Stagwell Inc cash flow statement
In fiscal 2025, Stagwell Inc's operations generated $291m of cash; it spent $43.7m on capital projects, leaving free cash flow of $247m. It returned $134m through buybacks.
Cash flow statement
| Fiscal year | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −46 | 72 | 17 | 87 | 138 | 201 | 348 | 81 | 143 | 291 | 413 |
| Depreciation and amortisation | 46 | 43 | 46 | 38 | 41 | 78 | 131 | 143 | 152 | 171 | 180 |
| Stock-based pay | 21 | 24 | 18 | 31 | 0 | 75 | 33 | 57 | 52 | 54 | 72 |
| Capital spending | 29 | 33 | 20 | 19 | 5 | 9 | 23 | 14 | 19 | 44 | 45 |
| Free cash flow | −75 | 39 | −3 | 68 | 133 | 192 | 325 | 67 | 124 | 247 | 368 |
| Free cash flow after stock pay | −96 | 14 | −21 | 37 | 133 | 117 | 292 | 10 | 72 | 193 | 296 |
| Dividends paid | 33 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Share buybacks | 3 | 2 | 1 | 1 | 0 | 1 | 70 | 224 | 108 | 134 | 120 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 212 | −60 | 115 | −24 | 260 | −26 | 90 | 89 |
| Depreciation and amortisation | 39 | 42 | 41 | 44 | 44 | 44 | 44 | 48 |
| Stock-based pay | 13 | 12 | 20 | 13 | 10 | 14 | 19 | 29 |
| Capital spending | 2 | 6 | 12 | 8 | 17 | 11 | 11 | 6 |
| Free cash flow | 210 | −66 | 102 | −32 | 243 | −37 | 79 | 83 |
| Free cash flow after stock pay | 197 | −77 | 82 | −45 | 233 | −51 | 61 | 54 |
Compare with peers
- Advantage Solutions Inc. cash flow
- Taboola.com Ltd. cash flow
- Teads Holding Co. cash flow
- Doubleverify Holdings, Inc. cash flow
- Magnite, Inc. cash flow
Head to head: ADV vs STGWSTGW vs TBLASTGW vs TEAD
More: Advertising stocks compared, Communication Services sector, rankings of US companies