F

Stagwell Inc. — Earnings Quality Grade F

STGW · Communication Services

Major red flags

Revenue
$2.9B
2025
Net Income
$29M
2025
Gross Margin
36.5%
Free Cash Flow
$180M
01

Screening Summary

12
Passed
4
Watch
2
Failed
-2.74
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 92 days, change +0 days YoY

A2AR vs Revenue Growth

AR growth 2.7% vs revenue growth 2.4%

A3Revenue vs CFFO

Revenue 2.4%, CFFO 103.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 106.0% is >2x revenue growth 2.4%

B3SG&A Ratio

SG&A/Gross Profit = 68.9%. Normal

B4Gross Margin

Gross margin 36.5%, change +1.4pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 10.0x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.2B, FCF/NI = 6.18

C3Accruals Ratio

Accruals ratio = -6.2%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 7% of debt $1.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.4B = 320% of equity. Over 50%

!
D2Leverage

Interest coverage = 1.7x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 27.7% vs revenue 2.4%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.74 (< -2.22). Unlikely manipulator

持仓监控

把 STGW 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.74
-4.0 Clean-2.22 Grey-1.78 Danger0
1.003
DSRI
AR growing faster than revenue?
0.961
GMI
Gross margin declining?
1.034
AQI
Asset quality deteriorating?
1.024
SGI
Revenue growth rate
0.962
DEPI
Depreciation slowing?
1.005
SGAI
SG&A ratio changing?
-0.0621
TATA
Accruals level
0.956
LVGI
Leverage increasing?
05

Altman Z-Score

0.03
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0754
Liquidity
0.0078
Cumulative profit
0.0392
Operating efficiency
0.2222
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25