Annual Income Statements for StoneX Group
This table shows StoneX Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for StoneX Group
This table shows StoneX Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
Consolidated Net Income / (Loss) |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
Net Income / (Loss) Continuing Operations |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
Total Pre-Tax Income |
|
66 |
96 |
58 |
95 |
75 |
96 |
72 |
88 |
98 |
117 |
97 |
Total Revenue |
|
16,106 |
12,739 |
15,856 |
14,707 |
16,261 |
19,210 |
21,710 |
26,625 |
30,674 |
27,483 |
36,422 |
Net Interest Income / (Expense) |
|
44 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
-44 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
16,062 |
12,739 |
15,856 |
14,707 |
16,261 |
19,210 |
21,710 |
26,625 |
30,674 |
27,483 |
36,422 |
Trust Fees by Commissions |
|
- |
-37 |
-42 |
-43 |
-39 |
-39 |
-42 |
-43 |
-42 |
-44 |
-46 |
Other Non-Interest Income |
|
16,179 |
12,776 |
15,898 |
14,750 |
16,301 |
19,250 |
21,752 |
26,668 |
30,716 |
27,527 |
36,468 |
Provision for Credit Losses |
|
- |
0.70 |
3.00 |
6.30 |
6.50 |
-0.30 |
-0.40 |
0.50 |
0.80 |
1.80 |
0.10 |
Total Non-Interest Expense |
|
29,964 |
12,643 |
15,796 |
14,606 |
16,179 |
19,115 |
21,638 |
26,536 |
30,575 |
27,364 |
36,325 |
Salaries and Employee Benefits |
|
131 |
199 |
233 |
227 |
211 |
218 |
234 |
258 |
232 |
253 |
267 |
Net Occupancy & Equipment Expense |
|
40 |
41 |
45 |
43 |
47 |
43 |
51 |
52 |
55 |
53 |
54 |
Marketing Expense |
|
20 |
19 |
20 |
20 |
20 |
19 |
23 |
20 |
20 |
20 |
21 |
Other Operating Expenses |
|
15,831 |
12,394 |
15,485 |
14,303 |
15,892 |
18,824 |
21,325 |
26,196 |
30,251 |
27,029 |
35,968 |
Depreciation Expense |
|
12 |
13 |
13 |
14 |
11 |
11 |
12 |
12 |
17 |
16 |
16 |
Other Special Charges |
|
- |
-24 |
0.00 |
0.00 |
-1.90 |
0.00 |
-6.90 |
-1.80 |
-0.10 |
-5.70 |
0.00 |
Income Tax Expense |
|
14 |
19 |
16 |
25 |
25 |
27 |
19 |
26 |
21 |
32 |
25 |
Basic Earnings per Share |
|
$1.78 |
$2.50 |
$1.35 |
$2.24 |
$1.69 |
$2.20 |
$1.68 |
$1.95 |
$2.51 |
$2.66 |
$1.49 |
Weighted Average Basic Shares Outstanding |
|
29.36M |
29.66M |
29.90M |
30.06M |
29.94M |
30.23M |
30.47M |
30.64M |
30.54M |
30.98M |
46.79M |
Diluted Earnings per Share |
|
$1.78 |
$2.41 |
$1.30 |
$2.17 |
$1.69 |
$2.13 |
$1.63 |
$1.88 |
$2.51 |
$2.54 |
$1.41 |
Weighted Average Diluted Shares Outstanding |
|
30.10M |
30.75M |
30.93M |
30.98M |
30.93M |
31.27M |
31.50M |
31.74M |
31.63M |
32.44M |
49.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
20.39M |
20.65M |
20.74M |
20.79M |
20.87M |
31.55M |
31.72M |
31.79M |
31.93M |
32.08M |
48.92M |
Annual Cash Flow Statements for StoneX Group
This table details how cash moves in and out of StoneX Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
37 |
48 |
1,022 |
-372 |
164 |
2,017 |
2,041 |
-224 |
-243 |
631 |
Net Cash From Operating Activities |
|
38 |
-28 |
1,037 |
-474 |
196 |
1,951 |
2,123 |
-230 |
-24 |
507 |
Net Cash From Continuing Operating Activities |
|
37 |
-16 |
1,037 |
-474 |
196 |
1,951 |
2,123 |
-230 |
-24 |
507 |
Net Income / (Loss) Continuing Operations |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
Consolidated Net Income / (Loss) |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
Provision For Loan Losses |
|
7.30 |
4.40 |
51 |
4.10 |
0.10 |
19 |
10 |
16 |
17 |
0.60 |
Depreciation Expense |
|
7.20 |
7.80 |
9.80 |
12 |
14 |
20 |
37 |
44 |
51 |
53 |
Amortization Expense |
|
0.90 |
1.10 |
1.90 |
1.00 |
1.50 |
16 |
16 |
20 |
20 |
27 |
Non-Cash Adjustments to Reconcile Net Income |
|
7.70 |
-1.50 |
-4.30 |
29 |
6.00 |
-68 |
13 |
17 |
2.40 |
31 |
Changes in Operating Assets and Liabilities, net |
|
-41 |
-94 |
972 |
-574 |
89 |
1,794 |
1,931 |
-535 |
-352 |
135 |
Net Cash From Investing Activities |
|
-16 |
-36 |
-22 |
-15 |
-41 |
-242 |
-60 |
-50 |
-53 |
-64 |
Net Cash From Continuing Investing Activities |
|
-16 |
-36 |
-22 |
-15 |
-41 |
-242 |
-60 |
-50 |
-53 |
-64 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.10 |
-15 |
-16 |
-13 |
-12 |
-17 |
-62 |
-50 |
-47 |
-65 |
Purchase of Investment Securities |
|
-8.50 |
-20 |
-6.20 |
-3.70 |
-29 |
-225 |
-2.40 |
-0.20 |
-6.10 |
-3.50 |
Sale and/or Maturity of Investments |
|
2.10 |
0.00 |
0.00 |
0.80 |
0.00 |
0.00 |
1.60 |
0.20 |
0.00 |
5.00 |
Net Cash From Financing Activities |
|
15 |
121 |
5.70 |
121 |
9.60 |
312 |
-36 |
66 |
-169 |
188 |
Net Cash From Continuing Financing Activities |
|
15 |
121 |
5.70 |
121 |
9.60 |
312 |
-36 |
66 |
-169 |
188 |
Issuance of Debt |
|
20 |
142 |
48 |
126 |
532 |
1,075 |
200 |
547 |
68 |
558 |
Repayment of Debt |
|
-0.60 |
-2.90 |
-47 |
-1.20 |
-520 |
-759 |
-231 |
-481 |
-222 |
-366 |
Other Financing Activities, Net |
|
0.80 |
1.40 |
4.10 |
-3.70 |
1.20 |
4.60 |
7.00 |
0.10 |
-15 |
-4.20 |
Effect of Exchange Rate Changes |
|
-0.60 |
-9.60 |
1.40 |
-4.10 |
-0.70 |
-4.20 |
14 |
-11 |
2.60 |
-0.30 |
Cash Interest Paid |
|
16 |
26 |
38 |
79 |
153 |
90 |
87 |
149 |
787 |
1,230 |
Cash Income Taxes Paid |
|
15 |
8.50 |
17 |
22 |
25 |
44 |
52 |
56 |
71 |
118 |
Quarterly Cash Flow Statements for StoneX Group
This table details how cash moves in and out of StoneX Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
224 |
1,126 |
-1,693 |
61 |
263 |
223 |
1,146 |
-1,033 |
294 |
-330 |
-370 |
Net Cash From Operating Activities |
|
267 |
1,047 |
-1,649 |
208 |
371 |
152 |
784 |
-622 |
193 |
-478 |
-155 |
Net Cash From Continuing Operating Activities |
|
267 |
1,043 |
-1,646 |
208 |
371 |
152 |
784 |
-622 |
193 |
-478 |
-155 |
Net Income / (Loss) Continuing Operations |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
Consolidated Net Income / (Loss) |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
Provision For Loan Losses |
|
4.40 |
0.70 |
3.00 |
6.30 |
6.50 |
-0.30 |
-0.40 |
0.50 |
0.80 |
1.80 |
0.10 |
Depreciation Expense |
|
12 |
13 |
13 |
14 |
11 |
11 |
12 |
12 |
17 |
16 |
16 |
Amortization Expense |
|
4.80 |
1.20 |
7.30 |
3.70 |
7.60 |
4.70 |
7.00 |
13 |
2.60 |
8.60 |
8.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
4.20 |
-14 |
7.20 |
7.80 |
1.40 |
9.10 |
4.40 |
11 |
6.30 |
17 |
21 |
Changes in Operating Assets and Liabilities, net |
|
189 |
966 |
-1,718 |
107 |
294 |
59 |
708 |
-720 |
89 |
-606 |
-271 |
Net Cash From Investing Activities |
|
-12 |
-18 |
-11 |
-10 |
-14 |
-13 |
-13 |
-19 |
-19 |
-22 |
-21 |
Net Cash From Continuing Investing Activities |
|
-12 |
-18 |
-11 |
-10 |
-14 |
-13 |
-13 |
-19 |
-19 |
-22 |
-21 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-12 |
-11 |
-11 |
-10 |
-14 |
-13 |
-17 |
-18 |
-17 |
-14 |
-15 |
Purchase of Investment Securities |
|
- |
-6.50 |
0.40 |
- |
- |
0.00 |
-1.10 |
-0.60 |
-1.80 |
-8.00 |
-5.80 |
Net Cash From Financing Activities |
|
-25 |
89 |
-36 |
-140 |
-82 |
77 |
380 |
-383 |
114 |
188 |
-207 |
Net Cash From Continuing Financing Activities |
|
-25 |
89 |
-36 |
-140 |
-82 |
77 |
380 |
-383 |
114 |
188 |
-207 |
Repayment of Debt |
|
151 |
-145 |
-6.00 |
-92 |
21 |
- |
-173 |
-383 |
113 |
211 |
-211 |
Other Financing Activities, Net |
|
-1.80 |
1.50 |
-15 |
-1.30 |
-0.10 |
-0.60 |
2.90 |
-9.40 |
2.90 |
-23 |
2.60 |
Effect of Exchange Rate Changes |
|
-5.70 |
8.10 |
3.00 |
3.70 |
-12 |
6.80 |
-4.60 |
-9.10 |
6.60 |
-18 |
12 |
Cash Interest Paid |
|
64 |
165 |
173 |
213 |
236 |
282 |
267 |
300 |
382 |
305 |
330 |
Cash Income Taxes Paid |
|
31 |
-3.50 |
23 |
22 |
29 |
18 |
38 |
33 |
29 |
17 |
40 |
Annual Balance Sheets for StoneX Group
This table presents StoneX Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,070 |
5,950 |
6,243 |
7,825 |
9,936 |
13,475 |
18,840 |
19,860 |
21,939 |
27,466 |
Cash and Due from Banks |
|
268 |
316 |
315 |
342 |
471 |
953 |
1,110 |
1,109 |
1,108 |
1,269 |
Restricted Cash |
|
757 |
1,136 |
519 |
1,409 |
1,050 |
1,920 |
2,274 |
3,267 |
2,426 |
2,841 |
Trading Account Securities |
|
1,747 |
2,216 |
2,225 |
3,151 |
5,023 |
5,864 |
8,758 |
7,049 |
9,153 |
13,631 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
- |
- |
- |
411 |
461 |
566 |
683 |
1,013 |
Premises and Equipment, Net |
|
20 |
29 |
39 |
42 |
44 |
62 |
93 |
113 |
124 |
143 |
Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
86 |
82 |
81 |
Other Assets |
|
2,220 |
2,196 |
3,087 |
2,820 |
3,280 |
4,155 |
6,043 |
7,670 |
8,362 |
8,488 |
Total Liabilities & Shareholders' Equity |
|
5,070 |
5,950 |
6,243 |
7,825 |
9,936 |
13,475 |
18,840 |
19,860 |
21,939 |
27,466 |
Total Liabilities |
|
4,673 |
5,517 |
5,794 |
7,319 |
9,342 |
12,707 |
17,936 |
18,790 |
20,560 |
25,757 |
Short-Term Debt |
|
3,905 |
4,464 |
4,822 |
5,666 |
6,832 |
9,650 |
13,039 |
14,232 |
15,286 |
20,000 |
Long-Term Debt |
|
46 |
45 |
111 |
633 |
1,628 |
1,957 |
2,661 |
1,529 |
1,459 |
2,159 |
Other Long-Term Liabilities |
|
722 |
1,008 |
861 |
1,021 |
883 |
1,100 |
2,236 |
3,029 |
3,814 |
3,598 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
397 |
434 |
450 |
505 |
594 |
768 |
904 |
1,070 |
1,379 |
1,709 |
Total Preferred & Common Equity |
|
397 |
434 |
450 |
505 |
594 |
768 |
904 |
1,070 |
1,379 |
1,709 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
397 |
434 |
450 |
505 |
594 |
768 |
904 |
1,070 |
1,379 |
1,709 |
Common Stock |
|
241 |
250 |
259 |
268 |
277 |
293 |
316 |
340 |
372 |
415 |
Retained Earnings |
|
200 |
255 |
262 |
317 |
402 |
572 |
683 |
890 |
1,128 |
1,389 |
Treasury Stock |
|
-27 |
-46 |
-46 |
-46 |
-50 |
-58 |
-69 |
-69 |
-69 |
-69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-18 |
-25 |
-25 |
-33 |
-35 |
-40 |
-25 |
-91 |
-52 |
-25 |
Quarterly Balance Sheets for StoneX Group
This table presents StoneX Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
19,409 |
19,832 |
21,919 |
21,933 |
23,245 |
25,651 |
25,931 |
29,585 |
31,283 |
Cash and Due from Banks |
|
1,364 |
1,252 |
1,264 |
1,401 |
1,158 |
1,305 |
1,221 |
1,398 |
1,307 |
Restricted Cash |
|
2,544 |
2,319 |
2,512 |
2,492 |
2,775 |
3,201 |
2,750 |
3,157 |
2,850 |
Trading Account Securities |
|
6,558 |
7,645 |
8,426 |
9,042 |
9,859 |
10,842 |
12,216 |
14,518 |
16,922 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
628 |
596 |
979 |
699 |
826 |
1,293 |
871 |
1,096 |
1,355 |
Premises and Equipment, Net |
|
110 |
116 |
118 |
118 |
127 |
134 |
142 |
145 |
146 |
Intangible Assets |
|
- |
- |
- |
- |
81 |
80 |
77 |
87 |
90 |
Other Assets |
|
7,995 |
7,813 |
8,531 |
8,096 |
8,421 |
8,796 |
8,653 |
9,184 |
8,612 |
Total Liabilities & Shareholders' Equity |
|
19,409 |
19,832 |
21,919 |
21,933 |
23,245 |
25,651 |
25,931 |
29,585 |
31,283 |
Total Liabilities |
|
18,362 |
18,656 |
20,672 |
20,603 |
21,762 |
24,108 |
24,323 |
27,808 |
29,401 |
Short-Term Debt |
|
13,894 |
15,049 |
16,312 |
15,810 |
17,063 |
17,822 |
18,315 |
21,207 |
22,770 |
Long-Term Debt |
|
1,434 |
824 |
1,105 |
1,435 |
1,286 |
2,345 |
1,667 |
2,370 |
2,054 |
Other Long-Term Liabilities |
|
3,034 |
2,783 |
3,255 |
3,359 |
3,414 |
3,942 |
4,341 |
4,232 |
4,578 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,047 |
1,177 |
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
Total Preferred & Common Equity |
|
1,047 |
1,177 |
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,047 |
1,177 |
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
Common Stock |
|
335 |
347 |
359 |
365 |
379 |
391 |
402 |
423 |
437 |
Retained Earnings |
|
837 |
966 |
1,008 |
1,077 |
1,197 |
1,250 |
1,312 |
1,474 |
1,546 |
Treasury Stock |
|
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-56 |
-68 |
-50 |
-44 |
-24 |
-30 |
-38 |
-50 |
-32 |
Annual Metrics And Ratios for StoneX Group
This table displays calculated financial ratios and metrics derived from StoneX Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.91% |
-57.89% |
101.31% |
-6.44% |
16.92% |
67.85% |
-21.77% |
55.68% |
-8.93% |
64.90% |
EBITDA Growth |
|
151.31% |
-5.34% |
-67.03% |
324.16% |
10.87% |
91.94% |
-14.87% |
65.46% |
15.15% |
10.23% |
EBIT Growth |
|
200.38% |
-6.91% |
-79.09% |
567.76% |
9.36% |
86.22% |
-25.45% |
79.88% |
16.52% |
9.63% |
NOPAT Growth |
|
184.18% |
-1.80% |
-88.30% |
767.19% |
53.33% |
99.29% |
-31.43% |
78.07% |
15.16% |
9.35% |
Net Income Growth |
|
188.60% |
-1.80% |
-88.30% |
767.19% |
53.33% |
99.29% |
-31.43% |
78.07% |
15.16% |
9.35% |
EPS Growth |
|
192.86% |
1.05% |
-89.31% |
825.81% |
52.96% |
96.13% |
-33.33% |
78.07% |
15.16% |
6.85% |
Operating Cash Flow Growth |
|
-71.42% |
-173.35% |
3,831.65% |
-145.65% |
141.30% |
897.24% |
8.82% |
-110.81% |
89.67% |
2,238.82% |
Free Cash Flow Firm Growth |
|
-1,857.23% |
67.04% |
19.61% |
-214.70% |
-58.45% |
-45.65% |
-30.46% |
99.52% |
-5,286.73% |
-419.32% |
Invested Capital Growth |
|
63.82% |
13.68% |
8.91% |
26.40% |
33.06% |
36.69% |
34.17% |
1.37% |
7.69% |
31.69% |
Revenue Q/Q Growth |
|
-18.67% |
0.92% |
49.72% |
46.19% |
-24.60% |
0.00% |
0.00% |
9.18% |
0.26% |
17.20% |
EBITDA Q/Q Growth |
|
32.41% |
-10.53% |
-60.56% |
103.02% |
-2.17% |
891.02% |
294.47% |
104.61% |
102.91% |
5.75% |
EBIT Q/Q Growth |
|
37.26% |
-12.09% |
-73.29% |
129.64% |
-3.56% |
0.00% |
0.00% |
103.71% |
102.37% |
6.85% |
NOPAT Q/Q Growth |
|
37.87% |
-7.29% |
-86.32% |
140.26% |
27.59% |
42.04% |
-61.17% |
322.65% |
-0.67% |
11.07% |
Net Income Q/Q Growth |
|
37.87% |
-7.29% |
-86.32% |
140.26% |
27.59% |
0.00% |
0.00% |
322.65% |
-0.67% |
11.07% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-87.50% |
263.29% |
15.53% |
40.92% |
0.00% |
322.65% |
-0.67% |
3.92% |
Operating Cash Flow Q/Q Growth |
|
-80.84% |
-2,085.71% |
9,617.43% |
-6,414.67% |
-78.19% |
81.08% |
0.03% |
-192.50% |
81.53% |
-26.04% |
Free Cash Flow Firm Q/Q Growth |
|
-63.41% |
53.03% |
-112.43% |
-68.18% |
23.68% |
-41.55% |
-42.78% |
98.89% |
46.10% |
-97.17% |
Invested Capital Q/Q Growth |
|
13.16% |
-2.14% |
1.53% |
10.87% |
0.16% |
8.69% |
14.00% |
2.78% |
-2.42% |
10.55% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.25% |
0.56% |
0.09% |
0.42% |
0.40% |
0.45% |
0.49% |
0.52% |
0.66% |
0.44% |
EBIT Margin |
|
0.23% |
0.50% |
0.05% |
0.37% |
0.35% |
0.38% |
0.37% |
0.42% |
0.54% |
0.36% |
Profit (Net Income) Margin |
|
0.16% |
0.38% |
0.02% |
0.20% |
0.27% |
0.32% |
0.28% |
0.32% |
0.40% |
0.27% |
Tax Burden Percent |
|
71.32% |
75.24% |
42.11% |
54.68% |
76.67% |
82.05% |
75.47% |
74.71% |
73.84% |
73.65% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
28.68% |
24.76% |
57.89% |
45.32% |
23.33% |
17.95% |
24.53% |
25.29% |
26.16% |
26.35% |
Return on Invested Capital (ROIC) |
|
1.59% |
1.18% |
0.12% |
0.91% |
1.07% |
1.58% |
0.80% |
1.24% |
1.36% |
1.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.59% |
1.18% |
0.12% |
0.91% |
1.07% |
1.58% |
0.80% |
1.24% |
1.36% |
1.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
13.41% |
11.99% |
1.32% |
10.71% |
14.41% |
23.33% |
13.11% |
19.74% |
18.11% |
15.65% |
Return on Equity (ROE) |
|
15.00% |
13.17% |
1.45% |
11.62% |
15.48% |
24.91% |
13.92% |
20.98% |
19.48% |
16.89% |
Cash Return on Invested Capital (CROIC) |
|
-46.79% |
-11.62% |
-8.41% |
-22.41% |
-27.29% |
-29.42% |
-28.38% |
-0.12% |
-6.04% |
-26.11% |
Operating Return on Assets (OROA) |
|
1.93% |
1.32% |
0.25% |
1.44% |
1.25% |
1.77% |
0.95% |
1.43% |
1.55% |
1.43% |
Return on Assets (ROA) |
|
1.37% |
0.99% |
0.11% |
0.79% |
0.96% |
1.45% |
0.72% |
1.07% |
1.14% |
1.06% |
Return on Common Equity (ROCE) |
|
15.00% |
13.17% |
1.45% |
11.62% |
15.48% |
24.91% |
13.92% |
20.98% |
19.48% |
16.89% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.03% |
12.61% |
1.42% |
10.98% |
14.32% |
22.10% |
12.87% |
19.35% |
17.29% |
15.26% |
Net Operating Profit after Tax (NOPAT) |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
NOPAT Margin |
|
0.16% |
0.38% |
0.02% |
0.20% |
0.27% |
0.32% |
0.28% |
0.32% |
0.40% |
0.27% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.88% |
2.18% |
1.65% |
2.03% |
1.54% |
1.19% |
2.04% |
1.56% |
1.89% |
1.25% |
Operating Expenses to Revenue |
|
99.77% |
99.50% |
99.93% |
99.63% |
99.65% |
99.62% |
99.61% |
99.55% |
99.43% |
99.64% |
Earnings before Interest and Taxes (EBIT) |
|
78 |
73 |
15 |
102 |
111 |
207 |
154 |
277 |
323 |
354 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
86 |
82 |
27 |
114 |
127 |
243 |
207 |
342 |
394 |
434 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.18 |
1.65 |
1.59 |
1.81 |
1.32 |
1.29 |
1.44 |
1.57 |
1.46 |
1.52 |
Price to Tangible Book Value (P/TBV) |
|
1.39 |
1.90 |
1.84 |
2.05 |
1.50 |
1.51 |
1.63 |
1.71 |
1.55 |
1.60 |
Price to Revenue (P/Rev) |
|
0.01 |
0.05 |
0.02 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
Price to Earnings (P/E) |
|
8.43 |
13.08 |
112.08 |
16.46 |
9.25 |
5.84 |
11.23 |
8.11 |
8.45 |
9.98 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
11.86% |
7.65% |
0.89% |
6.08% |
10.82% |
17.12% |
8.91% |
12.32% |
11.83% |
10.02% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.76 |
0.89 |
0.80 |
0.85 |
0.79 |
0.82 |
0.78 |
0.84 |
0.87 |
Enterprise Value to Revenue (EV/Rev) |
|
0.10 |
0.26 |
0.16 |
0.20 |
0.24 |
0.18 |
0.32 |
0.20 |
0.26 |
0.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
39.39 |
46.22 |
179.06 |
47.87 |
61.07 |
40.06 |
65.90 |
38.20 |
38.66 |
47.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
43.48 |
51.88 |
316.88 |
53.81 |
69.59 |
47.05 |
88.39 |
47.13 |
47.14 |
58.32 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
60.96 |
68.95 |
752.60 |
98.40 |
90.77 |
57.34 |
117.12 |
63.09 |
63.84 |
79.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
89.59 |
0.00 |
4.64 |
0.00 |
39.49 |
4.99 |
6.42 |
0.00 |
0.00 |
40.74 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
9.95 |
10.39 |
10.96 |
12.47 |
14.24 |
15.12 |
17.37 |
14.73 |
12.14 |
12.97 |
Long-Term Debt to Equity |
|
0.11 |
0.10 |
0.25 |
1.25 |
2.74 |
2.55 |
2.94 |
1.43 |
1.06 |
1.26 |
Financial Leverage |
|
8.43 |
10.18 |
10.68 |
11.76 |
13.42 |
14.74 |
16.34 |
15.94 |
13.27 |
12.60 |
Leverage Ratio |
|
10.92 |
13.26 |
13.80 |
14.73 |
16.15 |
17.19 |
19.33 |
19.60 |
17.07 |
16.00 |
Compound Leverage Factor |
|
10.92 |
13.26 |
13.80 |
14.73 |
16.15 |
17.19 |
19.33 |
19.60 |
17.07 |
16.00 |
Debt to Total Capital |
|
90.87% |
91.22% |
91.64% |
92.57% |
93.44% |
93.80% |
94.56% |
93.64% |
92.39% |
92.84% |
Short-Term Debt to Total Capital |
|
89.82% |
90.32% |
89.58% |
83.27% |
75.46% |
77.98% |
78.53% |
84.56% |
84.34% |
83.79% |
Long-Term Debt to Total Capital |
|
1.05% |
0.90% |
2.06% |
9.30% |
17.98% |
15.82% |
16.02% |
9.08% |
8.05% |
9.05% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
9.13% |
8.78% |
8.36% |
7.43% |
6.56% |
6.20% |
5.44% |
6.36% |
7.61% |
7.16% |
Debt to EBITDA |
|
45.83 |
55.25 |
183.38 |
55.21 |
66.87 |
47.81 |
75.95 |
46.08 |
42.52 |
51.05 |
Net Debt to EBITDA |
|
33.94 |
37.45 |
152.39 |
39.86 |
54.85 |
35.97 |
59.58 |
33.29 |
33.55 |
41.58 |
Long-Term Debt to EBITDA |
|
0.53 |
0.55 |
4.13 |
5.55 |
12.87 |
8.06 |
12.87 |
4.47 |
3.71 |
4.97 |
Debt to NOPAT |
|
70.93 |
82.43 |
770.78 |
113.49 |
99.40 |
68.44 |
134.99 |
76.10 |
70.21 |
84.97 |
Net Debt to NOPAT |
|
52.53 |
55.87 |
640.52 |
81.94 |
81.53 |
51.50 |
105.89 |
54.97 |
55.39 |
69.21 |
Long-Term Debt to NOPAT |
|
0.82 |
0.81 |
17.36 |
11.41 |
19.12 |
11.54 |
22.88 |
7.38 |
6.12 |
8.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,638 |
-540 |
-434 |
-1,366 |
-2,164 |
-3,152 |
-4,112 |
-20 |
-1,056 |
-5,483 |
Operating Cash Flow to CapEx |
|
416.48% |
-180.52% |
6,443.48% |
-3,788.80% |
1,643.70% |
11,750.60% |
3,597.80% |
-463.64% |
-50.53% |
777.45% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-10.31 |
-19.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
24.64 |
-6.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
24.26 |
-6.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
8.51 |
2.64 |
4.80 |
3.89 |
3.60 |
4.59 |
2.60 |
3.38 |
2.85 |
3.98 |
Fixed Asset Turnover |
|
1,938.24 |
591.76 |
858.89 |
674.78 |
741.42 |
1,013.19 |
540.68 |
634.38 |
503.92 |
736.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,348 |
4,943 |
5,383 |
6,804 |
9,053 |
12,375 |
16,604 |
16,830 |
18,125 |
23,868 |
Invested Capital Turnover |
|
9.85 |
3.13 |
5.66 |
4.49 |
4.03 |
5.01 |
2.90 |
3.91 |
3.41 |
4.68 |
Increase / (Decrease) in Invested Capital |
|
1,694 |
595 |
440 |
1,421 |
2,249 |
3,322 |
4,229 |
227 |
1,294 |
5,744 |
Enterprise Value (EV) |
|
3,395 |
3,772 |
4,817 |
5,461 |
7,725 |
9,726 |
13,621 |
13,065 |
15,226 |
20,652 |
Market Capitalization |
|
470 |
715 |
717 |
914 |
787 |
991 |
1,306 |
1,680 |
2,015 |
2,603 |
Book Value per Share |
|
$20.88 |
$23.56 |
$24.03 |
$26.73 |
$31.01 |
$39.63 |
$45.62 |
$52.81 |
$66.32 |
$53.76 |
Tangible Book Value per Share |
|
$17.82 |
$20.48 |
$20.86 |
$23.56 |
$27.46 |
$33.97 |
$40.53 |
$48.56 |
$62.36 |
$51.22 |
Total Capital |
|
4,348 |
4,943 |
5,383 |
6,804 |
9,053 |
12,375 |
16,604 |
16,830 |
18,125 |
23,868 |
Total Debt |
|
3,951 |
4,509 |
4,933 |
6,299 |
8,459 |
11,608 |
15,700 |
15,760 |
16,745 |
22,159 |
Total Long-Term Debt |
|
46 |
45 |
111 |
633 |
1,628 |
1,957 |
2,661 |
1,529 |
1,459 |
2,159 |
Net Debt |
|
2,926 |
3,056 |
4,099 |
4,548 |
6,938 |
8,735 |
12,316 |
11,384 |
13,211 |
18,049 |
Capital Expenditures (CapEx) |
|
9.10 |
15 |
16 |
13 |
12 |
17 |
59 |
50 |
47 |
65 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
3,951 |
4,509 |
4,933 |
6,299 |
8,459 |
11,608 |
15,700 |
15,760 |
16,745 |
22,159 |
Total Depreciation and Amortization (D&A) |
|
8.10 |
8.90 |
12 |
13 |
16 |
36 |
53 |
65 |
71 |
80 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.96 |
$1.96 |
$0.21 |
$1.95 |
$2.97 |
$5.85 |
$3.93 |
$6.85 |
$7.70 |
$8.24 |
Adjusted Weighted Average Basic Shares Outstanding |
|
27.79M |
27.62M |
27.59M |
27.82M |
28.11M |
28.24M |
28.70M |
29.36M |
29.94M |
30.54M |
Adjusted Diluted Earnings per Share |
|
$1.91 |
$1.93 |
$0.21 |
$1.91 |
$2.93 |
$5.74 |
$3.83 |
$6.67 |
$7.45 |
$7.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
28.40M |
27.94M |
28.03M |
28.40M |
28.52M |
28.77M |
29.52M |
30.10M |
30.93M |
31.63M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.97 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
28.36M |
27.70M |
28.15M |
28.37M |
28.67M |
29.15M |
29.92M |
30.59M |
31.31M |
31.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
61 |
53 |
44 |
56 |
73 |
118 |
114 |
202 |
220 |
254 |
Normalized NOPAT Margin |
|
0.18% |
0.37% |
0.15% |
0.21% |
0.23% |
0.22% |
0.27% |
0.31% |
0.37% |
0.26% |
Pre Tax Income Margin |
|
0.23% |
0.50% |
0.05% |
0.37% |
0.35% |
0.38% |
0.37% |
0.42% |
0.54% |
0.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.36 |
1.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.15 |
0.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.02 |
1.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.23 |
0.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
8.44% |
35.65% |
0.00% |
0.00% |
4.47% |
4.42% |
10.06% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for StoneX Group
This table displays calculated financial ratios and metrics derived from StoneX Group's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
51.83% |
-10.56% |
-2.35% |
-21.84% |
0.97% |
50.80% |
36.92% |
81.03% |
88.63% |
43.06% |
67.76% |
EBITDA Growth |
|
35.95% |
-99.22% |
-25.02% |
26.98% |
100.68% |
1.92% |
17.59% |
0.80% |
25.00% |
26.52% |
31.77% |
EBIT Growth |
|
35.92% |
-99.32% |
-34.21% |
33.29% |
100.54% |
0.10% |
25.74% |
-6.88% |
30.11% |
22.15% |
34.30% |
NOPAT Growth |
|
169.05% |
83.69% |
-34.84% |
41.55% |
-3.06% |
-9.79% |
27.34% |
-10.94% |
51.28% |
23.15% |
35.03% |
Net Income Growth |
|
149.43% |
83.69% |
-34.84% |
41.55% |
-3.06% |
-9.79% |
27.34% |
-10.94% |
51.28% |
23.15% |
35.03% |
EPS Growth |
|
149.43% |
83.69% |
-34.84% |
41.55% |
-3.06% |
-11.62% |
25.38% |
-13.36% |
48.52% |
19.25% |
29.36% |
Operating Cash Flow Growth |
|
-64.18% |
274.39% |
-161.04% |
108.00% |
39.25% |
-85.44% |
147.53% |
-399.23% |
-48.10% |
-413.52% |
-119.71% |
Free Cash Flow Firm Growth |
|
95.95% |
104.69% |
80.09% |
-20.91% |
-613.07% |
-1,424.61% |
-320.00% |
-38.71% |
-355.70% |
-100.44% |
-64.54% |
Invested Capital Growth |
|
1.37% |
-0.75% |
4.21% |
13.43% |
7.69% |
16.32% |
16.32% |
16.24% |
31.69% |
27.85% |
23.01% |
Revenue Q/Q Growth |
|
-14.41% |
-20.91% |
24.47% |
-7.25% |
10.57% |
18.14% |
13.01% |
22.64% |
15.21% |
-10.40% |
32.53% |
EBITDA Q/Q Growth |
|
-15,793.31% |
100.79% |
-28.86% |
43.77% |
-15.71% |
18.22% |
-17.92% |
23.25% |
4.52% |
19.66% |
-14.52% |
EBIT Q/Q Growth |
|
-19,646.69% |
100.69% |
-39.85% |
64.35% |
-20.21% |
26.92% |
-24.45% |
21.72% |
11.48% |
19.16% |
-16.94% |
NOPAT Q/Q Growth |
|
6.52% |
46.46% |
-45.56% |
66.67% |
-27.05% |
36.29% |
-23.15% |
16.57% |
23.91% |
10.95% |
-15.75% |
Net Income Q/Q Growth |
|
6.52% |
46.46% |
-45.56% |
66.67% |
-27.05% |
36.29% |
-23.15% |
16.57% |
23.91% |
10.95% |
-15.75% |
EPS Q/Q Growth |
|
6.52% |
46.46% |
-45.56% |
66.67% |
-27.05% |
26.04% |
-23.47% |
15.34% |
33.51% |
1.20% |
-44.49% |
Operating Cash Flow Q/Q Growth |
|
110.26% |
292.76% |
-257.58% |
112.60% |
78.50% |
-58.93% |
414.44% |
-179.35% |
130.96% |
-348.08% |
67.66% |
Free Cash Flow Firm Q/Q Growth |
|
90.10% |
217.43% |
-447.90% |
-198.86% |
41.60% |
-118.14% |
-10.31% |
1.30% |
-91.86% |
4.05% |
9.45% |
Invested Capital Q/Q Growth |
|
2.78% |
1.30% |
9.47% |
-0.48% |
-2.42% |
9.42% |
9.47% |
-0.55% |
10.55% |
6.22% |
5.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-85.94% |
0.86% |
0.49% |
0.76% |
0.58% |
0.58% |
0.42% |
0.42% |
0.38% |
0.51% |
0.33% |
EBIT Margin |
|
-86.05% |
0.75% |
0.36% |
0.64% |
0.46% |
0.50% |
0.33% |
0.33% |
0.32% |
0.43% |
0.27% |
Profit (Net Income) Margin |
|
0.32% |
0.60% |
0.26% |
0.47% |
0.31% |
0.36% |
0.24% |
0.23% |
0.25% |
0.31% |
0.20% |
Tax Burden Percent |
|
78.77% |
80.13% |
72.52% |
73.55% |
67.24% |
72.20% |
73.44% |
70.34% |
78.19% |
72.80% |
73.84% |
Interest Burden Percent |
|
-0.48% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
21.23% |
19.87% |
27.48% |
26.46% |
32.76% |
27.80% |
26.56% |
29.66% |
21.81% |
27.20% |
26.16% |
Return on Invested Capital (ROIC) |
|
1.27% |
2.25% |
0.91% |
1.61% |
1.06% |
1.29% |
0.87% |
0.97% |
1.17% |
1.46% |
0.99% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.27% |
2.25% |
0.91% |
1.61% |
1.06% |
1.29% |
0.87% |
0.97% |
1.17% |
1.46% |
0.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
20.25% |
33.84% |
13.92% |
22.01% |
14.10% |
16.58% |
11.73% |
12.29% |
14.74% |
18.77% |
12.95% |
Return on Equity (ROE) |
|
21.52% |
36.09% |
14.83% |
23.62% |
15.16% |
17.86% |
12.60% |
13.27% |
15.91% |
20.23% |
13.93% |
Cash Return on Invested Capital (CROIC) |
|
-0.12% |
2.16% |
-2.92% |
-11.21% |
-6.04% |
-13.83% |
-13.89% |
-13.85% |
-26.11% |
-23.22% |
-19.42% |
Operating Return on Assets (OROA) |
|
-290.85% |
2.46% |
1.07% |
1.85% |
1.32% |
1.53% |
1.01% |
1.16% |
1.27% |
1.71% |
1.14% |
Return on Assets (ROA) |
|
1.10% |
1.97% |
0.77% |
1.36% |
0.89% |
1.10% |
0.74% |
0.81% |
0.99% |
1.25% |
0.84% |
Return on Common Equity (ROCE) |
|
21.52% |
36.09% |
14.83% |
23.62% |
15.16% |
17.86% |
12.60% |
13.27% |
15.91% |
20.23% |
13.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
20.57% |
17.61% |
18.05% |
0.00% |
15.58% |
15.71% |
14.60% |
0.00% |
15.57% |
15.70% |
Net Operating Profit after Tax (NOPAT) |
|
52 |
77 |
42 |
70 |
51 |
69 |
53 |
62 |
77 |
85 |
72 |
NOPAT Margin |
|
0.32% |
0.60% |
0.26% |
0.47% |
0.31% |
0.36% |
0.24% |
0.23% |
0.25% |
0.31% |
0.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
1.19% |
2.03% |
1.87% |
1.97% |
1.71% |
1.46% |
1.42% |
1.24% |
1.00% |
1.18% |
0.94% |
Operating Expenses to Revenue |
|
186.05% |
99.24% |
99.62% |
99.31% |
99.50% |
99.50% |
99.67% |
99.67% |
99.68% |
99.57% |
99.73% |
Earnings before Interest and Taxes (EBIT) |
|
-13,859 |
96 |
58 |
95 |
75 |
96 |
72 |
88 |
98 |
117 |
97 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13,842 |
110 |
78 |
112 |
94 |
112 |
92 |
113 |
118 |
141 |
121 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.57 |
1.65 |
1.71 |
1.30 |
1.46 |
1.55 |
1.44 |
1.49 |
1.52 |
1.76 |
1.95 |
Price to Tangible Book Value (P/TBV) |
|
1.71 |
1.79 |
1.85 |
1.38 |
1.55 |
1.64 |
1.52 |
1.56 |
1.60 |
1.85 |
2.05 |
Price to Revenue (P/Rev) |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Price to Earnings (P/E) |
|
8.11 |
8.03 |
9.73 |
7.18 |
8.45 |
9.97 |
9.14 |
10.17 |
9.98 |
11.30 |
12.44 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
12.32% |
12.45% |
10.28% |
13.93% |
11.83% |
10.03% |
10.94% |
9.83% |
10.02% |
8.85% |
8.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.84 |
0.85 |
0.81 |
0.84 |
0.84 |
0.82 |
0.85 |
0.87 |
0.87 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
|
0.20 |
0.22 |
0.25 |
0.25 |
0.26 |
0.25 |
0.25 |
0.22 |
0.21 |
0.21 |
0.20 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
38.20 |
0.00 |
0.00 |
0.00 |
38.66 |
42.23 |
43.65 |
44.82 |
47.57 |
47.77 |
49.39 |
Enterprise Value to EBIT (EV/EBIT) |
|
47.13 |
0.00 |
0.00 |
0.00 |
47.14 |
51.75 |
52.91 |
55.52 |
58.32 |
59.02 |
60.84 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
63.09 |
58.87 |
71.82 |
62.78 |
63.84 |
72.38 |
73.75 |
78.36 |
79.19 |
80.02 |
82.40 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.05 |
0.00 |
0.00 |
0.00 |
0.00 |
11.80 |
26.84 |
40.74 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
38.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
14.73 |
13.49 |
13.96 |
12.97 |
12.14 |
12.37 |
13.07 |
12.43 |
12.97 |
13.26 |
13.19 |
Long-Term Debt to Equity |
|
1.43 |
0.70 |
0.89 |
1.08 |
1.06 |
0.87 |
1.52 |
1.04 |
1.26 |
1.33 |
1.09 |
Financial Leverage |
|
15.94 |
15.07 |
15.23 |
13.70 |
13.27 |
12.87 |
13.47 |
12.67 |
12.60 |
12.86 |
13.14 |
Leverage Ratio |
|
19.60 |
18.34 |
19.14 |
17.39 |
17.07 |
16.20 |
17.05 |
16.29 |
16.00 |
16.20 |
16.63 |
Compound Leverage Factor |
|
-0.09 |
18.34 |
19.14 |
17.39 |
17.07 |
16.20 |
17.05 |
16.29 |
16.00 |
16.20 |
16.63 |
Debt to Total Capital |
|
93.64% |
93.10% |
93.32% |
92.84% |
92.39% |
92.52% |
92.89% |
92.55% |
92.84% |
92.99% |
92.95% |
Short-Term Debt to Total Capital |
|
84.56% |
88.27% |
87.40% |
85.12% |
84.34% |
86.04% |
82.09% |
84.83% |
83.79% |
83.64% |
85.26% |
Long-Term Debt to Total Capital |
|
9.08% |
4.83% |
5.92% |
7.72% |
8.05% |
6.48% |
10.80% |
7.72% |
9.05% |
9.35% |
7.69% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
6.36% |
6.90% |
6.68% |
7.16% |
7.61% |
7.48% |
7.11% |
7.45% |
7.16% |
7.01% |
7.05% |
Debt to EBITDA |
|
46.08 |
-1.17 |
-1.28 |
-1.27 |
42.52 |
46.35 |
49.24 |
48.68 |
51.05 |
50.84 |
50.37 |
Net Debt to EBITDA |
|
33.29 |
-0.91 |
-1.01 |
-0.99 |
33.55 |
36.41 |
38.23 |
39.00 |
41.58 |
41.02 |
41.93 |
Long-Term Debt to EBITDA |
|
4.47 |
-0.06 |
-0.08 |
-0.11 |
3.71 |
3.25 |
5.72 |
4.06 |
4.97 |
5.11 |
4.17 |
Debt to NOPAT |
|
76.10 |
65.59 |
79.27 |
71.82 |
70.21 |
79.43 |
83.20 |
85.10 |
84.97 |
85.17 |
84.03 |
Net Debt to NOPAT |
|
54.97 |
50.83 |
62.09 |
55.60 |
55.39 |
62.41 |
64.61 |
68.19 |
69.21 |
68.72 |
69.96 |
Long-Term Debt to NOPAT |
|
7.38 |
3.40 |
5.03 |
5.98 |
6.12 |
5.57 |
9.67 |
7.10 |
8.28 |
8.56 |
6.95 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-174 |
205 |
-713 |
-2,129 |
-1,244 |
-2,713 |
-2,993 |
-2,954 |
-5,667 |
-5,438 |
-4,924 |
Operating Cash Flow to CapEx |
|
2,239.50% |
9,262.83% |
-14,726.79% |
2,018.45% |
2,631.91% |
1,200.00% |
4,505.75% |
-3,380.98% |
1,153.29% |
-3,513.24% |
-1,009.80% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
3.38 |
3.27 |
2.95 |
2.87 |
2.85 |
3.07 |
3.02 |
3.50 |
3.98 |
4.03 |
4.26 |
Fixed Asset Turnover |
|
634.38 |
606.84 |
571.72 |
521.12 |
503.92 |
544.62 |
570.77 |
643.67 |
736.83 |
782.74 |
864.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
16,830 |
17,049 |
18,664 |
18,574 |
18,125 |
19,831 |
21,710 |
21,590 |
23,868 |
25,354 |
26,705 |
Invested Capital Turnover |
|
3.91 |
3.73 |
3.47 |
3.40 |
3.41 |
3.58 |
3.56 |
4.17 |
4.68 |
4.71 |
5.01 |
Increase / (Decrease) in Invested Capital |
|
227 |
-128 |
754 |
2,199 |
1,294 |
2,782 |
3,046 |
3,016 |
5,744 |
5,523 |
4,996 |
Enterprise Value (EV) |
|
13,065 |
14,245 |
15,778 |
15,074 |
15,226 |
16,719 |
17,877 |
18,399 |
20,652 |
22,150 |
24,341 |
Market Capitalization |
|
1,680 |
1,944 |
2,138 |
1,723 |
2,015 |
2,303 |
2,217 |
2,389 |
2,603 |
3,128 |
3,676 |
Book Value per Share |
|
$52.81 |
$57.69 |
$60.41 |
$64.11 |
$66.32 |
$49.05 |
$48.89 |
$50.69 |
$53.76 |
$55.67 |
$58.66 |
Tangible Book Value per Share |
|
$48.56 |
$53.21 |
$56.10 |
$60.00 |
$62.36 |
$46.38 |
$46.37 |
$48.26 |
$51.22 |
$52.94 |
$55.85 |
Total Capital |
|
16,830 |
17,049 |
18,664 |
18,574 |
18,125 |
19,831 |
21,710 |
21,590 |
23,868 |
25,354 |
26,705 |
Total Debt |
|
15,760 |
15,873 |
17,417 |
17,244 |
16,745 |
18,348 |
20,167 |
19,982 |
22,159 |
23,576 |
24,823 |
Total Long-Term Debt |
|
1,529 |
824 |
1,105 |
1,435 |
1,459 |
1,286 |
2,345 |
1,667 |
2,159 |
2,370 |
2,054 |
Net Debt |
|
11,384 |
12,302 |
13,640 |
13,351 |
13,211 |
14,416 |
15,660 |
16,011 |
18,049 |
19,022 |
20,665 |
Capital Expenditures (CapEx) |
|
12 |
11 |
11 |
10 |
14 |
13 |
17 |
18 |
17 |
14 |
15 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
15,760 |
15,873 |
17,417 |
17,244 |
16,745 |
18,348 |
20,167 |
19,982 |
22,159 |
23,576 |
24,823 |
Total Depreciation and Amortization (D&A) |
|
17 |
14 |
20 |
18 |
19 |
16 |
19 |
25 |
20 |
24 |
24 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.19 |
$2.50 |
$1.35 |
$2.23 |
$1.13 |
$2.20 |
$1.68 |
$1.95 |
$2.51 |
$2.66 |
$1.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.03M |
29.66M |
29.90M |
30.06M |
44.90M |
30.23M |
30.47M |
30.64M |
30.54M |
30.98M |
46.79M |
Adjusted Diluted Earnings per Share |
|
$1.19 |
$2.41 |
$1.30 |
$2.17 |
$1.13 |
$2.13 |
$1.63 |
$1.88 |
$2.51 |
$2.54 |
$1.41 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.15M |
30.75M |
30.93M |
30.98M |
46.39M |
31.27M |
31.50M |
31.74M |
31.63M |
32.44M |
49.38M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.19 |
$0.00 |
$0.00 |
$0.00 |
$1.13 |
$0.00 |
$0.00 |
$0.00 |
$2.51 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
30.59M |
30.97M |
31.12M |
31.19M |
31.31M |
31.55M |
31.72M |
31.79M |
31.93M |
32.08M |
48.92M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
52 |
58 |
42 |
70 |
49 |
69 |
48 |
61 |
77 |
81 |
72 |
Normalized NOPAT Margin |
|
0.32% |
0.45% |
0.26% |
0.47% |
0.30% |
0.36% |
0.22% |
0.23% |
0.25% |
0.29% |
0.20% |
Pre Tax Income Margin |
|
0.41% |
0.75% |
0.36% |
0.64% |
0.46% |
0.50% |
0.33% |
0.33% |
0.32% |
0.43% |
0.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
StoneX Group (NASDAQ: SNEX) has shown consistent growth in key financial metrics over the past several quarters, reflecting strategic operational efficiency and market positioning. Below is an analysis of its significant financial trends derived from the latest four years of quarterly data.
- Net Income Growth: The company’s quarterly net income has shown an upward trajectory, with Q2 2025 reporting $71.7 million compared to $41.7 million in Q2 2023. This consistent rise highlights improved profitability.
- Revenue Expansion: Total revenue increased from approximately $15.8 billion in Q2 2023 to $36.4 billion in Q2 2025, demonstrating strong growth in non-interest income streams, particularly "Other Non-Interest Income," which surged significantly over this period.
- Effective Cost Management: While total non-interest expenses rose to $36.3 billion in Q2 2025 from $15.8 billion in Q2 2023, the ratio of expenses to revenue appears to have stabilized, indicating improved control in operating costs amid scaling business.
- Shareholder Equity Growth: Total common equity increased steadily from $1.05 billion in Q2 2023 to $1.88 billion by Q2 2025, supporting stronger capitalization.
- Increasing Earnings Per Share: Basic EPS rose from $1.35 in Q2 2023 to $1.49 in Q2 2025, and diluted EPS improved to $1.41, reflecting profitable operations and effective share management.
- Zero Interest Income and Expense: The company reported zero total interest income and expense in recent quarters, suggesting its business focus is shifted towards non-interest activities, which might be typical for its operational strategy but warrants monitoring for impact on earnings diversity.
- Substantial Trading Account Securities: Assets invested in trading securities grew to over $16.9 billion by Q2 2025, highlighting StoneX’s significant market engagement, which is both an opportunity and a risk depending on market conditions.
- High Short-Term Debt Levels: Short-term debt increased markedly to $22.8 billion in Q2 2025 from $12.3 billion two years prior. While this supports liquidity and operations, dependence on short-term financing requires careful cash flow management.
- Operating Cash Flow Challenges: Net cash from continuing operating activities was negative $154.5 million in Q2 2025 and showed volatile large negative values in prior quarters. This could reflect working capital fluctuations or operational cash strains that may affect liquidity.
- Rising Debt Repayment Outflows: Repayment of debt totaled $211.2 million in Q2 2025 with significant repayments in previous quarters, which puts pressure on cash resources despite the company’s increased equity base.
Overall, StoneX Group has demonstrated substantial revenue and income growth over the last several years, driven by its focus on non-interest income, which has outpaced traditional interest income sources. Strong profitability and rising equity indicate a solid financial position. However, the increase in short-term debt and negative operating cash flow in some quarters suggest an area to watch for liquidity and financial stability risks. Investors should monitor how these factors balance out alongside the company's growth strategies in trading securities and commission incomes.
08/08/25 03:05 PMAI Generated. May Contain Errors.