image
Stagwell Inc. STGW
Communication Services - Advertising Agencies - NASDAQ - US
Watchlist
$ 5.07
-4.88 %
$ 1.35 B
Market Cap
253.5
P/E
INCOME STATEMENT
2.84 B REVENUE
12.43%
Growth Rates
1Year 12.43%
3Years 24.58%
5Years 35.21%
7Years 9.41%
10Years 8.79%
133 M OPERATING INCOME
15.58%
Growth Rates
1Year 15.58%
3Years 29.72%
5Years 26.74%
7Years -0.94%
10Years 4.25%
25 M NET INCOME
18589.55%
Growth Rates
1Year 18589.55%
3Years -11.33%
5Years 3.85%
7Years -27.67%
10Years 11.76%
EFFICIENCY
Earnings Waterfall Stagwell Inc.
image
Revenue 2.84 B
Cost Of Revenue 1.84 B
Gross Profit 998 M
Operating Expenses 865 M
Operating Income 133 M
Other Expenses 108 M
Net Income 25 M
3b3b3b3b2b2b2b2b1b1b500m500m003b(2b)998m(865m)133m(108m)25mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Nov-1994 Nov-1993 Nov-1992 Nov-1991
REVENUE
Revenue 2 841.2 2 527.2 2 687.8 1 469.4 888.0 628.7 1 476.2 1 513.8 1 385.8 1 326.3 1 223.5 1 148.9 1 070.7 943.3 697.8 545.9 584.6 547.3 423.7 443.5 316.8 312.7 599.2 699.3 778.1 456.6 309.9 195.7 170.1 133.4 63.1 25.0 22.8 18.5
GROSS PROFIT
Cost Of Revenue 1 843.0 1 621.2 1 673.6 906.9 571.6 376.3 1 037.4 1 067.0 982.6 931.9 798.5 754.5 739.1 674.5 477.5 354.3 392.1 351.9 246.8 261.7 203.0 276.2 311.3 350.7 401.8 200.5 157.6 109.6 99.5 77.5 32.2 17.5 16.4 13.6
Gross Profit 998.2 906.0 1 014.2 562.5 316.4 252.4 438.8 446.8 403.2 394.3 425.0 394.4 331.6 268.8 220.3 191.6 192.5 195.5 176.9 181.8 113.8 36.6 287.9 348.6 376.3 256.1 152.2 86.1 70.6 55.9 30.9 7.5 6.4 4.9
OPERATING INCOME
Operating Expenses 865.2 733.2 732.8 501.5 232.7 211.7 352.7 304.7 295.6 252.1 337.2 426.4 349.5 259.5 191.4 171.4 172.2 172.5 163.6 159.2 111.0 12.6 335.7 216.7 325.7 197.6 117.9 71.4 57.9 48.6 13.9 4.6 3.8 3.9
Selling, General and Administrative Expenses 711.8 661.2 601.5 424.0 191.7 176.0 352.7 304.7 295.6 252.1 290.1 386.8 303.1 0 156.9 136.9 0 0 0 0 0 0 0 274.3 290.7 169.8 101.0 61.1 50.2 44.3 12.7 0 0 0
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 133.1 115.1 274.3 61.0 83.7 40.7 86.1 142.1 107.6 142.3 87.7 (32.0) (17.9) 9.3 28.9 20.2 20.3 23.0 13.3 22.6 2.8 23.9 (47.8) 131.9 50.6 58.5 34.3 14.7 12.7 7.3 17.0 2.8 2.6 0.9
PRE-TAX INCOME
Interest Income Expense 92.3 90.6 76.1 31.9 6.2 8.7 0 (65.1) 65.9 57.9 55.3 45.2 46.6 41.9 33.5 22.1 15.0 13.7 11.3 9.3 8.8 11.5 17.8 31.8 31.6 0 15.0 0 6.3 3.8 0.6 (0.5) (0.7) (0.9)
Total Other Income (95.3) (24.1) (83.6) 14.8 (6.4) (9.8) (166.5) (55.1) (157.3) (159.7) (72.6) (103.6) (47.2) (43.3) (32.8) (23.8) 12 K (16.1) (9.0) (30.5) 8.6 (7.4) 164.3 (210.5) (17.1) (33.3) (19.0) (6.5) (6.8) (4.6) (13.8) (1.3) (1.7) (2.0)
Pre-Tax Income 37.7 91.1 73.5 59.6 77.3 30.9 (80.4) 87.1 (49.7) (17.4) 15.1 (135.6) (65.1) (34.0) (3.9) (3.5) 20.3 6.9 4.3 (8.5) 9.1 16.6 116.5 (78.6) 33.5 25.2 15.3 8.2 5.9 2.7 3.2 1.5 0.9 (1.1)
NET INCOME
Tax Provision 13.2 40.6 7.6 23.4 5.9 10.0 31.6 (168.1) (9.4) 5.7 12.4 (4.3) 9.6 41.7 (0.2) 8.5 2.4 5.6 2.6 2.2 0.2 6.6 22.3 (16.2) 6.0 9.3 6.1 2.8 0.8 100 K 0.1 100 K 0 100 K
Net Income 2.3 0.1 65.9 36.2 56.4 18.4 (123.7) 241.8 (45.8) (32.1) (24.1) (148.9) (85.4) (84.7) (15.4) (18.3) 0.1 (26.4) (33.5) (7.9) (2.2) 11.0 94.2 (150.0) 27.5 15.9 9.2 (14.6) 5.1 2.6 3.1 1.5 0.9 (1.4)
EPS 0.0204 0.0011 0.53 0.4 0.77 0.25 2.16 4.38 0.89 0.64 0.49 3.16 1.85 1.94 0.37 0.45 0.0033 0.7 0.94 0.23 0.0673 0.37 3.68 5.92 1.1 0.6 0.4 0.85 0.3 0.17 0.24 0.13 0.12 0.36