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	541.5
Revenue Growth (YoY)	26.93%	28.13%	75.02%	31.32%	-28.98%
Gross Profit	2,024	1,595	1,245	711.1	541.5
Selling, General & Admin	1,234	971.1	770.3	438.6	359.2
Depreciation & Amortization Expenses	36.1	29.5	27.1	13.8	10.3
Other Operating Expenses	353.9	306.3	248.1	137.1	104.3
Total Operating Expenses	1,624	1,307	1,046	589.5	473.8
Operating Income	399.9	287.8	199.1	121.6	67.7
Other Non-Operating Income (Expense)	11.7	8	-2.6	-	2.2
Total Non-Operating Income (Expense)	11.7	8	-2.6	-	2.2
Pretax Income	411.6	295.8	196.5	121.6	69.9
Provision for Income Taxes	103.7	77.8	55.2	23.4	13.4
Net Income	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	-0.2	-	-	-	-
Net Income to Common	293.9	204.7	128	91.6	56.5
Net Income Growth	43.58%	59.92%	39.74%	62.12%	28.93%
Shares Outstanding (Basic)	71	69	66	66	73
Shares Outstanding (Diluted)	76	75	70	68	73
Shares Change (YoY)	1.13%	7.05%	4.07%	-7.80%	0.81%
EPS (Basic)	4.12	2.96	1.94	1.39	0.77
EPS (Diluted)	3.86	2.72	1.82	1.36	0.77
EPS Growth	41.91%	49.45%	33.82%	76.44%	28.13%
Shares Outstanding	71.74	70.29	-	-	-
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	0.590	0.280	0.414	-	-
Dividend Growth	110.71%	-32.30%	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	19.76%	18.05%	16.00%	17.10%	12.50%
Profit Margin	15.21%	13.67%	11.35%	13.81%	10.43%
FCF Margin	32.33%	72.23%	58.33%	33.75%	-47.83%
EBITDA	436	316.6	221	135.4	78
EBITDA Margin	21.54%	19.85%	17.76%	19.04%	14.40%
EBIT	399.9	287.8	199.1	121.6	67.7
EBIT Margin	19.76%	18.05%	16.00%	17.10%	12.50%
Effective Tax Rate	25.19%	26.30%	28.09%	19.24%	19.17%

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

SEC Filings: 10-K · 10-Q