vs
Side-by-side financial comparison of Stagwell Inc (STGW) and MARRIOTT VACATIONS WORLDWIDE Corp (VAC). Click either name above to swap in a different company.
MARRIOTT VACATIONS WORLDWIDE Corp is the larger business by last-quarter revenue ($1.2B vs $704.1M, roughly 1.7× Stagwell Inc). Stagwell Inc runs the higher net margin — -2.0% vs -35.0%, a 33.0% gap on every dollar of revenue. On growth, Stagwell Inc posted the faster year-over-year revenue change (8.0% vs -0.7%). Over the past eight quarters, MARRIOTT VACATIONS WORLDWIDE Corp's revenue compounded faster (5.2% CAGR vs 2.4%).
Stagwell Inc., formerly The Stagwell Group, is a global marketing and communications group founded in 2015 by Mark Penn. In 2020, The Stagwell Group announced plans to merge with its affiliate MDC Partners. The merger was completed in August 2021.
Marriott Vacations Worldwide Corporation is a pure-play public timeshare company. Formerly a division of Marriott International, Marriott Vacations Worldwide was established as a separate, publicly traded entity focusing primarily on vacation ownership in November 2011. Marriott Vacations Worldwide runs more than 120 resorts with over 700,000 Owners and members in a diverse portfolio of brands under The Marriott Vacation Clubs name. Its brands include Marriott Vacation Club, The Marriott Vaca...
STGW vs VAC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $704.1M | $1.2B |
| Net Profit | $-13.9M | $-431.0M |
| Gross Margin | — | — |
| Operating Margin | 1.4% | — |
| Net Margin | -2.0% | -35.0% |
| Revenue YoY | 8.0% | -0.7% |
| Net Profit YoY | -344.7% | -962.0% |
| EPS (diluted) | $-0.05 | $-12.00 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $704.1M | — | ||
| Q4 25 | $807.4M | $1.2B | ||
| Q3 25 | $743.0M | $1.2B | ||
| Q2 25 | $706.8M | $1.2B | ||
| Q1 25 | $651.7M | $1.1B | ||
| Q4 24 | $788.7M | $1.2B | ||
| Q3 24 | $711.3M | $1.2B | ||
| Q2 24 | $671.2M | $1.1B |
| Q1 26 | $-13.9M | — | ||
| Q4 25 | $12.7M | $-431.0M | ||
| Q3 25 | $24.6M | $-2.0M | ||
| Q2 25 | $-5.3M | $69.0M | ||
| Q1 25 | $-2.9M | $56.0M | ||
| Q4 24 | $3.2M | $50.0M | ||
| Q3 24 | $3.3M | $84.0M | ||
| Q2 24 | $-3.0M | $37.0M |
| Q1 26 | — | — | ||
| Q4 25 | 37.6% | — | ||
| Q3 25 | 36.6% | — | ||
| Q2 25 | 35.0% | — | ||
| Q1 25 | 36.8% | — | ||
| Q4 24 | 36.3% | — | ||
| Q3 24 | 35.7% | — | ||
| Q2 24 | 34.6% | — |
| Q1 26 | 1.4% | — | ||
| Q4 25 | 7.0% | — | ||
| Q3 25 | 8.2% | — | ||
| Q2 25 | 3.3% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 5.5% | — | ||
| Q3 24 | 5.9% | — | ||
| Q2 24 | 3.3% | — |
| Q1 26 | -2.0% | — | ||
| Q4 25 | 1.6% | -35.0% | ||
| Q3 25 | 3.3% | -0.2% | ||
| Q2 25 | -0.7% | 6.0% | ||
| Q1 25 | -0.4% | 5.0% | ||
| Q4 24 | 0.4% | 4.0% | ||
| Q3 24 | 0.5% | 6.9% | ||
| Q2 24 | -0.4% | 3.5% |
| Q1 26 | $-0.05 | — | ||
| Q4 25 | — | $-12.00 | ||
| Q3 25 | — | $-0.07 | ||
| Q2 25 | — | $1.77 | ||
| Q1 25 | — | $1.46 | ||
| Q4 24 | — | $1.29 | ||
| Q3 24 | — | $2.12 | ||
| Q2 24 | — | $0.98 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $114.9M | $406.0M |
| Total DebtLower is stronger | $1.4B | — |
| Stockholders' EquityBook value | $722.5M | $2.0B |
| Total Assets | $4.2B | $9.8B |
| Debt / EquityLower = less leverage | 1.99× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $114.9M | — | ||
| Q4 25 | $104.5M | $406.0M | ||
| Q3 25 | $132.2M | $474.0M | ||
| Q2 25 | $181.3M | $205.0M | ||
| Q1 25 | $137.7M | $196.0M | ||
| Q4 24 | $131.3M | $197.0M | ||
| Q3 24 | $145.8M | $197.0M | ||
| Q2 24 | $136.1M | $206.0M |
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.5B | — | ||
| Q2 24 | $1.4B | — |
| Q1 26 | $722.5M | — | ||
| Q4 25 | $758.4M | $2.0B | ||
| Q3 25 | $749.0M | $2.5B | ||
| Q2 25 | $750.1M | $2.5B | ||
| Q1 25 | $334.4M | $2.4B | ||
| Q4 24 | $331.7M | $2.4B | ||
| Q3 24 | $286.4M | $2.4B | ||
| Q2 24 | $291.6M | $2.4B |
| Q1 26 | $4.2B | — | ||
| Q4 25 | $4.2B | $9.8B | ||
| Q3 25 | $4.3B | $10.1B | ||
| Q2 25 | $4.3B | $9.9B | ||
| Q1 25 | $4.0B | $9.9B | ||
| Q4 24 | $3.9B | $9.8B | ||
| Q3 24 | $3.8B | $9.7B | ||
| Q2 24 | $3.8B | $9.6B |
| Q1 26 | 1.99× | — | ||
| Q4 25 | 1.75× | — | ||
| Q3 25 | 2.04× | — | ||
| Q2 25 | 1.95× | — | ||
| Q1 25 | 4.38× | — | ||
| Q4 24 | 4.08× | — | ||
| Q3 24 | 5.11× | — | ||
| Q2 24 | 4.88× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-26.5M | $6.0M |
| Free Cash FlowOCF − Capex | — | $-6.0M |
| FCF MarginFCF / Revenue | — | -0.5% |
| Capex IntensityCapex / Revenue | 1.5% | 1.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-29.0M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $-26.5M | — | ||
| Q4 25 | $260.3M | $6.0M | ||
| Q3 25 | $-24.0M | $62.0M | ||
| Q2 25 | $114.8M | $-48.0M | ||
| Q1 25 | $-60.0M | $8.0M | ||
| Q4 24 | $212.1M | $100.0M | ||
| Q3 24 | $-1.6M | $72.0M | ||
| Q2 24 | $-14.5M | $30.0M |
| Q1 26 | — | — | ||
| Q4 25 | $242.9M | $-6.0M | ||
| Q3 25 | $-38.8M | $51.0M | ||
| Q2 25 | $107.1M | $-68.0M | ||
| Q1 25 | $-63.9M | $-6.0M | ||
| Q4 24 | $209.9M | $86.0M | ||
| Q3 24 | $-4.3M | $58.0M | ||
| Q2 24 | $-23.0M | $17.0M |
| Q1 26 | — | — | ||
| Q4 25 | 30.1% | -0.5% | ||
| Q3 25 | -5.2% | 4.3% | ||
| Q2 25 | 15.1% | -5.9% | ||
| Q1 25 | -9.8% | -0.5% | ||
| Q4 24 | 26.6% | 6.9% | ||
| Q3 24 | -0.6% | 4.8% | ||
| Q2 24 | -3.4% | 1.6% |
| Q1 26 | 1.5% | — | ||
| Q4 25 | 2.2% | 1.0% | ||
| Q3 25 | 2.0% | 0.9% | ||
| Q2 25 | 1.1% | 1.7% | ||
| Q1 25 | 0.6% | 1.3% | ||
| Q4 24 | 0.3% | 1.1% | ||
| Q3 24 | 0.4% | 1.1% | ||
| Q2 24 | 1.3% | 1.2% |
| Q1 26 | — | — | ||
| Q4 25 | 20.56× | — | ||
| Q3 25 | -0.98× | — | ||
| Q2 25 | — | -0.70× | ||
| Q1 25 | — | 0.14× | ||
| Q4 24 | 65.56× | 2.00× | ||
| Q3 24 | -0.49× | 0.86× | ||
| Q2 24 | — | 0.81× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
STGW
| Net | $585.0M | 83% |
| Digital Transformation Net | $97.0M | 14% |
| Other | $22.1M | 3% |
VAC
| Cost Reimbursement | $467.0M | 38% |
| Time Share | $381.0M | 31% |
| Management And Exchange | $212.0M | 17% |
| Ancillary Revenues | $64.0M | 5% |
| Management Service | $55.0M | 4% |
| Service Other | $36.0M | 3% |
