STGW
Stagwell Inc.
$5.09
-$0.21(-3.96%)
60
Overall
55
Value
83
Tech
44
Quality
Market Cap
$1.36B
Volume
2.89M
52W Range
$4.03 - $8.18
Target Price
$8.69
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.3B | $1.4B | $1.5B | $1.5B | $1.4B | $888.0M | $1.5B | $2.7B | $2.5B | $2.8B | ||
| Total Revenue | $1.3B | $1.4B | $1.5B | $1.5B | $1.4B | $888.0M | $1.5B | $2.7B | $2.5B | $2.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $879.7M | $936.1M | $1.0B | $991.2M | $961.1M | $571.6M | $906.9M | $1.7B | $1.6B | $1.8B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $446.5M | $449.7M | $490.3M | $485.0M | $454.7M | $316.4M | $562.5M | $1.0B | $906.0M | $998.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $392.2M | $373.7M | $378.3M | $413.7M | $366.7M | $232.7M | $501.5M | $732.8M | $804.1M | $863.5M | ||
| Research & Development | $11.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Research Expense | $11.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $322.2M | $306.3M | $310.5M | $349.1M | $328.3M | $191.7M | $424.0M | $601.5M | $661.3M | $711.8M | ||
| General & Administrative Expenses | $322.2M | $306.3M | $310.5M | $349.1M | $328.3M | $191.7M | $424.0M | $601.5M | $661.3M | $711.8M | ||
| Salaries & Wages | $17.8M | $21.0M | $24.4M | $18.4M | $-31.0M | -- | $-256.0K | -- | -- | -- | ||
| Depreciation & Amortization | $52.2M | $46.4M | $43.5M | $46.2M | $38.3M | $41.0M | $77.5M | $131.3M | $142.8M | $151.7M | ||
| Depreciation & Amortization | $52.2M | $46.4M | $43.5M | $46.2M | $38.3M | $41.0M | $77.5M | $131.3M | $142.8M | $151.7M | ||
| Amortization | $-36.8M | $-27.2M | $-22.6M | $-3.2M | $-3.3M | $351.7M | $-935.0K | $1.6B | $-98.8M | $-7.7M | ||
| Other Operating Expenses | $-2.8M | $2.5M | $3.1M | $-3.5M | $-67.0M | $74.6M | $-1.1M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $54.3M | $76.0M | $112.0M | $71.3M | $88.1M | $83.7M | $44.7M | $159.2M | $90.5M | $133.1M | ||
| EBITDA | $-37.1M | $-15.4M | $175.7M | $-113.8M | $-2.7M | $124.6M | $168.7M | $360.2M | $392.3M | $357.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-57.4M | $-65.9M | $64.4M | $-64.4M | $-62.2M | $6.2M | $31.9M | $76.1M | $90.6M | $92.3M | ||
| Intinc | $467.0K | $808.0K | $759.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-57.4M | $808.0K | $-64.4M | $-67.1M | $-64.9M | $-6.2M | $-31.9M | $-76.1M | $-90.6M | $-92.3M | ||
| Gain on Sale of Securities | $5.4K | $1.9M | $2.1M | $-1.0M | $-2.0M | $-2.2M | -- | -- | -- | -- | ||
| Other Income/Expense | $-8.3M | $33.2M | $-3.4M | $-292.0K | $2.0M | $-602.0K | $-49.8M | $-129.8M | $-85.3M | $869.0K | ||
| Other Special Charges | $7.2M | $-32.9M | $1.3M | $230.0K | $-2.4M | $544.0K | $50.1M | $-5.0M | $-359.0K | $-1.4M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $36.3M | -- | -- | $-8.4M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-36.3M | $-48.5M | $-4.4M | $-80.1M | $-8.6M | $-96.4M | $-16.2M | $-122.2M | $-11.4M | $-1.7M | ||
| Impairment of Capital Assets | -- | $48.5M | $4.4M | $80.1M | $8.6M | $96.4M | $16.2M | $122.2M | $11.4M | $1.7M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-91.6M | $-71.0M | $129.2M | $-163.2M | $-41.0M | $83.6M | $91.2M | $151.6M | $172.8M | $130.5M | ||
| Pre-Tax Income | $-34.2M | $-5.2M | $64.8M | $-98.8M | $21.2M | $77.3M | $59.6M | $75.6M | $91.1M | $37.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $5.7M | $-9.4M | $-161.7M | $31.6M | $10.3M | $5.9M | $23.4M | $25.5M | $40.6M | $13.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $-55.2M | $-984.0K | $211.1M | $-142.1M | $-17.6M | $56.4M | $21.0M | $19.9M | $134.0K | $2.3M | ||
| Net Income (Continuing Operations) | $-55.2M | $-984.0K | $211.1M | $-142.1M | $-17.6M | $56.4M | $35.9M | $50.0M | $41.6M | $25.0M | ||
| Net Income (Discontinued Operations) | $-55.2M | $-984.0K | $211.1M | $-142.1M | $-17.6M | $56.4M | $21.0M | $19.9M | $134.0K | $2.3M | ||
| Net Income (Common Stockholders) | $-55.2M | $-984.0K | $211.1M | $-142.1M | $-17.6M | $56.4M | $21.0M | $19.9M | $134.0K | $2.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.3B | $1.3B | $1.4B | $1.4B | $1.3B | $804.3M | $1.4B | $2.4B | $2.4B | $2.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $49.9M | $51.3M | $55.3M | $57.2M | $69.1M | $72.9M | $90.4M | $124.3M | $117.3M | $110.9M | ||
| Average Shares Outstanding (Diluted) | $49.9M | $51.3M | $55.5M | $57.2M | $69.1M | $72.9M | $90.4M | $296.6M | $122.2M | $115.8M | ||
| Shares Outstanding | $50.0M | $3.8K | $58.4M | $58.4M | $72.2M | $73.7M | $296.8M | $292.5M | $268.6M | $266.7M | ||
| Basic EPS | $-0.75 | $-0.89 | $3.72 | $-2.31 | $-0.25 | $-3.34 | $-0.04 | $0.22 | -- | $0.02 | ||
| Basic EPS (Continuing Operations) | $-0.62 | $-0.89 | $3.72 | $-2.31 | $-0.25 | $-3.34 | $-0.04 | $0.22 | -- | $0.02 | ||
| Diluted EPS | $-0.52 | $-1.78 | $7.42 | $-2.31 | $-0.25 | $-3.34 | $-0.04 | $0.17 | -- | $0.02 | ||
| Diluted EPS (Continuing Operations) | $-0.52 | $-1.78 | $7.42 | $-2.31 | $-0.25 | $-3.34 | $-0.04 | $0.17 | -- | $0.02 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | $-2.9M | $-2.6M | $-877.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | $-0.13 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $1.1M | $-309.0K | $2.1M | $62.0K | $352.0K | $58.0K | $-240.0K | $-79.0K | $-8.9M | $503.0K | ||
| Earnings From Equity Interest Net Of Tax | $1.1M | $-309.0K | $2.1M | $62.0K | $352.0K | $58.0K | $-240.0K | $-79.0K | $-8.9M | $503.0K | ||
| Gain On Sale Of Business | -- | $-940.0K | -- | -- | -- | -- | -- | -- | $94.5M | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $-6.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-9.1M | $-5.2M | $-15.4M | $-11.8M | $-16.2M | $-15.1M | $-14.9M | $-30.1M | $-41.5M | $-22.8M | ||
| Net Income Discontinuous Operations | $-6.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $9.3M | $-31.2M | -- | -- | -- | -- | ||
| Other Gand A | $322.2M | $306.3M | $310.5M | $349.1M | $328.3M | $191.7M | $424.0M | $601.5M | $661.3M | $711.8M | ||
| Other Impairment Of Capital Assets | $6.1M | -- | -- | -- | $-3.7M | $10.0M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-47.6M | $-64.1M | $-64.1M | $-65.1M | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | $-764.0K | $-17.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | $-21.4M | -- | -- | -- | ||
| Restruct | $36.3M | -- | -- | $-8.4M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | STGW | $5.09 | -4.0% | 2.89M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |