Press Release: STAGWELL INC. (NASDAQ: STGW) REPORTS RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2025

Dow Jones
05-08

STAGWELL INC. $(STGW)$ REPORTS RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2025

PR Newswire

NEW YORK, May 8, 2025

Q1 YoY Revenue Decline of 3%, Q1 YoY Net Revenue Growth of 6%

Q1 YoY Net Revenue Growth excluding Advocacy of 9%, Digital Transformation Net Revenue ex. Advocacy Growth of 15%

Q1 Net Loss Attributable to Stagwell Inc. Common Shareholders of $3 million; Q1 Adjusted EBITDA of $81 million; Adjusted EBITDA Margin of 14%

Q1 EPS of $(0.04); Adjusted EPS of $0.12

Net New Business of $130 million in Q1; LTM Net New Business of $446 million

Reiterate 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, May 8, 2025 /PRNewswire/ -- (NASDAQ: STGW) -- Stagwell Inc. ("Stagwell") today announced financial results for the quarter and three months ended March 31, 2025.

FIRST QUARTER RESULTS:

   -- Q1 Revenue of $652 million, a decrease of 3% versus the prior year 
      period; 
 
   -- Q1 Revenue ex. Advocacy of $610 million, an increase of 1% versus the 
      prior year period; 
 
   -- Q1 Net Revenue of $564 million, an increase of 6% versus the prior year 
      period; 
 
   -- Q1 Net Revenue ex. Advocacy of $535 million, an increase of 9% versus the 
      prior year period; 
 
   -- Q1 Net Loss attributable to Stagwell Inc. Common Shareholders of 
      $3 million versus $1 million in the prior year period; 
 
   -- Q1 Adjusted EBITDA of $81 million, a decrease of 11% versus the prior 
      year period; 
 
   -- Q1 Adjusted EBITDA Margin of 14% on net revenue; 
 
   -- Q1 Earnings Per Share Attributable to Stagwell Inc. Common Shareholders 
      of $(0.04) versus $(0.01) in the prior year period; 
 
   -- Q1 Adjusted Earnings Per Share attributable to Stagwell Inc. Common 
      Shareholders of $0.12 versus $0.16 in the prior year period; 
 
   -- Net new business of $130 million in the first quarter, last twelve-month 
      net new business of $446 million 

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, "Despite the macro noise from tariffs, Stagwell's first quarter results were in-line with our expectations, setting us up for a strong year ahead. Q1 is a low point in the political cycle and yet we delivered solid growth in the quarter, led by double-digit increases in our Digital Transformation, Creativity and Stagwell Marketing Cloud capabilities. We hit a record $130M of net new business and, consequently, we remain optimistic about our outlook for the rest of the year."

Frank Lanuto, Chief Financial Officer, commented: "Stagwell delivered solid first quarter results. We reported 9% total net revenue growth excluding advocacy, while posting $81 million in adjusted EBITDA as we effectively managed costs. Additionally, we have made significant progress in simplifying our capital structure and refinancing our revolving credit facility. Our results and these actions position us well for the year ahead."

Financial Outlook

2025 financial guidance is reiterated as follows:

   -- Total Net Revenue growth of approximately 8% 
 
   -- Adjusted EBITDA of $410 million to $460 million 
 
   -- Free Cash Flow Conversion in excess of 45% 
 
   -- Adjusted EPS of $0.75 - $0.88 
 
   -- Guidance includes anticipated impact from acquisitions or dispositions. 
 
* 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, May 8, 2025, at 8:30 a.m. $(ET)$ to discuss results for Stagwell Inc. for the quarter and three months ended March 31, 2025. The video webcast will be accessible at https://bit.ly/436rkSP. 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

IR@stagwellglobal.com

For Press:

Beth Sidhu

PR@stagwellglobal.com

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 $(SEC.UK)$ 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) Net New Business: Estimate of annualized revenue for new wins less annualized revenue for losses incurred in the period.

(2) 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.

(3) 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) (a) the per weighted average number of common shares outstanding plus (b) the weighted average number of Class C shares outstanding, (if 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," "build," "consider," "continue," "could," "develop," "drive," "estimate, " "expect," "focus," "forecast," "future," "guidance," "intend," "likely, " "maintain," "may," "ongoing," "opportunity," "outlook," "plan," "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:

   -- risks associated with international, national and regional unfavorable 
      economic conditions, including the effect of changing tariff and other 
      trade policies, inflation and other macroeconomic factors that could 
      affect the Company or its clients; 
 
   -- demand for the Company's services, which may precipitate or exacerbate 
      other risks and uncertainties; 
 
   -- inflation and actions taken by central banks to counter inflation; 
 
   -- the Company's ability to attract new clients and retain existing clients; 
 
   -- the impact of a reduction in client spending and changes in client 
      advertising, marketing and corporate communications requirements; 
 
   -- financial failure of the Company's clients; 
 
   -- the Company's ability to retain and attract key employees; 
 
   -- the Company's ability to compete in the markets in which it operates; 
 
   -- the Company's ability to achieve its cost saving initiatives; 
 
   -- the Company's implementation of strategic initiatives; 
 
   -- the Company's ability to remain in compliance with its debt agreements 
      and the Company's ability to finance its contingent payment obligations 
      when due and payable, including but not limited to those relating to 
      redeemable noncontrolling interests and deferred acquisition 
      consideration; 
 
   -- the Company's ability to manage its growth effectively; 
 
   -- the Company's ability to identify and complete acquisitions or other 
      strategic transactions that complement and expand the Company's business 
      capabilities and successfully integrate newly acquired businesses into 
      the Company's operations, retain key employees, and realize cost savings, 
      synergies and other related anticipated benefits within the expected time 
      period; 
 
   -- the Company's ability to identify and complete divestitures and to 
      achieve the anticipated benefits therefrom; 
 
   -- the Company's ability to develop products incorporating new technologies, 
      including augmented reality, artificial intelligence, and virtual reality, 
      and realize benefits from such products; 
 
   -- the Company's use of artificial intelligence, including generative 
      artificial intelligence; 
 
   -- adverse tax consequences for the Company, its operations and its 
      stockholders, that may differ from the expectations of the Company, 
      including that future changes in tax laws, potential increases to 
      corporate tax rates in the United States and disagreements with tax 
      authorities on the Company's determinations that may result in increased 
      tax costs; 
 
   -- adverse tax consequences in connection with the business combination that 
      formed the Company in August 2021, including the incurrence of material 
      Canadian federal income tax (including material "emigration tax"); 
 
   -- the Company's ability to maintain an effective system of internal control 
      over financial reporting, including the risk that the Company's internal 
      controls will fail to detect misstatements in its financial statements; 
 
   -- the Company's ability to accurately forecast its future financial 
      performance and provide accurate guidance; 
 
   -- the Company's ability to protect client data from security incidents 
      or cyberattacks; 
 
   -- economic disruptions resulting from war and other economic and 
      geopolitical tensions (such as the ongoing military conflicts between 
      Russia and Ukraine and in the Middle East), terrorist activities, natural 
      disasters, public health events and tariff and trade policies; 
 
   -- stock price volatility; and 
 
   -- foreign currency fluctuations. 

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 March 31, 
                                  ------------------------------------------ 
                                          2025                  2024 
                                  --------------------  -------------------- 
Revenue                               $        651,740      $        670,059 
Operating Expenses 
 Cost of services                              412,087               444,526 
 Office and general expenses                   179,362               163,343 
 Depreciation and amortization                  42,006                34,836 
 Impairment and other losses                        --                 1,500 
                                  --------------------  -------------------- 
                                               633,455               644,205 
                                  --------------------  -------------------- 
Operating Income                                18,285                25,854 
Other income (expenses): 
 Interest expense, net                        (23,356)              (20,965) 
 Foreign exchange, net                           1,220               (2,258) 
 Other, net                                        249               (1,267) 
                                  --------------------  -------------------- 
                                              (21,887)              (24,490) 
                                  --------------------  -------------------- 
Income (loss) before income 
 taxes and equity in earnings of 
 non-consolidated affiliates                   (3,602)                 1,364 
Income tax expense                               1,722                 2,585 
                                  --------------------  -------------------- 
Loss before equity in earnings 
 of non-consolidated affiliates                (5,324)               (1,221) 
Equity in income (loss) of 
 non-consolidated affiliates                       (1)                   508 
                                  --------------------  -------------------- 
Net loss                                       (5,325)                 (713) 
Net (income) loss attributable 
 to noncontrolling and 
 redeemable noncontrolling 
 interests                                       2,408                 $(569.SI)$ 
                                  --------------------  -------------------- 
Net loss attributable to 
 Stagwell Inc. common 
 shareholders                      $           (2,917)   $           (1,282) 
                                  ====================  ==================== 
Loss Per Common Share: 
  Basic                           $             (0.03)  $             (0.01) 
                                  ====================  ==================== 
  Diluted                         $             (0.04)  $             (0.01) 
                                  ====================  ==================== 
Weighted Average Number of 
Common Shares Outstanding: 
  Basic                                        112,088               112,633 
  Diluted                                      263,737               116,405 
 
 
 
                                                         SCHEDULE 3 
                                                       STAGWELL INC. 
                                            UNAUDITED SEGMENT OPERATING RESULTS 
                                                   (amounts in thousands) 
 
For the Three Months Ended March 31, 2025 
 
                   Integrated          Brand 
                    Agencies         Performance           Communications 
                     Network           Network                 Network           All Other      Corporate          Total 
----------------  ------------  --------------------  -------------------------  ----------  ----------------  ------------- 
 Net Revenue       $   325,794       $       146,858    $                66,998  $   24,537  $             --   $    564,187 
 Billable costs         51,560                15,360                     20,630           3                --         87,553 
                  ------------  --------------------  -------------------------  ----------  ----------------  ------------- 
Revenue                377,354               162,218                     87,628      24,540                --        651,740 
                  ------------  --------------------  -------------------------  ----------  ----------------  ------------- 
 
 Billable costs         51,560                15,360                     20,630           3                --         87,553 
 Staff costs           199,882                96,450                     44,577      15,455            11,898        368,262 
 Administrative 
  costs                 31,644                23,407                     10,174       8,225             1,659         75,109 
 Unbillable and 
  other costs, 
  net                   17,099                15,458                        490       7,187                --         40,234 
                  ------------  --------------------  -------------------------  ----------  ----------------  ------------- 
Adjusted EBITDA 
 (1)                    77,169                11,543                     11,757     (6,330)          (13,557)         80,582 
 
 Stock-based 
  compensation           4,145                 1,368                        693         229             5,108         11,543 
 Depreciation 
  and 
  amortization          21,364                 7,722                      5,175       4,301             3,444         42,006 
 Deferred 
  acquisition 
  consideration          5,863               (1,282)                      1,213         863                --          6,657 
 Other items, 
  net (1)              (2,246)                 3,654                        128         311               244          2,091 
                  ------------  --------------------  -------------------------  ----------  ----------------  ------------- 
Operating income 
 (loss)           $     48,043  $                 81  $                   4,548  $ (12,034)      $   (22,353)  $      18,285 
                  ============  ====================  =========================  ==========  ================  ============= 
 
 
 
(1)  See Non-GAAP Financial Measures section above for the definition of 
     Adjusted EBITDA and Other items, net. 
 
 
                                                       SCHEDULE 4 
                                                     STAGWELL INC. 
                                          UNAUDITED SEGMENT OPERATING RESULTS 
                                                 (amounts in thousands) 
 
For the Three Months Ended March 31, 2024 
 
                   Integrated        Brand 
                    Agencies       Performance         Communications 
                     Network         Network               Network           All Other      Corporate          Total 
----------------  ------------  ----------------  ------------------------  -----------  ----------------  ------------- 
 Net Revenue       $   292,772   $       162,562  $                 67,488  $     9,632  $             --   $    532,454 
 Billable costs         59,947            51,400                    26,258           --                --        137,605 
                  ------------  ----------------  ------------------------  -----------  ----------------  ------------- 
Revenue                352,719           213,962                    93,746        9,632                --        670,059 
                  ------------  ----------------  ------------------------  -----------  ----------------  ------------- 
 
 Billable costs         59,947            51,400                    26,258           --                --        137,605 
 Staff costs           186,534            98,431                    39,264        7,821            10,107        342,157 
 Administrative 
  costs                 30,602            22,071                     8,704        3,209             2,577         67,163 
 Unbillable and 
  other costs, 
  net                   15,528            14,566                       136        2,588                --         32,818 
                  ------------  ----------------  ------------------------  -----------  ----------------  ------------- 
Adjusted EBITDA 
 (1)                    60,108            27,494                    19,384      (3,986)          (12,684)         90,316 
 
 Stock-based 
  compensation           9,321             2,043                     1,049           98             3,605         16,116 
 Depreciation 
  and 
  amortization          19,381             7,514                     2,894        2,421             2,626         34,836 
 Deferred 
  acquisition 
  consideration          2,045             (777)                   (1,114)           --                --            154 
 Impairment and 
  other losses           1,500                --                        --           --                --          1,500 
 Other items, 
  net (1)                5,511             5,019                       282          174               870         11,856 
                  ------------  ----------------  ------------------------  -----------  ----------------  ------------- 
Operating income 
 (loss)           $     22,350  $         13,695  $                 16,273  $   (6,679)      $   (19,785)  $      25,854 
                  ============  ================  ========================  ===========  ================  ============= 
 
 
 
(1)  See Non-GAAP Financial Measures section above for the definition of 
     Adjusted EBITDA and Other items, net. 
 
 
                                  SCHEDULE 5 
                                 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 March 31, 2025 
 
                         GAAP             Adjustments            Non-GAAP 
--------------   --------------------  ------------------  -------------------- 
Net income 
 (loss) 
 attributable 
 to Stagwell 
 Inc. common 
 shareholders     $           (2,917)  $           18,439    $           15,522 
Net income 
 (loss) 
 attributable 
 to Class C 
 shareholders                 (6,637)              24,513                17,876 
                 --------------------  ------------------  -------------------- 
Net income 
 (loss) 
 attributable 
 to Stagwell 
 Inc. and Class 
 C shareholders 
 and adjusted 
 net income       $           (9,554)  $           42,952    $           33,398 
 
Weighted 
 average number 
 of common 
 shares 
 outstanding                  112,088               9,462               121,550 
Weighted 
 average number 
 of shares of 
 Class C Common 
 Stock 
 outstanding                  151,649                  --               151,649 
                 --------------------  ------------------  -------------------- 
Weighted 
 average number 
 of shares 
 outstanding                  263,737               9,462               273,199 
 
Diluted EPS and 
 Adjusted 
 Diluted EPS 
 (1)             $             (0.04)                      $               0.12 
                 ====================                      ==================== 
 
Adjustments to Net Income (loss) 
Amortization                           $           32,981 
Stock-based 
 compensation                                      11,543 
Deferred 
 acquisition 
 consideration                                      6,657 
Other items, 
 net                                                2,091 
                                       ------------------ 
                                                   53,272 
Adjusted tax 
 expense                                         (10,320) 
                                       ------------------ 
                                       $           42,952 
                                       ================== 
 
 
 
(1)  Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures 
     section of the Executive Summary. 
 
 
                                  SCHEDULE 6 
                                 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 March 31, 2024 
 
                         GAAP             Adjustments            Non-GAAP 
--------------   --------------------  ------------------  -------------------- 
Net income 
 (loss) 
 attributable 
 to Stagwell 
 Inc. common 
 shareholders     $           (1,506)  $           19,480    $           17,974 
Net income 
 attributable 
 to Class C 
 shareholders                      --              24,554                24,554 
                 --------------------  ------------------  -------------------- 
Net income 
 (loss) 
 attributable 
 to Stagwell 
 Inc. and Class 
 C shareholders 
 and adjusted 
 net income       $           (1,506)  $           44,034    $           42,528 
 
Weighted 
 average number 
 of common 
 shares 
 outstanding                  116,405               4,534               120,939 
Weighted 
 average number 
 of shares of 
 Class C Common 
 Stock 
 outstanding                       --             151,649               151,649 
                 --------------------  ------------------  -------------------- 
Weighted 
 average number 
 of shares 
 outstanding                  116,405             156,183               272,588 
 
Diluted EPS and 
 Adjusted 
 Diluted EPS 
 (1)             $             (0.01)                      $               0.16 
                 ====================                      ==================== 
 
Adjustments to Net income (loss) 
Amortization                           $           28,203 
Impairment and 
 other losses                                       1,500 
Stock-based 
 compensation                                      16,116 
Deferred 
 acquisition 
 consideration                                        154 
Other items, 
 net                                               11,856 
                                       ------------------ 
                                                   57,829 
Adjusted tax 
 expense                                         (12,748) 
                                       ------------------ 
                                                   45,081 
Net loss 
 attributable 
 to Class C 
 shareholders                                     (1,047) 
                                       ------------------ 
                                       $           44,034 
 
Allocation of 
adjustments to 
Net income 
Net income 
 attributable 
 to Stagwell 
 Inc. common 
 shareholders                          $           19,480 
 
Net income 
 attributable 
 to Class C 
 shareholders - 
 add-backs                                         25,601 
Net loss 
 attributable 
 to Class C 
 shareholders                                     (1,047) 
                                       ------------------ 
                                                   24,554 
                                       ------------------ 
                                       $           44,034 
                                       ================== 
 
 
 
(1)  Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures 
     section of the Executive Summary. 
 
 
                                 SCHEDULE 7 
                               STAGWELL INC. 
                   UNAUDITED CONSOLIDATED BALANCE SHEETS 
                           (amounts in thousands) 
 
                             March 31, 2025            December 31, 2024 
                        -------------------------  ------------------------- 
 
ASSETS 
Current Assets 
 Cash and cash 
  equivalents           $                 137,653  $                 131,339 
 Accounts receivable, 
  net                                     772,974                    716,415 
 Expenditures billable 
  to clients                              163,702                    173,194 
 Other current assets                     147,163                    114,200 
                        -------------------------  ------------------------- 
Total Current Assets                    1,221,492                  1,135,148 
Fixed assets, net                          69,017                     72,706 
Right-of-use assets - 
 operating leases                         209,720                    219,400 
Goodwill                                1,562,490                  1,554,146 
Other intangible 
 assets, net                              822,964                    836,783 
Other assets                               96,671                     90,038 
                        -------------------------  ------------------------- 
Total Assets             $              3,982,354   $              3,908,221 
                        =========================  ========================= 
LIABILITIES, 
REDEEMABLE 
NONCONTROLLING 
INTERESTS ("RNCI"), 
AND SHAREHOLDERS' 
EQUITY 
 Current Liabilities 
 Accounts payable       $                 420,779  $                 449,347 
 Accrued media                            295,964                    245,883 
 Accruals and other 
  liabilities                             219,047                    265,356 
 Advance billings                         311,329                    294,609 
 Current portion of 
  lease liabilities - 
  operating leases                         56,390                     60,195 
 Current portion of 
  deferred acquisition 
  consideration                            37,336                     51,906 
                        -------------------------  ------------------------- 
Total Current 
 Liabilities                            1,340,845                  1,367,296 
Long-term debt                          1,465,323                  1,353,624 
Long-term portion of 
 deferred acquisition 
 consideration                             55,941                     50,209 
Long-term lease 
 liabilities - 
 operating leases                         224,323                    245,397 
Deferred tax 
 liabilities, net                          47,323                     47,239 
Other liabilities                          57,850                     59,139 
                        -------------------------  ------------------------- 
Total Liabilities                       3,191,605                  3,122,904 
Redeemable 
 Noncontrolling 
 Interests                                 10,856                      8,412 
Commitments, 
Contingencies and 
Guarantees 
Shareholders' Equity 
 Common shares - Class 
  A                                           114                        115 
 Common shares - Class 
  C                                             2                          2 
 Paid-in capital                          343,082                    343,647 
 Retained earnings                         10,504                     11,740 
Accumulated other 
 comprehensive loss                      (19,302)                   (23,773) 
                        -------------------------  ------------------------- 
Stagwell Inc. 
 Shareholders' Equity                     334,400                    331,731 
Noncontrolling 
 interests                                445,493                    445,174 
                        -------------------------  ------------------------- 
Total Shareholders' 
 Equity                                   779,893                    776,905 
                        -------------------------  ------------------------- 
Total Liabilities, 
 Redeemable 
 Noncontrolling 
 Interests and 
 Shareholders' Equity    $              3,982,354   $              3,908,221 
                        =========================  ========================= 
 
 
                                 SCHEDULE 8 
                               STAGWELL INC. 
                      UNAUDITED SUMMARY CASH FLOW DATA 
                           (amounts in thousands) 
 
                                  Three Months Ended March 31, 
                                2025                        2024 
                     --------------------------  --------------------------- 
Cash flows from 
operating 
activities: 
Net loss             $                  (5,325)  $                     (713) 
Adjustments to 
reconcile net 
income to cash used 
in operating 
activities: 
 Stock-based 
  compensation                           11,543                       16,116 
 Depreciation and 
  amortization                           42,006                       34,836 
 Amortization of 
  right-of-use 
  lease assets and 
  lease liability 
  interest                               17,118                       20,912 
 Impairment and 
  other (gains) 
  losses                                (3,529)                        1,500 
 Deferred income 
  taxes                                   (747)                        (655) 
 Adjustment to 
  deferred 
  acquisition 
  consideration                           6,657                          154 
 Other, net                             (2,060)                          292 
Changes in working 
capital: 
Accounts receivable                    (44,701)                     (42,976) 
Expenditures 
 billable to 
 clients                                 11,095                        6,681 
Other assets                           (32,778)                     (19,584) 
Accounts payable                       (35,287)                       22,206 
Accrued expenses 
 and other 
 liabilities                           (19,075)                     (63,856) 
Advance billings                         15,628                      (6,124) 
Current portion of 
 lease liabilities 
 - operating 
 leases                                (20,558)                     (21,660) 
Deferred 
 acquisition 
 related payments                            --                        (250) 
                     --------------------------  --------------------------- 
Net cash used in 
 operating 
 activities                            (60,013)                     (53,121) 
                     --------------------------  --------------------------- 
Cash flows from 
investing 
activities: 
Capitalized 
 software                              (11,966)                      (8,794) 
Capital 
 expenditures                           (3,912)                      (5,439) 
Acquisitions, net 
 of cash acquired                       (1,090)                     (11,673) 
Other                                   (3,391)                        (218) 
                     --------------------------  --------------------------- 
Net cash used in 
 investing 
 activities                            (20,359)                     (26,124) 
                     --------------------------  --------------------------- 
Cash flows from 
financing 
activities: 
Repayment of 
 borrowings under 
 revolving credit 
 facility                             (432,000)                    (417,000) 
Proceeds from 
 borrowings under 
 revolving credit 
 facility                               543,000                      540,000 
Shares repurchased 
 and cancelled                         (11,068)                     (29,698) 
Distributions to 
 noncontrolling 
 interests                                $(581.SI)$                        (559) 
Payment of deferred 
 consideration                         (16,103)                      (1,657) 
Net cash provided 
 by financing 
 activities                              83,248                       91,086 
                     --------------------------  --------------------------- 
Effect of exchange 
 rate changes on 
 cash and cash 
 equivalents                              3,438                      (1,754) 
Net increase in 
 cash and cash 
 equivalents                              6,314                       10,087 
Cash and cash 
 equivalents at 
 beginning of 
 period                                 131,339                      119,737 
                     --------------------------  --------------------------- 
Cash and cash 
 equivalents at end 
 of period             $                137,653     $                129,824 
                     ==========================  =========================== 
 

View original content to download multimedia:https://www.prnewswire.com/news-releases/stagwell-inc-nasdaq-stgw-reports-results-for-the-three-months-ended-march-31-2025-302449920.html

SOURCE Stagwell Inc.

 

(END) Dow Jones Newswires

May 08, 2025 07:15 ET (11:15 GMT)

免责声明:投资有风险,本文并非投资建议,以上内容不应被视为任何金融产品的购买或出售要约、建议或邀请,作者或其他用户的任何相关讨论、评论或帖子也不应被视为此类内容。本文仅供一般参考,不考虑您的个人投资目标、财务状况或需求。TTM对信息的准确性和完整性不承担任何责任或保证,投资者应自行研究并在投资前寻求专业建议。

热议股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10