Marex Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	2,024	1,595	1,245	711.1	1,114
Revenue Growth (YoY)	26.93%	28.13%	75.02%	-36.18%	46.14%
Gross Profit	2,024	1,595	1,245	711.1	1,114
Selling, General & Admin	1,588	1,277	1,008	586.4	-
Depreciation & Amortization Expenses	36.1	29.5	27.1	13.8	-
Other Operating Expenses	-8.1	-8	14.4	60.6	-1.9
Total Operating Expenses	1,616	1,299	1,049	660.8	-1.9
Operating Income	408	295.8	195.4	50.3	1,116
Interest Income	-	-	-	-	13.8
Interest Expense	-	-	-	-	-7.5
Other Non-Operating Income (Expense)	3.6	-	0.5	-71.9	-
Total Non-Operating Income (Expense)	3.6	-	0.5	-71.9	6.3
Pretax Income	411.6	295.8	195.9	-21.6	69.9
Provision for Income Taxes	103.7	77.8	55.2	23.4	13.4
Net Income	307.5	170.2	125.7	90.7	56.5
Minority Interest in Earnings	-	13.3	13.3	6.6	-
Earnings From Discontinued Operations	-0.2	-	-	-	-
Net Income to Common	307.5	170.2	125.7	90.7	56.5
Net Income Growth	80.67%	35.40%	38.59%	60.53%	28.93%
Shares Outstanding (Basic)	71	69	66	66	110
Shares Outstanding (Diluted)	76	75	70	68	114
Shares Change (YoY)	1.13%	7.08%	3.99%	-40.93%	57.43%
EPS (Basic)	4.12	2.96	1.94	1.39	0.51
EPS (Diluted)	3.86	2.72	1.82	1.36	0.49
EPS Growth	41.91%	49.45%	33.82%	177.55%	-18.55%
Free Cash Flow	0	2,373	1,517	465.6	-277.3
Free Cash Flow Growth	-	56.46%	225.80%	-	-
Free Cash Flow Per Share	-	31.53	21.58	6.89	-2.42
Dividends Per Share	0.590	0.280	0.414	-	-
Dividend Growth	110.71%	-32.30%	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	20.16%	18.55%	15.70%	7.07%	100.17%
Profit Margin	15.20%	13.67%	11.35%	13.81%	5.07%
FCF Margin	0.00%	148.83%	121.88%	65.48%	-24.89%
EBITDA	408	324.6	217.3	64.1	1,126
EBITDA Margin	20.16%	20.35%	17.46%	9.01%	101.09%
EBIT	408	295.8	195.4	50.3	1,116
EBIT Margin	20.16%	18.55%	15.70%	7.07%	100.17%
Effective Tax Rate	25.19%	26.30%	28.18%	-108.33%	19.17%

Updated Mar 3, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q