VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
STGW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
STGWStagwell Inc.
$7.04$1.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksSTGWCash Flow

Stagwell Inc. (STGW) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

STGW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations324.7M291.03M142.86M81.01M347.59M200.86M138.08M64.85M18.9M76.17M6.19M162.81M133.94M59.3M76.3M4.55M37.3M59.9M57.45M4.13M39.7M4.67M24.5M19.26M26.2M92.64M69.82M44.85M5.33M-6.99M3M
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 Income19.05M29.1M25.04M134K50.04M35.92M71.46M20.73M-123.73M241.85M-45.84M-31.08M-24.06M-148.86M-85.44M-84.67M-15.44M-18.32M133K-26.36M-33.54M-7.95M-2.16M11.04M94.21M-149.95M27.53M15.88M9.15M-14.59M5.1M
Depreciation & Amortization197.11M238.74M226.77M219.48M208.64M136.49M41.02M35.73M46.2M43.47M46.45M52.22M47.17M39.6M46.41M40.24M34.48M34.47M35.75M31.58M26.97M28.79M19.95M12.62M16.19M38.25M35.04M27.87M16.9M10.29M7.7M
Stock-Based Compensation37M54.09M52.16M57.18M33.15M75.03M0018.42M24.35M21M17.8M17.7M22.44M023.66M16.51M14.19M14.44M9.09M7.36M3.27M8.39M00000000
Deferred Taxes6.56M10.44M-10.69M19.44M-18.24M-3.82M-5.46M-560K23.57M-173.02M-10.04M1.82M10.96M-5.43M8.42M40.28M-5.37M6.97M-960K5.25M298K-1.42M-2.71M5.46M21.46M-18.82M-3.28M5.15M3.42M-899.12K400.01K
Other Non-Cash Items97.89M-85.7M12.43M-35.63M97.96M-13.26M22.29M17.64M224.92M141.97M338.17M130.55M161.62M114.68M173.5M10.39M69.52M50.66M-2.19M-98.11M43.72M46.05M77.06M-53.54M-86.73M245.39M13.65M-15.71M-31.84M21.92M-49.8M
Working Capital Changes-31.94M44.34M-162.86M-179.6M-23.97M-29.5M8.76M-8.7M-60.44M-56.41M-115.93M45.89M-79.45M36.87M-98.79M-25.34M-62.4M-28.06M10.27M82.67M-5.1M-64.06M-76.03M43.68M-18.92M-22.22M-3.11M11.66M7.7M-23.72M39.6M
Change in Receivables66.22M40.8M8.46M-80.18M5.41M-66.16M-16.73M-42.68M18.99M-48.14M-3.7M-8.68M-35.8M17.64M-30.04M-12.13M-31.29M-9.95M0-12.71M-18.61M-423K5.59M00000000
Change in Inventory0000000000103.38M197.54M168.08M179.81M0122.94M71.56M13.35M0142.83M80.4M433K-2.55M00000000
Change in Payables113.91M73.57M24.44M52.84M108.03M-51.98M5.61M32.76M-18.22M13.4M-110.02M76.52M57.54M29.23M0-8.26M-119K8.7M0-25.08M38.14M-7.97M49.24M00000000
Cash from Investing-125.35M-113.68M-162.47M155.95M-116.28M163.95M-29.02M-18.09M-51.39M-24.56M-32.6M-29.89M-97.58M-30.11M7.83M-29.8M-129.54M-66.2M-49.64M-60.91M-12.18M-67.26M-27.66M73.23M154.09M-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 Revenue1.69%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-103.25M206.15M-74.23M187.58M-14.73M-5.62M-30.63M10.63M3.2M-16.15M-68M-12M31M-7M-97M-58M-36M-47M9M-55M000000000
Investments-------------------------------
Other Investing-71.71M-63.76M-5.21M-7.78M-6.6M-1M-2.19M0-590K12.07M-2.53M17.1M-23.27M-15.42M-20.97M-18.57M-31.83M-1.84M756K6.16M1.47M839K-46.09M91.65M162.14M-19.88M-57.86M-91.88M-118.81M-24.98M-58.3M
Cash from Financing-225.03M-210.02M36.94M-339.86M-186.74M-273.41M-80.14M-35.02M21.43M-32.6M-9.26M-190.02M-15.43M10.49M-31.86M23.3M52.4M20.04M23.51M60.93M-31.6M52.32M-34.37M-63.94M-180.83M-42.49M26.42M87.33M150.5M26.87M111.4M
Debt Issued (Net)-106.27M-109.22M205M-41.84M-10.5M13.18M40.01M5.43M68M-54.83M170.48M-1.94M112.46M170.89M69.87M92.29M75.13M30.34M24.42M60.9M-28.98M57.47M-25.53M00000000
Equity Issued (Net)-162.59M-134.26M-108.25M-223.84M-70.27M-841K00-776K88.46M-3.35M-2.16M-5.41M-13.82M-3.3M-3.04M-3.42M-226K-906K4.12M562K31K-8.84M00000000
Dividends Paid00000-233.2M-115.54M-40.21M-196K-284K-32.92M-42.31M000-16.44M-9.73M00000000000000
Share Repurchases-162.59M-134.26M-108.25M-223.84M-70.27M-841K00-776K-1.76M-3.35M-2.39M-5.41M-13.82M-3.33M-4.12M-3.48M-596K-906K-769K00-12.48M-13.66M0-6.47M-8.74M00-1.8M0
Other Financing43.82M33.46M-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-10.07M37.57M-4.09M-3.18M-5.19M0-63.94M-180.83M-42.49M26.42M87.33M150.5M26.87M111.4M
Net Change in Cash-22.72M-26.8M11.6M-100.85M36.58M91.55M28.6M12.08M-19.94M17.55M-28.2M-46.77M17.76M41.68M52.23M-2.85M-40.98M10.6M30.92M3.82M-6.33M-9.72M-38.42M34.09M198.94K-1.09M17.15M10.46M12.27M-29.77M32.6M
Free Cash Flow274.51M247.29M88.85M38.59M312.15M178.23M123.79M52.37M-1.36M43.21M-23.24M139.23M107.53M39.75M55.97M-18.84M24.8M53.69M43.05M-15.94M17.06M-8.43M8.95M839K18.15M76.86M46.28M16.36M-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 Share1.090.930.770.322.521.971.600.76-0.020.78-0.452.792.170.841.21-0.430.591.311.05-0.430.48-0.240.260.020.473.031.850.61-0.79-1.84-1.13
FCF Conversion (FCF/Net Income)14.41x10.00x63.24x604.53x17.45x9.55x2.45x3.52x-0.15x0.31x-0.14x-5.06x-5.57x-0.40x-0.89x-0.05x-2.42x-3.27x431.92x-0.16x-1.18x-0.59x-11.36x1.74x0.28x-0.62x2.54x2.82x0.58x0.48x0.59x
Interest Paid48.56M091.05M87.07M70.94M23.53M9.29M12.1M00000000000000000000000
Taxes Paid0023.91M45.54M41.23M58.58M10.71M8.59M00000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowDeteriorating
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by 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.

Free Cash Flow Margin Instability

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.

Working Capital Cycles Impair Liquidity

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.

Aggressive Capital Allocation Amidst Losses

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.

Hidden Costs of Acquisition Strategy

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.

STGW — Frequently Asked Questions

Quick answers to the most common questions about buying STGW stock.

How much cash does Stagwell Inc. (STGW) generate from operations?

Stagwell Inc. (STGW) generated $291.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Stagwell Inc.'s free cash flow?

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.

What is Stagwell Inc.'s capital expenditure (CapEx)?

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.

How does Stagwell Inc. distribute cash to shareholders?

In 2025, Stagwell Inc. (STGW) spent $134.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.