Marex Group plc Ordinary Shares
Financial ServicesNASDAQ:MRX · NASDAQ Global Select
-$1.39 today
Vol 0.81M · Avg 1.11M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $307.4M +3.9% | $295.8M +109.3% | $141.3M +43.9% | $98.2M +73.8% | $56.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $36.1M +25.3% | $28.8M +31.5% | $21.9M +58.7% | $13.8M +34.0% | $10.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $29.6M +45.8% | $20.3M +21.6% | $16.7M +1291.7% | $1.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $371.2M -64.3% | $1.0B +70.8% | $609.0M +2868.2% | -$22.0M -112.0% | $183.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$2.6B +6.8% | -$2.8B -454.7% | $777.6M -75.2% | $3.1B +300.2% | -$1.6B | $592.6M | $1.3B | $626.2M |
| Inventory | -$422.0M -430.7% | $127.6M +200.0% | -$127.6M -388.0% | $44.3M +162.0% | -$71.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $3.4B -8.4% | $3.7B +9052.9% | -$41.0M +98.7% | -$3.2B -275.9% | $1.8B | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$47.2M +79.6% | -$231.1M -301.9% | -$57.5M -148.4% | $118.9M -45.8% | $219.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $667.5M -42.6% | $1.2B +58.3% | $735.0M +225.8% | $225.6M -52.1% | $470.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$13.1M +34.2% | -$19.9M -64.5% | -$12.1M -28.7% | -$9.4M -28.8% | -$7.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$241.6M -2096.4% | -$11.0M +87.8% | -$90.3M -144.7% | -$36.9M -195.2% | -$12.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$2.9M +43.1% | -$5.1M | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $700.0K -89.1% | $6.4M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$8.2M -74.5% | -$4.7M | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$264.3M -648.7% | -$35.3M +63.8% | -$97.6M -110.8% | -$46.3M -133.8% | -$19.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$6.3M +26.7% | -$8.6M +24.6% | -$11.4M -126.3% | $43.4M +702.8% | -$7.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $73.1M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$44.1M -122.7% | -$19.8M -538.7% | -$3.1M +60.8% | -$7.9M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$55.5M +28.0% | -$77.1M -32.2% | -$58.3M -783.3% | -$6.6M +67.0% | -$20.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$18.0M | $0 | $0 +100.0% | -$2.4M | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$123.9M -233.1% | -$37.2M +48.9% | -$72.8M -374.7% | $26.5M +197.4% | -$27.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $7.0B +39478.8% | -$17.9M -303.4% | $8.8M +214.3% | -$7.7M -133.3% | -$3.3M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $7.3B +582.9% | $1.1B +87.1% | $573.4M +189.4% | $198.1M -52.9% | $420.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $654.4M -42.8% | $1.1B +58.2% | $722.9M +234.4% | $216.2M -53.4% | $463.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Stifel Financial Corp.
NYSE:SF
$11.15B
Figure Technology Solutions, Inc. Class A Common Stock
NASDAQ:FIGR
$5.10B
First Financial Bancorp.
NASDAQ:FFBC
$3.39B
WaFd, Inc.
NASDAQ:WAFD
$2.74B
Trustmark Corporation
NASDAQ:TRMK
$2.69B
First Merchants Corporation
NASDAQ:FRME
$2.65B
Banner Corporation
NASDAQ:BANR
$2.28B
Perella Weinberg Partners
NASDAQ:PWP
$1.04B
Eagle Point Credit Company Inc.
NYSE:ECC
$505.04M
SEC Filings
Recent regulatory filings
No filings found.
Does MRX generate free cash flow?
Marex Group plc Ordinary Shares (MRX) generated $654.40M of free cash flow in fiscal 2025.
How much operating cash flow does MRX produce?
Operating cash flow was $667.50M, before capital expenditures of $13.10M.
Explore More
Continue the stock analysis
Jump to another research area for this company.