XML 44 R32.htm IDEA: XBRL DOCUMENT
v3.25.1

Segment Information (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Segment Reporting [Abstract] |
Schedule of Segment Reporting Information, by Segment |
|  | Three Months Ended March 31, 2025
|  | Integrated Agencies Network |  | Brand Performance Network |  | Communications Network |  | Total
|  | (dollars in thousands)
Revenue (1) |  | $ | 377,354 |  |  | $ | 162,218 |  |  | $ | 87,628 |  |  | $ | 627,200 |
Billable costs |  | 51,560 |  |  | 15,360 |  |  | 20,630 |  |  | 87,550 |
Staff costs |  | 199,882 |  |  | 96,450 |  |  | 44,577 |  |  | 340,909 |
Administrative costs |  | 31,644 |  |  | 23,407 |  |  | 10,174 |  |  | 65,225 |
Unbillable and other costs * |  | 17,099 |  |  | 15,458 |  |  | 490 |  |  | 33,047 |
Adjusted EBITDA |  | 77,169 |  |  | 11,543 |  |  | 11,757 |  |  | 100,469 |
Adjusted EBITDA - All Other |  |  |  |  |  |  |  | (6,330) |
Adjusted EBITDA - Corporate |  |  |  |  |  |  |  | (13,557) |
Total Consolidated Adjusted EBITDA |  |  |  |  |  |  |  | 80,582 |
Stock-based compensation |  |  |  |  |  |  |  | 11,543 |
Depreciation and amortization |  |  |  |  |  |  |  | 42,006 |
Deferred acquisition consideration |  |  |  |  |  |  |  | 6,657 |
Other items, net |  |  |  |  |  |  |  | 2,091 |
Operating Income |  |  |  |  |  |  |  | 18,285 |
Other income (expenses): |  |  |  |  |  |  |  |
Interest expense, net |  |  |  |  |  |  |  | (23,356) |
Foreign exchange, net |  |  |  |  |  |  |  | 1,220 |
Other, net |  |  |  |  |  |  |  | 249 |
|  |  |  |  |  |  |  | (21,887) |
Loss before income taxes and equity in earnings of non-consolidated affiliates |  | (3,602) |
Income tax expense |  |  |  |  |  |  |  | 1,722 |
Loss before equity in earnings of non-consolidated affiliates |  | (5,324) |
Equity in loss of non-consolidated affiliates |  | (1) |
Net loss |  |  |  |  |  |  |  | (5,325) |
Net loss attributable to noncontrolling and redeemable noncontrolling interests |  | 2,408 |
Net loss attributable to Stagwell Inc. common shareholders |  | $ | (2,917) |
(1) Total consolidated revenue of $651,740 also includes revenue of $24,540 associated with operating segments that do not meet the aggregation criteria and elimination of certain intercompany service and revenue. *For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, and panels and survey costs; and also includes travel related expenses associated with contract fulfillment.
|  | Three Months Ended March 31, 2024
|  | Integrated Agencies Network |  | Brand Performance Network |  | Communications Network |  | Total
|  | (dollars in thousands)
Revenue (1) |  | $ | 352,719 |  |  | $ | 213,962 |  |  | $ | 93,746 |  |  | $ | 660,427 |
Billable costs |  | 59,947 |  |  | 51,400 |  |  | 26,258 |  |  | 137,605 |
Staff costs |  | 186,534 |  |  | 98,431 |  |  | 39,264 |  |  | 324,229 |
Administrative costs |  | 30,602 |  |  | 22,071 |  |  | 8,704 |  |  | 61,377 |
Unbillable and other costs * |  | 15,528 |  |  | 14,566 |  |  | 136 |  |  | 30,230 |
Adjusted EBITDA |  | 60,108 |  |  | 27,494 |  |  | 19,384 |  |  | 106,986 |
Adjusted EBITDA - All Other |  |  |  |  |  |  |  | (3,986) |
Adjusted EBITDA - Corporate |  |  |  |  |  |  |  | (12,684) |
Total Consolidated Adjusted EBITDA |  |  |  |  |  |  |  | 90,316 |
Stock-based compensation |  |  |  |  |  |  |  | 16,116 |
Depreciation and amortization |  |  |  |  |  |  |  | 34,836 |
Deferred acquisition consideration |  |  |  |  |  |  |  | 154 |
Impairment and other losses |  |  |  |  |  |  |  | 1,500 |
Other items, net |  |  |  |  |  |  |  | 11,856 |
Operating Income |  |  |  |  |  |  |  | 25,854 |
Other income (expenses): |  |  |  |  |  |  |  |
Interest expense, net |  |  |  |  |  |  |  | (20,965) |
Foreign exchange, net |  |  |  |  |  |  |  | (2,258) |
Other, net |  |  |  |  |  |  |  | (1,267) |
|  |  |  |  |  |  |  | (24,490) |
Income before income taxes and equity in earnings of non-consolidated affiliates |  | 1,364 |
Income tax expense |  | 2,585 |
Loss before equity in earnings of non-consolidated affiliates |  | (1,221) |
Equity in income of non-consolidated affiliates |  | 508 |
Net loss |  | (713) |
Net income attributable to noncontrolling and redeemable noncontrolling interests |  | (569) |
Net loss attributable to Stagwell Inc. common shareholders |  | $ | (1,282) |
(1) Total consolidated revenue of $670,059 also includes revenue of $9,632 associated with operating segments that do not meet the aggregation criteria and elimination of certain intercompany service and revenue. *For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, and panels and survey costs; and also includes travel related expenses associated with contract fulfillment.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration