Biggest changeThe 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.
Biggest changeThe following discussion focuses on the operating performance of the Company for the years ended December 31, 2025 and 2024 and the financial condition of the Company as of December 31, 2025. 32 Table of Contents Results of Operations and Reconciliation of Net Income to Adjusted EBITDA: Year Ended December 31, 2025 2024 (dollars in thousands) Revenue: Marketing Services $ 1,134,821 $ 1,077,607 Digital Transformation 393,499 335,656 Media & Commerce 690,675 695,402 Communications 592,577 703,065 The Marketing Cloud 106,537 32,265 Corporate, eliminations and other (9,109) (2,779) Total revenue $ 2,909,000 $ 2,841,216 Operating income $ 159,001 $ 133,068 Other income (expenses): Interest expense, net $ (96,438) $ (92,317) Foreign exchange, net (1,640) (1,656) Loss on sale of business (2,245) — Bargain purchase gain 9,937 — Other, net 171 (1,372) Income before income taxes and equity in earnings of non-consolidated affiliates 68,786 37,723 Income tax expense 38,271 13,182 Income before equity in earnings of non-consolidated affiliates 30,515 24,541 Equity in income of non-consolidated affiliates 111 503 Net income 30,626 25,044 Net income attributable to noncontrolling and redeemable noncontrolling interests (1,525) (22,785) Net income attributable to Stagwell Inc. common shareholders $ 29,101 $ 2,259 Reconciliation to Adjusted EBITDA: Net income attributable to Stagwell Inc. common shareholders $ 29,101 $ 2,259 Non-operating items (1) 129,900 130,809 Operating income 159,001 133,068 Depreciation and amortization 171,249 151,652 Impairment and other losses 466 1,715 Stock-based compensation 54,095 52,161 Deferred acquisition consideration (7,467) 22,995 Other items, net 44,509 55,857 Adjusted EBITDA $ 421,853 $ 417,448 (1) Non-operating items includes items within the Statements of Operations, below Operating income, and above Net income attributable to Stagwell Inc. common shareholders. 33 Table of Contents YEAR ENDED DECEMBER 31, 2025 COMPARED TO YEAR ENDED DECEMBER 31, 2024 Consolidated Results of Operations The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows: Year Ended December 31, 2025 2024 Change (dollars in thousands) $ % Revenue $ 2,909,000 $ 2,841,216 $ 67,784 2.4 % Operating expenses Cost of services 1,845,958 1,842,978 2,980 0.2 % Office and general expenses 732,326 711,803 20,523 2.9 % Depreciation and amortization 171,249 151,652 19,597 12.9 % Impairment and other losses 466 1,715 (1,249) (72.8) % $ 2,749,999 $ 2,708,148 $ 41,851 1.5 % Operating income $ 159,001 $ 133,068 $ 25,933 19.5 % Year Ended December 31, 2025 2024 Change (dollars in thousands) $ % Net revenue $ 2,427,671 $ 2,296,662 $ 131,009 5.7 % Billable costs 481,329 544,554 (63,225) (11.6) % Revenue 2,909,000 2,841,216 67,784 2.4 % Billable costs 481,329 544,554 (63,225) (11.6) % Staff costs 1,526,896 1,449,706 77,190 5.3 % Administrative costs 302,463 275,046 27,417 10.0 % Unbillable and other costs, net 176,459 154,462 21,997 14.2 % Adjusted EBITDA 421,853 417,448 4,405 1.1 % Stock-based compensation 54,095 52,161 1,934 3.7 % Depreciation and amortization 171,249 151,652 19,597 12.9 % Deferred acquisition consideration (7,467) 22,995 (30,462) NM Impairment and other losses 466 1,715 (1,249) (72.8) % Other items, net 44,509 55,857 (11,348) (20.3) % Operating income (1) $ 159,001 $ 133,068 $ 25,933 19.5 % (1) See the Results of Operations section above for a reconciliation of Operating income to Net income attributable to Stagwell Inc. common shareholders.
These office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office.
These corporate office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office.
Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices, including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended, in privately negotiated transactions, or through other means.
Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices, including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Exchange Act, as amended, in privately negotiated transactions, or through other means.
We believe 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. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic.
We believe Stagwell’s differentiation lies in its digital-first and technology-based roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic.
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.
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 judgment about the use of earnings multiples based on market data and comparable companies.
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.
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. Determining the fair value of a reporting unit involves the use of significant estimates and assumptions.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, goodwill and intangible assets, and income taxes. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, goodwill and intangible assets, and income taxes. The financial statements are evaluated on an 52 Table of Contents ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances.
For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount.
For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, or if the Company elects not to perform the qualitative assessment, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount.
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.
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, 2025 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (10) did not have an impairment.
The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed revenue growth rates, EBITDA margin, long-term growth rates, and appropriate discount rates based on a reporting unit’s weighted average cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit.
The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed revenue growth rates, EBITDA margins, long-term growth rates, and appropriate discount rates based on a reporting unit’s weighted average 53 Table of Contents cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit.
“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.
“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, impairment and other losses, and other items. Other items primarily includes restructuring, certain system implementation, working capital administrative fees and acquisition-related expenses.
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.
The Company utilized a long-term average growth rate ranging from 1.5% to 3% and a WACC ranging from 14% to 20.5%. 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.
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.
For the period ended December 31, 2025, 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, 2025 Total Leverage Ratio 2.98 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.
“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”).
“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) the diluted weighted average shares outstanding.
We calculate impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year.
Previously, we calculated the impact of an acquisition as follows: (a) for an entity acquired during the current year, we presented the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we presented the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year.
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.
Under the Repurchase Program, as amended, we may repurchase up to an aggregate of $725.0 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 March 4, 2029.
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.
Our Board of Directors will review the Repurchase Program periodically and may authorize adjustments of its terms. During the year ended December 31, 2025, 23.1 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an average price of $5.12 per share, for an aggregate value, excluding fees, of $118.4 million.
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.
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 $501.3 million and $435.6 million during the years ended December 31, 2025 and 2024, respectively.
The Company is currently in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
As of December 31, 2025 , t he Company was in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
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.
As of December 31, 2025, the Company had $237.3 million of borrowings outstanding and $15.1 million of issued and undrawn letters of credit, resulting in $497.6 million unused borrowing capacity under the Credit Agreement. The Company transfers certain of its trade receivable assets to third parties under certain agreements.
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.
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.
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.
In connection with the acquisition, the sellers are eligible to earn contingent consideration up to a maximum value of $24.8 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.
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.
See Recent Developments above for information regarding the Board’s authorization to extend and increase the size of share repurchases under the Repurchase Program. 50 Table of Contents The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of redeemable 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.
The Company expects to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months and subsequent periods. The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under the Credit Agreement, and other initiatives, such as obtaining additional debt and equity financing.
The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under the Credit Agreement, and other initiatives, such as obtaining additional debt, equity and receivable financing.
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.
In come Tax Expense The Company had an Income tax expense for the year ended December 31, 2025 of $38.3 million (on a pre-tax income of $68.8 million resulti ng in an effective tax rate of 55 .6%) compared to Income tax expense of $13.2 million (on pre-tax income of $37.7 million resulting in an effective tax rate of 34.9%) for the year ended December 31, 2024.
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.
“Corporate, eliminations and other” consists of revenue generated by the Other business components, strategic investments in new technologies, elimination of certain intercompany revenue and expenses, and 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.
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.
Liquidity and Capital Resources: The following table provides summary information about the Company’s liquidity position and capital resources: Year Ended December 31, 2025 2024 Change (dollars in thousands) $ % Net cash provided by operating activities $ 291,028 $ 142,859 $ 148,169 103.7 % Net cash used in investing activities (113,678) (162,472) 48,794 (30.0) % Net cash provided by (used in) financing activities (210,017) 36,938 (246,955) NM The Company had cash and cash equivalents of $104.5 million and $131.3 million as of December 31, 2025, and December 31, 2024, respectively.
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.
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.
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.
Operating Income Operating income for the year ended December 31, 2025, was $132.6 million, compared to $77.9 million for the year ended December 31, 2024, representing an increase of $54.7 million. The increase in Operating income was primarily attributable to an increase in Net revenue, partially offset by an increase in expenses, as discussed above.
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.
Operating Income Operating income for the year ended December 31, 2025 was $34.1 million, compared to $49.0 million for the year ended December 31, 2024, representing a decrease of $14.8 million. The decrease in Operating income was primarily attributable to an increase in expenses partially offset by an increase in Net revenue, as discussed above.
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 decrease in Office and general expenses of $25.0 million was primarily attributable to a decrease in Deferred acquisition consideration as explained below and lower Net revenue, partially offset by the addition of costs from acquired entities of $7.7 million.
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.
(2) Deferred acquisition consideration on the Consolidated Balance Sheets consists of deferred obligations related to contingent purchase price payments. The $26.4 million reflected in the above table is included in the Consolidated Balance Sheet as of December 31, 2025, and does not include $13.6 million expected to be paid in shares of Class A Common Stock.
As a result, amortization expense of $3.1 million was recorded in the year ended December 31, 2023, representing the remaining amortization expense associated with this tradename. Adjusted EBITDA increased $9.4 million, primarily driven by an increase in Revenue, partially offset by an increase in expenses, as discussed above.
Adjusted EBITDA Adjusted EBITDA for the year ended December 31, 2025 was $421.9 million, compared to $417.4 million for the year ended December 31, 2024, representing an increase of $4.4 million, primarily driven by an increase in Net revenue, partially offset by an increase in expenses, as discussed above.
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.
Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.6 million and $5.8 million for the years ended December 31, 2025 and 2024 , respectively. The Company may purchase shares of outstanding Class A Common Stock under its Repurchase Program.
These arrangements are expensed over the respective vesting period (employment) period and therefore the expected, entire amount of payment is not reflected in the Consolidated Balance Sheet as of December 31, 2024 The Company estimates that the total amount to be paid related to such obligations was $52.1 million as of December 31, 2024, of which $27.7 million is expected to be paid in cash and the remaining in Company’s Class A Common Stock.
The Company estimates that the total amount to be paid related to such obligations was $30.9 million as of December 31, 2025, of which $16.4 million is expected to be paid in cash and the remaining in Company’s Class A Common Stock.
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).
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 2025 means the period beginning January 1, 2025, and ending December 31, 2025). 28 Table of Contents Executive Summary Overview Stagwell conducts its business through its segments, which provide marketing and business solutions that realize the potential of combining data and creativity.
Deferred acquisition consideration decreased $10.6 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liabilities associated with certain Brands. 41 Table of Contents Adjusted EBITDA decreased $2.9 million, primarily driven by an increase in Revenue, more than offset by an increase in expenses, as discussed above.
Deferred acquisition consideration decreased $10.2 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liability associated with certain Brands driven by the performance timing of those Brands.
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.
This increase was 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) used to support the growth in working capital attributable to the growth of Net revenue of the business, partially offset by a lower average interest rate.
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.
Foreign Exchange, Net The foreign exchange loss for the year ended December 31, 2025, was $1.6 million, compared to a loss of $1.7 million for the year ended December 31, 2024, nearly flat despite increased volatility in the primary currencies in which we operate.
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.
Operating margin for the year ended December 31, 2025 was 5.5%, compared to 4.7% for the year ended December 31, 2024, representing an increase of 0.8%, reflecting improved operational efficiency.
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 difference in the effective tax rate of 55.6% in the year ended December 31, 2025, as compared to 34.9% in the year ended December 31, 20 24, was primarily due to a decrease in benefits from expired foreign tax credits, an increase in valuation allowance, and a decrease in the benefit of the disregarded entity structure due to the full exchange in April 2025. 36 Table of Contents Noncontrolling and Redeemable Noncontrolling Interests The effect of Noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2025 was an income of $1.5 million, compared to an income of $22.8 million for the year ended December 31, 2024.
The geographic mix in net revenues for the year ended December 31, 2024 and 2023 was as follows: Year Ended December 31, 2024 2023 (dollars in thousands) United States $ 1,844,887 $ 1,727,412 United Kingdom 158,391 160,275 Other 293,384 264,767 Total $ 2,296,662 $ 2,152,454 Operating Income Operating Income for the year ended December 31, 2024, was $133.1 million, compared to $90.5 million for the year ended December 31, 2023, representing an increase of $42.5 million.
The geographic mix in Net revenue for the years ended December 31, 2025 and 2024 was as follows: Year Ended December 31, 2025 2024 (dollars in thousands) United States $ 1,874,216 $ 1,844,887 United Kingdom 159,076 158,391 Other 394,379 293,384 Total $ 2,427,671 $ 2,296,662 Expenses Cost of services increased by $3.0 million.
The increase in Office and general expenses was primarily attributable to an increase in staff and other business development related costs, commensurate with the increase in revenue, as well as the inclusion of costs from acquired entities. Deferred acquisition consideration increased $1.4 million, primarily attributable to the Company’s acquisitions.
Excluding the addition of costs from acquired entities of $4.4 million, Office and general expenses increased $4.1 million, primarily due to higher Deferred acquisition consideration as explained below.
The amount and timing of payments are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize as a result of (i) increases in the tax basis of OpCo’s assets resulting from exchanges of Paired Units (each as defined in Note 15 of the Notes included herein) for shares of Class A Common Stock or cash, as applicable, and (ii) certain other tax benefits related to the Company making payments under the TRA.
The amount and timing of any payments under the TRA are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize.
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.
Total Debt As of December 31, 2025, Debt, net of debt issuance costs, was $1,326.0 million, compared to $1,353.6 million outstanding as of December 31, 2024. See Note 11 of the Notes included herein for information regarding the Company’s 5.625% Notes and the Credit Agreement.
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.
All amounts are in U.S. dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
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.
Operating Income Operating income for the year ended December 31, 2025, was $159.0 million, compared to $133.1 million for the year ended December 31, 2024, representing an increase of $25.9 million. The increase in Operating income was primarily attributable to an increase in Net revenue partially offset by an increase in expenses, as discussed above.
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.
The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.” 30 Table of Contents Segments The Company’s Chief Operating Decision Maker (“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.
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.
Interest Expense, Net Interest expense, net for the year ended December 31, 2025 was $96.4 million, compared to $92.3 million for the year ended December 31, 2024, an increase of $4.1 million.
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.
Deferred acquisition consideration decreased by $30.5 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liability associated with certain Brands driven by performance timing, partially offset by the strong performance in certain Brands, causing an increase in the fair value of the deferred acquisition consideration liability of those Brands .
The corresponding liability associated with these profits interests awards is included as a component of Accruals and other liabilities and Other liabilities on the Consolidated Balance Sheets. The Company enters into certain long-term non-cancellable contracts for services such as revenue or profit share arrangements, cloud-based services, or software licensing.
The Company enters into certain long-term non-cancellable contracts for services such as revenue or profit share arrangements, cloud-based services, or software licensing. See Note 13 of the Notes included in Item 8 of this Form 10-K for additional information regarding these material commitments.
Payments Due by Period Material Cash Requirements Total Less than 1 Year 1 – 3 Years 3 – 5 Years After 5 Years (dollars in thousands) Indebtedness (1) $ 1,100,000 $ — $ — $ 1,100,000 $ — Operating lease obligations (2) 360,906 75,646 118,862 94,246 72,152 Interest on debt 309,375 61,875 123,750 123,750 — Deferred acquisition consideration (3) 63,675 34,890 23,913 4,872 — Total $ 1,833,956 $ 172,411 $ 266,525 $ 1,322,868 $ 72,152 (1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Credit Agreement.
Management anticipates that the obligations outstanding as of December 31, 2025 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations: Payments Due by Period Material Cash Requirements Total Less than 1 Year 1 – 3 Years 3 – 5 Years After 5 Years (dollars in thousands) Indebtedness (1) $ 1,100,000 $ — $ — $ 1,100,000 Operating lease obligations 327,967 67,812 124,392 94,320 41,443 Interest on debt 247,500 61,875 123,750 61,875 Deferred acquisition consideration (2) 26,436 13,502 8,456 4,478 — Total $ 1,701,903 $ 143,189 $ 256,598 $ 1,260,673 $ 41,443 (1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Credit Agreement.
In addition, within our Communications Network, client concentration increases during election years due to the cyclical nature of our advocacy Brands. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season.
In addition, within our Communications segment, client concentration increases during election years due to the cyclical nature of our advocacy Brands. 29 Table of Contents Non-GAAP Financial Measures The Company reports its financial results in accordance with GAAP.
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.
This increase was primarily attributable to higher staff costs due to the growth in Net revenue, partially offset by a decrease in staff costs due to business optimization efforts through the use of AI and restructuring of agency teams.
Stock-based compensation decreased $5.0 million, primarily due to a decrease in the fair value and number of awards, partially offset by an increase in the fair value of profits interest awards. 35 Table of Contents Deferred acquisition consideration increased $9.9 million, primarily attributable to acquisitions, the change in the fair value of certain obligations, as well as the earn out period of certain brands ending during 2024.
Deferred acquisition consideration decreased by $25.8 million, primarily attributable to a decrease in the fair value of certain Brands due to performance timing, partially offset by the strong performance of certain Brands, causing an increase in the fair value. Depreciation and amortization increased by $5.6 million, primarily attributable to the amortization of intangible assets resulting from the acquisition of businesses.
As a result, amortization expense of $2.8 million was recorded in the year ended December 31, 2024, representing the remaining amortization expense associated with these tradenames. Adjusted EBITDA decreased $5.2 million, primarily driven by a decrease in Revenue, offset by a decrease in expenses, as discussed above.
Operating Income Operating income for the year ended December 31, 2025 was $73.7 million, compared to $93.9 million for the year ended December 31, 2024, representing a decrease of $20.3 million. The decrease in Operating income was primarily attributable to a decrease in Net revenue, partially offset by a decrease in expenses, as discussed above.
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.
Adjusted EBITDA increased by $9.9 million, primarily due to a decrease in Operating loss, as discussed above. 48 Table of Contents Corporate The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows: Year Ended December 31, 2025 2024 Change (dollars in thousands) $ % Staff costs $ 61,038 $ 47,737 $ 13,301 27.9 % Administrative costs 8,444 11,408 (2,964) (26.0) % Adjusted EBITDA (69,482) (59,145) (10,337) 17.5 % Stock-based compensation 19,113 13,653 5,460 40.0 % Depreciation and amortization 16,261 12,137 4,124 34.0 % Impairment and other losses — 215 (215) (100.0) % Other items, net 6,174 9,924 (3,750) (37.8) % Operating loss $ (111,030) $ (95,074) $ (15,956) 16.8 % Expenses Staff costs increased by $13.3 million, primarily attributable to an increase in headcount to support the implementation of a standardized shared services platform to optimize cost structures and support the future growth and unusually higher healthcare related insurance claims.
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.
Financing Activities Net cash used in financing activities for the year ended December 31, 2025 was $210.0 million, an increase of $247.0 million compared to the prior year. This increase was primarily driven by an increase of $231.7 million in net payments under the Credit Agreement offset by an increase in share repurchases of $26.0 million.
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.
The trade receivables collected by the Company t hat were not remitted to the third parties under these arrangements were recorded in Accruals and other liabilities on the Audited Consolidated Balance Sheets and total $21.2 million as of December 31, 2025 and $19.5 million as of December 31, 2024.
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.
Investing Activities Net cash used in investing activities for the year ended December 31, 2025 was $113.7 million, a decrease of $48.8 million, or 30.0%, compared to the prior year. This decrease was primarily driven by a $97.1 million reduction in acquisitions and $10.9 million in proceeds from the sale of a non-core asset.