Marex Group (MRX) Financials

Balance sheets

Dec 1, 2024Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 1, 2023

Total Assets

$24.3 B(+24.6%)$19.5 B(+13.5%)$17.2 B-$17.8 B---

Current Assets

$23.8 B(+70.8%)$13.9 B(-16.3%)$16.7 B-$17.1 B---

Non Current Assets

$484.0 M(-91.3%)$5.6 B(+960.3%)$524.2 M-$675.6 M---

Total Liabilities

$23.3 B(+25.8%)$18.5 B(+13.7%)$16.3 B-$17.0 B---

Current Liabilities

$21.8 B(+37.8%)$15.8 B(+3.5%)$15.3 B-$16.0 B---

Long Term Liabilities

$1.6 B(-43.2%)$2.7 B(+163.6%)$1.0 B-$951.0 M---

Shareholders Equity

$976.9 M(+1.8%)$959.8 M(+8.8%)$882.3 M-$775.9 M---

Book Value

$976.9 M(+1.8%)$959.8 M(+8.8%)$882.3 M-$775.9 M---

Working Capital

$2.0 B(+210.3%)-$1.9 B(-232.9%)$1.4 B-$1.1 B---

Cash And Cash Equivalents

$2.6 B(-56.1%)$5.8 B(+204.5%)$1.9 B-$1.5 B---

Accounts Payable

$9.7 B(+20.6%)$8.1 B(+23.8%)$6.5 B-$5.9 B---

Accounts Receivable

$7.6 B(+66.9%)$4.5 B(+284.9%)$1.2 B-$823.8 M---

Short Term Debt

$4.6 B(+96.6%)$2.3 B(-30.0%)$3.3 B-$4.4 B---

Long Term Debt

$1.6 B(-41.1%)$2.6 B(+154.2%)$1.0 B-$947.3 M---

Total Debt

$6.1 B(+23.6%)$5.0 B(+13.7%)$4.4 B(+100.0%)$0.0(-100.0%)$5.4 B(+100.0%)$0.0(0%)$0.0(0%)$0.0

Debt To Equity

6.2(+19.9%)5.2(+6.6%)4.9-6.9---

Current Ratio

1.1(+23.9%)0.9(-19.3%)1.1-1.1---

Quick Ratio

1.1-1.1-1.1---

Inventory

$35.8 M-$123.0 M-$163.4 M---

Retained Earnings

$722.4 M-$611.2 M-$555.3 M---

PB Ratio

2.1(+22.1%)1.7(+8.2%)1.6-----

Income statements

Dec 1, 2024Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 1, 2023

EPS

$0.7(-8.2%)$0.7(-8.4%)$0.8(+40.0%)$0.6(+172.3%)$0.2(-54.3%)$0.5(-45.5%)$0.8(+301.3%)$0.2

TTM EPS

$2.8(+20.0%)$2.3(+13.4%)$2.0(-2.0%)$2.1(+21.0%)$1.7(+13.9%)$1.5(+43.7%)$1.0(+401.3%)$0.2

Revenue

$1.7 B(+338.6%)$391.2 M(-47.1%)$740.0 M(+9.6%)$675.1 M(-52.9%)$1.4 B(+383.2%)$296.6 M(-53.2%)$634.2 M(+9.9%)$577.1 M

TTM Revenue

$3.5 B(+8.7%)$3.2 B(+3.0%)$3.1 B(+3.5%)$3.0 B(+3.3%)$2.9 B(+95.0%)$1.5 B(+24.5%)$1.2 B(+109.9%)$577.1 M

Total Expenses

--$535.3 M(+9.5%)$488.7 M--$421.7 M(-0.6%)$424.1 M

Operating Expenses

--$86.4 M(+12.1%)$77.1 M--$46.0 M(-42.5%)$80.0 M

Cost Of Goods Sold

--$448.9 M(+9.1%)$411.6 M--$375.7 M(+9.2%)$344.1 M

TTM Cost Of Goods Sold

--$860.5 M(+9.3%)$787.3 M--$719.8 M(+109.2%)$344.1 M

Gross Profit

--$291.1 M(+10.5%)$263.5 M--$258.5 M(+10.9%)$233.0 M

TTM Gross Profit

--$554.6 M(+6.3%)$522.0 M--$491.5 M(+110.9%)$233.0 M

Gross Margin

--39.3%(+0.8%)39.0%--40.8%(+1.0%)40.4%

Operating Profit

--$204.7 M(+9.8%)$186.4 M--$212.5 M(+38.9%)$153.0 M

TTM Operating Profit

--$391.1 M(-2.0%)$398.9 M--$365.5 M(+138.9%)$153.0 M

Operating Margin

--27.7%(+0.2%)27.6%--33.5%(+26.4%)26.5%

Net Income

$56.7 M(-2.9%)$58.4 M(+4.3%)$56.0 M(+39.0%)$40.3 M(+172.3%)$14.8 M(-54.3%)$32.4 M(-45.5%)$59.4 M(+301.4%)$14.8 M

TTM Net Income

$211.4 M(+24.7%)$169.5 M(+18.1%)$143.5 M(-2.3%)$146.9 M(+21.0%)$121.4 M(+13.9%)$106.6 M(+43.7%)$74.2 M(+401.4%)$14.8 M

Net Margin

3.3%(-77.9%)14.9%(+97.2%)7.6%(+26.8%)6.0%(+479.6%)1.0%(-90.6%)10.9%(+16.5%)9.4%(+266.0%)2.6%

EBIT

$77.8 M(-1.5%)$79.0 M(-61.5%)$205.1 M(+10.0%)$186.5 M(+373.4%)$39.4 M(-17.2%)$47.6 M(-77.8%)$214.6 M(+49.9%)$143.2 M

TTM EBIT

$548.4 M(+7.5%)$510.0 M(+6.6%)$478.6 M(-1.9%)$488.1 M(+9.7%)$444.8 M(+9.7%)$405.4 M(+13.3%)$357.8 M(+149.9%)$143.2 M

EBITDA

--$212.8 M(+9.5%)$194.3 M--$223.4 M(+49.6%)$149.3 M

TTM EBITDA

--$407.1 M(-2.5%)$417.7 M--$372.7 M(+149.6%)$149.3 M

Selling, General & Administrative Expenses

--------

TTM SGA

--------

Depreciation And Amortization

--$15.4 M---$9.8 M-

TTM D&A

--$15.4 M---$9.8 M-

Interest Expense

--$125.0 M(-2.0%)$127.6 M--$133.9 M(+17.1%)$114.4 M

TTM Interest Expense

--$252.6 M(-3.4%)$261.5 M--$248.3 M(+117.0%)$114.4 M

Income Tax

--$20.8 M(+36.0%)$15.3 M--$18.0 M(+68.2%)$10.7 M

TTM Income Tax

--$36.1 M(+8.4%)$33.3 M--$28.7 M(+168.2%)$10.7 M

PE Ratio

10.6(+3.4%)10.2(+3.8%)9.8-----

PS Ratio

0.6(+13.7%)0.5(+13.3%)0.5-----

Cashflow statements

Dec 1, 2024Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 1, 2023

Cash From Operations

--$452.5 M---$805.9 M-

TTM CFO

--$452.5 M---$805.9 M-

Cash From Investing

---$10.7 M----$29.0 M-

TTM CFI

---$10.7 M----$29.0 M-

Cash From Financing

---$3.8 M----$39.7 M-

TTM CFF

---$3.8 M----$39.7 M-

Free Cash Flow

--$443.3 M---$801.6 M-

TTM FCF

--$443.3 M---$801.6 M-

CAPEX

--$9.2 M---$4.3 M-

TTM CAPEX

--$9.2 M---$4.3 M-

Dividends Paid

--$50.7 M---$31.1 M-

TTM Dividends Paid

--$50.7 M---$31.1 M-

TTM Dividend Per Share

$0.28(+100.0%)$0.14------

TTM Dividend Yield

1.0%(+62.7%)0.6%------

Payout Ratio

--90.5%---52.4%-