XML 60 R45.htm IDEA: XBRL DOCUMENT v3.26.1
Segment Information (Details 1)
$ in Thousands
3 Months Ended
Mar. 31, 2026
USD ($)
reportable_segment
Mar. 31, 2025
USD ($)
Dec. 31, 2025
USD ($)
Segment Reporting Information [Line Items]      
Number of reportable segments | reportable_segment 5    
Revenues $ 704,143 $ 651,740  
Adjusted EBITDA (89,685) (82,293)  
Stock-based compensation (14,248) (11,543)  
Depreciation and amortization 44,331 42,006  
Deferred Acquisition Consideration Expense (Income) (10,254) (6,657)  
Other items, net 11,210 3,802  
Operating income 9,642 18,285  
Interest and Debt Expense (23,266) (23,356)  
Foreign exchange, net (3,021) 1,220  
Other, net (69) 249  
Nonoperating Income (Expense) (26,356) (21,887)  
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest (16,714) (3,602)  
Income tax (benefit) expense (2,888) 1,722  
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates (13,826) (5,324)  
Income (Loss) from Equity Method Investments (121) (1)  
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest (13,947) (5,325)  
Net Income (Loss) Attributable to Noncontrolling Interest 974 2,408  
Net Income (Loss) Attributable to Parent (12,973) (2,917)  
Goodwill 1,596,242   $ 1,595,238
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 273,900   286,600
Non-US      
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 69,000   75,000
UNITED STATES      
Segment Reporting Information [Line Items]      
Revenues 544,547 512,136  
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 204,900   $ 211,600
Operating Segments      
Segment Reporting Information [Line Items]      
Revenues 706,372 653,555  
Billable costs 119,519 87,553  
Staff related costs 367,734 357,713  
General and Administrative Expense 70,230 73,161  
Unbillable and other costs 40,391 40,234  
Adjusted EBITDA (108,498) (94,894)  
Operating Segments | Marketing Services      
Segment Reporting Information [Line Items]      
Revenues 250,778 247,996  
Billable costs 33,202 32,822  
Staff related costs 132,189 127,889  
General and Administrative Expense 22,732 26,654  
Unbillable and other costs 17,680 16,404  
Adjusted EBITDA (44,975) (44,227)  
Operating Segments | Digital Transformation [Member]      
Segment Reporting Information [Line Items]      
Revenues 101,466 90,887  
Billable costs 4,957 2,383  
Staff related costs 64,567 59,227  
General and Administrative Expense 6,388 5,441  
Unbillable and other costs 123 762  
Adjusted EBITDA (25,431) (23,074)  
Operating Segments | Media & Commerce      
Segment Reporting Information [Line Items]      
Revenues 174,511 160,422  
Billable costs 25,016 14,234  
Staff related costs 97,225 94,948  
General and Administrative Expense 23,173 22,413  
Unbillable and other costs 13,682 15,495  
Adjusted EBITDA (15,415) (13,332)  
Operating Segments | Communications      
Segment Reporting Information [Line Items]      
Revenues 153,102 129,088  
Billable costs 56,328 38,107  
Staff related costs 56,950 58,312  
General and Administrative Expense 12,747 12,996  
Unbillable and other costs 2,024 2,081  
Adjusted EBITDA (25,053) (17,592)  
Operating Segments | The Marketing Cloud      
Segment Reporting Information [Line Items]      
Revenues 26,515 25,162  
Billable costs 16 7  
Staff related costs 16,803 17,337  
General and Administrative Expense 5,190 5,657  
Unbillable and other costs 6,882 5,492  
Adjusted EBITDA 2,376 3,331  
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment      
Segment Reporting Information [Line Items]      
Revenues 2,229 1,815  
Corporate Segment and Other Operating Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ (18,813) $ (12,601)