Heidrick & Struggles Delivers 16% Revenue Growth in Q3, Driving Strong Profitability
Rhea-AI Summary
Heidrick & Struggles (Nasdaq: HSII) reported third quarter 2025 results with consolidated net revenue of $322.8M, up 15.9% YoY, and adjusted EBITDA of $34.2M (margin 10.6%). Net income was $17.6M with diluted EPS of $0.83. All lines of business contributed: Executive Search revenue $239.1M (+17.0%), On‑Demand Talent $50.9M (+10.1%), and Heidrick Consulting $32.8M (+17.6%). The Board declared a $0.15 per‑share cash dividend payable Nov 26, 2025. The company entered a definitive agreement on Oct 6, 2025 to be taken private at $59.00 per share by an investor consortium led by Advent and Corvex.
Positive
- Consolidated net revenue +15.9% to $322.8M
- Diluted EPS +16.9% to $0.83
- Executive Search revenue +17.0% to $239.1M
- Adjusted EBITDA +12.6% to $34.2M
- Declared $0.15 cash dividend payable Nov 26, 2025
Negative
- Adjusted EBITDA margin down 30 bps to 10.6%
- Heidrick Consulting adjusted EBITDA loss widened to $1.9M
- Executive Search margin declined 90 bps to 23.9%
News Market Reaction 1 Alert
On the day this news was published, HSII gained 0.67%, reflecting a mild positive market reaction.
Data tracked by StockTitan Argus on the day of publication.
Q3 Revenue Exceeds High End of Outlook
All Lines of Business Contribute to Consolidated Revenue Growth
Third Quarter 2025 Financial Highlights:
- Net revenue of
increased$322.8 million 15.9% year over year - Adjusted EBITDA of
with Adjusted EBITDA margin of$34.2 million 10.6% - Net income of
with diluted earnings per share of$17.6 million $0.83 - The Board of Directors declared a
per share cash dividend$0.15
"We continued our strong 2025 momentum highlighted by our third quarter results that exceeded the high end of our outlook," said Tom Monahan, CEO of Heidrick & Struggles. "Our teams remained laser focused on partnering with clients through the full suite of our global leadership advisory solutions to meet and solve their needs while developing differentiated, deep, and durable global client relationships. With a focus on being a trusted partner to senior leaders and ensuring Heidrick is a company where the best people do their best work, we aim to drive sustainable growth and profitability which in turn allows us to reinvest into growing top talent while developing client solutions for the future."
Take Private Transaction
As announced on October 6, 2025, Heidrick entered into a definitive agreement to become a private company with an investor consortium led by Advent International and Corvex Private Equity for
Dividend
The Board of Directors declared a 2025 third quarter cash dividend of
|
Selected Consolidated Results |
||
|
(Dollars in millions, except per share amounts, and average revenue per executive search in thousands) |
||
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2025 |
2024 |
|
Revenue before reimbursements (net revenue) |
$ 322.8 |
$ 278.6 |
|
|
|
|
|
Adjusted results (a): |
|
|
|
Adjusted EBITDA |
$ 34.2 |
$ 30.4 |
|
Adjusted EBITDA margin |
10.6 % |
10.9 % |
|
Net income |
$ 17.6 |
$ 14.8 |
|
Diluted earnings per share |
$ 0.83 |
$ 0.71 |
|
|
|
|
|
Selected Executive Search Data |
|
|
|
Revenue before reimbursements (net revenue) |
$ 239.1 |
$ 204.4 |
|
Ending number of consultants |
421 |
414 |
|
Annualized consultant productivity |
$ 2.3 |
$ 2.0 |
|
Average revenue per executive search |
$ 162 |
$ 149 |
|
Confirmations (% increase/decrease) |
7.1 % |
5.4 % |
|
|
|
|
|
Selected On-Demand Talent Data |
|
|
|
Revenue before reimbursements (net revenue) |
$ 50.9 |
$ 46.2 |
|
|
|
|
|
Selected Heidrick Consulting Data |
|
|
|
Revenue before reimbursements (net revenue) |
$ 32.8 |
$ 27.9 |
|
Ending number of consultants |
93 |
84 |
|
|
|
|
|
(a) Non-GAAP financial measures. See Non-GAAP Financial Measures, Reconciliations of Net Income to Adjusted EBITDA at the end of this press release for more information. |
||
2025 Third Quarter Results
Consolidated net revenue increased
2025 third quarter net income was
Adjusted EBITDA increased
Executive Search net revenue was
Adjusted EBITDA increased
On-Demand Talent net revenue increased
Adjusted EBITDA was
Heidrick Consulting net revenue increased
Adjusted EBITDA was a loss of
About Heidrick & Struggles International, Inc.
Heidrick & Struggles (Nasdaq: HSII) is the world's foremost advisor on executive leadership, driving superior client performance through premier human capital leadership advisory services. For more than 70 years, we've delivered value for our clients by leveraging unrivaled expertise to help organizations discover and enable outstanding leaders and teams. Learn more at www.heidrick.com.
Non-GAAP Financial Measures
To supplement the financial results presented in accordance with generally accepted accounting principles in
Non-GAAP financial measures used within this earnings release are adjusted EBITDA, adjusted EBITDA margin, and net revenue excluding the impact of exchange rate fluctuations (referred to as constant currency). These measures are presented because management uses this information to monitor and evaluate financial results and allocate resources. Management believes this information is also useful for investors to evaluate the comparability of financial information presented. Reconciliations of these non-GAAP financial measures to the most directly comparable measures calculated and presented in accordance with GAAP are provided as schedules attached to this release.
Adjusted EBITDA refers to net income before interest, taxes, depreciation and amortization, as adjusted, to the extent they occur, for earnout accretion, earnout fair value adjustments, contingent compensation, deferred compensation plan income or expense, certain reorganization costs, transaction fees, impairment charges and restructuring charges.
Adjusted EBITDA margin refers to adjusted EBITDA as a percentage of net revenue in the same period.
The Company evaluates its results of operations on both an as reported and a constant currency basis. The constant currency presentation is a non-GAAP financial measure, which excludes the impact of fluctuations in foreign currency exchange rates. The Company believes providing constant currency information provides valuable supplemental information regarding its results of operations, consistent with how it evaluates its performance. The Company calculates constant currency percentages by converting its financial results in a local currency for a period using the average exchange rate for the prior period to which it is comparing. This calculation may differ from similarly titled measures used by other companies.
Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the federal securities laws, including statements regarding guidance for the third quarter of 2025. The forward-looking statements are based on current expectations, estimates, forecasts, and projections about the industry in which we operate and management's beliefs and assumptions. Forward-looking statements may be identified by the use of words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "outlook," "projects," "forecasts," "aim" and similar expressions. Forward-looking statements are not guarantees of future performance, rely on a number of assumptions, and involve certain known and unknown risks and uncertainties that are difficult to predict, many of which are beyond our control. Factors that may cause actual outcomes and results to differ materially from what is expressed, forecasted or implied in the forward-looking statements include, among other things, our ability to attract, integrate, develop, manage, retain and motivate qualified consultants and senior leaders; our ability to prevent our consultants from taking our clients with them to another firm; our ability to maintain our professional reputation and brand name; our clients' ability to restrict us from recruiting their employees; our heavy reliance on information management systems; risks arising from our implementation of new technology and intellectual property to deliver new products and services to our clients; our dependence on third parties for the execution of certain critical functions; the fact that we face the risk of liability in the services we perform; the fact that data security, data privacy and data protection laws and other evolving regulations and cross-border data transfer restrictions may limit the use of our services and adversely affect our business; any challenges to the classification of our on-demand talent as independent contractors; the fact that increased cybersecurity requirements, vulnerabilities, threats and more sophisticated and targeted cyber-related attacks could pose a risk to our systems, networks, solutions, services and data; the fact that our net revenue may be affected by adverse macroeconomic or labor market conditions, including impacts of inflation and effects of geopolitical instability; the aggressive competition we face; the impact of foreign currency exchange rate fluctuations; our ability to access additional credit; social, political, regulatory, legal and economic risks in markets where we operate, including the impact of the ongoing war in
We caution the reader that the list of factors may not be exhaustive. For more information on these risks, uncertainties and other factors, refer to our Annual Report on Form 10-K for the year ended December 31, 2024, under the heading "Risk Factors" in Item 1A, and our subsequent filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release speak only as of the date of this press release. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Contacts:
Investors & Analysts:
Vance Edelson
Vance.Edelson@icrinc.com
Media:
Bianca Wilson, Global Director, Public Relations
bwilson@heidrick.com
|
Heidrick & Struggles International, Inc. Consolidated Statements of Comprehensive Income (In thousands, except per share amounts) (Unaudited) |
|||||||
|
|
|||||||
|
|
Three Months Ended September 30, |
|
|
||||
|
|
2025 |
|
2024 |
|
$ Change |
|
% Change |
|
Revenue |
|
|
|
|
|
|
|
|
Revenue before reimbursements (net revenue) |
$ 322,837 |
|
$ 278,559 |
|
$ 44,278 |
|
15.9 % |
|
Reimbursements |
5,059 |
|
4,256 |
|
803 |
|
18.9 % |
|
Total revenue |
327,896 |
|
282,815 |
|
45,081 |
|
15.9 % |
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Salaries and benefits |
217,836 |
|
183,025 |
|
34,811 |
|
19.0 % |
|
General and administrative expenses |
41,778 |
|
39,740 |
|
2,038 |
|
5.1 % |
|
Cost of services |
37,644 |
|
31,030 |
|
6,614 |
|
21.3 % |
|
Research and development |
6,418 |
|
5,682 |
|
736 |
|
13.0 % |
|
Reimbursed expenses |
5,059 |
|
4,256 |
|
803 |
|
18.9 % |
|
Total operating expenses |
308,735 |
|
263,733 |
|
45,002 |
|
17.1 % |
|
|
|
|
|
|
|
|
|
|
Operating income |
19,161 |
|
19,082 |
|
79 |
|
0.4 % |
|
|
|
|
|
|
|
|
|
|
Non-operating income (loss) |
|
|
|
|
|
|
|
|
Interest, net |
3,436 |
|
2,570 |
|
|
|
|
|
Other, net |
3,884 |
|
(555) |
|
|
|
|
|
Net non-operating income |
7,320 |
|
2,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
26,481 |
|
21,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
8,835 |
|
6,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
17,646 |
|
14,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax |
(261) |
|
6,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
$ 17,385 |
|
$ 21,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
Basic |
20,735 |
|
20,357 |
|
|
|
|
|
Diluted |
21,316 |
|
21,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share |
|
|
|
|
|
|
|
|
Basic |
$ 0.85 |
|
$ 0.73 |
|
|
|
|
|
Diluted |
$ 0.83 |
|
$ 0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits as a % of net revenue |
67.5 % |
|
65.7 % |
|
|
|
|
|
General and administrative expenses as a % of net revenue |
12.9 % |
|
14.3 % |
|
|
|
|
|
Cost of services as a % of net revenue |
11.7 % |
|
11.1 % |
|
|
|
|
|
Research and development as a % of net revenue |
2.0 % |
|
2.0 % |
|
|
|
|
|
Operating margin |
5.9 % |
|
6.9 % |
|
|
|
|
|
Heidrick & Struggles International, Inc. Segment Information (In thousands) (Unaudited) |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended September 30, |
||||||||||
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
2025 |
|
2024 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.8 % |
|
|
|
|
|
|
50,927 |
|
43,143 |
|
7,784 |
|
18.0 % |
|
|
|
|
|
|
25,648 |
|
26,701 |
|
(1,053) |
|
(3.9) % |
|
|
|
|
|
Total Executive Search |
239,083 |
|
204,389 |
|
34,694 |
|
17.0 % |
|
|
|
|
|
On-Demand Talent |
50,910 |
|
46,231 |
|
4,679 |
|
10.1 % |
|
|
|
|
|
Heidrick Consulting |
32,844 |
|
27,939 |
|
4,905 |
|
17.6 % |
|
|
|
|
|
Revenue before reimbursements (net revenue) |
322,837 |
|
278,559 |
|
44,278 |
|
15.9 % |
|
|
|
|
|
Reimbursements |
5,059 |
|
4,256 |
|
803 |
|
18.9 % |
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
15.9 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,428 |
|
20.8 % |
|
30.1 % |
|
30.1 % |
|
|
6,578 |
|
5,022 |
|
1,556 |
|
31.0 % |
|
12.9 % |
|
11.6 % |
|
|
1,760 |
|
5,247 |
|
(3,487) |
|
(66.5) % |
|
6.9 % |
|
19.7 % |
|
Total Executive Search |
57,231 |
|
50,734 |
|
6,497 |
|
12.8 % |
|
23.9 % |
|
24.8 % |
|
On-Demand Talent |
2,837 |
|
1,763 |
|
1,074 |
|
(60.9) % |
|
5.6 % |
|
3.8 % |
|
Heidrick Consulting |
(1,864) |
|
(1,025) |
|
(839) |
|
(81.9) % |
|
(5.7) % |
|
(3.7) % |
|
Total segments |
58,204 |
|
51,472 |
|
6,732 |
|
13.1 % |
|
18.0 % |
|
18.5 % |
|
Research and Development |
(4,615) |
|
(4,606) |
|
(9) |
|
(0.2) % |
|
(1.4) % |
|
(1.7) % |
|
Global Operations Support |
(19,345) |
|
(16,451) |
|
(2,894) |
|
(17.6) % |
|
(6.0) % |
|
(5.9) % |
|
Total Adjusted EBITDA |
|
|
|
|
$ 3,829 |
|
12.6 % |
|
10.6 % |
|
10.9 % |
|
|
|
1 Margin based on revenue before reimbursements (net revenue). |
|
Heidrick & Struggles International, Inc. Consolidated Statements of Comprehensive Income (In thousands, except per share amounts) (Unaudited) |
|||||||
|
|
|||||||
|
|
Nine Months Ended September 30, |
|
|
||||
|
|
2025 |
|
2024 |
|
$ Change |
|
% Change |
|
Revenue |
|
|
|
|
|
|
|
|
Revenue before reimbursements (net revenue) |
$ 923,663 |
|
$ 822,382 |
|
$ 101,281 |
|
12.3 % |
|
Reimbursements |
13,583 |
|
12,408 |
|
1,175 |
|
9.5 % |
|
Total revenue |
937,246 |
|
834,790 |
|
102,456 |
|
12.3 % |
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Salaries and benefits |
616,514 |
|
535,330 |
|
81,184 |
|
15.2 % |
|
General and administrative expenses |
125,386 |
|
127,556 |
|
(2,170) |
|
(1.7) % |
|
Cost of services |
102,297 |
|
88,158 |
|
14,139 |
|
16.0 % |
|
Research and development |
18,847 |
|
17,002 |
|
1,845 |
|
10.9 % |
|
Impairment charges |
— |
|
16,224 |
|
(16,224) |
|
(100.0) % |
|
Restructuring charges |
— |
|
6,939 |
|
(6,939) |
|
(100.0) % |
|
Reimbursed expenses |
13,583 |
|
12,408 |
|
1,175 |
|
9.5 % |
|
Total operating expenses |
876,627 |
|
803,617 |
|
73,010 |
|
9.1 % |
|
|
|
|
|
|
|
|
|
|
Operating income |
60,619 |
|
31,173 |
|
29,446 |
|
94.5 % |
|
|
|
|
|
|
|
|
|
|
Non-operating income |
|
|
|
|
|
|
|
|
Interest, net |
10,030 |
|
9,268 |
|
|
|
|
|
Other, net |
4,594 |
|
3,013 |
|
|
|
|
|
Net non-operating income |
14,624 |
|
12,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
75,243 |
|
43,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
23,218 |
|
19,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
52,025 |
|
23,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax |
8,760 |
|
811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
$ 60,785 |
|
$ 24,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
Basic |
20,617 |
|
20,254 |
|
|
|
|
|
Diluted |
21,377 |
|
21,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share |
|
|
|
|
|
|
|
|
Basic |
$ 2.52 |
|
$ 1.17 |
|
|
|
|
|
Diluted |
$ 2.43 |
|
$ 1.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits as a % of net revenue |
66.7 % |
|
65.1 % |
|
|
|
|
|
General and administrative expenses as a % of net revenue |
13.6 % |
|
15.5 % |
|
|
|
|
|
Cost of services as a % of net revenue |
11.1 % |
|
10.7 % |
|
|
|
|
|
Research and development as a % of net revenue |
2.0 % |
|
2.1 % |
|
|
|
|
|
Operating margin |
6.6 % |
|
3.8 % |
|
|
|
|
|
Heidrick & Struggles International, Inc. Segment Information (In thousands) (Unaudited) |
|||||||||||
|
|
|||||||||||
|
|
Nine Months Ended September 30, |
||||||||||
|
|
2025 |
|
2024 |
|
$ Change |
|
% Change |
|
2025 |
|
2024 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.7 % |
|
|
|
|
|
|
148,769 |
|
124,706 |
|
24,063 |
|
19.3 % |
|
|
|
|
|
|
74,796 |
|
72,829 |
|
1,967 |
|
2.7 % |
|
|
|
|
|
Total Executive Search |
690,647 |
|
615,837 |
|
74,810 |
|
12.1 % |
|
|
|
|
|
On-Demand Talent |
141,340 |
|
125,983 |
|
15,357 |
|
12.2 % |
|
|
|
|
|
Heidrick Consulting |
91,676 |
|
80,562 |
|
11,114 |
|
13.8 % |
|
|
|
|
|
Revenue before reimbursements (net revenue) |
923,663 |
|
822,382 |
|
101,281 |
|
12.3 % |
|
|
|
|
|
Reimbursements |
13,583 |
|
12,408 |
|
1,175 |
|
9.5 % |
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
12.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,322 |
|
7.1 % |
|
29.9 % |
|
31.2 % |
|
|
17,008 |
|
11,215 |
|
5,793 |
|
51.7 % |
|
11.4 % |
|
9.0 % |
|
|
7,302 |
|
10,182 |
|
(2,880) |
|
(28.3) % |
|
9.8 % |
|
14.0 % |
|
Total Executive Search |
164,080 |
|
151,845 |
|
12,235 |
|
8.1 % |
|
23.8 % |
|
24.7 % |
|
On-Demand Talent |
4,265 |
|
(787) |
|
5,052 |
|
641.9 % |
|
3.0 % |
|
(0.6) % |
|
Heidrick Consulting |
(3,405) |
|
(4,447) |
|
1,042 |
|
23.4 % |
|
(3.7) % |
|
(5.5) % |
|
Total segments |
164,940 |
|
146,611 |
|
18,329 |
|
12.5 % |
|
17.9 % |
|
17.8 % |
|
Research and Development |
(13,877) |
|
(14,312) |
|
435 |
|
3.0 % |
|
(1.5) % |
|
(1.7) % |
|
Global Operations Support |
(53,845) |
|
(47,205) |
|
(6,640) |
|
(14.1) % |
|
(5.8) % |
|
(5.7) % |
|
Total Adjusted EBITDA |
|
|
|
|
|
|
14.2 % |
|
10.5 % |
|
10.3 % |
|
|
|
1 Margin based on revenue before reimbursements (net revenue). |
|
Heidrick & Struggles International, Inc. Consolidated Balance Sheets (In thousands) (Unaudited) |
|||
|
|
|||
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
$ 454,640 |
|
$ 515,627 |
|
Marketable securities |
73,442 |
|
47,896 |
|
Accounts receivable, net |
204,085 |
|
134,331 |
|
Prepaid expenses |
31,553 |
|
28,718 |
|
Other current assets |
49,716 |
|
39,935 |
|
Income taxes recoverable |
10,200 |
|
6,470 |
|
Total current assets |
823,636 |
|
772,977 |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
Property and equipment, net |
55,513 |
|
51,685 |
|
Operating lease right-of-use assets |
79,189 |
|
83,518 |
|
Assets designated for retirement and pension plans |
11,310 |
|
9,976 |
|
Investments |
72,537 |
|
58,290 |
|
Other non-current assets |
26,262 |
|
25,500 |
|
Goodwill |
142,464 |
|
137,861 |
|
Other intangible assets, net |
8,949 |
|
12,483 |
|
Deferred income taxes |
44,402 |
|
41,898 |
|
Total non-current assets |
440,626 |
|
421,211 |
|
|
|
|
|
|
Total assets |
$ 1,264,262 |
|
$ 1,194,188 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
$ 20,281 |
|
$ 25,088 |
|
Accrued salaries and benefits |
366,127 |
|
353,531 |
|
Deferred revenue |
56,110 |
|
51,085 |
|
Operating lease liabilities |
18,182 |
|
17,653 |
|
Other current liabilities |
67,450 |
|
21,369 |
|
Income taxes payable |
10,825 |
|
14,287 |
|
Total current liabilities |
538,975 |
|
483,013 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Accrued salaries and benefits |
38,945 |
|
58,547 |
|
Retirement and pension plans |
88,193 |
|
72,138 |
|
Operating lease liabilities |
83,100 |
|
83,152 |
|
Other non-current liabilities |
4,380 |
|
42,905 |
|
Deferred income taxes |
1,449 |
|
1,616 |
|
Total non-current liabilities |
216,067 |
|
258,358 |
|
|
|
|
|
|
Total liabilities |
755,042 |
|
741,371 |
|
|
|
|
|
|
Stockholders' equity |
509,220 |
|
452,817 |
|
|
|
|
|
|
Total liabilities and stockholders' equity |
$ 1,264,262 |
|
$ 1,194,188 |
|
Heidrick & Struggles International, Inc. Reconciliation of Net Income to Adjusted EBITDA (Non-GAAP) (In thousands) (Unaudited) |
|||||||
|
|
|||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue before reimbursements (net revenue) |
$ 322,837 |
|
$ 278,559 |
|
$ 923,663 |
|
$ 822,382 |
|
|
|
|
|
|
|
|
|
|
Net income |
17,646 |
|
14,829 |
|
52,025 |
|
23,704 |
|
Interest, net |
(3,436) |
|
(2,570) |
|
(10,030) |
|
(9,268) |
|
Other, net |
(3,884) |
|
555 |
|
(4,594) |
|
(3,013) |
|
Provision for income taxes |
8,835 |
|
6,268 |
|
23,218 |
|
19,750 |
|
Operating income |
19,161 |
|
19,082 |
|
60,619 |
|
31,173 |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
|
|
|
Depreciation |
3,760 |
|
2,997 |
|
10,367 |
|
7,480 |
|
Intangible amortization |
1,623 |
|
1,953 |
|
4,878 |
|
6,170 |
|
Earnout accretion |
517 |
|
478 |
|
1,534 |
|
1,413 |
|
Earnout fair value adjustments |
— |
|
— |
|
(2,315) |
|
1,211 |
|
Acquisition contingent compensation |
2,627 |
|
2,947 |
|
7,014 |
|
8,220 |
|
Deferred compensation plan |
3,895 |
|
2,958 |
|
8,735 |
|
6,264 |
|
Reorganization costs |
911 |
|
— |
|
4,636 |
|
— |
|
Transaction fees |
1,750 |
|
— |
|
1,750 |
|
— |
|
Impairment charges |
— |
|
— |
|
— |
|
16,224 |
|
Restructuring charges |
— |
|
— |
|
— |
|
6,939 |
|
Total adjustments |
15,083 |
|
11,333 |
|
36,599 |
|
53,921 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ 34,244 |
|
$ 30,415 |
|
$ 97,218 |
|
$ 85,094 |
|
Adjusted EBITDA margin |
10.6 % |
|
10.9 % |
|
10.5 % |
|
10.3 % |
View original content:https://www.prnewswire.com/news-releases/heidrick--struggles-delivers-16-revenue-growth-in-q3-driving-strong-profitability-302601721.html
SOURCE Heidrick & Struggles