stockrow
Friday 6 November 2026
Export SWAG’s income statement to Excel — free account
Stran & Company, Inc.
SWAG Communication Services Advertising Agencies
Stran & Company, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $116.2 million, up 40.6% from fiscal 2024.
- Revenue
- +2.40%
- EPS
- −33.3%
- Free cash flow
- −94.4%
- Total debt
- −45.0%
Quarter to June 2026, against a year earlier
1.36
0.05
+3.82%
Follow SWAG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 30 | 38 | 40 | 58 | 76 | 83 | 116 | 120 | +25.1% | — | — | — | — | |
| Gross margin, % | — | — | — | 29.56 | 30.42 | 29.81 | 26.58 | 32.70 | 31.23 | 29.46 | 29.74 | (0.1) pt | ||||||
| EBT | — | — | — | 1 | 1 | 0 | (3) | 0 | (4) | (1) | 0 | n/m | ||||||
| EBT margin, % | — | — | — | 1.85 | 3.84 | 0.32 | (5.66) | (0.45) | (5.00) | (0.54) | 0.14 | (2.4) pt | ||||||
| Net income | — | 0 | — | 0 | 1 | 0 | (3) | 0 | (4) | (1) | 0 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 2.02 | 3.78 | 3.63 | 3.01 | 4.10 | 4.45 | 6.29 | 6.38 | +20.8% | |||||
| Earnings | — | — | — | 0.03 | 0.10 | 0.02 | (0.18) | (0.02) | (0.22) | (0.04) | 0.00 | n/m | ||||||
| Cash flow | — | — | — | 0.06 | (0.20) | (0.48) | (0.10) | (0.14) | 0.15 | (0.25) | (0.19) | n/m | ||||||
| Capex | — | — | — | (0.01) | (0.02) | (0.04) | (0.09) | (0.05) | (0.03) | (0.04) | (0.03) | +33.4% | ||||||
| Free cash flow | — | — | — | 0.05 | (0.22) | (0.52) | (0.19) | (0.19) | 0.12 | (0.30) | (0.23) | n/m | ||||||
| Book value | — | — | — | 0.04 | 0.16 | 3.81 | 1.86 | 1.93 | 1.70 | 1.65 | 1.68 | +86.0% | ||||||
| Shares, m | — | — | — | 15 | 10 | 11 | 19 | 19 | 19 | 18 | 19 | +3.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 609.23 | 609.23 | 281.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 214.3 | |||||
| P/S | — | — | — | 1.12 | 1.12 | 1.67 | 0.44 | 0.36 | 0.20 | 0.26 | 0.21 | 0.7 | ||||||
| P/B | — | — | — | 20.92 | 20.92 | 1.59 | 0.72 | 0.76 | 0.53 | 1.00 | 0.78 | 6.6 | ||||||
| EV/Sales | — | — | — | 1.14 | 1.14 | 0.89 | 0.02 | 0.10 | (0.01) | 0.17 | 0.10 | 0.5 | ||||||
| EV/FCF | — | — | — | (11.16) | (11.16) | (6.20) | (0.28) | (1.41) | (7.84) | (2.57) | (1.81) | (5.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 1 | (2) | (5) | (2) | (3) | 3 | (5) | (4) | n/m | |||||
| Capex | — | — | — | 0 | 0 | 0 | (2) | (1) | (1) | (1) | (1) | +38.2% | ||||||
| Free cash flow | — | — | — | 1 | (2) | (6) | (4) | (4) | 2 | (5) | (4) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | 0 | 1 | 40 | 33 | 32 | 23 | 22 | 23 | n/m | |||||
| Net debt | — | — | — | 1 | 2 | (31) | (25) | (19) | (18) | (11) | (13) | n/m | ||||||
| Shareholders’ equity | — | — | — | 1 | 2 | 42 | 36 | 36 | 32 | 31 | 31 | +92.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 6.44 | 8.09 | 0.73 | (6.90) | (0.78) | (7.95) | (1.43) | 0.09 | (7.9) pt | |||||
| ROIC | — | — | — | 19.22 | 24.32 | (2.55) | (20.37) | (4.81) | (22.30) | (6.41) | (3.70) | (25.6) pt | ||||||
| ROE | — | — | — | 35.03 | 92.37 | 1.09 | (9.05) | (1.08) | (12.30) | (2.40) | 0.18 | (37.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 67 | 66 | 100 | 121 | 156 | 156 | — | +18.4% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.56 | 0.60 | 0.58 | 0.63 | 0.53 | 0.74 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Stran & Company, Inc. vs peers in Advertising Agencies (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MF MindForge Inc. | $58.3M | — | — | — | — | −235.57% (below 0%: shrinking) | 1.20% | (2.14%) | Compare |
| TSQ Townsquare Media, Inc. | $37.9M | — (loss-making) | — (loss-making) | +3.92% (above 0%: growing) | n/m | −19.83% (below 0%: shrinking) | 25.85% | 4.96% | Compare |
| IZEA IZEA WORLDWIDE, INC. | $37.9M | — (loss-making) | — (loss-making) | −36.42% (below 0%: shrinking) | n/m | +191.31% (above 0%: growing) | 37.96% | (18.37%) | Compare |
| SWAG Stran & Company, Inc. | $24.4M | — (loss-making) | — | +2.40% (above 0%: growing) | −33.33% (below 0%: shrinking) | −94.36% (below 0%: shrinking) | 30.04% | 0.26% | |
| TC Token Cat Limited - Sponsored ADR | $18.4M | — (loss-making) | — (loss-making) | −48.54% (below 0%: shrinking) | n/m | −61.75% (below 0%: shrinking) | 76.44% | (51.72%) | Compare |
| ACCS ACCESS Newswire Inc. | $13.4M | — (loss-making) | — (loss-making) | −0.05% (below 0%: shrinking) | n/m | −62.96% (below 0%: shrinking) | 73.19% | (5.46%) | Compare |
| CDLX Cardlytics, Inc. | $12.9M | — (loss-making) | — (loss-making) | −36.80% (below 0%: shrinking) | n/m | −198.59% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| DLPN Dolphin Digital Media Inc. | $11.7M | — (loss-making) | — (loss-making) | +2.52% (above 0%: growing) | n/m | −110.78% (below 0%: shrinking) | 92.88% | (7.14%) | Compare |
| EDHL Everbright Digital Holding Limited | $11.6M | — | — | — | — | — | — | — | Compare |
| Median of peers | $15.9M | — | — | −18.23% | — | −62.96% | 37.96% | (5.46%) |