VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MRXMarex Group plc Ordinary Shares
$64.23$4.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMRXCash Flow

Marex Group plc Ordinary Shares (MRX) Cash Flow Statement

13Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a 59.9% margin in 2024Q2 to a negative 8.5% in 2025Q4, largely driven by episodic liquidity demands and working capital fluctuations.

MRX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash from Operations667.5M1.16B735M225.6M470.8M-45.78M-23.14M130.29M-95.53M30.1M7.96M21.86M-109.51M
Operating CF Margin %18.39%40.19%31.25%19.2%55.28%-6.04%-4.21%33.89%-30.05%9.17%2.3%5.94%-30.58%
Operating CF Growth %-42.63%58.3%225.8%-52.08%1128.42%-97.84%-117.76%236.4%-417.38%277.97%-63.58%119.97%-
Net Income307.4M295.8M141.3M98.2M56.5M43.82M36.39M10.15M17.5M20.49M17.64M17.87M-5.11M
Depreciation & Amortization36.1M28.8M21.9M13.8M10.3M8.52M7.63M1.42M1.63M2.92M4.7M6.5M7.31M
Stock-Based Compensation029.6M20.3M16.7M1.2M00000000
Deferred Taxes0000000000000
Other Non-Cash Items-47.2M-231.1M-57.5M118.9M219.3M518.55M-367.69M293.55M-151.48M-18.96M160.42M-115.38M193.5M
Working Capital Changes371.2M1.04B609M-22M183.5M-616.67M300.52M-174.83M36.83M25.64M-174.81M112.88M-305.21M
Change in Receivables-2.57B-2.76B777.6M3.14B-1.57B-365.08M11.63M-214.28M39.55M1.97M-92.69M115.16M-317.73M
Change in Inventory-422M127.6M-127.6M44.3M-71.4M-8.77M00015.87M-15.87M00
Change in Payables0000000000000
Cash from Investing-264.3M-35.3M-97.6M-46.3M-19.8M-31.05M-106.15M-2.59M-2.13M-1.41M-1.3M6.45M347K
Capital Expenditures-19.8M-11.7M-9M-9.4M-7.3M-3.36M-2.76M-1.03M-1.69M-1.26M-831K-1.48M-5.33M
CapEx % of Revenue0.55%0.4%0.38%0.8%0.86%0.44%0.5%0.27%0.53%0.38%0.24%0.4%1.49%
Acquisitions-------------
Investments12.97B2.73B3.33B2.33B131.1M00000000
Other Investing0-8.2M-4.7M00-8.97M6.75M-1.56M-435K-155K-466K7.93M6.5M
Cash from Financing-123.9M-37.2M-72.8M26.5M-27.2M150.88M186.07M-56.2M-1.3M1.23M-7.5M25M0
Debt Issued (Net)-------------
Equity Issued (Net)-44.1M48.5M-3.1M-7.9M000000000
Dividends Paid-55.5M-77.1M-58.3M-6.6M-20M-18.2M00-20M-20M000
Share Repurchases-44.1M-19.8M-3.1M-7.9M000000000
Other Financing-18M00-2.4M0-6.2M186.07M-56.2M18.7M21.23M-7.5M25M0
Net Change in Cash7.33B1.07B573.4M198.1M420.5M74.05M56.77M71.5M-98.95M29.92M-835K159.1M310.02M
Free Cash Flow654.4M1.14B722.9M216.2M463.5M-49.14M-25.9M129.27M-97.22M28.84M7.13M20.38M-114.84M
FCF Margin %18.03%39.51%30.73%18.4%54.42%-6.49%-4.72%33.62%-30.58%8.78%2.06%5.54%-32.07%
FCF Growth %-42.78%58.2%234.37%-53.35%1043.19%-89.75%-120.03%232.97%-437.08%304.39%-65.01%117.75%-
FCF per Share8.6015.1910.013.056.54-0.81-0.432.13-1.600.480.120.34-1.89
FCF Conversion (FCF/Net Income)2.17x5.34x5.74x2.46x8.33x-1.04x-0.64x12.83x-5.46x1.47x0.45x1.22x21.45x
Interest Paid00000004M4.5M1.96M1.72M00
Taxes Paid0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Commodity market liquidity risk

Earnings Quality Obscured by Volatility

As reported in financial statements, Marex's OCF/NI ratio has fluctuated wildly, reaching a negative 1.12 in 2025Q4 compared to a peak of 8.33 in 2021, suggesting that reported net income is a poor proxy for the firm's actual cash-generating capacity during periods of market stress.

The extreme variance in the conversion of net income to operating cash flow indicates that non-cash adjustments and working capital swings dominate the firm's cash profile. Investors should monitor whether this disconnect is a structural feature of their principal trading activities or a temporary byproduct of recent market dislocations.

FCF Volatility Reflects Cyclical Exposure

Based on recent SEC filings, Marex's free cash flow margin has swung from a positive 59.9% in 2024Q2 to a negative 8.5% in 2025Q4, highlighting the firm's vulnerability to episodic liquidity demands inherent in its commodity clearing and market-making business model.

The sharp reversal in FCF trajectory suggests that the firm's cash flow is highly sensitive to the timing of margin calls and client activity levels. This instability makes it difficult to rely on FCF as a consistent indicator of long-term value creation for shareholders.

Working Capital Swings Drive Liquidity

According to historical data, working capital changes have been the primary driver of cash flow, with a massive $2.2B inflow in 2025Q4, which appears to be a direct consequence of the firm's role in managing client segregated funds and commodity margin requirements.

Because working capital movements are so large relative to net income, they likely mask the underlying cash performance of the core brokerage business. Analysts should treat these swings as liquidity management events rather than indicators of operational efficiency or organic growth.

Capital Intensity Remains Relatively Low

As reported in financial statements, Marex maintains a low capital intensity, with CapEx/Revenue ratios consistently below 1.5% over the last several years, suggesting that the firm's infrastructure is not overly burdened by heavy physical asset replacement requirements.

The modest level of capital expenditure implies that the firm's primary investment needs are likely focused on technology and regulatory compliance rather than physical plant. This low intensity provides some flexibility, though it does not mitigate the risks associated with the firm's high-leverage business model.

Acquisition-Led Growth Consumes Cash

Based on reported figures, Marex has consistently utilized cash for acquisitions, including a $184.9M outlay in 2025Q4, which suggests that management is prioritizing inorganic expansion to scale its clearing and market-making footprint despite the inherent volatility of its cash flow.

The reliance on acquisitions to drive growth warrants further investigation into the integration costs and the potential for future goodwill impairments. Investors should monitor whether these deployments are generating sufficient returns to offset the risks associated with the firm's cyclical revenue base.

MRX — Frequently Asked Questions

Quick answers to the most common questions about buying MRX stock.

How much cash does Marex Group plc Ordinary Shares (MRX) generate from operations?

Marex Group plc Ordinary Shares (MRX) generated $667.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Marex Group plc Ordinary Shares's free cash flow?

Marex Group plc Ordinary Shares (MRX) generated $654.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Marex Group plc Ordinary Shares's capital expenditure (CapEx)?

Marex Group plc Ordinary Shares (MRX) spent $19.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Marex Group plc Ordinary Shares distribute cash to shareholders?

In 2025, Marex Group plc Ordinary Shares (MRX) returned $55.5M to shareholders via cash dividends and spent $44.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.