in Item 10(e)(1)(i)(B) of Regulation S-K. See "Non-GAAP Financial Measures" below for additional information. |
Video Webcast
Management will host a video webcast on Thursday, November 6, 2025, at 8:30 a.m. (ET) to discuss results for Stagwell Inc. for the three and nine months ended September 30, 2025. The video webcast will be accessible at https://edge.media-server.com/mmc/p/xtchu5qq/. An investor presentation has been posted on our website at www.stagwellglobal.com and may be referred to during the webcast.
A recording of the webcast will be accessible one hour after the webcast and available for ninety days at www.stagwellglobal.com.
Stagwell Inc.
Stagwell is the challenger network built to transform marketing. We deliver scaled creative performance for the world's most ambitious brands, connecting culture-moving creativity with leading-edge technology to harmonize the art and science of marketing. Led by entrepreneurs, our specialists in 45+ countries are unified under a single purpose: to drive effectiveness and improve business results for their clients. Join us at www.stagwellglobal.com.
Contacts
For Investors:
Ben Allanson
[email protected]
For Press:
Beth Sidhu
[email protected]
Non-GAAP Financial Measures
In addition to its reported results, Stagwell Inc. has included in this earnings release certain financial results that the Securities and Exchange Commission (SEC) defines as "non-GAAP Financial Measures." Management believes that such non-GAAP financial measures, when read in conjunction with the Company's reported results, can provide useful supplemental information for investors analyzing period to period comparisons of the Company's results. Such non-GAAP financial measures include the following:
(1) Organic Net Revenue: "Organic net revenue growth" and "Organic net revenue decline" reflects the year-over-year change in the Company's reported net revenue attributable to the Company's management of the entities it owns. We calculate organic net revenue growth (decline) by subtracting the net impact of acquisitions (divestitures) and the impact of foreign currency exchange fluctuations from the aggregate year-over-year increase or decrease in the Company's reported net revenue. The net impact of acquisitions (divestitures) reflects the year-over-year change in the Company's reported net revenue attributable to the impact of all individual entities that were acquired or divested in the current and prior year. We calculate impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity's current period reported revenue as the impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present an amount equal to the entity's current year net revenue for the same period during which we didn't own the entity in the prior year as the impact of the acquisition in the current year. We calculate impact of a divestiture as follows: (a) for a divestiture in the current year, we present the entity's prior year net revenue for the same period during which we no longer owned it in the current year as impact of the divestiture in the current year; and (b) for a divestiture in the prior year, we present the entity's prior year net revenue for the period during which we owned it in the prior year as impact of the divestiture in the current year. We calculate the impact of any acquisition or divestiture without adjusting for foreign currency exchange fluctuations. The impact of foreign currency exchange fluctuations reflects the year-over-year change in the Company's reported net revenue attributable to changes in foreign currency exchange rates. We calculate the impact of foreign currency exchange fluctuations for the portion of the reporting period in which we recognized revenue from a foreign entity in both the current year and the prior year. The impact is calculated as the difference between (1) reported prior period net revenue (converted to U.S. dollars at historical foreign currency exchange rates) and (2) prior period net revenue converted to U.S. dollars at current period foreign exchange rates.
(2) Net New Business: Estimate of annualized revenue for new wins less annualized revenue for losses incurred in the period.
(3) Adjusted EBITDA: defined as Net income excluding non-operating income or expense to achieve operating income, plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items include restructuring costs, acquisition-related expenses, and non-recurring items.
(4) Adjusted Diluted EPS is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income attributable to Class C shareholders, excluding amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items, divided by (ii) the diluted weighted average shares outstanding. The diluted weighted average shares outstanding is calculated as (a) the diluted weighted average number of common shares outstanding plus (b) the shares of Class C Common Stock as if converted to shares of Class A Common Stock if not yet included because they were anti-dilutive. Other items includes restructuring costs, acquisition-related expenses, and non-recurring items, and subject to the anti-dilution rules.
(5) Free Cash Flow: defined as Adjusted EBITDA less capital expenditures, change in net working capital, cash taxes, interest, and distributions to minority interests, but excludes contingent M&A payments. Free Cash Flow Conversion is the percentage of adjusted EBITDA.
Included in this earnings release are tables reconciling reported Stagwell Inc. results to arrive at certain of these non-GAAP financial measures.
This document contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The Company's representatives may also make forward-looking statements orally or in writing from time to time. Statements in this document that are not historical facts, including, statements about the Company's beliefs and expectations, future financial performance, growth, and future prospects, the Company's strategy, business and economic trends and growth, technological leadership and differentiation, potential and completed acquisitions, anticipated and actual operating efficiencies and synergies and estimates of amounts for redeemable noncontrolling interests and deferred acquisition consideration, constitute forward-looking statements. Forward-looking statements, which are generally denoted by words such as "ability," "aim," "anticipate," "assume," "believe," "better," "build," "consider," "continue," "could," "develop," "drive," "enhance," "estimate," "expect," "focus," "forecast," "future," "grow," "guidance," "improve," "intend," "likely," "maintain," "may," "ongoing,", "outlook," "plan," "position," "possible," "potential," "probable," "project," "seek," "should," "target," "will," "would" or the negative of such terms or other variations thereof and terms of similar substance used in connection with any discussion of current plans, estimates and projections are subject to change based on a number of factors, including those outlined in this section.
Forward-looking statements in this document are based on certain key expectations and assumptions made by the Company. Although the management of the Company believes that the expectations and assumptions on which such forward-looking statements are based are reasonable, undue reliance should not be placed on the forward-looking statements because the Company can give no assurance that they will prove to be correct. The material assumptions upon which such forward-looking statements are based include, among others, assumptions with respect to general business, economic and market conditions, the competitive environment, anticipated and unanticipated tax consequences and anticipated and unanticipated costs. These forward-looking statements are based on current plans, estimates and projections, and are subject to change based on a number of factors, including those outlined in this section. These forward-looking statements are subject to various risks and uncertainties, many of which are outside the Company's control. Therefore, you should not place undue reliance on such statements. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update publicly any of them in light of new information or future events, if any.
Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statements. Such risk factors include, but are not limited to, the following:
Investors should carefully consider these risk factors, other risk factors described herein, and the additional risk factors outlined in more detail in our 2024 Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on March 11, 2025, and accessible on the SEC's website at www.sec.gov, under the caption "Risk Factors," and in the Company's other SEC filings.
|
SCHEDULE 1 STAGWELL INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (amounts in thousands, except per share amounts)
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue |
$ 742,998 |
|
$ 711,281 |
|
$ 2,101,556 |
|
$ 2,052,508 |
|
Operating Expenses |
|
|
|
|
|
|
|
|
Cost of services |
470,937 |
|
457,018 |
|
1,342,240 |
|
1,340,456 |
|
Office and general expenses |
166,422 |
|
176,440 |
|
528,845 |
|
507,916 |
|
Depreciation and amortization |
44,260 |
|
36,044 |
|
127,635 |
|
112,881 |
|
Impairment and other losses |
466 |
|
— |
|
466 |
|
1,715 |
|
|
682,085 |
|
669,502 |
|
1,999,186 |
|
1,962,968 |
|
Operating Income |
60,913 |
|
41,779 |
|
102,370 |
|
89,540 |
|
Other income (expenses): |
|
|
|
|
|
|
|
|
Interest expense, net |
(25,196) |
|
(23,781) |
|
(72,007) |
|
(68,279) |
|
Foreign exchange, net |
(366) |
|
1,312 |
|
(484) |
|
(2,301) |
|
Other, net |
(2,032) |
|
249 |
|
(2,143) |
|
(825) |
|
|
(27,594) |
|
(22,220) |
|
(74,634) |
|
(71,405) |
|
Income before income taxes and equity in earnings of non-consolidated affiliates |
33,319 |
|
19,559 |
|
27,736 |
|
18,135 |
|
Income tax expense |
9,555 |
|
5,691 |
|
13,950 |
|
9,441 |
|
Income before equity in earnings of non-consolidated affiliates |
23,764 |
|
13,868 |
|
13,786 |
|
8,694 |
|
Equity in income (loss) of non-consolidated affiliates |
(1) |
|
(4) |
|
18 |
|
503 |
|
Net income |
23,763 |
|
13,864 |
|
13,804 |
|
9,197 |
|
Net (income) loss attributable to noncontrolling and redeemable noncontrolling interests |
856 |
|
(10,593) |
|
2,637 |
|
(10,173) |
|
Net income (loss) attributable to Stagwell Inc. common shareholders |
$ 24,619 |
|
$ 3,271 |
|
$ 16,441 |
|
$ (976) |
|
Earnings (Loss) Per Common Share: |
|
|
|
|
|
|
|
|
Basic |
$ 0.10 |
|
$ 0.03 |
|
$ 0.08 |
|
$ (0.01) |
|
Diluted |
$ 0.09 |
|
$ 0.03 |
|
$ 0.04 |
|
$ (0.01) |
|
Weighted Average Number of Common Shares Outstanding: |
|
|
|
|
|
|
|
|
Basic |
255,952 |
|
108,198 |
|
210,139 |
|
111,436 |
|
Diluted |
259,583 |
|
112,190 |
|
266,773 |
|
111,436 |
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2 STAGWELL INC. UNAUDITED COMPONENTS OF NET REVENUE CHANGE (amounts in thousands)
|
|||||||||||||||
|
|
|
|
Net Revenue - Components of Change |
|
|
|
|
|
Change |
||||||
|
|
Three Months |
|
Foreign |
|
Net |
|
Organic (1) |
|
Total Change |
|
Three Months |
|
Organic |
|
Total |
|
|
|
|
|
|
|
||||||||||
|
Marketing Services |
$ 225,411 |
|
$ 989 |
|
$ 4,970 |
|
$ 14,724 |
|
$ 20,683 |
|
$ 246,094 |
|
6.5 % |
|
9.2 % |
|
Digital Transformation |
85,270 |
|
(99) |
|
4,356 |
|
5,849 |
|
10,106 |
|
95,376 |
|
6.9 % |
|
11.9 % |
|
Media & Commerce |
145,558 |
|
1,109 |
|
2,782 |
|
4,708 |
|
8,599 |
|
154,157 |
|
3.2 % |
|
5.9 % |
|
Communications |
112,563 |
|
214 |
|
7,291 |
|
(23,576) |
|
(16,071) |
|
96,492 |
|
(20.9) % |
|
(14.3) % |
|
The Marketing Cloud |
11,443 |
|
416 |
|
14,567 |
|
756 |
|
15,739 |
|
27,182 |
|
6.6 % |
|
137.5 % |
|
Eliminations |
(52) |
|
— |
|
— |
|
(4,727) |
|
(4,727) |
|
(4,779) |
|
NM |
|
NM |
|
|
$ 580,193 |
|
$ 2,629 |
|
$ 33,966 |
|
$ (2,266) |
|
$ 34,329 |
|
$ 614,522 |
|
(0.4) % |
|
5.9 % |
|
(1) See Non-GAAP Financial Measures section above for the definition of Organic Net Revenue. |
|
SCHEDULE 3 STAGWELL INC. UNAUDITED COMPONENTS OF NET REVENUE CHANGE (amounts in thousands)
|
|||||||||||||||
|
|
|
|
Net Revenue - Components of Change |
|
|
|
|
|
Change |
||||||
|
|
Nine Months |
|
Foreign |
|
Net |
|
Organic (1) |
|
Total Change |
|
Nine Months |
|
Organic |
|
Total |
|
|
|
|
|
|
|
||||||||||
|
Marketing Services |
$ 658,175 |
|
$ 1,473 |
|
$ 2,916 |
|
$ 52,303 |
|
$ 56,692 |
|
$ 714,867 |
|
7.9 % |
|
8.6 % |
|
Digital Transformation |
239,613 |
|
(275) |
|
8,196 |
|
27,444 |
|
35,365 |
|
274,978 |
|
11.5 % |
|
14.8 % |
|
Media & Commerce |
439,783 |
|
1,651 |
|
2,675 |
|
(12,254) |
|
(7,928) |
|
431,855 |
|
(2.8) % |
|
(1.8) % |
|
Communications |
303,890 |
|
162 |
|
29,002 |
|
(47,948) |
|
(18,784) |
|
285,106 |
|
(15.8) % |
|
(6.2) % |
|
The Marketing Cloud |
25,823 |
|
455 |
|
53,523 |
|
(1,032) |
|
52,946 |
|
78,769 |
|
(4.0) % |
|
NM |
|
Eliminations |
(245) |
|
— |
|
— |
|
(8,492) |
|
(8,492) |
|
(8,737) |
|
NM |
|
NM |
|
|
$ 1,667,039 |
|
$ 3,466 |
|
$ 96,312 |
|
$ 10,021 |
|
$ 109,799 |
|
$ 1,776,838 |
|
0.6 % |
|
6.6 % |
|
(1) See Non-GAAP Financial Measures section above for the definition of Organic Net Revenue. |
|
SCHEDULE 4 STAGWELL INC. UNAUDITED SEGMENT OPERATING RESULTS (amounts in thousands)
|
|||||||||||||
|
For the Three Months Ended September 30, 2025
|
|||||||||||||
|
|
Marketing |
|
Digital |
|
Media & |
|
Communications |
|
The |
|
Corporate |
|
Total |
|
Net Revenue |
$ 246,094 |
|
$ 95,376 |
|
$ 154,157 |
|
$ 96,492 |
|
$ 27,182 |
|
$ (4,779) |
|
$ 614,522 |
|
Billable costs |
51,101 |
|
8,334 |
|
20,581 |
|
48,455 |
|
5 |
|
— |
|
128,476 |
|
Revenue |
297,195 |
|
103,710 |
|
174,738 |
|
144,947 |
|
27,187 |
|
(4,779) |
|
742,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billable costs |
51,101 |
|
8,334 |
|
20,581 |
|
48,455 |
|
5 |
|
— |
|
128,476 |
|
Staff costs |
144,354 |
|
62,123 |
|
91,365 |
|
56,650 |
|
18,763 |
|
13,955 |
|
387,210 |
|
Administrative costs |
27,919 |
|
6,981 |
|
22,966 |
|
12,516 |
|
3,663 |
|
(2,253) |
|
71,792 |
|
Unbillable and other costs, net |
17,227 |
|
387 |
|
15,196 |
|
2,245 |
|
5,883 |
|
— |
|
40,938 |
|
Adjusted EBITDA (1) |
56,594 |
|
25,885 |
|
24,630 |
|
25,081 |
|
(1,127) |
|
(16,481) |
|
114,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
4,346 |
|
934 |
|
1,005 |
|
1,594 |
|
200 |
|
4,567 |
|
12,646 |
|
Depreciation and amortization |
13,012 |
|
5,932 |
|
7,332 |
|
6,363 |
|
6,455 |
|
5,166 |
|
44,260 |
|
Deferred acquisition consideration |
(500) |
|
1,874 |
|
1,413 |
|
(3,716) |
|
(12,419) |
|
— |
|
(13,348) |
|
Impairment and other losses |
— |
|
— |
|
— |
|
222 |
|
244 |
|
— |
|
466 |
|
Other items, net (1) |
2,241 |
|
432 |
|
3,780 |
|
1,624 |
|
1,196 |
|
372 |
|
9,645 |
|
Operating income (loss) |
$ 37,495 |
|
$ 16,713 |
|
$ 11,100 |
|
$ 18,994 |
|
$ 3,197 |
|
$ (26,586) |
|
$ 60,913 |
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA and Other items, net. |
|
SCHEDULE 5 STAGWELL INC. UNAUDITED SEGMENT OPERATING RESULTS (amounts in thousands) |
|||||||||||||
|
|
|||||||||||||
|
For the Nine Months Ended September 30, 2025
|
|||||||||||||
|
|
Marketing |
|
Digital |
|
Media & |
|
Communications |
|
The |
|
Corporate |
|
Total |
|
Net Revenue |
$ 714,867 |
|
$ 274,978 |
|
$ 431,855 |
|
$ 285,106 |
|
$ 78,769 |
|
$ (8,737) |
|
$ 1,776,838 |
|
Billable costs |
124,590 |
|
17,210 |
|
47,793 |
|
135,109 |
|
16 |
|
— |
|
324,718 |
|
Revenue |
839,457 |
|
292,188 |
|
479,648 |
|
420,215 |
|
78,785 |
|
(8,737) |
|
2,101,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billable costs |
124,590 |
|
17,210 |
|
47,793 |
|
135,109 |
|
16 |
|
— |
|
324,718 |
|
Staff costs |
421,226 |
|
184,886 |
|
269,318 |
|
172,273 |
|
53,683 |
|
35,356 |
|
1,136,742 |
|
Administrative costs |
86,433 |
|
19,599 |
|
67,097 |
|
37,042 |
|
13,531 |
|
(927) |
|
222,775 |
|
Unbillable and other costs, net |
60,230 |
|
1,151 |
|
43,833 |
|
6,910 |
|
17,178 |
|
— |
|
129,302 |
|
Adjusted EBITDA (1) |
146,978 |
|
69,342 |
|
51,607 |
|
68,881 |
|
(5,623) |
|
(43,166) |
|
288,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
15,069 |
|
3,081 |
|
3,065 |
|
6,760 |
|
541 |
|
15,627 |
|
44,143 |
|
Depreciation and amortization |
40,141 |
|
17,250 |
|
21,626 |
|
19,349 |
|
17,436 |
|
11,833 |
|
127,635 |
|
Deferred acquisition consideration |
(4,784) |
|
7,729 |
|
2,942 |
|
(4,879) |
|
(10,919) |
|
— |
|
(9,911) |
|
Impairment and other losses |
— |
|
— |
|
— |
|
222 |
|
244 |
|
— |
|
466 |
|
Other items, net (1) |
3,296 |
|
1,493 |
|
10,030 |
|
3,686 |
|
2,448 |
|
2,363 |
|
23,316 |
|
Operating income (loss) |
$ 93,256 |
|
$ 39,789 |
|
$ 13,944 |
|
$ 43,743 |
|
$ (15,373) |
|
$ (72,989) |
|
$ 102,370 |
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA and Other items, net. |
|
SCHEDULE 6 STAGWELL INC. UNAUDITED SEGMENT OPERATING RESULTS (amounts in thousands)
|
|||||||||||||
|
For the Three Months Ended September 30, 2024
|
|||||||||||||
|
|
Marketing |
|
Digital |
|
Media & |
|
Communications |
|
The |
|
Corporate |
|
Total |
|
Net Revenue |
$ 225,411 |
|
$ 85,270 |
|
$ 145,558 |
|
$ 112,563 |
|
$ 11,443 |
|
$ (52) |
|
$ 580,193 |
|
Billable costs |
42,264 |
|
3,022 |
|
14,037 |
|
72,102 |
|
— |
|
(337) |
|
131,088 |
|
Revenue |
267,675 |
|
88,292 |
|
159,595 |
|
184,665 |
|
11,443 |
|
(389) |
|
711,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billable costs |
42,264 |
|
3,022 |
|
14,037 |
|
72,102 |
|
— |
|
(337) |
|
131,088 |
|
Staff costs |
139,694 |
|
56,384 |
|
88,390 |
|
55,518 |
|
8,887 |
|
13,106 |
|
361,979 |
|
Administrative costs |
26,825 |
|
5,036 |
|
20,171 |
|
11,668 |
|
3,505 |
|
2,351 |
|
69,556 |
|
Unbillable and other costs, net |
15,435 |
|
368 |
|
16,357 |
|
2,848 |
|
2,481 |
|
— |
|
37,489 |
|
Adjusted EBITDA (1) |
43,457 |
|
23,482 |
|
20,640 |
|
42,529 |
|
(3,430) |
|
(15,509) |
|
111,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
6,001 |
|
2,617 |
|
1,359 |
|
3,394 |
|
363 |
|
3,201 |
|
16,935 |
|
Depreciation and amortization |
13,572 |
|
5,536 |
|
6,509 |
|
4,473 |
|
2,679 |
|
3,275 |
|
36,044 |
|
Deferred acquisition consideration |
(151) |
|
1,265 |
|
(6,948) |
|
6,778 |
|
(384) |
|
— |
|
560 |
|
Other items, net (1) |
3,047 |
|
509 |
|
7,821 |
|
1,850 |
|
43 |
|
2,581 |
|
15,851 |
|
Operating income (loss) |
$ 20,988 |
|
$ 13,555 |
|
$ 11,899 |
|
$ 26,034 |
|
$ (6,131) |
|
$ (24,566) |
|
$ 41,779 |
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA and Other items. |
|
SCHEDULE 7 STAGWELL INC. UNAUDITED SEGMENT OPERATING RESULTS (amounts in thousands)
|
|||||||||||||
|
For the Nine Months Ended September 30, 2024
|
|||||||||||||
|
|
Marketing |
|
Digital |
|
Media & |
|
Communications |
|
The |
|
Corporate |
|
Total |
|
Net Revenue |
$ 658,175 |
|
$ 239,613 |
|
$ 439,783 |
|
$ 303,890 |
|
$ 25,823 |
|
$ (245) |
|
$ 1,667,039 |
|
Billable costs |
124,196 |
|
9,363 |
|
82,180 |
|
170,067 |
|
— |
|
(337) |
|
385,469 |
|
Revenue |
782,371 |
|
248,976 |
|
521,963 |
|
473,957 |
|
25,823 |
|
(582) |
|
2,052,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billable costs |
124,196 |
|
9,363 |
|
82,180 |
|
170,067 |
|
— |
|
(337) |
|
385,469 |
|
Staff costs |
407,948 |
|
166,965 |
|
265,576 |
|
162,715 |
|
21,024 |
|
35,257 |
|
1,059,485 |
|
Administrative costs |
74,293 |
|
15,707 |
|
61,509 |
|
33,689 |
|
9,659 |
|
11,396 |
|
206,253 |
|
Unbillable and other costs, net |
53,176 |
|
788 |
|
46,244 |
|
7,958 |
|
5,547 |
|
— |
|
113,713 |
|
Adjusted EBITDA (1) |
122,758 |
|
56,153 |
|
66,454 |
|
99,528 |
|
(10,407) |
|
(46,898) |
|
287,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
15,002 |
|
8,102 |
|
4,399 |
|
5,467 |
|
648 |
|
5,308 |
|
38,926 |
|
Depreciation and amortization |
40,426 |
|
16,813 |
|
24,149 |
|
13,544 |
|
9,309 |
|
8,640 |
|
112,881 |
|
Deferred acquisition consideration |
2,000 |
|
3,690 |
|
(6,453) |
|
9,097 |
|
(384) |
|
— |
|
7,950 |
|
Impairment and other losses |
1,500 |
|
— |
|
— |
|
— |
|
— |
|
215 |
|
1,715 |
|
Other items, net (1) |
10,372 |
|
2,889 |
|
15,113 |
|
3,457 |
|
542 |
|
4,203 |
|
36,576 |
|
Operating income (loss) |
$ 53,458 |
|
$ 24,659 |
|
$ 29,246 |
|
$ 67,963 |
|
$ (20,522) |
|
$ (65,264) |
|
$ 89,540 |
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA and Other items, net. |
|
SCHEDULE 8 STAGWELL INC. UNAUDITED RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE (NON-GAAP MEASURE) (amounts in thousands, except per share amounts)
|
||||||
|
For the Three Months Ended September 30, 2025
|
||||||
|
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Net income attributable to Stagwell Inc. common shareholders and adjusted net income |
|
$ 24,619 |
|
$ 38,147 |
|
$ 62,766 |
|
|
|
|
|
|
|
|
|
Diluted - Weighted average number of shares outstanding |
|
259,583 |
|
— |
|
259,583 |
|
Diluted EPS and Adjusted Diluted EPS (1) |
|
$ 0.09 |
|
|
|
$ 0.24 |
|
|
|
|
|
|
|
|
|
Adjustments to Net income |
||||||
|
Amortization |
|
|
|
$ 38,707 |
|
|
|
Impairment and other losses |
|
|
|
466 |
|
|
|
Stock-based compensation |
|
|
|
12,646 |
|
|
|
Deferred acquisition consideration |
|
|
|
(13,348) |
|
|
|
Other items, net |
|
|
|
11,928 |
|
|
|
|
|
|
|
50,399 |
|
|
|
Adjusted tax expense |
|
|
|
(12,252) |
|
|
|
|
|
|
|
$ 38,147 |
|
|
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted Diluted EPS. |
|
SCHEDULE 9 STAGWELL INC. UNAUDITED RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE (NON-GAAP MEASURE) (amounts in thousands, except per share amounts)
|
||||||
|
For the Nine Months Ended September 30, 2025 |
||||||
|
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Net income attributable to Stagwell Inc. common shareholders |
|
$ 16,441 |
|
$ 131,430 |
|
$ 147,871 |
|
Net loss attributable to Class C shareholders |
|
(6,637) |
|
— |
|
(6,637) |
|
Net income attributable to Stagwell Inc. and Class C shareholders and adjusted net income |
|
$ 9,804 |
|
$ 131,430 |
|
$ 141,234 |
|
|
|
|
|
|
|
|
|
Diluted - Weighted average number of common shares outstanding |
|
214,557 |
|
— |
|
214,557 |
|
Weighted average number of shares of Class C Common Stock outstanding |
|
52,216 |
|
— |
|
52,216 |
|
Diluted - Weighted average number of shares outstanding |
|
266,773 |
|
— |
|
266,773 |
|
|
|
|
|
|
|
|
|
Diluted EPS and Adjusted Diluted EPS (1) |
|
$ 0.04 |
|
|
|
$ 0.53 |
|
|
|
|
|
|
|
|
|
Adjustments to Net Income |
||||||
|
Amortization |
|
|
|
$ 107,281 |
|
|
|
Impairment and other losses |
|
|
|
466 |
|
|
|
Stock-based compensation |
|
|
|
44,143 |
|
|
|
Deferred acquisition consideration |
|
|
|
(9,911) |
|
|
|
Other items, net |
|
|
|
25,599 |
|
|
|
|
|
|
|
167,578 |
|
|
|
Adjusted tax expense |
|
|
|
(36,148) |
|
|
|
|
|
|
|
$ 131,430 |
|
|
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted Diluted EPS. |
|
SCHEDULE 10 STAGWELL INC. UNAUDITED RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE (NON-GAAP MEASURE) (amounts in thousands, except per share amounts)
|
||||||
|
For the Three Months Ended September 30, 2024
|
||||||
|
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Net income attributable to Stagwell Inc. common shareholders |
|
$ 3,271 |
|
$ 19,762 |
|
$ 23,033 |
|
Net income attributable to Class C shareholders |
|
— |
|
36,060 |
|
36,060 |
|
Net income attributable to Stagwell Inc. and Class C and adjusted net income |
|
$ 3,271 |
|
$ 55,822 |
|
$ 59,093 |
|
|
|
|
|
|
|
|
|
Diluted - Weighted average number of common shares outstanding |
|
112,190 |
|
— |
|
112,190 |
|
Weighted average number of shares of Class C Common Stock outstanding |
|
— |
|
151,649 |
|
151,649 |
|
Diluted - Weighted average number of shares outstanding |
|
112,190 |
|
151,649 |
|
263,839 |
|
|
|
|
|
|
|
|
|
Diluted EPS and Adjusted Diluted EPS (1) |
|
$ 0.03 |
|
|
|
$ 0.22 |
|
|
|
|
|
|
|
|
|
Adjustments to Net income |
||||||
|
Amortization |
|
|
|
$ 28,659 |
|
|
|
Stock-based compensation |
|
|
|
16,935 |
|
|
|
Deferred acquisition consideration |
|
|
|
560 |
|
|
|
Other items, net |
|
|
|
15,851 |
|
|
|
|
|
|
|
62,005 |
|
|
|
Adjusted tax expense |
|
|
|
(15,615) |
|
|
|
|
|
|
|
46,390 |
|
|
|
Net income attributable to Class C shareholders |
|
|
|
9,432 |
|
|
|
|
|
|
|
$ 55,822 |
|
|
|
|
|
|
|
|
|
|
|
Allocation of adjustments to Net income |
|
|
|
|
|
|
|
Net income attributable to Stagwell Inc. common shareholders |
|
|
|
$ 19,762 |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Class C shareholders - add-backs |
|
|
|
26,628 |
|
|
|
Net income attributable to Class C shareholders |
|
|
|
9,432 |
|
|
|
|
|
|
|
36,060 |
|
|
|
|
|
|
|
$ 55,822 |
|
|
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted Diluted EPS. |
|
SCHEDULE 11 STAGWELL INC. UNAUDITED RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE (NON-GAAP MEASURE) (amounts in thousands, except per share amounts)
|
||||||
|
For the Nine Months Ended September 30, 2024
|
||||||
|
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Net income (loss) attributable to Stagwell Inc. common shareholders |
|
$ (976) |
|
$ 58,177 |
|
$ 57,201 |
|
Net income attributable to Class C shareholders |
|
— |
|
83,442 |
|
83,442 |
|
Net income (loss) attributable to Stagwell Inc. and Class C shareholders and adjusted net income |
|
$ (976) |
|
$ 141,619 |
|
$ 140,643 |
|
|
|
|
|
|
|
|
|
Diluted - Weighted average number of common shares outstanding |
|
111,436 |
|
— |
|
111,436 |
|
Weighted average number of shares of Class C Common Stock outstanding |
|
— |
|
151,649 |
|
151,649 |
|
Diluted - Weighted average number of shares outstanding |
|
111,436 |
|
151,649 |
|
263,085 |
|
|
|
|
|
|
|
|
|
Diluted EPS and Adjusted Diluted EPS (1) |
|
$ (0.01) |
|
|
|
$ 0.53 |
|
|
|
|
|
|
|
|
|
Adjustments to Net income (loss) |
||||||
|
Amortization |
|
|
|
$ 91,870 |
|
|
|
Impairment and other losses |
|
|
|
1,715 |
|
|
|
Stock-based compensation |
|
|
|
38,926 |
|
|
|
Deferred acquisition consideration |
|
|
|
7,950 |
|
|
|
Other items, net |
|
|
|
36,576 |
|
|
|
|
|
|
|
177,037 |
|
|
|
Adjusted tax expense |
|
|
|
(41,268) |
|
|
|
|
|
|
|
135,769 |
|
|
|
Net income attributable to Class C shareholders |
|
|
|
5,850 |
|
|
|
|
|
|
|
$ 141,619 |
|
|
|
|
|
|
|
|
|
|
|
Allocation of adjustments to Net income |
|
|
|
|
|
|
|
Net income attributable to Stagwell Inc. common shareholders |
|
|
|
$ 58,177 |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Class C shareholders - add-backs |
|
|
|
77,592 |
|
|
|
Net income attributable to Class C shareholders |
|
|
|
5,850 |
|
|
|
|
|
|
|
83,442 |
|
|
|
|
|
|
|
$ 141,619 |
|
|
|
(1) See Non-GAAP Financial Measures section above for the definition of Adjusted Diluted EPS. |
|
SCHEDULE 12 STAGWELL INC. UNAUDITED CONSOLIDATED BALANCE SHEETS (amounts in thousands)
|
|||
|
|
September 30, 2025 |
|
December 31, 2024 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
$ 132,238 |
|
$ 131,339 |
|
Accounts receivable, net |
777,947 |
|
716,415 |
|
Expenditures billable to clients |
150,255 |
|
173,194 |
|
Other current assets |
170,011 |
|
114,200 |
|
Total Current Assets |
1,230,451 |
|
1,135,148 |
|
Fixed assets, net |
64,895 |
|
72,706 |
|
Right-of-use assets - operating leases |
217,398 |
|
219,400 |
|
Goodwill |
1,597,312 |
|
1,554,146 |
|
Other intangible assets, net |
851,487 |
|
836,783 |
|
Deferred tax assets |
250,360 |
|
46,926 |
|
Other assets |
49,992 |
|
43,112 |
|
Total Assets |
$ 4,261,895 |
|
$ 3,908,221 |
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS |
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable |
$ 408,149 |
|
$ 449,347 |
|
Accrued media |
206,753 |
|
245,883 |
|
Accruals and other liabilities |
275,227 |
|
265,356 |
|
Advance billings |
375,768 |
|
294,609 |
|
Current portion of lease liabilities - operating leases |
56,774 |
|
60,195 |
|
Current portion of deferred acquisition consideration |
53,569 |
|
51,906 |
|
Total Current Liabilities |
1,376,240 |
|
1,367,296 |
|
Long-term debt |
1,526,291 |
|
1,353,624 |
|
Long-term portion of deferred acquisition consideration |
23,478 |
|
50,209 |
|
Long-term lease liabilities - operating leases |
227,540 |
|
245,397 |
|
Deferred tax liabilities |
53,497 |
|
47,239 |
|
Long-term tax receivable agreement liability |
223,600 |
|
25,493 |
|
Other liabilities |
52,179 |
|
33,646 |
|
Total Liabilities |
3,482,825 |
|
3,122,904 |
|
Redeemable Noncontrolling Interests |
8,589 |
|
8,412 |
|
Commitments, Contingencies and Guarantees |
|
|
|
|
Shareholders' Equity |
|
|
|
|
Common shares - Class A |
254 |
|
115 |
|
Common shares - Class C |
— |
|
2 |
|
Paid-in capital |
741,702 |
|
343,647 |
|
Retained earnings |
29,542 |
|
11,740 |
|
Accumulated other comprehensive loss |
(22,451) |
|
(23,773) |
|
Stagwell Inc. Shareholders' Equity |
749,047 |
|
331,731 |
|
Noncontrolling interests |
21,434 |
|
445,174 |
|
Total Shareholders' Equity |
770,481 |
|
776,905 |
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity |
$ 4,261,895 |
|
$ 3,908,221 |
|
SCHEDULE 13 STAGWELL INC. UNAUDITED SUMMARY CASH FLOW DATA (amounts in thousands)
|
|||
|
|
Nine Months Ended September 30, |
||
|
|
2025 |
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
Net income |
$ 13,804 |
|
$ 9,197 |
|
Adjustments to reconcile net income to cash provided by (used in) operating activities: |
|
|
|
|
Stock-based compensation |
44,143 |
|
38,926 |
|
Depreciation and amortization |
127,635 |
|
112,881 |
|
Amortization of right-of-use lease assets and lease liability interest |
51,208 |
|
58,052 |
|
Impairment and other (gains) losses |
(3,063) |
|
1,715 |
|
Deferred income taxes |
3,216 |
|
(3,446) |
|
Adjustment to deferred acquisition consideration |
(9,911) |
|
7,950 |
|
Other, net |
1,319 |
|
6,371 |
|
Changes in working capital: |
|
|
|
|
Accounts receivable |
(3,477) |
|
(6,212) |
|
Expenditures billable to clients |
26,266 |
|
(15,705) |
|
Other assets |
(53,377) |
|
(9,068) |
|
Accounts payable |
(57,306) |
|
(94,160) |
|
Accrued expenses and other liabilities |
(117,118) |
|
(121,647) |
|
Advance billings |
67,964 |
|
23,984 |
|
Current portion of lease liabilities - operating leases |
(59,414) |
|
(63,956) |
|
Deferred acquisition related payments |
(1,176) |
|
(14,112) |
|
Net cash provided by (used in) operating activities |
30,713 |
|
(69,230) |
|
Cash flows from investing activities: |
|
|
|
|
Capitalized software |
(45,315) |
|
(19,320) |
|
Capital expenditures |
(26,338) |
|
(16,728) |
|
Acquisitions, net of cash acquired |
(6,179) |
|
(23,781) |
|
Other |
(2,927) |
|
(6,656) |
|
Net cash used in investing activities |
(80,759) |
|
(66,485) |
|
Cash flows from financing activities: |
|
|
|
|
Repayment of borrowings under revolving credit facility |
(1,412,000) |
|
(1,176,000) |
|
Proceeds from borrowings under revolving credit facility |
1,586,326 |
|
1,492,000 |
|
Shares repurchased and cancelled |
(105,183) |
|
(101,249) |
|
Distributions to noncontrolling interests |
(5,018) |
|
(23,583) |
|
Payment of deferred consideration |
(16,103) |
|
(28,721) |
|
Purchase of noncontrolling interest |
— |
|
(3,316) |
|
Debt financing and other costs |
(3,795) |
|
— |
|
Net cash provided by financing activities |
44,227 |
|
159,131 |
|
Effect of exchange rate changes on cash and cash equivalents |
6,718 |
|
2,654 |
|
Net increase in cash and cash equivalents |
899 |
|
26,070 |
|
Cash and cash equivalents at beginning of period |
131,339 |
|
119,737 |
|
Cash and cash equivalents at end of period |
$ 132,238 |
|
$ 145,807 |
SOURCE Stagwell Inc.
| 7 hours | |
| 8 hours | |
| 8 hours | |
| 8 hours | |
| Nov-05 | |
| Oct-30 | |
| Oct-30 | |
| Oct-28 | |
| Oct-21 | |
| Oct-20 | |
| Oct-16 | |
| Oct-10 | |
| Oct-09 | |
| Oct-09 | |
| Oct-08 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, backtesting, and much more.
Learn more about FINVIZ*Elite