Marex Group Limited (MRX)
NASDAQ: MRX · Real-Time Price · USD
70.72
-0.96 (-1.34%)
At close: Nov 13, 2026, 4:00 PM EST
70.75
+0.03 (0.04%)
After-hours: Nov 13, 2026, 6:40 PM EST
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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Interest and Dividend Income | 1,109 | 912.8 | 765.2 | 591.8 | 194.4 | 23.1 |
Total Interest Expense | 976.5 | 760.2 | 538.1 | 470.2 | 165 | 26.4 |
Net Interest Income | 132.4 | 152.6 | 227.1 | 121.6 | 29.4 | -3.3 |
Brokerage Commission | 2,115 | 1,823 | 1,618 | 1,342 | 651 | 573.7 |
Other Revenue | 1,533 | 894 | 511.5 | 418.1 | 329.9 | 254.9 |
| 3,780 | 2,870 | 2,357 | 1,882 | 1,010 | 825.3 | |
Revenue Growth | 41.67% | 21.76% | 25.22% | 86.29% | 22.42% | 8.95% |
Salaries & Employee Benefits | 1,590 | 1,226 | 965.7 | 768.7 | 437.4 | 358.3 |
Cost of Services Provided | 1,101 | 869.9 | 787.7 | 660.5 | 311 | 295.2 |
Other Operating Expenses | 429.3 | 322.2 | 280.3 | 214.4 | 136 | 92.1 |
Total Operating Expenses | 3,179 | 2,453 | 2,062 | 1,678 | 907.7 | 756.7 |
Operating Income | 601.1 | 416.3 | 295.2 | 204.3 | 102.6 | 68.6 |
Other Non-Operating Income (Expenses) | 6.5 | 7.4 | 6.3 | 3.4 | 2.8 | 1.9 |
EBT Excluding Unusual Items | 607.6 | 423.7 | 301.5 | 208.5 | 105.1 | 70.8 |
Merger & Restructuring Charges | -15.7 | -15.7 | -5.7 | -1.6 | -1.2 | -0.9 |
Impairment of Goodwill | - | - | - | -10.7 | -53.9 | - |
Other Unusual Items | - | 3.6 | - | 0.3 | 71.6 | - |
Pretax Income | 591.9 | 411.6 | 295.8 | 196.5 | 121.6 | 69.9 |
Income Tax Expense | 143.9 | 103.7 | 77.8 | 55.2 | 23.4 | 13.4 |
Earnings From Continuing Ops. | 448 | 307.9 | 218 | 141.3 | 98.2 | 56.5 |
Earnings From Discontinued Ops. | 35.3 | -0.2 | - | - | - | - |
Net Income to Company | 483.3 | 307.7 | 218 | 141.3 | 98.2 | 56.5 |
Minority Interest in Earnings | -0.5 | -0.5 | - | - | - | - |
Net Income | 482.8 | 307.2 | 218 | 141.3 | 98.2 | 56.5 |
Preferred Dividends & Other Adjustments | 21.4 | 13.3 | 13.3 | 13.3 | 6.6 | - |
Net Income to Common | 461.4 | 293.9 | 204.7 | 128 | 91.6 | 56.5 |
Net Income Growth | 73.59% | 43.58% | 59.92% | 39.74% | 62.12% | 28.93% |
Shares Outstanding (Basic) | 72 | 71 | 69 | 66 | 66 | 59 |
Shares Outstanding (Diluted) | 76 | 76 | 75 | 70 | 68 | 61 |
Shares Change | -0.91% | 1.13% | 7.05% | 4.07% | 11.00% | 0.40% |
EPS (Basic) | 6.41 | 4.12 | 2.96 | 1.94 | 1.39 | 0.96 |
EPS (Diluted) | 5.94 | 3.86 | 2.72 | 1.82 | 1.36 | 0.93 |
EPS Growth | 71.58% | 41.91% | 49.45% | 33.82% | 46.53% | 28.41% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | - | 654.4 | 1,152 | 726 | 222 | 467 |
Free Cash Flow Per Share | - | 8.60 | 15.30 | 10.32 | 3.29 | 7.67 |
Dividend Per Share | 0.620 | 0.590 | 0.280 | 0.414 | - | 0.282 |
Dividend Growth | 6.90% | 110.71% | -32.30% | - | - | 15.38% |
Operating Margin | 15.90% | 14.51% | 12.53% | 10.85% | 10.15% | 8.31% |
Profit Margin | 12.21% | 10.24% | 8.69% | 6.80% | 9.07% | 6.85% |
Free Cash Flow Margin | - | 22.80% | 48.87% | 38.57% | 21.97% | 56.58% |
Effective Tax Rate | 24.31% | 25.19% | 26.30% | 28.09% | 19.24% | 19.17% |