XML 32 R20.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Segment Information
15. Segment Information
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. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics. 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 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. Adjusted EBITDA is defined as Net income excluding non-operating income or expense to achieve operating income, 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 costs and acquisition-related expenses.
During the three months ended September 30, 2025, the Company reorganized its organizational structure to better reflect how the Company manages its business and goes to market, to simplify reporting and to provide clearer visibility into performance trends across its service offerings. The reorganization also seeks to enhance consistency in the Company’s portfolio of services and improve the transparency and comparability of financial information provided to investors.
As a result of the reorganization, the Company now has five operating and reportable segments: “Marketing Services,” “Digital Transformation,” “Media & Commerce,” “Communications,” and “The Marketing Cloud.” Periods presented prior to the third quarter of 2025 have been recast to reflect the reclassification of Brands within the reportable segments. Based on the segment analysis, management concluded that the operating segments do not exhibit similar economic characteristics or share other aggregation criteria. As a result, none of our operating segments are aggregated for reporting purposes. Further, as a result of the reorganization, certain reporting units have been redefined, and the composition of others has changed. In accordance with ASC 350-20, Intangibles—Goodwill and Other: Goodwill, when changes occur in the composition of reporting units, the Company is required to reallocate goodwill to the affected reporting units using a relative fair value approach and perform goodwill impairment testing for impacted reporting units both immediately before and after the reorganization. As part of the reorganization, goodwill was reallocated. The Company performed the required goodwill impairment assessments as of the date of the reorganization. The assessment indicated that the estimated fair value of each impacted reporting unit exceeded its carrying amount both immediately prior to and immediately subsequent to the reallocation of goodwill. Accordingly, no goodwill impairment was recognized. The goodwill balance as of September 30, 2025, for Marketing Services, Digital Transformation, Media & Commerce, Communications and The Marketing Cloud was $529.7 million, $308.7 million, $419.9 million, $252.9 million and $86.1 million, respectively. The new structure fairly reflects the allocation of the Company’s resources, thereby improving comparability for investors and supporting the Company’s long-term strategic objectives. The composition of these segments is as follows:
The Marketing Services segment delivers a broad range of services across four closely related client needs: creative, research, experiential, and social media solutions designed to build and elevate brands. Capabilities include developing breakthrough brand campaigns, providing consumer insights through advanced research methodologies, creating immersive experiential marketing programs and social engagement strategies that connect brands with audiences across digital platforms. By combining creative excellence, data-driven insights, and innovative experiences, Marketing Services empowers organizations to differentiate themselves in the marketplace, drive audience engagement, and achieve measurable business results. These services employ a wide variety of artificial intelligence (AI) powered services in the delivery such as AI-powered creative production and data analysis. Brands in this segment include, but are not limited to, creative agencies 72&Sunny and Anomaly, research agencies NRG and Harris Insights, experiential agency TEAM, and social agency Crispin.
The Digital Transformation segment designs, implements and activates modern digital ecosystems that enable brand and customer experiences through the integration of strategy, design, and technology. This segment helps clients modernize their digital infrastructure, enhance customer engagement, and accelerate enterprise transformation. Its capabilities span the delivery of digital products and experiences that connect brand storytelling with technology, including website and content development, digital campaigns, product and platform design, AI-native strategies and implementation, and Martech integration. It also provides managed services, staff augmentation, and engineering expertise across various delivery models, offering system integration, full-stack development, and ongoing platform management. Additionally, Digital Transformation connects digital ecosystems to physical experiences through innovative, technology-driven customer engagements, such as business-to-business (B2B) platforms and multimodal activations that blend physical and digital environments using augmented reality (AR), virtual reality (VR), and emerging technologies. Together, these capabilities empower organizations to transform their digital presence and
drive sustained business growth. Brands in this segment include, but are not limited to, strategy and design agencies Code and Theory and Instrument, development and implementation agency TrueLogic, and digital activation agency Left Field Labs.
The Media & Commerce segment delivers integrated AI-based data solutions that drive audience engagement and business growth through media buying, commerce enablement, and Customer Relationship Management (CRM) strategies. Its capabilities include planning and executing media campaigns across global platforms, leveraging data-driven approaches to optimize reach and effectiveness across first-party data, second-party data, and third-party data, and providing commerce and customer relationship management tools that connect brands with consumers throughout the purchase journey. The segment also offers specialized media platforms and translation services to support targeted communication and market expansion. By combining expertise in media strategy, commerce activation, and audience analytics, Media & Commerce empowers organizations to maximize their marketing investments and achieve measurably efficient commercial outcomes. Brands in this segment include, but are not limited to, media buying and strategy agency Assembly Global, commerce and CRM agency Gale, and media platform Ink.
The Communications segment provides a leading edge set of solutions designed to help organizations build, protect, and enhance their reputation across diverse audiences and channels. Its capabilities include strategic communications, public relations, and advocacy services that leverage AI and data-driven insights to craft compelling narratives and influence public perception. The segment also offers expertise in targeted communications, crisis management, and stakeholder engagement, ensuring clients can respond effectively to emerging issues and opportunities. Advocacy services encompass strategic political campaign management, grassroots mobilization, and fundraising expertise that reach across the political spectrum. By combining deep industry knowledge with innovative digital approaches to media and advocacy, Communications empowers organizations to connect with key audiences, shape conversations, and achieve their strategic objectives. Brands in this segment include, but are not limited to, strategic communications agencies Allison and Consulum, and advocacy services agencies SKDK and Targeted Victory.
The Marketing Cloud segment delivers a comprehensive suite of technology solutions for in-house marketers, combining SaaS and DaaS offerings. Its key products cover a range of areas. Advanced research tools that enable real-time customer insights through syndicated and Do It Yourself (DIY) generative AI-drafted surveys, AI-driven text analysis, and predictive analytics. Communications technology that aggregates data from millions of sources, including news, social media, print, and TV/radio broadcasts, on a daily basis to monitor, analyze, and respond to market trends. Media studio products that leverage first-party, third-party, and proprietary data to provide actionable audience insights and attribution analytics and advanced media platforms that encompass audience engagement solutions such as AR, quick response (QR) codes, and loyalty programs, all designed to collect consumer data and generate actionable insights. Together, these capabilities empower marketers to understand, engage, and influence their audiences with precision and agility. Brands in this segment include, but are not limited to, QUEST, Unicepta, Smart Assets and ARound.

The Company reports corporate expenses as “Corporate and eliminations” which consists of 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. 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, (iv) certain other professional fees managed by the corporate office, and v) the elimination of certain intercompany services and revenue.
Three Months Ended September 30, 2025
Marketing ServicesDigital TransformationMedia & CommerceCommunicationsThe Marketing CloudTotal
(dollars in thousands)
Revenue (1)
$297,195 $103,710 $174,738 $144,947 $27,187 $747,777 
Billable costs51,101 8,334 20,581 48,455 128,476 
Staff costs144,354 62,123 91,365 56,650 18,763 373,255 
Administrative costs27,919 6,981 22,966 12,516 3,663 74,045 
Unbillable and other costs *17,227 387 15,196 2,245 5,883 40,938 
Adjusted EBITDA56,594 25,885 24,630 25,081 (1,127)131,063 
Adjusted EBITDA - Corporate and eliminations(16,481)
Total Consolidated Adjusted EBITDA
114,582 
Stock-based compensation12,646 
Depreciation and amortization44,260 
Deferred acquisition consideration(13,348)
Impairment and other losses466 
Other items, net9,645 
Operating Income
60,913 
Other income (expenses):
Interest expense, net(25,196)
Foreign exchange, net(366)
Other, net(2,032)
(27,594)
Income before income taxes and equity in earnings of non-consolidated affiliates33,319 
Income tax expense9,555 
Income before equity in earnings of non-consolidated affiliates23,764 
Equity in loss of non-consolidated affiliates(1)
Net income23,763 
Net loss attributable to noncontrolling and redeemable noncontrolling interests856 
Net income attributable to Stagwell Inc. common shareholders$24,619 
(1) Total consolidated revenue of $742,998 reflects an intercompany elimination of $4,779.
*For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, panels and survey costs, and also includes travel related expenses.
Nine Months Ended September 30, 2025
Marketing ServicesDigital TransformationMedia & CommerceCommunicationsThe Marketing CloudTotal
(dollars in thousands)
Revenue (1)
$839,457 $292,188 $479,648 $420,215 $78,785 $2,110,293 
Billable costs124,590 17,210 47,793 135,109 16 324,718 
Staff costs421,226 184,886 269,318 172,273 53,683 1,101,386 
Administrative costs86,433 19,599 67,097 37,042 13,531 223,702 
Unbillable and other costs *60,230 1,151 43,833 6,910 17,178 129,302 
Adjusted EBITDA146,978 69,342 51,607 68,881 (5,623)331,185 
Adjusted EBITDA - Corporate and eliminations(43,166)
Total Consolidated Adjusted EBITDA288,019 
Stock-based compensation44,143 
Depreciation and amortization127,635 
Deferred acquisition consideration(9,911)
Impairment and other losses466 
Other items, net23,316 
Operating Income102,370 
Other income (expenses):
Interest expense, net(72,007)
Foreign exchange, net(484)
Other, net(2,143)
(74,634)
Income before income taxes and equity in earnings of non-consolidated affiliates27,736 
Income tax expense13,950 
Income before equity in earnings of non-consolidated affiliates13,786 
Equity in income of non-consolidated affiliates18 
Net income13,804 
Net loss attributable to noncontrolling and redeemable noncontrolling interests2,637 
Net income attributable to Stagwell Inc. common shareholders$16,441 
(1) Total consolidated revenue of $2,101,556 reflects an intercompany elimination of $8,737.
*For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, panels and survey costs, and also includes travel related expenses.
Three Months Ended September 30, 2024
Marketing ServicesDigital TransformationMedia & CommerceCommunicationsThe Marketing CloudTotal
(dollars in thousands)
Revenue (1)
$267,675 $88,292 $159,595 $184,665 $11,443 $711,670 
Billable costs42,264 3,022 14,037 72,102 — 131,425 
Staff costs139,694 56,384 88,390 55,518 8,887 348,873 
Administrative costs26,825 5,036 20,171 11,668 3,505 67,205 
Unbillable and other costs *15,435 368 16,357 2,848 2,481 37,489 
Adjusted EBITDA43,457 23,482 20,640 42,529 (3,430)126,678 
Adjusted EBITDA - Corporate and eliminations(15,509)
Total Consolidated Adjusted EBITDA111,169 
Stock-based compensation16,935 
Depreciation and amortization36,044 
Deferred acquisition consideration560 
Other items, net15,851 
Operating Income41,779 
Other income (expenses):
Interest expense, net(23,781)
Foreign exchange, net1,312 
Other, net249 
(22,220)
Income before income taxes and equity in earnings of non-consolidated affiliates19,559 
Income tax expense5,691 
Income before equity in earnings of non-consolidated affiliates13,868 
Equity in loss of non-consolidated affiliates(4)
Net income13,864 
Net income attributable to noncontrolling and redeemable noncontrolling interests(10,593)
Net income attributable to Stagwell Inc. common shareholders$3,271 
(1) Total consolidated revenue of $711,281 reflects an intercompany elimination of $389.
*For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, panels and survey costs, and also includes travel related expenses.
Nine Months Ended September 30, 2024
Marketing ServicesDigital TransformationMedia & CommerceCommunicationsThe Marketing CloudTotal
(dollars in thousands)
Revenue (1)
$782,371 $248,976 $521,963 $473,957 $25,823 $2,053,090 
Billable costs124,196 9,363 82,180 170,067 — 385,806 
Staff costs407,948 166,965 265,576 162,715 21,024 1,024,228 
Administrative costs74,293 15,707 61,509 33,689 9,659 194,857 
Unbillable and other costs *53,176 788 46,244 7,958 5,547 113,713 
Adjusted EBITDA122,758 56,153 66,454 99,528 (10,407)334,486 
Adjusted EBITDA - Corporate and eliminations(46,898)
Total Consolidated Adjusted EBITDA287,588 
Stock-based compensation38,926 
Depreciation and amortization112,881 
Deferred acquisition consideration7,950 
Impairment and other losses1,715 
Other items, net36,576 
Operating Income
89,540 
Other income (expenses):
Interest expense, net(68,279)
Foreign exchange, net(2,301)
Other, net(825)
(71,405)
Income before income taxes and equity in earnings of non-consolidated affiliates18,135 
Income tax expense9,441 
Income before equity in earnings of non-consolidated affiliates8,694 
Equity in income of non-consolidated affiliates503 
Net income9,197 
Net loss attributable to noncontrolling and redeemable noncontrolling interests(10,173)
Net loss attributable to Stagwell Inc. common shareholders$(976)
(1) Total consolidated revenue of $2,052,508 reflects an intercompany elimination of $582.
*For each reportable segment, Unbillable and other costs includes costs to fulfill customer contract requirements such as research and subscription related costs, audience measurement, data and analytics, panels and survey costs, and also includes travel related expenses.
The Company’s long-lived assets (i.e., Right-of-use lease assets-operating leases and Fixed asset, net) was $282.3 million ($212.9 million in the United States and $69.4 million in all other countries) as of September 30, 2025 and $292.1 million ($231.9 million in the United States and $60.2 million in all other countries) as of December 31, 2024.
The Company’s CODM does not use segment assets to allocate resources or to assess performance of the segments and therefore, total segment assets have not been disclosed.
See Note 4 of the Notes included herein for a summary of the Company’s revenue by geographic region for the three and nine months ended September 30, 2025 and 2024.