Biggest changeEarnings (Loss) Per Share Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2023 were as follows: GAAP Adjustments (1) Non-GAAP (amounts in thousands, except per share amounts) Net income attributable to Stagwell Inc. common shareholders $ 134 $ 52,712 $ 52,846 Net income attributable to Class C shareholders — 106,153 106,153 Net income attributable to Stagwell Inc. and Class C and adjusted net income $ 134 $ 158,865 $ 158,999 Weighted average number of common shares outstanding 122,170 3,628 125,798 Weighted average number of common Class C shares outstanding — 154,972 154,972 Weighted average number of shares outstanding 122,170 158,600 280,770 Diluted EPS and Adjusted Diluted EPS $ 0.00 $ 0.57 Adjustments to Net Income (loss) (1) Amortization $ 113,835 Impairment and other losses 11,395 Stock-based compensation 57,179 Deferred acquisition consideration 13,060 Gain on sale of business (94,505) Other items, net 45,147 146,111 Adjusted tax expense (26,312) 119,799 Net loss attributable to Class C shareholders 39,066 $ 158,865 Allocation of adjustments to net income Net income attributable to Stagwell Inc. common shareholders $ 52,712 Net income attributable to Class C shareholders 67,087 Net income attributable to Class C shareholders 39,066 106,153 $ 158,865 (1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary. 48 Table of Contents Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2022 were as follows: GAAP Adjustments (1) Non-GAAP (amounts in thousands, except per share amounts) Net income attributable to Stagwell Inc. common shareholders $ 19,919 $ 102,123 $ 122,042 Net income attributable to Class C shareholders 16,004 129,500 145,504 Net income attributable to Stagwell Inc. and Class C and adjusted net income $ 35,923 $ 231,623 $ 267,546 Weighted average number of common shares outstanding 130,625 — 130,625 Weighted average number of common Class C shares outstanding 165,971 — 165,971 Weighted average number of shares outstanding 296,596 — 296,596 Diluted EPS and Adjusted Diluted EPS $ 0.12 $ 0.90 Adjustments to Net income (loss) (1) Amortization $ 104,763 Impairment and other losses 122,179 Stock-based compensation 33,152 Deferred acquisition consideration (13,405) Other items, net 18,691 265,380 Adjusted tax expense (33,757) $ 231,623 (1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
Biggest changeCommon Shareholders As a result of the foregoing, net income attributable to Stagwell Inc. common shareholders for the year ended December 31, 2024, was $2.3 million, compared to net income of $0.1 million for the year ended December 31, 2023. 36 Table of Contents Earnings Per Share Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2024, were as follows: GAAP Adjustments (1) Non-GAAP (amounts in thousands, except per share amounts) Net income attributable to Stagwell Inc. common shareholders $ 2,259 $ 80,403 $ 82,662 Net income attributable to Class C shareholders — 123,942 123,942 Net income attributable to Stagwell Inc. and Class C and adjusted net income $ 2,259 $ 204,345 $ 206,604 Weighted average number of common shares outstanding 115,752 2,234 117,986 Weighted average number of common Class C shares outstanding — 151,649 151,649 Weighted average number of shares outstanding 115,752 153,883 269,635 Diluted EPS and Adjusted Diluted EPS (1) $ 0.02 $ 0.77 Adjustments to Net Income Amortization $ 122,442 Impairment and other losses 1,715 Stock-based compensation 52,161 Deferred acquisition consideration 22,995 Other items, net 49,196 248,509 Adjusted tax expense (61,308) 187,201 Net income attributable to Class C shareholders 17,144 $ 204,345 Allocation of adjustments to Net income Net income attributable to Stagwell Inc. common shareholders - add-backs $ 80,403 Net income attributable to Class C shareholders - add-backs 106,798 Net income attributable to Class C shareholders 17,144 123,942 $ 204,345 (1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary. 37 Table of Contents Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2023, were as follows: GAAP Adjustments (1) Non-GAAP (amounts in thousands, except per share amounts) Net income attributable to Stagwell Inc. common shareholders $ 134 $ 52,712 $ 52,846 Net income attributable to Class C shareholders — 106,153 106,153 Net income attributable to Stagwell Inc. and Class C and adjusted net income $ 134 $ 158,865 $ 158,999 Weighted average number of common shares outstanding 122,170 3,628 125,798 Weighted average number of common Class C shares outstanding — 154,972 154,972 Weighted average number of shares outstanding 122,170 158,600 280,770 Diluted EPS and Adjusted Diluted EPS (1) $ — $ 0.57 Adjustments to Net income Amortization $ 113,835 Impairment and other losses 11,395 Stock-based compensation 57,179 Deferred acquisition consideration 13,060 Gain on sale of business (94,505) Other items, net 45,147 146,111 Adjusted tax expense (26,312) 119,799 Net income attributable to Class C shareholders 39,066 $ 158,865 Allocation of adjustments to Net income Net income attributable to Stagwell Inc. common shareholders - add-backs $ 52,712 Net income to attributable to Class C shareholders - add-backs 67,087 Net income attributable to Class C shareholders 39,066 106,153 Net income attributable to Stagwell Inc. common shareholders $ 158,865 (1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
Cash Flows Operating Activities Cash flows provided by operating activities for the year ended December 31, 2023, were $81.0 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
Cash flows provided by operating activities for the year ended December 31, 2023 were $81.0 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
Investing Activities Cash flows provided by investing activities were $156.0 million for the year ended December 31, 2023, primarily driven by $229.5 million in proceeds from the sale of ConcentricLife, partially offset by $28.2 million in capitalized software spend, $14.2 million in capital expenditures, and $23.3 million for acquisitions, net of cash acquired.
Cash flows provided by investing activities were $156.0 million for the year ended December 31, 2023, primarily driven by $229.5 million in proceeds from the sale of ConcentricLife, partially offset by $28.2 million in capitalized software spend, $14.2 million in capital expenditures, and $23.3 million in acquisitions, net of cash acquired.
Financing Activities During the year ended December 31, 2023, cash flows used in financing activities were $339.9 million, primarily driven by $41.0 million in net borrowings under the Credit Agreement, shares repurchased and cancelled of $223.8 million, payments of deferred consideration of $49.2 million, and distributions to noncontrolling interests of $25.0 million.
During the year ended December 31, 2023, cash flows used in financing activities were $339.9 million, primarily driven by $41.0 million in net borrowings under the Credit Agreement, shares repurchased and cancelled of $223.8 million, payments of deferred consideration of $49.2 million, and distributions to noncontrolling interests of $25.0 million.
Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the 58 covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding. 42 Table of Contents The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.” Segments The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance.
As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding. 30 Table of Contents The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.” Segments The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance.
New business wins and client losses occur due to a variety of factors. The two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer.
New business wins and client losses occur due to a variety of factors. We believe the two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer.
Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under 57 the Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods.
Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under the Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods.
The change in Operating Income was primarily attributable to a decrease in Revenue, Cost of services, and Impairment and other losses, partially offset by an increase in Office and general expenses, and Depreciation and amortization.
The increase in Operating Income was primarily attributable to an increase in Revenue and a decrease in Impairment and other losses, partially offset by an increase in Cost of services, Office and general expenses, and Depreciation and amortization.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2023 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (11) did not have an impairment.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2024 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (11) did not have an impairment.
The change in Operating Loss was primarily attributable to an increase in Revenue, Cost of services, Office and general expenses and Depreciation and amortization, partially offset by a decrease in Impairment and other losses.
The increase in Operating Income was primarily attributable to an increase in Revenue and a decrease in Impairment and other losses and Depreciation and amortization, partially offset by an increase in Cost of services and Office and general expenses.
However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value. 60 Determining the fair value of a reporting unit involves the use of significant estimates and assumptions.
However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value. 50 Table of Contents Determining the fair value of a reporting unit involves the use of significant estimates and assumptions.
“Adjusted Diluted EPS” is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income (loss) attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items, based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) (a) the weighted average number of common shares outstanding plus (b) the weighted average number of shares of Class C Common Stock outstanding.
“Adjusted Diluted EPS” is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income (loss) attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items (as defined above), based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) (a) the weighted average number of common shares outstanding plus (b) the weighted average number of outstanding shares of Class C common stock par value $0.00001 per share (the “Class C Common Stock”).
Interest Expense, Net Interest expense, net for the year ended December 31, 2023 was $90.6 million compared to $76.1 million for the year ended December 31, 2022, an increase of $14.6 million, primarily attributable to higher levels of debt outstanding under the Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein), and a higher interest rate of borrowings on amounts outstanding under the Credit Agreement.
Interest Expense, Net Interest expense, net for the year ended December 31, 2024 was $92.3 million, compared to $90.6 million for the year ended December 31, 2023, an increase of $1.7 million, primarily attributable to higher levels of debt outstanding under the Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein), and a higher interest rate on amounts outstanding under the Credit Agreement.
The Company utilized a long-term average growth rate ranging from 1% to 4% and a WACC ranging from 11.50% to 20.00%. The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future.
The Company utilized a long-term average growth rate ranging from 1.5% to 4% and a WACC ranging from 12% to 30%. The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future.
See Note 11 to the Audited Consolidated Financial Statements included herein for information regarding the Company’s 5.625% Notes, and the Credit Agreement, which provides for a $640.0 million senior secured revolving credit facility maturing on August 3, 2026.
See Note 11 of the Notes included herein for information regarding the Company’s 5.625% Notes, and the Credit Agreement, which provides for a $640.0 million senior secured revolving credit facility maturing on August 3, 2026.
For the period ended December 31, 2023, the Company’s calculation of this ratio, and the maximum permitted under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows: December 31, 2023 Total Leverage Ratio 3.10 Maximum per covenant 4.25 These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity.
For the period ended December 31, 2024, the Company’s calculation of this ratio, 47 Table of Contents and the maximum permitted under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows: December 31, 2024 Total Leverage Ratio 2.93 Maximum per covenant 4.25 These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes and Credit Agreement.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes (as defined in Note 11 of the Notes included herein) and Credit Agreement.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), 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.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items primarily includes restructuring, certain system implementation and acquisition-related expenses.
Per the terms of these agreements, the Company surrenders control over its trade receivables upon transfer. The trade receivables transferred to the third parties were $393.9 million, $176.5 million, and $42.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Per the terms of these agreements, the Company surrenders control over its trade receivables upon transfer. The trade receivables transferred to the third parties were $435.6 million, $393.9 million, and $176.5 million, during the years ended December 31, 2024, 2023, and 2022, respectively.
The amount collected and due to the third parties under these arrangements was $1.8 million as of December 31, 2023 and $5.7 million as of December 31, 2022. No amounts were collected and due to third parties as of December 31, 2021.
The amount collected and due to the third parties under these arrangements was $19.5 million as of December 31, 2024, $1.8 million as of December 31, 2023, and $5.7 million as of December 31, 2022.
Gain on Sale of Business The Company recognized a pre-tax gain of $94.5 million related to the sale of ConcentricLife for the year ended December 31, 2023. Other, Net Other, net for the year ended December 31, 2023 was $0.4 million of a loss, compared to a loss of $5.0 million for the year ended December 31, 2022.
Gain on Sale of Business The Company recognized a pre-tax gain of $94.5 million related to the sale of Concentric for the year ended December 31, 2023. Other, Net Other, net for the year ended December 31, 2024 was an expense of $1.4 million, compared to an expense of $0.4 million for the year ended December 31, 2023.
Other items include restructuring costs, acquisition-related expenses, and non-recurring items. The diluted weighted average shares outstanding include shares of Class C Common Stock as if converted to shares of Class A Common Stock to calculate Adjusted Diluted EPS. All amounts are in dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands.
The diluted weighted average shares outstanding include shares of Class C Common Stock as if converted to shares of Class A Common Stock to calculate Adjusted Diluted EPS. All amounts are in U.S. dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands.
In addition, Stagwell reports its corporate office expenses incurred in connection with the strategic resources provided to the networks, as well as certain other centrally managed expenses that are not fully allocated to the operating segments as Corporate.
The Company reports corporate expenses as “Corporate.” Corporate consists of corporate office expenses incurred in connection with the strategic resources provided to the operating segments, as well as certain other centrally managed expenses that are not fully allocated to the operating segments.
In connection with the acquisition, the sellers are entitled to contingent consideration up to a maximum value of $17.0 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A Common Stock at the Company’s discretion.
Under the agreement, the sellers are entitled to contingent consideration up to a maximum value of approximately $24 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A common stock, par value $0.001 per share (the “ Class A Common Stock ” ) at the Company’s discretion.
Income Tax Expense The Company had an income tax expense for the year ended December 31, 2023 of $40.6 million (on a pre-tax income of $91.1 million resulting in an effective tax rate of 44.5%) compared to income tax expense of $25.5 million (on pre-tax income of $75.6 million resulting in an effective tax rate of 33.7%) for the year ended December 31, 2022.
I ncome Tax Expense The Company had an income tax expense for the year ended December 31, 2024 of $13.2 million (on a pre-tax income of $37.7 million resulting in an effective tax rate of 34.9%), compared to income tax expense of $40.6 million (on pre-tax income of $91.1 million resulting in an effective tax rate of 44.5%) for the year ended December 31, 2023.
Total Debt Debt, net of debt issuance costs, as of December 31, 2023, was $1,145.8 million as compared to $1,184.7 million outstanding at December 31, 2022.
Total Debt Debt, net of debt issuance costs, as of December 31, 2024, was $1,353.6 million, compared to $1,145.8 million outstanding as of December 31, 2023.
Liquidity and Capital Resources: The following table provides summary information about the Company’s liquidity position: Year Ended December 31, 2023 2022 (dollars in thousands) Net cash provided by operating activities $ 81,007 $ 347,586 Net cash provided by (used in) investing activities 155,951 (116,275) Net cash used in financing activities (339,864) (186,736) The Company had cash and cash equivalents of $119.7 million and $220.6 million as of December 31, 2023 and December 31, 2022, respectively.
Liquidity and Capital Resources: The following table provides summary information about the Company’s liquidity position: Year Ended December 31, 2024 2023 (dollars in thousands) Net cash provided by operating activities $ 142,859 $ 81,007 Net cash (used in) provided by investing activities (162,472) 155,951 Net cash provided by (used in) financing activities 36,938 (339,864) The Company had cash and cash equivalents of $131.3 million and $119.7 million as of December 31, 2024, and December 31, 2023, respectively.
The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The Company applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The increase in Office and general expenses was primarily attributable to an increase in deferred acquisition consideration, partially offset by a decrease in staff costs related to cost saving initiatives.
The increase in Cost of services was primarily attributable to higher unbillable costs and staff costs, commensurate with the increase in revenue. The increase in Office and general expenses was primarily attributable to an increase in staff costs, commensurate with the increase in revenue, partially offset by a decrease in deferred acquisition consideration.
The Company intends to finance the cash portion of these contingent payment obligations using available cash from operations, borrowings under the Credit Agreement (or any refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity.
Management anticipates it will finance these requirements using available cash from operations, borrowings under the Credit Agreement (or any refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity.
The Company generally uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the use of earnings multiples based on market data and comparable companies. The Company applies an equal weighting to the income and market approaches for the impairment test.
The Company generally uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the exercise of significant judgement about the use of earnings multiples based on market data and comparable companies.
As of December 31, 2023, the Company had $59.0 million of borrowings outstanding and $16.2 million of outstanding and undrawn letters of credit resulting in $564.8 million under the Credit Agreement. The Company transfers certain of its trade receivable assets to third parties under certain agreements.
As of December 31, 2024, the Company had $264.0 million of borrowings outstanding and $15.3 million of issued and undrawn letters of credit resulting in $360.7 million unused amount under the Credit Agreement. The Company transfers certain of its trade receivable assets to third parties under certain agreements.
Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.4 million, $1.8 million, and $0.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.8 million, $5.4 million, and $1.8 million for the years ended December 31, 2024, 2023, and 2022, respectively. On November 6, 2024, the Board authorized an extension and a $125.0 million increase in the size of our Repurchase Program.
The change in Operating Income was primarily attributable to a decrease in Revenue and Cost of services, and an increase in Office and general expenses. The decrease in Cost of services was primarily attributable to lower billable costs, commensurate with lower revenue, and a decrease in staff costs associated with cost savings initiatives.
The increase in Operating Loss was primarily attributable to a decrease in Revenue and an increase in Office and general expenses and Depreciation and amortization, partially offset by a decrease in Cost of services. The decrease in Cost of Services was primarily attributable to lower unbillable costs and staff costs, commensurate with lower revenue.
Cash flows used in investing activities were $116.3 million for the year ended December 31, 2022, primarily driven by $12.8 million in capital capitalized software spend, $22.7 million in capital expenditures, and $74.2 million in acquisitions, net of cash acquired.
Investing Activities Cash flows used in investing activities were $162.5 million for the year ended December 31, 2024, primarily driven by $35.1 million in capitalized software spend, $18.9 million in capital expenditures, and $103.3 million for acquisitions, net of cash acquired.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP financial measures described below.
The Company’s strategy is intended to challenge the industry status quo, realize returns on investment, and drive transformative growth and business performance for its clients and stakeholders. Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP financial measures described below.
During the year ended December 31, 2023, 9.9 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an aggregate value, excluding fees, of $59.5 million. These shares were repurchased at an average price of $6.00 per share.
Our Board will review the Repurchase Program periodically and may authorize adjustments of its terms. During the year ended December 31, 2024, 14.8 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an average price of $6.31 per share, for an aggregate value, excluding fees, of $93.5 million.
References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2023 means the period beginning January 1, 2023, and ending December 31, 2023). 40 Table of Contents For similar operating and financial data and discussion of the Company’s year ended December 31, 2021, refer to Part II Item 7.
References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2024 means the period beginning January 1, 2024, and ending December 31, 2024).
Certain of the Company’s subsidiaries grant awards to their employees providing them with an equity interest in the respective subsidiary (the “profits interests awards”). The awards generally provide the employee the right, but not the obligation, to sell its interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution.
The awards generally provide the employee with the right, but not the obligation, to sell their profits interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution. The profits interests awards are primarily settled in cash, with certain awards having stock-settlement provisions at the Company’s discretion.
The increase in Cost of services was primarily attributable to higher unbillable and staff costs, commensurate with higher revenue, and due to the acquisitions of Maru and Epicenter. The increase in Office and general expenses was primarily attributable to an increase in staff costs primarily associated with the acquisitions of Maru and Epicenter.
The increase in Cost of services was primarily attributable to an increase in billable costs and staff cost, commensurate with higher revenue as well as the inclusion of costs from acquired entities. The increase in Office and general expenses was primarily attributable to an increase in deferred acquisition consideration as well as the inclusion of costs from acquired entities.
Operating Income Operating Income for the year ended December 31, 2023 was $121.6 million, compared to $138.2 million for the year ended December 31, 2022, representing a decrease of $16.6 million.
Operating Income Operating Income for the year ended December 31, 2024, was $138.3 million, compared to $116.7 million for the year ended December 31, 2023, representing an increase of $21.6 million.
Corporate The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows: Year Ended December 31, 2023 2022 Change (dollars in thousands) $ % Staff costs $ 36,938 $ 36,456 $ 482 1.3 % Administrative costs 11,472 6,655 4,817 72.4 % Adjusted EBITDA (48,410) (43,111) (5,299) 12.3 % Stock-based compensation 19,638 11,710 7,928 67.7 % Depreciation and amortization 8,218 6,925 1,293 18.7 % Other items, net 10,007 5,312 4,695 88.4 % Operating Loss $ (86,273) $ (67,058) $ (19,215) 28.7 % Operating Loss for the year ended December 31, 2023 was $86.3 million compared to $67.1 million for the year ended December 31, 2022, representing an increase of $19.2 million.
Corporate The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023 were as follows: Year Ended December 31, 2024 2023 Change (dollars in thousands) $ % Staff costs $ 47,736 $ 36,938 $ 10,798 29.2 % Administrative costs 16,402 11,472 4,930 43.0 % Adjusted EBITDA (64,138) (48,410) (15,728) 32.5 % Stock-based compensation 13,653 19,638 (5,985) (30.5) % Depreciation and amortization 12,137 8,218 3,919 47.7 % Impairment and other losses 215 — 215 100.0 % Other items, net 4,931 10,007 (5,076) (50.7) % Operating Loss $ (95,074) $ (86,273) $ (8,801) 10.2 % Operating Loss for the year ended December 31, 2024, was $95.1 million, compared to $86.3 million for the year ended December 31, 2023, representing an increase of $8.8 million.
A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable GAAP measures are below.
A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable GAAP measures are below. In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer to Stagwell Inc. and its direct and indirect subsidiaries.
The loss in 2022 is primarily attributable to the Tax Receivables Agreement. Foreign Exchange, Net The foreign exchange loss for the year ended December 31, 2023 was $3.0 million, compared to a loss of $2.6 million for the year ended December 31, 2022, primarily attributable due to the U.S. dollar strengthening against the Euro and British Pound.
Foreign Exchange, Net The foreign exchange loss for the year ended December 31, 2024, was $1.7 million, compared to a loss of $3.0 million for the year ended December 31, 2023, primarily attributable to the movement in the British Pound.
On May 4, 2023, as discussed in Note 11 of the Notes included herein, the Company amended the Credit Agreement to, among other things, increase the revolving commitments under the Credit Agreement by $140.0 million from $500.0 million to $640.0 million and permit restricted payments for share repurchases or redemptions from certain of its stockholders in an aggregate principal amount of up to $150.0 million.
The Credit Agreement provides revolving commitments of up to $640.0 million and permits restricted payments for share repurchases or redemptions from certain of its stockholders in an aggregate principal amount of up to $150.0 million.
During the year ended December 31, 2022, cash flows used in financing activities were $186.7 million, primarily driven by $63.2 million of deferred acquisition consideration payments, $39.2 million of distributions to noncontrolling interests, $70.3 million in shares repurchased and cancelled.
Financing Activities During the year ended December 31, 2024, cash flows provided by financing activities were $36.9 million, primarily driven by $205.0 million in net proceeds under the Credit Agreement, partially offset by shares repurchased and cancelled of $108.2 million, payments of deferred consideration of $29.8 million, and distributions to noncontrolling interests of $26.7 million.
Cash flows provided by operating activities for the year ended December 31, 2022, were $347.6 million, primarily driven by earnings and favorable working capital requirements.
Cash Flows Operating Activities Cash flows provided by operating activities for the year ended December 31, 2024 were $142.9 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
The increase in net acquisitions (divestitures) was primarily driven by a $33.1 million increase in revenue from the acquisitions of Maru and Epicenter. Operating Loss Operating Loss for the year ended December 31, 2023 was $18.9 million compared to $25.3 million for the year ended December 31, 2022, representing a decrease of $6.3 million.
The decrease in net acquisitions (divestitures) was primarily driven by the acquisition of Leaders, offset by the derecognition of a certain noncontrolling interest in the first quarter of 2024. Operating Loss Operating Loss for the year ended December 31, 2024, was $29.0 million, compared to $18.9 million for the year ended December 31, 2023, representing an increase of $10.1 million.
All Other The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows: Year Ended December 31, 2023 2022 Change (dollars in thousands) $ % Revenue $ 46,585 $ 19,962 $ 26,623 NM Operating Expenses Cost of services 32,484 10,006 22,478 NM Office and general expenses 24,648 10,950 13,698 NM Depreciation and amortization 8,390 5,234 3,156 60.3 % Impairment and other losses — 19,041 (19,041) (100.0) % $ 65,522 $ 45,231 $ 20,291 44.9 % Operating Loss $ (18,937) $ (25,269) $ 6,332 (25.1) % 54 Year Ended December 31, 2023 2022 Change (dollars in thousands) $ % Net Revenue $ 46,585 $ 19,962 $ 26,623 NM Revenue (1) 46,585 19,962 26,623 NM Staff costs 37,416 13,963 23,453 NM Administrative costs (1) 4,689 3,940 749 19.0 % Unbillable and other costs, net 15,087 2,990 12,097 NM Adjusted EBITDA (10,607) (931) (9,676) NM Stock-based compensation 518 41 477 NM Depreciation and amortization 8,390 5,234 3,156 60.3 % Deferred acquisition consideration (1,752) — (1,752) (100.0) % Impairment and other losses — 19,041 (19,041) (100.0) % Other items, net 1,174 22 1,152 NM Operating Loss $ (18,937) $ (25,269) $ 6,332 (25.1) % (1) All Other Revenue and Administrative costs include approximately $6.0 million of eliminations of intercompany services.
All Other The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023 were as follows: Year Ended December 31, 2024 2023 Change (dollars in thousands) $ % Revenue $ 38,747 $ 46,585 $ (7,838) (16.8) % Operating Expenses Cost of services 25,588 32,484 (6,896) (21.2) % Office and general expenses 29,453 24,648 4,805 19.5 % Depreciation and amortization 12,718 8,390 4,328 51.6 % $ 67,759 $ 65,522 $ 2,237 3.4 % Operating Loss $ (29,012) $ (18,937) $ (10,075) 53.2 % 43 Table of Contents Year Ended December 31, 2024 2023 Change (dollars in thousands) $ % Net Revenue $ 38,884 $ 46,585 $ (7,701) (16.5) % Billable costs (137) — (137) (100.0) % Revenue (1) 38,747 46,585 (7,838) (16.8) % Billable costs (137) — (137) (100.0) % Staff costs 34,999 37,416 (2,417) (6.5) % Administrative costs (1) 6,139 4,689 1,450 30.9 % Unbillable and other costs, net 13,570 15,087 (1,517) (10.1) % Adjusted EBITDA (15,824) (10,607) (5,217) 49.2 % Stock-based compensation 904 518 386 74.5 % Depreciation and amortization 12,718 8,390 4,328 51.6 % Deferred acquisition consideration (1,321) (1,752) 431 (24.6) % Other items, net 887 1,174 (287) (24.4) % Operating Loss $ (29,012) $ (18,937) $ (10,075) 53.2 % (1) All Other Revenue and Administrative costs include approximately $8 million and $6 million of eliminations of intercompany services for the years ended December 31, 2024, and 2023, respectively.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2023 and 2022 and the financial condition of the Company as of December 31, 2023. 43 Table of Contents Results of Operations: Year Ended December 31, 2023 2022 (dollars in thousands) Revenue: Integrated Agencies Network $ 1,378,109 $ 1,474,970 Brand Performance Network 768,776 757,208 Communications Network 333,707 435,652 All Other 46,585 19,962 Total Revenue $ 2,527,177 $ 2,687,792 Operating Income $ 90,527 $ 159,228 Other Income (Expenses): Interest expense, net $ (90,644) $ (76,062) Foreign exchange, net (2,960) (2,606) Gain on sale of business 94,505 — Other, net (359) (4,975) Income before income taxes and equity in earnings of non-consolidated affiliates 91,069 75,585 Income tax expense 40,557 25,462 Income before equity in earnings of non-consolidated affiliates 50,512 50,123 Equity in (loss) of non-consolidated affiliates (8,870) (79) Net income 41,642 50,044 Net (income) loss attributable to noncontrolling and redeemable noncontrolling interests (41,508) (30,125) Net income attributable to Stagwell Inc. common shareholders $ 134 $ 19,919 Reconciliation to Adjusted EBITDA: Net income attributable to Stagwell Inc. common shareholders $ 134 $ 19,919 Non-operating items (1) 90,393 139,309 Operating income 90,527 159,228 Depreciation and amortization 142,831 131,273 Impairment and other losses 11,395 122,179 Stock-based compensation 57,179 33,152 Deferred acquisition consideration 13,060 (13,405) Other items, net 45,147 18,691 Adjusted EBITDA $ 360,139 $ 451,118 (1) Non-operating items includes items within the Statements of Operations, below Operating Income, and above Net income (loss) attributable to Stagwell Inc. common shareholders. 44 Table of Contents YEAR ENDED DECEMBER 31, 2023 COMPARED TO YEAR ENDED DECEMBER 31, 2022 Consolidated Results of Operations The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows: Year Ended December 31, 2023 2022 Change (dollars in thousands) $ % Revenue $ 2,527,177 $ 2,687,792 $ (160,615) (6.0) % Operating Expenses Cost of services 1,621,174 1,673,576 (52,402) (3.1) % Office and general expenses 661,250 601,536 59,714 9.9 % Depreciation and amortization 142,831 131,273 11,558 8.8 % Impairment and other losses 11,395 122,179 (110,784) (90.7) % $ 2,436,650 $ 2,528,564 $ (91,914) (3.6) % Operating Income $ 90,527 $ 159,228 $ (68,701) (43.1) % Year Ended December 31, 2023 2022 Change (dollars in thousands) $ % Net Revenue $ 2,146,652 $ 2,222,153 $ (75,501) (3.4) % Billable costs 380,525 465,639 (85,114) (18.3) % Revenue 2,527,177 2,687,792 (160,615) (6.0) % Billable costs 380,525 465,639 (85,114) (18.3) % Staff costs 1,389,168 1,394,317 (5,149) (0.4) % Administrative costs 259,780 254,973 4,807 1.9 % Unbillable and other costs, net 137,565 121,745 15,820 13.0 % Adjusted EBITDA 360,139 451,118 (90,979) (20.2) % Stock-based compensation 57,179 33,152 24,027 72.5 % Depreciation and amortization 142,831 131,273 11,558 8.8 % Deferred acquisition consideration 13,060 (13,405) 26,465 NM Impairment and other losses 11,395 122,179 (110,784) (90.7) % Other items, net 45,147 18,691 26,456 NM Operating Income (1) $ 90,527 $ 159,228 $ (68,701) (43.1) % (1) See the Results of Operations section above for a reconciliation of Operating Income to Net income (loss) attributable to Stagwell Inc. common shareholders.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2024, and 2023 and the financial condition of the Company as of December 31, 2024. 32 Table of Contents Results of Operations: Year Ended December 31, 2024 2023 (dollars in thousands) Revenue: Integrated Agencies Network $ 1,535,445 $ 1,418,711 Brand Performance Network 751,884 728,174 Communications Network 515,140 333,707 All Other 38,747 46,585 Total Revenue $ 2,841,216 $ 2,527,177 Operating Income $ 133,068 $ 90,527 Other Income (Expenses): Interest expense, net $ (92,317) $ (90,644) Foreign exchange, net (1,656) (2,960) Gain on sale of business — 94,505 Other, net (1,372) (359) Income before income taxes and equity in earnings of non-consolidated affiliates 37,723 91,069 Income tax expense 13,182 40,557 Income before equity in earnings of non-consolidated affiliates 24,541 50,512 Equity in income (loss) of non-consolidated affiliates 503 (8,870) Net income 25,044 41,642 Net income attributable to noncontrolling and redeemable noncontrolling interests (22,785) (41,508) Net income attributable to Stagwell Inc. common shareholders $ 2,259 $ 134 Reconciliation to Adjusted EBITDA: Net income attributable to Stagwell Inc. common shareholders $ 2,259 $ 134 Non-operating items (1) 130,809 90,393 Operating income 133,068 90,527 Depreciation and amortization 151,652 142,831 Impairment and other losses 1,715 11,395 Stock-based compensation 52,161 57,179 Deferred acquisition consideration 22,995 13,060 Other items, net 49,196 45,147 Adjusted EBITDA $ 410,787 $ 360,139 (1) Non-operating items includes items within the Statements of Operations, below Operating Income, and above Net income (loss) attributable to Stagwell Inc. common shareholders. 33 Table of Contents YEAR ENDED DECEMBER 31, 2024 COMPARED TO YEAR ENDED DECEMBER 31, 2023 Consolidated Results of Operations The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows: Year Ended December 31, 2024 2023 Change (dollars in thousands) $ % Revenue $ 2,841,216 $ 2,527,177 $ 314,039 12.4 % Operating Expenses Cost of services 1,842,978 1,621,174 221,804 13.7 % Office and general expenses 711,803 661,250 50,553 7.6 % Depreciation and amortization 151,652 142,831 8,821 6.2 % Impairment and other losses 1,715 11,395 (9,680) (84.9) % $ 2,708,148 $ 2,436,650 $ 271,498 11.1 % Operating Income $ 133,068 $ 90,527 $ 42,541 47.0 % Year Ended December 31, 2024 2023 Change (dollars in thousands) $ % Net Revenue $ 2,296,662 $ 2,152,454 $ 144,208 6.7 % Billable costs 544,554 374,723 169,831 45.3 % Revenue 2,841,216 2,527,177 314,039 12.4 % Billable costs 544,554 374,723 169,831 45.3 % Staff costs 1,449,706 1,389,168 60,538 4.4 % Administrative costs 281,707 259,780 21,927 8.4 % Unbillable and other costs, net 154,462 143,367 11,095 7.7 % Adjusted EBITDA 410,787 360,139 50,648 14.1 % Stock-based compensation 52,161 57,179 (5,018) (8.8) % Depreciation and amortization 151,652 142,831 8,821 6.2 % Deferred acquisition consideration 22,995 13,060 9,935 76.1 % Impairment and other losses 1,715 11,395 (9,680) (84.9) % Other items, net 49,196 45,147 4,049 9.0 % Operating Income (1) $ 133,068 $ 90,527 $ 42,541 47.0 % (1) See the Results of Operations section above for a reconciliation of Operating Income to Net income (loss) attributable to Stagwell Inc. common shareholders.
Net Revenue The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows: Net Revenue - Components of Change Change Year Ended December 31, 2022 Foreign Currency Net Acquisitions (Divestitures) Organic Total Change Year Ended December 31, 2023 Organic Total (dollars in thousands) Brand Performance Network $667,882 $848 $13,377 $(14,005) $220 $668,102 (2.1)% —% Component % change 0.1% 2.0% (2.1)% —% The decline in organic net revenue was primarily attributable to lower spending and client losses in the retail, consumer products, transportation and travel, and healthcare sectors.
Net Revenue The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows: Net Revenue - Components of Change Change Year Ended December 31, 2023 Foreign Currency Net Acquisitions (Divestitures) Organic Total Change Year Ended December 31, 2024 Organic Total (dollars in thousands) Brand Performance Network $627,810 $2,220 $2,252 $18,948 $23,420 $651,230 3.0% 3.7% Component % change 0.4% 0.4% 3.0% 3.7% The increase in organic net revenue was primarily attributable to new clients and increased spending by existing clients in the consumer products and food and beverage sectors.
The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the Consolidated Statements of Operations. Goodwill .
At each reporting date, the Company models each business’ future performance, including revenue, EBITDA growth, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability.
On March 1, 2023, the Board authorized an extension and a $125.0 million increase in the size of our stock repurchase program ( the “Repurchase Program”) to an aggregate of $250.0 million, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program, as amended, will expire on March 1, 2026.
Under the Repurchase Program, as amended, we may repurchase up to an aggregate of $375.0 million of shares of our outstanding Class A Common Stock, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program will expire on November 6, 2027.
See Note 9 of the Notes included herein for additional information regarding contingent deferred acquisition consideration. When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity.
Stagwell’s strategy is to build, grow and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. Stagwell’s differentiation lies in its creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients.
Executive Summary Overview Stagwell conducts its business through its networks, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow, and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment.
The decrease in Cost of services was primarily attributable to lower billable costs commensurate with lower revenues, partially offset by an increase in unbillable costs primarily due to the acquisition of Maru, and an increase in stock-based compensation expense.
The increase in Office and general expenses was primarily attributable to an increase in staff costs, commensurate with the increase in revenue, the inclusion of costs from acquired entities and an increase in deferred acquisition consideration, partially offset by a decrease in stock-based compensation.
The increase in net acquisitions (divestitures) was primarily driven by a $12.5 million increase in revenue from the acquisitions of BNG and Huskies. Operating Income Operating Income for the year ended December 31, 2023 was $38.2 million, compared to $15.7 million for the year ended December 31, 2022, representing an increase of $22.6 million.
Operating Income Operating Income for the year ended December 31, 2024, was $41.5 million, compared to $43.2 million for the year ended December 31, 2023, representing a decrease of $1.7 million, primarily attributable to an increase in Cost of services and Office and general expenses, partially offset by an increase in Revenue.
Adjusted EBITDA decreased $35.2 million, primarily driven by a decrease in Operating Income, partially offset by an increase in expenses added-back to EBITDA, primarily Deferred acquisition consideration as discussed above.
Deferred acquisition consideration increased $18.7 million, primarily attributable to an increase in the fair value of a certain obligation. Adjusted EBITDA increased $65.1 million, primarily driven by an increase in Revenue, partially offset by an increase in expenses, as discussed above.
The increase in Office and general expenses was primarily attributable to an increase in stock-based compensation expense, partially offset by a decrease in staff costs due to cost saving initiatives. Depreciation and amortization expense increased $6.4 million, primarily attributable to the acceleration of amortization associated with the discontinuation of a certain trade name.
The increase in Office and general expenses was primarily attributable to an increase in staff costs as a result of a change in the organization structure of certain Brands. Depreciation and amortization increased $4.3 million, primarily attributable to the acceleration of amortization of certain tradenames.
The difference in the effective tax rate of 44.5% in the year ended December 31, 2023 as compared to 33.7% in the year ended December 31, 2022 was primarily due to the change in pre-tax income, tax expense on gain on sale of business in 2023, tax benefit of impairments in 2022, increase in valuation allowance in 2023, lower share-based compensation windfalls, and unfavorable return to provision adjustments in 2023 offset by an increase in tax benefit from disregarded entity structure in 2023, and out-of-period adjustments in 2022.
The difference in the effective tax rate of 34.9% in the year ended December 31, 2024, compared to 44.5% in the year ended December 31, 2023, is primarily due to a decrease on gain related to sale of business, and a change in prior period adjustments offset by an increase in foreign tax and a reduction in tax benefits for share based compensation Noncontrolling and Redeemable Noncontrolling Interests The effect of noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2024 was income of $22.8 million, compared to an income of $41.5 million for the year ended December 31, 2023.
The Company recognized an impairment and other losses charge of $122.2 million for the year ended December 31, 2022, primarily related to the impairment of goodwill totaling $116.7 million, and impairment of right-of-use lease assets and related leasehold improvements totaling $2.6 million.
Impairment and other losses for the year ended December 31, 2024 was $1.5 million. This was attributable to a charge to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
The decrease in Cost of services was primarily attributable to lower billable and unbillable costs, commensurate with lower revenue, and lower staff costs associated with cost savings initiatives, partially offset by an increase in stock-based compensation expense. 50 Table of Contents Stock-based compensation expense increased $14.0 million primarily attributable to new awards granted in 2023 and an increase in the fair value of certain profits interest awards.
The increase in Operating Loss was primarily attributable to an increase in Staff costs, partially offset by a decrease in Stock-based compensation. 45 Table of Contents Staff costs increased $10.8 million, primarily as a result of an increase in headcount, higher health insurance costs and a reduction in bonus expense in 2023 related to cost savings initiatives.
Revenue Revenue for the year ended December 31, 2023 was $46.6 million, compared to $20.0 million for the year ended December 31, 2022, an increase of $26.6 million. 55 Net Revenue The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows: Net Revenue - Components of Change Change Year Ended December 31, 2022 Foreign Currency Net Acquisitions (Divestitures) Organic Total Change Year Ended December 31, 2023 Organic Total (dollars in thousands) All Other $19,962 $(354) $35,135 $(8,157) $26,624 $46,586 (40.9)% NM Component % change (1.8)% NM (40.9)% NM The decline in organic net revenue was primarily attributable to budget cuts and client losses from clients in the communications industry ($2.0 million), with the remaining amount ($6.1 million) representing the elimination of intercompany revenue during the year ended December 31, 2023.
Revenue Revenue for the year ended December 31, 2024, was $38.7 million, compared to $46.6 million for the year ended December 31, 2023, a decrease of $7.8 million. 44 Table of Contents Net Revenue The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows: Net Revenue - Components of Change Change Year Ended December 31, 2023 Foreign Currency Net Acquisitions (Divestitures) Organic Total Change Year Ended December 31, 2024 Organic Total (dollars in thousands) All Other $46,585 $(984) $(609) $(6,108) $(7,701) $38,884 (13.1)% (16.5)% Component % change (2.1)% (1.3)% (13.1)% (16.5)% The decrease in organic net revenue was primarily attributable to budget cuts and client losses from clients in the food and beverage, travel and transportation, consumer products, healthcare, and financial services sectors.
The CODM uses Adjusted EBITDA as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions. The Company made changes to its internal management and reporting structure in the first quarter of 2023, resulting in an update to our reportable segments (Networks).
All segments follow the same basis of presentation and accounting policies as those described throughout the Notes included herein. The CODM uses Adjusted EBITDA (as defined above) as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
This was primarily attributable to a charge of $10.0 million to reduce the carrying value of four of its right-of-use lease assets and related leasehold improvements. The right-of-use lease assets and related leasehold improvements related to three agencies within the Integrated Agencies Network and one agency within the Brand Performance Network.
This was attributable to charges to reduce the carrying value of right-of-use lease assets and related leasehold improvements within the Integrated Agencies Network and Corporate. Impairment and other losses for the year ended December 31, 2023 was $11.4 million, primarily related to the impairment of right-of-use lease assets totaling $6.9 million and the associated leasehold improvements totaling $3.1 million.
(2) Does not include amounts expected to be paid in shares of Class A Common Stock. As of December 31, 2023, $29.3 million of the deferred acquisition consideration is expected to be settled in shares of Class A Common Stock. Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments.
The 63.7 million reflected in the above table is included in the Consolidated Balance Sheet as of December 31, 2024, and does not include $38.4 million expected to be paid in shares of Class A Common Stock. In addition, certain of the Company’s deferred acquisition consideration is tied to continued employment of certain personnel of the acquired subsidiaries.
The change in Operating Income was primarily attributable to a decrease in Revenue, Cost of services, and Impairment and other losses, and an increase in Office and general expenses, and Depreciation and amortization.
Operating Income Operating Income for the year ended December 31, 2024, was $77.4 million, compared to $35.9 million for the year ended December 31, 2023, representing an increase of $41.5 million. The change in Operating Income was primarily attributable to an increase in Revenue, partially offset by an increase in Cost of services and Office and general expenses.