Stagwell
STGWStagwell Price (STGW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
115,752,000
(5.2533)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Stagwell Inc.Currency: USD
| YEAR | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Revenue |
18,500,000.00
+0% |
22,800,000.00
+23% |
25,000,000.00
+10% |
63,149,236.00
+153% |
133,362,090.00
+111% |
170,103,252.00
+28% |
195,707,326.00
+15% |
309,859,092.00
+58% |
456,581,291.00
+47% |
778,113,800.00
+70% |
699,299,771.00
-10% |
599,203,308.00
-14% |
312,716,000.00
-48% |
316,812,000.00
+1% |
443,462,000.00
+40% |
423,671,000.00
-4% |
547,319,000.00
+29% |
584,648,000.00
+7% |
545,924,000.00
-7% |
697,825,000.00
+28% |
943,274,000.00
+35% |
1,070,711,000.00
+14% |
1,148,881,000.00
+7% |
1,223,512,000.00
+6% |
1,326,256,000.00
+8% |
1,385,785,000.00
+4% |
1,513,779,000.00
+9% |
1,476,203,000.00
-2% |
628,666,000.00
-57% |
888,032,000.00
+41% |
1,469,363,000.00
+65% |
2,687,792,000.00
+83% |
2,527,177,000.00
-6% |
2,841,216,000.00
+12% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||||||
| Cost of Revenue | 13,600,000.00 | 16,400,000.00 | 17,500,000.00 | 32,225,125.00 | 77,477,976.00 | 99,501,902.00 | 109,592,106.00 | 157,645,843.00 | 200,472,348.00 | 401,821,603.00 | 350,692,300.00 | 311,321,443.00 | 276,157,000.00 | 203,004,000.00 | 261,687,000.00 | 246,799,000.00 | 351,851,000.00 | 392,145,000.00 | 354,312,000.00 | 477,491,000.00 | 674,460,000.00 | 739,121,000.00 | 754,494,000.00 | 798,518,000.00 | 931,939,000.00 | 982,579,000.00 | 1,066,950,000.00 | 1,037,394,000.00 | 376,280,000.00 | 571,588,000.00 | 906,856,000.00 | 1,673,576,000.00 | 1,621,174,000.00 | 1,842,978,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Gross Profit |
4,900,000.00
+0% |
6,400,000.00
+31% |
7,500,000.00
+17% |
30,924,111.00
+312% |
55,884,114.00
+81% |
70,601,350.00
+26% |
86,115,220.00
+22% |
152,213,249.00
+77% |
256,108,943.00
+68% |
376,292,197.00
+47% |
348,607,471.00
-7% |
287,881,865.00
-17% |
36,559,000.00
-87% |
113,808,000.00
+211% |
181,775,000.00
+60% |
176,872,000.00
-3% |
195,468,000.00
+11% |
192,503,000.00
-2% |
191,612,000.00
0% |
220,334,000.00
+15% |
268,814,000.00
+22% |
331,590,000.00
+23% |
394,387,000.00
+19% |
424,994,000.00
+8% |
394,317,000.00
-7% |
403,206,000.00
+2% |
446,829,000.00
+11% |
438,809,000.00
-2% |
252,386,000.00
-42% |
316,444,000.00
+25% |
562,507,000.00
+78% |
1,014,216,000.00
+80% |
906,003,000.00
-11% |
998,238,000.00
+10% |
|
| Gross Profit Ratio | (0.26%) | (0.28%) | (0.30%) | (0.49%) | (0.42%) | (0.42%) | (0.44%) | (0.49%) | (0.56%) | (0.48%) | (0.50%) | (0.48%) | (0.12%) | (0.36%) | (0.41%) | (0.42%) | (0.36%) | (0.33%) | (0.35%) | (0.32%) | (0.28%) | (0.31%) | (0.34%) | (0.35%) | (0.30%) | (0.29%) | (0.30%) | (0.30%) | (0.40%) | (0.36%) | (0.38%) | (0.38%) | (0.36%) | (0.35%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 12,709,909.00 | 44,287,411.00 | 50,200,959.00 | 61,139,807.00 | 101,006,016.00 | 169,765,685.00 | 290,653,773.00 | 274,270,554.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 136,897,000.00 | 156,924,000.00 | 0.00 | 303,084,000.00 | 386,779,000.00 | 290,073,000.00 | 322,207,000.00 | 306,251,000.00 | 0.00 | 111,671,000.00 | 175,962,000.00 | 191,679,000.00 | 424,038,000.00 | 601,536,000.00 | 661,250,000.00 | 711,803,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 12,709,909.00 | 44,287,411.00 | 50,200,959.00 | 61,139,807.00 | 101,006,016.00 | 169,765,685.00 | 290,653,773.00 | 274,270,554.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 136,897,000.00 | 156,924,000.00 | 0.00 | 303,084,000.00 | 386,779,000.00 | 290,073,000.00 | 252,061,000.00 | 295,639,000.00 | 304,682,000.00 | 352,735,000.00 | 175,962,000.00 | 191,679,000.00 | 424,038,000.00 | 601,536,000.00 | 661,250,000.00 | 711,803,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -70,146,000.00 | -10,612,000.00 | 0.00 | 4,900,000.00 | 8,900,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | -3,300,000.00 | -2,400,000.00 | -1,700,000.00 | 1,200,936.00 | 4,298,777.00 | 7,700,147.00 | 10,289,869.00 | 16,901,405.00 | 27,873,737.00 | 35,036,674.00 | 38,251,869.00 | 16,185,875.00 | 12,617,000.00 | 19,955,000.00 | 28,788,000.00 | 26,970,000.00 | 31,576,000.00 | 35,752,000.00 | 34,471,000.00 | 34,481,000.00 | 40,236,000.00 | 46,414,000.00 | 39,600,000.00 | 47,172,000.00 | 52,223,000.00 | 46,446,000.00 | 43,474,000.00 | 46,196,000.00 | 38,329,000.00 | 41,025,000.00 | 77,503,000.00 | 131,273,000.00 | 142,831,000.00 | 151,652,000.00 | |
| Other Expenses | 3,900,000.00 | 3,800,000.00 | 4,600,000.00 | 1,200,935.00 | 4,298,777.00 | 7,700,147.00 | 10,289,869.00 | 16,901,405.00 | 27,873,737.00 | 35,036,673.00 | -57,546,290.78 | 335,659,739.00 | 12,617,000.00 | 110,986,000.00 | 159,187,000.00 | 163,586,000.00 | 172,453,000.00 | 172,159,000.00 | 34,471,000.00 | 34,481,000.00 | 259,507,000.00 | 46,414,000.00 | 39,600,000.00 | 47,172,000.00 | 52,223,000.00 | 46,446,000.00 | 0.00 | 0.00 | 35,729,000.00 | 41,025,000.00 | 77,503,000.00 | 131,273,000.00 | 0.00 | 153,367,000.00 | |
| Total Operating Expenses | 3,900,000.00 | 3,800,000.00 | 4,600,000.00 | 13,910,845.00 | 48,586,188.00 | 57,901,106.00 | 71,429,677.00 | 117,907,421.00 | 197,639,423.00 | 325,690,446.00 | 216,724,264.00 | 335,659,739.00 | 12,617,000.00 | 110,986,000.00 | 159,187,000.00 | 163,586,000.00 | 172,453,000.00 | 172,159,000.00 | 171,368,000.00 | 191,405,000.00 | 259,507,000.00 | 349,498,000.00 | 426,379,000.00 | 337,245,000.00 | 252,061,000.00 | 295,639,000.00 | 304,682,000.00 | 352,735,000.00 | 211,691,000.00 | 232,704,000.00 | 501,541,000.00 | 732,809,000.00 | 733,160,000.00 | 865,170,000.00 | |
| Cost and Exponses | 17,500,000.00 | 20,200,000.00 | 22,100,000.00 | 46,135,970.00 | 126,064,165.00 | 157,403,009.00 | 181,021,784.00 | 275,553,264.00 | 398,111,771.00 | 727,512,050.00 | 567,416,564.00 | 646,981,182.00 | 288,774,000.00 | 313,990,000.00 | 420,874,000.00 | 410,385,000.00 | 524,304,000.00 | 564,304,000.00 | 525,680,000.00 | 668,896,000.00 | 933,967,000.00 | 1,088,619,000.00 | 1,180,873,000.00 | 1,135,763,000.00 | 1,184,000,000.00 | 1,278,218,000.00 | 1,371,632,000.00 | 1,390,129,000.00 | 587,971,000.00 | 804,292,000.00 | 1,408,397,000.00 | 2,406,385,000.00 | 2,412,195,000.00 | 2,708,148,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Income |
900,000.00
+0% |
2,600,000.00
+189% |
2,800,000.00
+8% |
17,013,265.00
+508% |
7,297,925.00
-57% |
12,700,242.00
+74% |
14,685,542.00
+16% |
34,305,828.00
+134% |
58,469,520.00
+70% |
50,601,750.00
-13% |
131,883,207.00
+161% |
-47,777,874.75
-136% |
23,942,000.00
-150% |
2,822,000.00
-88% |
22,588,000.00
+700% |
13,286,000.00
-41% |
23,015,000.00
+73% |
20,344,000.00
-12% |
20,244,000.00
0% |
28,929,000.00
+43% |
9,307,000.00
-68% |
-17,908,000.00
-292% |
-31,992,000.00
+79% |
87,749,000.00
-374% |
142,256,000.00
+62% |
107,567,000.00
-24% |
142,147,000.00
+32% |
86,074,000.00
-39% |
40,695,000.00
-53% |
83,740,000.00
+106% |
60,966,000.00
-27% |
274,348,000.00
+350% |
115,130,000.00
-58% |
133,068,000.00
+16% |
|
| Operating Income Ratio | (0.05%) | (0.11%) | (0.11%) | (0.27%) | (0.05%) | (0.07%) | (0.08%) | (0.11%) | (0.13%) | (0.07%) | (0.19%) | (-0.08%) | (0.08%) | (0.01%) | (0.05%) | (0.03%) | (0.04%) | (0.03%) | (0.04%) | (0.04%) | (0.01%) | (-0.02%) | (-0.03%) | (0.07%) | (0.11%) | (0.08%) | (0.09%) | (0.06%) | (0.06%) | (0.09%) | (0.04%) | (0.10%) | (0.05%) | (0.05%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 685,000.00 | 369,000.00 | 514,000.00 | 1,726,000.00 | 1,743,000.00 | 344,000.00 | 205,000.00 | 139,000.00 | 259,000.00 | 230,000.00 | 418,000.00 | 467,000.00 | 808,000.00 | 759,000.00 | 6,406,000.00 | 8,659,000.00 | 6,223,000.00 | 31,894,000.00 | 76,062,000.00 | 0.00 | 0.00 | |
| Interest Expenses | -900,000.00 | -700,000.00 | -500,000.00 | 600,468.00 | 3,798,920.00 | 6,300,120.00 | 0.00 | 14,989,936.00 | 0.00 | 31,575,212.00 | 31,776,399.00 | 17,797,365.00 | 11,502,000.00 | 8,788,000.00 | 9,260,000.00 | 11,278,000.00 | 13,672,000.00 | 14,998,000.00 | 22,098,000.00 | 33,487,000.00 | 41,922,000.00 | 46,571,000.00 | 45,234,000.00 | 55,265,000.00 | 57,903,000.00 | 65,858,000.00 | -65,123,000.00 | 0.00 | 8,659,000.00 | 6,223,000.00 | 31,894,000.00 | 76,062,000.00 | 90,644,000.00 | 92,317,000.00 | |
| Total Other Income/Exp... | -2,000,000.00 | -1,700,000.00 | -1,300,000.00 | -13,810,769.00 | -4,598,693.00 | -6,800,129.00 | -6,493,607.00 | -19,014,082.00 | -33,283,865.00 | -17,115,283.00 | -210,464,775.86 | 164,252,001.00 | -7,355,000.00 | 8,571,000.00 | -30,537,000.00 | -9,008,000.00 | -16,073,000.00 | -12,000.00 | -23,792,000.00 | -32,832,000.00 | -43,344,000.00 | -47,171,000.00 | -103,598,000.00 | -72,640,000.00 | -159,672,000.00 | -157,283,000.00 | -55,069,000.00 | -166,481,000.00 | -9,803,000.00 | -6,400,000.00 | 14,832,000.00 | -83,643,000.00 | -24,061,000.00 | -95,345,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||
| EBITDA | -2,400,000.00 | 200,000.00 | 1,100,000.00 | 5,003,901.00 | 10,796,930.00 | 19,900,380.00 | -1,498,524.81 | 47,183,088.00 | 53,059,393.00 | 100,098,354.00 | -96,092,136.21 | 150,457,369.00 | 41,750,000.00 | 33,921,000.00 | 50,071,000.00 | 38,043,000.00 | 52,261,000.00 | 69,734,000.00 | 53,021,000.00 | 52,363,000.00 | 48,121,000.00 | 27,906,000.00 | -68,320,000.00 | 117,546,000.00 | 90,167,000.00 | 62,333,000.00 | 194,816,000.00 | 32,777,000.00 | 76,424,000.00 | 124,588,000.00 | 168,955,000.00 | 282,920,000.00 | 324,544,000.00 | 356,809,000.00 | |
| EBITDA ratio | (-0.13%) | (0.01%) | (0.04%) | (0.08%) | (0.08%) | (0.12%) | (-0.01%) | (0.15%) | (0.12%) | (0.13%) | (-0.14%) | (0.25%) | (0.13%) | (0.08%) | (0.07%) | (0.02%) | (0.04%) | (0.09%) | (0.09%) | (0.08%) | (0.04%) | (0.02%) | (-0.06%) | (0.07%) | (0.15%) | (0.11%) | (0.12%) | (0.09%) | (0.12%) | (0.14%) | (0.09%) | (0.15%) | (0.13%) | (0.13%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||
| Income Before Tax | -1,100,000.00 | 900,000.00 | 1,500,000.00 | 3,202,496.00 | 2,699,232.00 | 5,900,113.00 | 8,191,935.00 | 15,291,746.00 | 25,185,655.00 | 33,486,467.00 | -78,581,568.86 | 116,474,127.00 | 16,587,000.00 | 9,065,000.00 | -8,522,000.00 | 4,278,000.00 | 6,942,000.00 | 20,332,000.00 | -3,548,000.00 | -3,903,000.00 | -34,037,000.00 | -65,079,000.00 | -135,590,000.00 | 15,109,000.00 | -17,416,000.00 | -49,716,000.00 | 87,078,000.00 | -80,407,000.00 | 30,892,000.00 | 77,340,000.00 | 59,558,000.00 | 73,501,000.00 | 91,069,000.00 | 37,723,000.00 | |
| Income Before Tax Ratio | (-0.06%) | (0.04%) | (0.06%) | (0.05%) | (0.02%) | (0.03%) | (0.04%) | (0.05%) | (0.06%) | (0.04%) | (-0.11%) | (0.19%) | (0.05%) | (0.03%) | (-0.02%) | (0.01%) | (0.01%) | (0.03%) | (-0.01%) | (-0.01%) | (-0.04%) | (-0.06%) | (-0.12%) | (0.01%) | (-0.01%) | (-0.04%) | (0.06%) | (-0.05%) | (0.05%) | (0.09%) | (0.04%) | (0.03%) | (0.04%) | (0.01%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||
| Income Tax Expense | -100,000.00 | 0.00 | 100,000.00 | 100,077.00 | 99,971.00 | 800,015.00 | 2,797,245.00 | 6,136,819.00 | 9,302,899.00 | 5,955,794.00 | -16,168,676.74 | 22,265,951.00 | 6,589,000.00 | 243,000.00 | 2,157,000.00 | 2,561,000.00 | 5,620,000.00 | 2,397,000.00 | 8,536,000.00 | -165,000.00 | 41,735,000.00 | 9,553,000.00 | -4,291,000.00 | 12,422,000.00 | 5,664,000.00 | -9,404,000.00 | -168,064,000.00 | 31,603,000.00 | 10,004,000.00 | 5,937,000.00 | 23,398,000.00 | 7,580,000.00 | 40,557,000.00 | 13,182,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | -1,400,000.00
+0% |
900,000.00
-164% |
1,500,000.00
+67% |
3,102,418.00
+107% |
2,599,260.00
-16% |
5,100,097.00
+96% |
-14,585,640.11
-386% |
9,154,927.00
-163% |
15,882,756.00
+73% |
27,530,672.00
+73% |
-149,951,728.66
-645% |
94,208,176.00
-163% |
11,042,000.00
-88% |
-2,157,000.00
-120% |
-7,949,000.00
+269% |
-33,539,000.00
+322% |
-26,355,000.00
-21% |
133,000.00
-101% |
-18,324,000.00
-13,877% |
-15,440,000.00
-16% |
-84,674,000.00
+448% |
-85,439,000.00
+1% |
-148,863,000.00
+74% |
-24,057,000.00
-84% |
-32,150,000.00
+34% |
-45,839,000.00
+43% |
241,848,000.00
-628% |
-123,733,000.00
-151% |
18,404,000.00
-115% |
56,356,000.00
+206% |
36,160,000.00
-36% |
65,921,000.00
+82% |
134,000.00
-100% |
2,259,000.00
+1,586% |
|
| Net Income Ratio | (-0.08%) | (0.04%) | (0.06%) | (0.05%) | (0.02%) | (0.03%) | (-0.07%) | (0.03%) | (0.03%) | (0.04%) | (-0.21%) | (0.16%) | (0.04%) | (-0.01%) | (-0.02%) | (-0.08%) | (-0.05%) | (0.00%) | (-0.03%) | (-0.02%) | (-0.09%) | (-0.08%) | (-0.13%) | (-0.02%) | (-0.02%) | (-0.03%) | (0.16%) | (-0.08%) | (0.03%) | (0.06%) | (0.02%) | (0.02%) | (0.00%) | (0.00%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||
| Basic EPS | -0.36 | 0.12 | 0.13 | 0.24 | 0.17 | 0.30 | -0.85 | 0.40 | 0.60 | 1.10 | -5.92 | 3.68 | 0.37 | -0.07 | -0.23 | -0.94 | -0.70 | 0.00 | -0.45 | -0.37 | -1.94 | -1.85 | -3.16 | -0.49 | -0.64 | -0.89 | 4.38 | -2.16 | -0.25 | 0.77 | 0.40 | 0.53 | 0.00 | 0.02 | |
| Diluted EPS | -0.36 | 0.12 | 0.13 | 0.24 | 0.17 | 0.28 | -0.85 | 0.37 | 0.60 | 1.10 | -5.92 | 2.46 | 0.33 | -0.06 | -0.23 | -0.94 | -0.70 | 0.00 | -0.45 | -0.37 | -1.94 | -1.85 | -3.16 | -0.49 | -0.64 | -0.89 | 4.36 | -2.16 | -0.25 | 0.77 | 0.40 | 0.22 | 0.00 | 0.02 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 3,900,000.00 | 7,400,000.00 | 11,200,000.00 | 12,925,230.00 | 15,556,500.00 | 16,997,294.00 | 17,226,850.00 | 22,928,546.00 | 26,610,330.00 | 25,067,668.00 | 25,328,815.00 | 25,630,105.00 | 30,114,545.00 | 32,029,902.00 | 34,948,192.00 | 35,812,929.00 | 37,500,873.00 | 40,148,758.00 | 41,094,694.00 | 42,241,716.00 | 43,680,559.00 | 46,090,159.00 | 47,108,406.00 | 49,545,350.00 | 49,875,282.00 | 51,345,807.00 | 55,255,797.00 | 57,218,994.00 | 69,132,100.00 | 73,532,848.00 | 90,426,215.00 | 124,262,000.00 | 117,259,000.00 | 110,890,000.00 | |
| Diluted Share Outstanding | 3,900,000.00 | 7,400,000.00 | 11,200,000.00 | 12,925,230.00 | 15,556,500.00 | 18,211,408.00 | 17,226,850.00 | 24,566,089.00 | 26,610,330.00 | 25,067,668.00 | 25,328,815.00 | 38,252,662.00 | 33,802,041.00 | 34,226,734.00 | 34,948,192.00 | 35,812,929.00 | 37,500,873.00 | 41,145,243.00 | 41,094,694.00 | 42,241,716.00 | 43,680,559.00 | 46,090,159.00 | 47,108,406.00 | 49,545,350.00 | 49,875,282.00 | 51,345,807.00 | 55,481,786.00 | 57,218,994.00 | 69,132,100.00 | 73,532,848.00 | 90,426,215.00 | 296,596,000.00 | 122,170,000.00 | 115,752,000.00 | |