Marex Group plc (MRX)
NASDAQ: MRX · Real-Time Price · USD
52.94
+1.14 (2.20%)
At close: May 29, 2026, 4:00 PM EDT
54.50
+1.56 (2.95%)
After-hours: May 29, 2026, 7:58 PM EDT
Marex Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,249 | 2,024 | 1,595 | 1,245 | 711.1 | 1,114 | |
Revenue Growth (YoY) | 32.60% | 26.93% | 28.13% | 75.02% | -36.18% | 46.14% |
Gross Profit | 2,249 | 2,024 | 1,595 | 1,245 | 711.1 | 1,114 |
Selling, General & Admin | 1,363 | 1,234 | 971.1 | 770.3 | 438.6 | 1,053 |
Depreciation & Amortization Expenses | 19.6 | 36.1 | 29.5 | 27.1 | 13.8 | - |
Other Operating Expenses | 7 | 353.9 | 306.3 | 248.1 | 137.1 | - |
Total Operating Expenses | 1,390 | 1,624 | 1,307 | 1,046 | 589.5 | 1,053 |
Operating Income | 859.2 | 399.9 | 287.8 | 199.1 | 121.6 | 61.7 |
Interest Income | - | - | - | - | - | 13.8 |
Interest Expense | - | - | - | - | - | -7.5 |
Other Non-Operating Income (Expense) | 12.5 | 11.7 | 8 | -2.6 | - | 1.9 |
Total Non-Operating Income (Expense) | 12.5 | 11.7 | 8 | -2.6 | - | 8.2 |
Pretax Income | 463.4 | 411.6 | 295.8 | 196.5 | 121.6 | 69.9 |
Provision for Income Taxes | 115.7 | 103.7 | 77.8 | 55.2 | 23.4 | 13.4 |
Net Income | 347.6 | 293.9 | 204.7 | 128 | 91.6 | 56.5 |
Minority Interest in Earnings | - | 13.8 | 13.3 | 13.3 | 6.6 | - |
Earnings From Discontinued Operations | -0.1 | -0.2 | - | - | - | - |
Net Income to Common | 347.6 | 293.9 | 204.7 | 128 | 91.6 | 56.5 |
Net Income Growth | 40.79% | 43.58% | 59.92% | 39.74% | 62.12% | 28.93% |
Shares Outstanding (Basic) | 72 | 71 | 69 | 66 | 66 | 73 |
Shares Outstanding (Diluted) | 76 | 76 | 75 | 70 | 68 | 73 |
Shares Change (YoY) | 0.86% | 1.13% | 7.05% | 4.07% | -7.80% | 0.81% |
EPS (Basic) | 4.66 | 4.12 | 2.96 | 1.94 | 1.39 | 0.77 |
EPS (Diluted) | 4.40 | 3.86 | 2.72 | 1.82 | 1.36 | 0.77 |
EPS Growth | 41.48% | 41.91% | 49.45% | 33.82% | 76.44% | 28.13% |
Shares Outstanding | 71.93 | 71.74 | 70.29 | 70.93 | 57.75 | 58.76 |
Free Cash Flow | - | 654.4 | 1,152 | 726 | 240 | -259 |
Free Cash Flow Growth | - | -43.19% | 58.65% | 202.50% | - | - |
Free Cash Flow Per Share | - | 8.60 | 15.30 | 10.32 | 3.55 | -3.53 |
Dividends Per Share | 0.600 | 0.590 | 0.280 | 0.414 | - | - |
Dividend Growth | 1.70% | 110.71% | -32.30% | - | - | - |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 38.20% | 19.76% | 18.05% | 16.00% | 17.10% | 5.54% |
Profit Margin | 15.46% | 15.21% | 13.67% | 11.35% | 13.81% | 5.07% |
FCF Margin | - | 32.33% | 72.23% | 58.33% | 33.75% | -23.25% |
EBITDA | 859.2 | 436 | 316.6 | 221 | 135.4 | 72 |
EBITDA Margin | 38.20% | 21.54% | 19.85% | 17.76% | 19.04% | 6.46% |
EBIT | 859.2 | 399.9 | 287.8 | 199.1 | 121.6 | 61.7 |
EBIT Margin | 38.20% | 19.76% | 18.05% | 16.00% | 17.10% | 5.54% |
Effective Tax Rate | 24.97% | 25.19% | 26.30% | 28.09% | 19.24% | 19.17% |