Cash generation is highly erratic, highlighted by a $98.1 million working capital outflow in 2026Q1 that forced the company to fund $40.7 million in share repurchases despite generating negative free cash flow.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 324.7M | 291.03M | 142.86M | 81.01M | 347.59M | 200.86M | 138.08M | 64.85M | 18.9M | 76.17M | 6.19M | 162.81M | 133.94M | 59.3M | 76.3M | 4.55M | 37.3M | 59.9M | 57.45M | 4.13M | 39.7M | 4.67M | 24.5M | 19.26M | 26.2M | 92.64M | 69.82M | 44.85M | 5.33M | -6.99M | 3M |
| Operating CF Margin % | - | 10% | 5.03% | 3.21% | 12.93% | 13.67% | 15.55% | 10.31% | 1.28% | 5.03% | 0.45% | 12.28% | 10.95% | 5.16% | 7.13% | 0.48% | 5.34% | 10.97% | 9.83% | 0.76% | 9.37% | 1.05% | 7.73% | 6.16% | 4.37% | 13.25% | 8.97% | 9.82% | 1.72% | -3.57% | 1.76% |
| Operating CF Growth % | -420.16% | 103.72% | 76.35% | -76.69% | 73.05% | 45.46% | 112.94% | 243.12% | -75.19% | 1130.48% | -96.2% | 21.55% | 125.88% | -22.29% | 1577.75% | -87.81% | -37.74% | 4.28% | 1290.27% | -89.59% | 750.21% | -80.94% | 27.22% | -26.5% | -71.72% | 32.69% | 55.67% | 741.19% | 176.25% | -333.1% | 185.74% |
| Net Income | 19.05M | 29.1M | 25.04M | 134K | 50.04M | 35.92M | 71.46M | 20.73M | -123.73M | 241.85M | -45.84M | -31.08M | -24.06M | -148.86M | -85.44M | -84.67M | -15.44M | -18.32M | 133K | -26.36M | -33.54M | -7.95M | -2.16M | 11.04M | 94.21M | -149.95M | 27.53M | 15.88M | 9.15M | -14.59M | 5.1M |
| Depreciation & Amortization | 197.11M | 238.74M | 226.77M | 219.48M | 208.64M | 136.49M | 41.02M | 35.73M | 46.2M | 43.47M | 46.45M | 52.22M | 47.17M | 39.6M | 46.41M | 40.24M | 34.48M | 34.47M | 35.75M | 31.58M | 26.97M | 28.79M | 19.95M | 12.62M | 16.19M | 38.25M | 35.04M | 27.87M | 16.9M | 10.29M | 7.7M |
| Stock-Based Compensation | 37M | 54.09M | 52.16M | 57.18M | 33.15M | 75.03M | 0 | 0 | 18.42M | 24.35M | 21M | 17.8M | 17.7M | 22.44M | 0 | 23.66M | 16.51M | 14.19M | 14.44M | 9.09M | 7.36M | 3.27M | 8.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 6.56M | 10.44M | -10.69M | 19.44M | -18.24M | -3.82M | -5.46M | -560K | 23.57M | -173.02M | -10.04M | 1.82M | 10.96M | -5.43M | 8.42M | 40.28M | -5.37M | 6.97M | -960K | 5.25M | 298K | -1.42M | -2.71M | 5.46M | 21.46M | -18.82M | -3.28M | 5.15M | 3.42M | -899.12K | 400.01K |
| Other Non-Cash Items | 97.89M | -85.7M | 12.43M | -35.63M | 97.96M | -13.26M | 22.29M | 17.64M | 224.92M | 141.97M | 338.17M | 130.55M | 161.62M | 114.68M | 173.5M | 10.39M | 69.52M | 50.66M | -2.19M | -98.11M | 43.72M | 46.05M | 77.06M | -53.54M | -86.73M | 245.39M | 13.65M | -15.71M | -31.84M | 21.92M | -49.8M |
| Working Capital Changes | -31.94M | 44.34M | -162.86M | -179.6M | -23.97M | -29.5M | 8.76M | -8.7M | -60.44M | -56.41M | -115.93M | 45.89M | -79.45M | 36.87M | -98.79M | -25.34M | -62.4M | -28.06M | 10.27M | 82.67M | -5.1M | -64.06M | -76.03M | 43.68M | -18.92M | -22.22M | -3.11M | 11.66M | 7.7M | -23.72M | 39.6M |
| Change in Receivables | 66.22M | 40.8M | 8.46M | -80.18M | 5.41M | -66.16M | -16.73M | -42.68M | 18.99M | -48.14M | -3.7M | -8.68M | -35.8M | 17.64M | -30.04M | -12.13M | -31.29M | -9.95M | 0 | -12.71M | -18.61M | -423K | 5.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.38M | 197.54M | 168.08M | 179.81M | 0 | 122.94M | 71.56M | 13.35M | 0 | 142.83M | 80.4M | 433K | -2.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 113.91M | 73.57M | 24.44M | 52.84M | 108.03M | -51.98M | 5.61M | 32.76M | -18.22M | 13.4M | -110.02M | 76.52M | 57.54M | 29.23M | 0 | -8.26M | -119K | 8.7M | 0 | -25.08M | 38.14M | -7.97M | 49.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -125.35M | -113.68M | -162.47M | 155.95M | -116.28M | 163.95M | -29.02M | -18.09M | -51.39M | -24.56M | -32.6M | -29.89M | -97.58M | -30.11M | 7.83M | -29.8M | -129.54M | -66.2M | -49.64M | -60.91M | -12.18M | -67.26M | -27.66M | 73.23M | 154.09M | -51.52M | -81.4M | -120.38M | -143.56M | -49.65M | -81.8M |
| Capital Expenditures | -50M | -43.74M | -54.01M | -42.41M | -35.44M | -22.63M | -12.1M | -12.47M | -20.26M | -32.96M | -29.43M | -23.57M | -26.42M | -19.55M | -20.34M | -23.38M | -12.5M | -6.21M | -14.39M | -20.07M | -22.65M | -13.1M | -15.55M | -18.42M | -8.05M | -15.79M | -23.54M | -28.49M | -24.75M | -24.68M | -23.5M |
| CapEx % of Revenue | 1.69% | 1.5% | 1.9% | 1.68% | 1.32% | 1.54% | 1.36% | 1.98% | 1.37% | 2.18% | 2.12% | 1.78% | 2.16% | 1.7% | 1.9% | 2.48% | 1.79% | 1.14% | 2.46% | 3.67% | 5.35% | 2.95% | 4.91% | 5.89% | 1.34% | 2.26% | 3.03% | 6.24% | 7.99% | 12.61% | 13.82% |
| Acquisitions | -3.64M | -6.18M | -103.25M | 206.15M | -74.23M | 187.58M | -14.73M | -5.62M | -30.63M | 10.63M | 3.2M | -16.15M | -68M | -12M | 31M | -7M | -97M | -58M | -36M | -47M | 9M | -55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -71.71M | -63.76M | -5.21M | -7.78M | -6.6M | -1M | -2.19M | 0 | -590K | 12.07M | -2.53M | 17.1M | -23.27M | -15.42M | -20.97M | -18.57M | -31.83M | -1.84M | 756K | 6.16M | 1.47M | 839K | -46.09M | 91.65M | 162.14M | -19.88M | -57.86M | -91.88M | -118.81M | -24.98M | -58.3M |
| Cash from Financing | -225.03M | -210.02M | 36.94M | -339.86M | -186.74M | -273.41M | -80.14M | -35.02M | 21.43M | -32.6M | -9.26M | -190.02M | -15.43M | 10.49M | -31.86M | 23.3M | 52.4M | 20.04M | 23.51M | 60.93M | -31.6M | 52.32M | -34.37M | -63.94M | -180.83M | -42.49M | 26.42M | 87.33M | 150.5M | 26.87M | 111.4M |
| Debt Issued (Net) | -106.27M | -109.22M | 205M | -41.84M | -10.5M | 13.18M | 40.01M | 5.43M | 68M | -54.83M | 170.48M | -1.94M | 112.46M | 170.89M | 69.87M | 92.29M | 75.13M | 30.34M | 24.42M | 60.9M | -28.98M | 57.47M | -25.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -162.59M | -134.26M | -108.25M | -223.84M | -70.27M | -841K | 0 | 0 | -776K | 88.46M | -3.35M | -2.16M | -5.41M | -13.82M | -3.3M | -3.04M | -3.42M | -226K | -906K | 4.12M | 562K | 31K | -8.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -233.2M | -115.54M | -40.21M | -196K | -284K | -32.92M | -42.31M | 0 | 0 | 0 | -16.44M | -9.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -162.59M | -134.26M | -108.25M | -223.84M | -70.27M | -841K | 0 | 0 | -776K | -1.76M | -3.35M | -2.39M | -5.41M | -13.82M | -3.33M | -4.12M | -3.48M | -596K | -906K | -769K | 0 | 0 | -12.48M | -13.66M | 0 | -6.47M | -8.74M | 0 | 0 | -1.8M | 0 |
| Other Financing | 43.82M | 33.46M | -59.81M | -74.19M | -105.97M | -52.55M | -4.6M | -240K | -45.59M | -66.23M | -143.47M | -143.6M | -84.77M | -124.54M | -76.4M | -49.52M | -9.58M | -10.07M | 37.57M | -4.09M | -3.18M | -5.19M | 0 | -63.94M | -180.83M | -42.49M | 26.42M | 87.33M | 150.5M | 26.87M | 111.4M |
| Net Change in Cash | -22.72M | -26.8M | 11.6M | -100.85M | 36.58M | 91.55M | 28.6M | 12.08M | -19.94M | 17.55M | -28.2M | -46.77M | 17.76M | 41.68M | 52.23M | -2.85M | -40.98M | 10.6M | 30.92M | 3.82M | -6.33M | -9.72M | -38.42M | 34.09M | 198.94K | -1.09M | 17.15M | 10.46M | 12.27M | -29.77M | 32.6M |
| Free Cash Flow | 274.51M | 247.29M | 88.85M | 38.59M | 312.15M | 178.23M | 123.79M | 52.37M | -1.36M | 43.21M | -23.24M | 139.23M | 107.53M | 39.75M | 55.97M | -18.84M | 24.8M | 53.69M | 43.05M | -15.94M | 17.06M | -8.43M | 8.95M | 839K | 18.15M | 76.86M | 46.28M | 16.36M | -19.42M | -31.67M | -20.5M |
| FCF Margin % | 9.27% | 8.5% | 3.13% | 1.53% | 11.61% | 12.13% | 13.94% | 8.33% | -0.09% | 2.85% | -1.68% | 10.5% | 8.79% | 3.46% | 5.23% | -2% | 3.55% | 9.83% | 7.36% | -2.91% | 4.03% | -1.9% | 2.83% | 0.27% | 3.03% | 10.99% | 5.95% | 3.58% | -6.27% | -16.18% | -12.05% |
| FCF Growth % | 157.48% | 178.31% | 130.22% | -87.64% | 75.14% | 43.98% | 136.36% | 3936.92% | -103.16% | 285.91% | -116.69% | 29.48% | 170.51% | -28.98% | 397.15% | -175.96% | -53.82% | 24.71% | 370.08% | -193.45% | 302.46% | -194.13% | 966.75% | -95.38% | -76.39% | 66.07% | 182.9% | 184.25% | 38.69% | -54.48% | -0.03% |
| FCF per Share | 1.09 | 0.93 | 0.77 | 0.32 | 2.52 | 1.97 | 1.60 | 0.76 | -0.02 | 0.78 | -0.45 | 2.79 | 2.17 | 0.84 | 1.21 | -0.43 | 0.59 | 1.31 | 1.05 | -0.43 | 0.48 | -0.24 | 0.26 | 0.02 | 0.47 | 3.03 | 1.85 | 0.61 | -0.79 | -1.84 | -1.13 |
| FCF Conversion (FCF/Net Income) | 14.41x | 10.00x | 63.24x | 604.53x | 17.45x | 9.55x | 2.45x | 3.52x | -0.15x | 0.31x | -0.14x | -5.06x | -5.57x | -0.40x | -0.89x | -0.05x | -2.42x | -3.27x | 431.92x | -0.16x | -1.18x | -0.59x | -11.36x | 1.74x | 0.28x | -0.62x | 2.54x | 2.82x | 0.58x | 0.48x | 0.59x |
| Interest Paid | 48.56M | 0 | 91.05M | 87.07M | 70.94M | 23.53M | 9.29M | 12.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 23.91M | 45.54M | 41.23M | 58.58M | 10.71M | 8.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
As reported in recent financial filings, Stagwell's operating cash flow frequently decouples from net income, evidenced by a 2026Q1 operating cash flow of -$26.5 million against a net loss of $13.0 million, suggesting that reported earnings provide a poor proxy for actual cash generation capabilities.
The extreme variance in the OCF/NI ratio indicates that accruals and working capital swings are the primary drivers of cash flow rather than core operational profitability. Investors should monitor this disconnect, as it suggests that the company's earnings quality is highly sensitive to the timing of client payments and project-based billing cycles.
Based on quarterly data, Stagwell's free cash flow trajectory is highly erratic, swinging from a 31.7% margin in 2023Q4 to a -5.3% margin in 2026Q1, which highlights the difficulty in maintaining consistent cash conversion within the current agency holding company business model.
The inability to sustain positive free cash flow suggests that the company's growth strategy may be consuming more capital than it generates. This pattern warrants further investigation into whether the business can achieve self-funding status or if it will remain permanently reliant on external financing to support its operations.
According to recent SEC filings, Stagwell experienced a significant working capital outflow of $98.1 million in 2026Q1, a sharp reversal from the $168.5 million inflow seen in 2025Q4, illustrating the company's vulnerability to lumpy client payment schedules and seasonal cash requirements.
The dramatic swings in working capital suggest that the company lacks a stable cash conversion cycle, likely due to the project-heavy nature of its digital transformation contracts. This volatility creates liquidity risks, as the company must manage significant cash outflows during periods where revenue recognition does not align with cash collection.
As reported in financial statements, Stagwell continued to prioritize share repurchases, spending $40.7 million in 2026Q1 despite generating negative free cash flow, which suggests a management focus on supporting equity value that may be at odds with the company's underlying cash generation reality.
The decision to return capital to shareholders while the business is burning cash appears to be a high-risk strategy that limits the company's financial flexibility. Investors should monitor whether this capital allocation approach is sustainable given the thin net margins and the ongoing need for integration-related investments.
Based on the provided data, the company's cash flow statement is heavily impacted by significant stock-based compensation, which reached $14.2 million in 2026Q1, effectively masking the true economic cost of talent retention required to maintain the agency's competitive position in the digital services market.
The reliance on stock-based compensation as a non-cash adjustment to operating cash flow suggests that the company's reported cash flow figures may be overstated. This practice warrants further investigation into the long-term dilution impact and whether these costs are truly representative of the company's operational efficiency.
Quick answers to the most common questions about buying STGW stock.
Stagwell Inc. (STGW) generated $291.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Stagwell Inc. (STGW) generated $247.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Stagwell Inc. (STGW) spent $43.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Stagwell Inc. (STGW) spent $134.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.