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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| Consolidated Net Income / (Loss) |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| Net Income / (Loss) Continuing Operations |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| Total Pre-Tax Income |
|
96 |
72 |
88 |
98 |
117 |
97 |
86 |
109 |
185 |
227 |
160 |
| Total Revenue |
|
19,210 |
21,710 |
26,625 |
30,674 |
27,483 |
36,422 |
34,293 |
32,106 |
38,316 |
45,023 |
39,445 |
| Net Interest Income / (Expense) |
|
0.00 |
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 |
0.00 |
| Total Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
19,210 |
21,710 |
26,625 |
30,674 |
27,483 |
36,422 |
34,293 |
32,106 |
38,316 |
45,023 |
39,445 |
| Trust Fees by Commissions |
|
-39 |
-42 |
-43 |
-42 |
-44 |
-46 |
-50 |
-72 |
-93 |
-97 |
-93 |
| Other Non-Interest Income |
|
19,250 |
21,752 |
26,668 |
30,716 |
27,527 |
36,468 |
34,343 |
32,178 |
38,409 |
45,121 |
39,538 |
| Provision for Credit Losses |
|
-0.30 |
-0.40 |
0.50 |
0.80 |
1.80 |
0.10 |
0.40 |
0.80 |
1.20 |
12 |
-1.00 |
| Total Non-Interest Expense |
|
19,115 |
21,638 |
26,536 |
30,575 |
27,364 |
36,325 |
34,207 |
31,996 |
38,130 |
44,784 |
39,286 |
| Salaries and Employee Benefits |
|
218 |
234 |
258 |
232 |
253 |
267 |
267 |
321 |
356 |
407 |
394 |
| Net Occupancy & Equipment Expense |
|
43 |
51 |
52 |
55 |
53 |
54 |
57 |
63 |
68 |
72 |
72 |
| Marketing Expense |
|
19 |
23 |
20 |
20 |
20 |
21 |
21 |
22 |
26 |
31 |
28 |
| Other Operating Expenses |
|
18,824 |
21,325 |
26,196 |
30,251 |
27,029 |
35,968 |
33,846 |
31,570 |
37,655 |
44,244 |
38,764 |
| Depreciation Expense |
|
11 |
12 |
12 |
17 |
16 |
16 |
15 |
21 |
25 |
27 |
27 |
| Other Special Charges |
|
0.00 |
-6.90 |
-1.80 |
-0.10 |
-5.70 |
0.00 |
1.30 |
-1.10 |
0.40 |
2.70 |
1.70 |
| Income Tax Expense |
|
27 |
19 |
26 |
21 |
32 |
25 |
22 |
24 |
46 |
53 |
32 |
| Basic Earnings per Share |
|
$2.20 |
$1.12 |
$1.30 |
$2.51 |
$1.77 |
$0.99 |
$0.57 |
$1.81 |
$2.66 |
$2.21 |
$1.07 |
| Weighted Average Basic Shares Outstanding |
|
30.23M |
45.71M |
45.96M |
30.54M |
46.46M |
70.18M |
106.01M |
47.43M |
50.57M |
76.50M |
115.86M |
| Diluted Earnings per Share |
|
$2.13 |
$1.09 |
$1.25 |
$2.51 |
$1.69 |
$0.94 |
$0.54 |
$1.81 |
$2.50 |
$2.07 |
$1.00 |
| Weighted Average Diluted Shares Outstanding |
|
31.27M |
47.25M |
47.61M |
31.63M |
48.67M |
74.06M |
112.39M |
50.12M |
53.65M |
81.46M |
124.48M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
31.55M |
31.72M |
31.79M |
31.93M |
32.08M |
48.92M |
52.16M |
52.24M |
52.46M |
79.25M |
120.62M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
37 |
48 |
1,022 |
-372 |
164 |
2,017 |
2,041 |
-224 |
-243 |
631 |
4,848 |
| Net Cash From Operating Activities |
|
38 |
-28 |
1,037 |
-474 |
196 |
1,951 |
2,123 |
-230 |
-24 |
507 |
4,388 |
| Net Cash From Continuing Operating Activities |
|
37 |
-16 |
1,037 |
-474 |
196 |
1,951 |
2,123 |
-230 |
-24 |
507 |
4,388 |
| Net Income / (Loss) Continuing Operations |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
306 |
| Consolidated Net Income / (Loss) |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
306 |
| Provision For Loan Losses |
|
7.30 |
4.40 |
51 |
4.10 |
0.10 |
19 |
10 |
16 |
17 |
0.60 |
3.10 |
| Depreciation Expense |
|
7.20 |
7.80 |
9.80 |
12 |
14 |
20 |
37 |
44 |
51 |
53 |
68 |
| Amortization Expense |
|
0.90 |
1.10 |
1.90 |
1.00 |
1.50 |
16 |
16 |
20 |
20 |
27 |
36 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.70 |
-1.50 |
-4.30 |
29 |
6.00 |
-68 |
13 |
17 |
2.40 |
31 |
58 |
| Changes in Operating Assets and Liabilities, net |
|
-41 |
-94 |
972 |
-574 |
89 |
1,794 |
1,931 |
-535 |
-352 |
135 |
3,917 |
| Net Cash From Investing Activities |
|
-16 |
-36 |
-22 |
-15 |
-41 |
-242 |
-60 |
-50 |
-53 |
-64 |
-466 |
| Net Cash From Continuing Investing Activities |
|
-16 |
-36 |
-22 |
-15 |
-41 |
-242 |
-60 |
-50 |
-53 |
-64 |
-466 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-9.10 |
-15 |
-16 |
-13 |
-12 |
-17 |
-62 |
-50 |
-47 |
-65 |
-65 |
| Purchase of Investment Securities |
|
-8.50 |
-20 |
-6.20 |
-3.70 |
-29 |
-225 |
-2.40 |
-0.20 |
-6.10 |
-3.50 |
-400 |
| 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 |
0.00 |
| Net Cash From Financing Activities |
|
15 |
121 |
5.70 |
121 |
9.60 |
312 |
-36 |
66 |
-169 |
188 |
915 |
| Net Cash From Continuing Financing Activities |
|
15 |
121 |
5.70 |
121 |
9.60 |
312 |
-36 |
66 |
-169 |
188 |
915 |
| Issuance of Debt |
|
20 |
142 |
48 |
126 |
532 |
1,075 |
200 |
547 |
187 |
560 |
625 |
| Repayment of Debt |
|
-0.60 |
-2.90 |
-47 |
-1.20 |
-520 |
-759 |
-231 |
-481 |
-341 |
-368 |
307 |
| Other Financing Activities, Net |
|
0.80 |
1.40 |
4.10 |
-3.70 |
1.20 |
4.60 |
7.00 |
0.10 |
-15 |
-4.20 |
-17 |
| Effect of Exchange Rate Changes |
|
-0.60 |
-9.60 |
1.40 |
-4.10 |
-0.70 |
-4.20 |
14 |
-11 |
2.60 |
-0.30 |
10 |
| Cash Interest Paid |
|
16 |
26 |
38 |
79 |
153 |
90 |
87 |
149 |
787 |
1,230 |
1,462 |
| Cash Income Taxes Paid |
|
15 |
8.50 |
17 |
22 |
25 |
44 |
52 |
56 |
71 |
118 |
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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
223 |
1,146 |
-1,033 |
294 |
-330 |
-370 |
1,501 |
4,047 |
-1,591 |
2,860 |
-1,122 |
| Net Cash From Operating Activities |
|
152 |
784 |
-622 |
193 |
-478 |
-155 |
1,491 |
3,529 |
-1,262 |
2,799 |
-1,208 |
| Net Cash From Continuing Operating Activities |
|
152 |
784 |
-622 |
193 |
-478 |
-155 |
1,491 |
3,529 |
-1,262 |
2,799 |
-1,208 |
| Net Income / (Loss) Continuing Operations |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| Consolidated Net Income / (Loss) |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| Provision For Loan Losses |
|
-0.30 |
-0.40 |
0.50 |
0.80 |
1.80 |
0.10 |
0.40 |
0.80 |
1.60 |
12 |
-1.00 |
| Depreciation Expense |
|
11 |
12 |
12 |
17 |
16 |
16 |
15 |
21 |
25 |
27 |
27 |
| Amortization Expense |
|
4.70 |
7.00 |
13 |
2.60 |
8.60 |
8.00 |
5.60 |
14 |
8.40 |
4.90 |
12 |
| Non-Cash Adjustments to Reconcile Net Income |
|
9.10 |
4.40 |
11 |
6.30 |
17 |
21 |
9.40 |
11 |
31 |
20 |
21 |
| Changes in Operating Assets and Liabilities, net |
|
59 |
708 |
-720 |
89 |
-606 |
-271 |
1,398 |
3,396 |
-1,467 |
2,560 |
-1,395 |
| Net Cash From Investing Activities |
|
-13 |
-13 |
-19 |
-19 |
-22 |
-21 |
-16 |
-407 |
-28 |
-19 |
-15 |
| Net Cash From Continuing Investing Activities |
|
-13 |
-13 |
-19 |
-19 |
-22 |
-21 |
-16 |
-407 |
-28 |
-19 |
-15 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-13 |
-17 |
-18 |
-17 |
-14 |
-15 |
-16 |
-21 |
-15 |
-21 |
-16 |
| Net Cash From Financing Activities |
|
77 |
380 |
-383 |
114 |
188 |
-207 |
14 |
919 |
-300 |
80 |
101 |
| Net Cash From Continuing Financing Activities |
|
77 |
380 |
-383 |
114 |
188 |
-207 |
14 |
919 |
-300 |
80 |
101 |
| Issuance of Debt |
|
78 |
550 |
10 |
-2.20 |
211 |
- |
12 |
611 |
-287 |
76 |
96 |
| Other Financing Activities, Net |
|
-0.60 |
2.90 |
-9.40 |
2.90 |
-23 |
2.60 |
2.60 |
0.70 |
-6.60 |
3.80 |
5.40 |
| Effect of Exchange Rate Changes |
|
6.80 |
-4.60 |
-9.10 |
6.60 |
-18 |
12 |
11 |
5.60 |
-0.90 |
0.50 |
-0.70 |
| Cash Interest Paid |
|
282 |
267 |
300 |
382 |
305 |
330 |
382 |
445 |
452 |
483 |
461 |
| Cash Income Taxes Paid |
|
18 |
38 |
33 |
29 |
17 |
40 |
43 |
18 |
44 |
34 |
42 |
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 |
2025 |
| Total Assets |
|
5,070 |
5,950 |
6,243 |
7,825 |
9,936 |
13,475 |
18,840 |
19,860 |
21,939 |
27,466 |
45,268 |
| Cash and Due from Banks |
|
268 |
316 |
315 |
342 |
471 |
953 |
1,110 |
1,109 |
1,108 |
1,269 |
1,606 |
| Restricted Cash |
|
757 |
1,136 |
519 |
1,409 |
1,050 |
1,920 |
2,274 |
3,267 |
2,426 |
2,841 |
5,271 |
| Trading Account Securities |
|
1,747 |
2,216 |
2,225 |
3,151 |
5,023 |
5,864 |
8,758 |
7,049 |
9,153 |
13,631 |
21,673 |
| 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 |
0.00 |
| Customer and Other Receivables |
|
- |
- |
- |
- |
- |
411 |
461 |
566 |
683 |
1,013 |
1,334 |
| Premises and Equipment, Net |
|
20 |
29 |
39 |
42 |
44 |
62 |
93 |
113 |
124 |
143 |
167 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
86 |
82 |
81 |
736 |
| Other Assets |
|
2,220 |
2,196 |
3,087 |
2,820 |
3,280 |
4,155 |
6,043 |
7,670 |
8,362 |
8,488 |
14,482 |
| Total Liabilities & Shareholders' Equity |
|
5,070 |
5,950 |
6,243 |
7,825 |
9,936 |
13,475 |
18,840 |
19,860 |
21,939 |
27,466 |
45,268 |
| Total Liabilities |
|
4,673 |
5,517 |
5,794 |
7,319 |
9,342 |
12,707 |
17,936 |
18,790 |
20,560 |
25,757 |
42,891 |
| Short-Term Debt |
|
3,905 |
4,464 |
4,822 |
5,666 |
6,832 |
9,650 |
13,039 |
14,232 |
15,286 |
20,000 |
35,161 |
| Long-Term Debt |
|
46 |
45 |
111 |
633 |
1,628 |
1,957 |
2,661 |
1,529 |
1,459 |
2,159 |
3,710 |
| Other Long-Term Liabilities |
|
722 |
1,008 |
861 |
1,021 |
883 |
1,100 |
2,236 |
3,029 |
3,814 |
3,598 |
4,020 |
| Commitments & Contingencies |
|
0.00 |
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 |
2,377 |
| Total Preferred & Common Equity |
|
397 |
434 |
450 |
505 |
594 |
768 |
904 |
1,070 |
1,379 |
1,709 |
2,377 |
| Preferred Stock |
|
0.00 |
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 |
2,377 |
| Common Stock |
|
241 |
250 |
259 |
268 |
277 |
293 |
316 |
340 |
372 |
415 |
731 |
| Retained Earnings |
|
200 |
255 |
262 |
317 |
402 |
572 |
683 |
890 |
1,128 |
1,389 |
1,695 |
| Treasury Stock |
|
-27 |
-46 |
-46 |
-46 |
-50 |
-58 |
-69 |
-69 |
-69 |
-69 |
-33 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-18 |
-25 |
-25 |
-33 |
-35 |
-40 |
-25 |
-91 |
-52 |
-25 |
-16 |
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 |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
21,919 |
21,933 |
23,245 |
25,651 |
25,931 |
29,585 |
31,283 |
34,266 |
47,784 |
53,627 |
54,046 |
| Cash and Due from Banks |
|
1,264 |
1,401 |
1,158 |
1,305 |
1,221 |
1,398 |
1,307 |
1,313 |
1,593 |
2,123 |
2,194 |
| Restricted Cash |
|
2,512 |
2,492 |
2,775 |
3,201 |
2,750 |
3,157 |
2,850 |
2,924 |
5,730 |
6,494 |
6,271 |
| Trading Account Securities |
|
8,426 |
9,042 |
9,859 |
10,842 |
12,216 |
14,518 |
16,922 |
19,619 |
26,062 |
28,753 |
29,963 |
| 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 |
0.00 |
| Customer and Other Receivables |
|
979 |
699 |
826 |
1,293 |
871 |
1,096 |
1,355 |
962 |
1,014 |
1,401 |
1,329 |
| Premises and Equipment, Net |
|
118 |
118 |
127 |
134 |
142 |
145 |
146 |
149 |
165 |
168 |
166 |
| Intangible Assets |
|
- |
- |
81 |
80 |
77 |
87 |
90 |
89 |
755 |
744 |
735 |
| Other Assets |
|
8,531 |
8,096 |
8,421 |
8,796 |
8,653 |
9,184 |
8,612 |
9,210 |
12,466 |
13,945 |
13,389 |
| Total Liabilities & Shareholders' Equity |
|
21,919 |
21,933 |
23,245 |
25,651 |
25,931 |
29,585 |
31,283 |
34,266 |
47,784 |
53,627 |
54,046 |
| Total Liabilities |
|
20,672 |
20,603 |
21,762 |
24,108 |
24,323 |
27,808 |
29,401 |
32,287 |
45,262 |
50,928 |
51,202 |
| Short-Term Debt |
|
16,312 |
15,810 |
17,063 |
17,822 |
18,315 |
21,207 |
22,770 |
25,188 |
36,578 |
42,471 |
42,040 |
| Long-Term Debt |
|
1,105 |
1,435 |
1,286 |
2,345 |
1,667 |
2,370 |
2,054 |
2,576 |
3,372 |
3,434 |
4,117 |
| Other Long-Term Liabilities |
|
3,255 |
3,359 |
3,414 |
3,942 |
4,341 |
4,232 |
4,578 |
4,523 |
5,313 |
5,023 |
5,046 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
1,979 |
2,522 |
2,699 |
2,844 |
| Total Preferred & Common Equity |
|
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
1,979 |
2,522 |
2,699 |
2,844 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,247 |
1,330 |
1,483 |
1,543 |
1,608 |
1,777 |
1,882 |
1,979 |
2,522 |
2,699 |
2,844 |
| Common Stock |
|
359 |
365 |
379 |
391 |
402 |
423 |
437 |
453 |
740 |
758 |
780 |
| Retained Earnings |
|
1,008 |
1,077 |
1,197 |
1,250 |
1,312 |
1,474 |
1,546 |
1,609 |
1,834 |
2,008 |
2,136 |
| Treasury Stock |
|
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-33 |
-33 |
-33 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-50 |
-44 |
-24 |
-30 |
-38 |
-50 |
-32 |
-14 |
-19 |
-34 |
-39 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.91% |
-57.89% |
101.31% |
-6.44% |
16.92% |
67.85% |
-21.77% |
55.68% |
-8.93% |
64.90% |
32.67% |
| EBITDA Growth |
|
151.31% |
-5.34% |
-67.03% |
324.16% |
10.87% |
91.94% |
-14.87% |
65.46% |
15.15% |
10.23% |
18.06% |
| EBIT Growth |
|
200.38% |
-6.91% |
-79.09% |
567.76% |
9.36% |
86.22% |
-25.45% |
79.88% |
16.52% |
9.63% |
15.45% |
| NOPAT Growth |
|
184.18% |
-1.80% |
-88.30% |
767.19% |
53.33% |
99.29% |
-31.43% |
78.07% |
15.16% |
9.35% |
17.29% |
| Net Income Growth |
|
188.60% |
-1.80% |
-88.30% |
767.19% |
53.33% |
99.29% |
-31.43% |
78.07% |
15.16% |
9.35% |
17.29% |
| EPS Growth |
|
192.86% |
1.05% |
-89.31% |
825.81% |
52.96% |
96.13% |
-33.33% |
78.07% |
15.16% |
6.85% |
10.92% |
| 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% |
765.71% |
| 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% |
-211.39% |
| Invested Capital Growth |
|
63.82% |
13.68% |
8.91% |
26.40% |
33.06% |
36.69% |
34.17% |
1.37% |
7.69% |
31.69% |
72.81% |
| Revenue Q/Q Growth |
|
-18.67% |
0.92% |
49.72% |
46.19% |
-24.60% |
0.00% |
0.00% |
9.18% |
0.26% |
17.20% |
1.11% |
| EBITDA Q/Q Growth |
|
32.41% |
-10.53% |
-60.56% |
103.02% |
-2.17% |
891.02% |
294.47% |
104.61% |
102.91% |
5.75% |
5.45% |
| EBIT Q/Q Growth |
|
37.26% |
-12.09% |
-73.29% |
129.64% |
-3.56% |
0.00% |
0.00% |
103.71% |
102.37% |
6.85% |
2.79% |
| NOPAT Q/Q Growth |
|
37.87% |
-7.29% |
-86.32% |
140.26% |
27.59% |
42.04% |
-61.17% |
322.65% |
-0.67% |
11.07% |
3.03% |
| 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% |
3.03% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-87.50% |
263.29% |
15.53% |
40.92% |
0.00% |
322.65% |
-0.67% |
3.92% |
-6.51% |
| 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% |
317.34% |
| 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% |
-117.33% |
| 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% |
38.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.25% |
0.56% |
0.09% |
0.42% |
0.40% |
0.45% |
0.49% |
0.52% |
0.66% |
0.44% |
0.39% |
| EBIT Margin |
|
0.23% |
0.50% |
0.05% |
0.37% |
0.35% |
0.38% |
0.37% |
0.42% |
0.54% |
0.36% |
0.31% |
| Profit (Net Income) Margin |
|
0.16% |
0.38% |
0.02% |
0.20% |
0.27% |
0.32% |
0.28% |
0.32% |
0.40% |
0.27% |
0.23% |
| Tax Burden Percent |
|
71.32% |
75.24% |
42.11% |
54.68% |
76.67% |
82.05% |
75.47% |
74.71% |
73.84% |
73.65% |
74.83% |
| Interest Burden Percent |
|
100.00% |
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% |
25.17% |
| 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% |
0.94% |
| 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% |
0.94% |
| 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% |
14.03% |
| Return on Equity (ROE) |
|
15.00% |
13.17% |
1.45% |
11.62% |
15.48% |
24.91% |
13.92% |
20.98% |
19.48% |
16.89% |
14.97% |
| 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% |
-52.44% |
| 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% |
1.12% |
| Return on Assets (ROA) |
|
1.37% |
0.99% |
0.11% |
0.79% |
0.96% |
1.45% |
0.72% |
1.07% |
1.14% |
1.06% |
0.84% |
| 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% |
14.97% |
| 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% |
12.87% |
| Net Operating Profit after Tax (NOPAT) |
|
56 |
55 |
6.40 |
56 |
85 |
170 |
116 |
207 |
239 |
261 |
306 |
| NOPAT Margin |
|
0.16% |
0.38% |
0.02% |
0.20% |
0.27% |
0.32% |
0.28% |
0.32% |
0.40% |
0.27% |
0.23% |
| 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 |
|
0.88% |
2.18% |
1.65% |
2.03% |
1.54% |
1.19% |
2.04% |
1.56% |
1.89% |
1.25% |
1.09% |
| Operating Expenses to Revenue |
|
99.77% |
99.50% |
99.93% |
99.63% |
99.65% |
99.62% |
99.61% |
99.55% |
99.43% |
99.64% |
99.68% |
| Earnings before Interest and Taxes (EBIT) |
|
78 |
73 |
15 |
102 |
111 |
207 |
154 |
277 |
323 |
354 |
409 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
86 |
82 |
27 |
114 |
127 |
243 |
207 |
342 |
394 |
434 |
513 |
| 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 |
2.21 |
| 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 |
3.21 |
| 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 |
0.04 |
| 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 |
17.21 |
| 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 |
|
11.86% |
7.65% |
0.89% |
6.08% |
10.82% |
17.12% |
8.91% |
12.32% |
11.83% |
10.02% |
5.81% |
| 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 |
0.90 |
| 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 |
0.29 |
| 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 |
72.70 |
| 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 |
91.14 |
| 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 |
121.80 |
| 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 |
8.49 |
| 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 |
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 |
16.35 |
| 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 |
1.56 |
| Financial Leverage |
|
8.43 |
10.18 |
10.68 |
11.76 |
13.42 |
14.74 |
16.34 |
15.94 |
13.27 |
12.60 |
14.93 |
| Leverage Ratio |
|
10.92 |
13.26 |
13.80 |
14.73 |
16.15 |
17.19 |
19.33 |
19.60 |
17.07 |
16.00 |
17.80 |
| Compound Leverage Factor |
|
10.92 |
13.26 |
13.80 |
14.73 |
16.15 |
17.19 |
19.33 |
19.60 |
17.07 |
16.00 |
17.80 |
| Debt to Total Capital |
|
90.87% |
91.22% |
91.64% |
92.57% |
93.44% |
93.80% |
94.56% |
93.64% |
92.39% |
92.84% |
94.24% |
| 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% |
85.24% |
| 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% |
8.99% |
| 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 |
|
9.13% |
8.78% |
8.36% |
7.43% |
6.56% |
6.20% |
5.44% |
6.36% |
7.61% |
7.16% |
5.76% |
| Debt to EBITDA |
|
45.83 |
55.25 |
183.38 |
55.21 |
66.87 |
47.81 |
75.95 |
46.08 |
42.52 |
51.05 |
75.84 |
| Net Debt to EBITDA |
|
33.94 |
37.45 |
152.39 |
39.86 |
54.85 |
35.97 |
59.58 |
33.29 |
33.55 |
41.58 |
62.43 |
| 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 |
7.24 |
| Debt to NOPAT |
|
70.93 |
82.43 |
770.78 |
113.49 |
99.40 |
68.44 |
134.99 |
76.10 |
70.21 |
84.97 |
127.07 |
| Net Debt to NOPAT |
|
52.53 |
55.87 |
640.52 |
81.94 |
81.53 |
51.50 |
105.89 |
54.97 |
55.39 |
69.21 |
104.59 |
| 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 |
12.13 |
| 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) |
|
-1,638 |
-540 |
-434 |
-1,366 |
-2,164 |
-3,152 |
-4,112 |
-20 |
-1,056 |
-5,483 |
-17,074 |
| 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% |
6,709.94% |
| 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 |
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 |
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 |
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 |
3.58 |
| 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 |
841.49 |
| 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 |
41,248 |
| Invested Capital Turnover |
|
9.85 |
3.13 |
5.66 |
4.49 |
4.03 |
5.01 |
2.90 |
3.91 |
3.41 |
4.68 |
4.00 |
| Increase / (Decrease) in Invested Capital |
|
1,694 |
595 |
440 |
1,421 |
2,249 |
3,322 |
4,229 |
227 |
1,294 |
5,744 |
17,379 |
| Enterprise Value (EV) |
|
3,395 |
3,772 |
4,817 |
5,461 |
7,725 |
9,726 |
13,621 |
13,065 |
15,226 |
20,652 |
37,258 |
| Market Capitalization |
|
470 |
715 |
717 |
914 |
787 |
991 |
1,306 |
1,680 |
2,015 |
2,603 |
5,264 |
| Book Value per Share |
|
$20.88 |
$23.56 |
$24.03 |
$26.73 |
$31.01 |
$39.63 |
$45.62 |
$52.81 |
$66.32 |
$53.76 |
$45.58 |
| 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 |
$31.46 |
| Total Capital |
|
4,348 |
4,943 |
5,383 |
6,804 |
9,053 |
12,375 |
16,604 |
16,830 |
18,125 |
23,868 |
41,248 |
| Total Debt |
|
3,951 |
4,509 |
4,933 |
6,299 |
8,459 |
11,608 |
15,700 |
15,760 |
16,745 |
22,159 |
38,870 |
| Total Long-Term Debt |
|
46 |
45 |
111 |
633 |
1,628 |
1,957 |
2,661 |
1,529 |
1,459 |
2,159 |
3,710 |
| Net Debt |
|
2,926 |
3,056 |
4,099 |
4,548 |
6,938 |
8,735 |
12,316 |
11,384 |
13,211 |
18,049 |
31,994 |
| Capital Expenditures (CapEx) |
|
9.10 |
15 |
16 |
13 |
12 |
17 |
59 |
50 |
47 |
65 |
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 |
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 |
38,870 |
| Total Depreciation and Amortization (D&A) |
|
8.10 |
8.90 |
12 |
13 |
16 |
36 |
53 |
65 |
71 |
80 |
104 |
| 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 |
$6.22 |
| 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 |
47.43M |
| 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 |
$5.89 |
| 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 |
50.12M |
| 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 |
$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 |
52.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
61 |
53 |
44 |
56 |
73 |
118 |
114 |
202 |
220 |
254 |
302 |
| Normalized NOPAT Margin |
|
0.18% |
0.37% |
0.15% |
0.21% |
0.23% |
0.22% |
0.27% |
0.31% |
0.37% |
0.26% |
0.23% |
| Pre Tax Income Margin |
|
0.23% |
0.50% |
0.05% |
0.37% |
0.35% |
0.38% |
0.37% |
0.42% |
0.54% |
0.36% |
0.31% |
| 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 |
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 |
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 |
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 |
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 |
|
8.44% |
35.65% |
0.00% |
0.00% |
4.47% |
4.42% |
10.06% |
0.00% |
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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,463,316.00 |
79,251,496.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
78,694,974.00 |
118,877,244.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.21 |
1.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
50.80% |
36.92% |
81.03% |
88.63% |
43.06% |
67.76% |
28.80% |
4.67% |
39.42% |
23.62% |
15.02% |
| EBITDA Growth |
|
1.92% |
17.59% |
0.80% |
25.00% |
26.52% |
31.77% |
-6.02% |
22.46% |
54.60% |
114.50% |
87.09% |
| EBIT Growth |
|
0.10% |
25.74% |
-6.88% |
30.11% |
22.15% |
34.30% |
-2.73% |
11.32% |
58.17% |
133.88% |
86.68% |
| NOPAT Growth |
|
-9.79% |
27.34% |
-10.94% |
51.28% |
23.15% |
35.03% |
2.42% |
11.73% |
63.34% |
143.10% |
101.74% |
| Net Income Growth |
|
-9.79% |
27.34% |
-10.94% |
51.28% |
23.15% |
35.03% |
2.42% |
11.73% |
63.34% |
143.10% |
101.74% |
| EPS Growth |
|
-11.62% |
25.38% |
-13.36% |
48.52% |
19.25% |
29.36% |
-2.40% |
8.38% |
47.93% |
120.21% |
101.74% |
| Operating Cash Flow Growth |
|
-85.44% |
147.53% |
-399.23% |
-48.10% |
-413.52% |
-119.71% |
339.70% |
1,732.50% |
-164.06% |
1,911.39% |
-181.04% |
| Free Cash Flow Firm Growth |
|
-1,424.61% |
-320.00% |
-38.71% |
-355.70% |
-100.44% |
-64.54% |
-173.88% |
-205.16% |
-212.25% |
-341.21% |
-136.47% |
| Invested Capital Growth |
|
16.32% |
16.32% |
16.24% |
31.69% |
27.85% |
23.01% |
37.76% |
72.81% |
67.52% |
82.00% |
64.75% |
| Revenue Q/Q Growth |
|
18.14% |
13.01% |
22.64% |
15.21% |
-10.40% |
32.53% |
-5.85% |
-6.38% |
19.34% |
17.50% |
-12.39% |
| EBITDA Q/Q Growth |
|
18.22% |
-17.92% |
23.25% |
4.52% |
19.66% |
-14.52% |
-12.10% |
36.19% |
51.07% |
18.60% |
-23.33% |
| EBIT Q/Q Growth |
|
26.92% |
-24.45% |
21.72% |
11.48% |
19.16% |
-16.94% |
-11.84% |
27.57% |
69.32% |
22.82% |
-29.63% |
| NOPAT Q/Q Growth |
|
36.29% |
-23.15% |
16.57% |
23.91% |
10.95% |
-15.75% |
-11.58% |
35.17% |
62.19% |
25.40% |
-26.62% |
| Net Income Q/Q Growth |
|
36.29% |
-23.15% |
16.57% |
23.91% |
10.95% |
-15.75% |
-11.58% |
35.17% |
62.19% |
25.40% |
-26.62% |
| EPS Q/Q Growth |
|
26.04% |
-23.47% |
15.34% |
33.51% |
1.20% |
-44.49% |
-13.48% |
48.36% |
38.12% |
-17.20% |
-26.62% |
| Operating Cash Flow Q/Q Growth |
|
-58.93% |
414.44% |
-179.35% |
130.96% |
-348.08% |
67.66% |
1,065.18% |
136.68% |
-135.75% |
321.81% |
-143.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-118.14% |
-10.31% |
1.30% |
-91.86% |
4.05% |
9.45% |
-64.30% |
-113.78% |
1.82% |
-27.95% |
11.94% |
| Invested Capital Q/Q Growth |
|
9.42% |
9.47% |
-0.55% |
10.55% |
6.22% |
5.33% |
11.38% |
38.68% |
2.97% |
14.44% |
0.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.58% |
0.42% |
0.42% |
0.38% |
0.51% |
0.33% |
0.31% |
0.45% |
0.57% |
0.58% |
0.50% |
| EBIT Margin |
|
0.50% |
0.33% |
0.33% |
0.32% |
0.43% |
0.27% |
0.25% |
0.34% |
0.48% |
0.50% |
0.41% |
| Profit (Net Income) Margin |
|
0.36% |
0.24% |
0.23% |
0.25% |
0.31% |
0.20% |
0.18% |
0.27% |
0.36% |
0.39% |
0.32% |
| Tax Burden Percent |
|
72.20% |
73.44% |
70.34% |
78.19% |
72.80% |
73.84% |
74.07% |
78.48% |
75.18% |
76.75% |
80.04% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
27.80% |
26.56% |
29.66% |
21.81% |
27.20% |
26.16% |
25.93% |
21.52% |
24.82% |
23.25% |
19.96% |
| Return on Invested Capital (ROIC) |
|
1.29% |
0.87% |
0.97% |
1.17% |
1.46% |
0.99% |
0.93% |
1.07% |
1.51% |
1.54% |
1.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.29% |
0.87% |
0.97% |
1.17% |
1.46% |
0.99% |
0.93% |
1.07% |
1.51% |
1.54% |
1.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
16.58% |
11.73% |
12.29% |
14.74% |
18.77% |
12.95% |
12.36% |
15.95% |
22.31% |
23.77% |
19.55% |
| Return on Equity (ROE) |
|
17.86% |
12.60% |
13.27% |
15.91% |
20.23% |
13.93% |
13.29% |
17.02% |
23.82% |
25.31% |
20.83% |
| Cash Return on Invested Capital (CROIC) |
|
-13.83% |
-13.89% |
-13.85% |
-26.11% |
-23.22% |
-19.42% |
-30.61% |
-52.44% |
-49.42% |
-56.93% |
-47.57% |
| Operating Return on Assets (OROA) |
|
1.53% |
1.01% |
1.16% |
1.27% |
1.71% |
1.14% |
1.07% |
1.22% |
1.76% |
1.78% |
1.42% |
| Return on Assets (ROA) |
|
1.10% |
0.74% |
0.81% |
0.99% |
1.25% |
0.84% |
0.79% |
0.96% |
1.32% |
1.37% |
1.14% |
| Return on Common Equity (ROCE) |
|
17.86% |
12.60% |
13.27% |
15.91% |
20.23% |
13.93% |
13.29% |
17.02% |
23.82% |
25.31% |
20.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.58% |
15.71% |
14.60% |
0.00% |
15.57% |
15.70% |
15.00% |
0.00% |
14.27% |
17.13% |
18.53% |
| Net Operating Profit after Tax (NOPAT) |
|
69 |
53 |
62 |
77 |
85 |
72 |
63 |
86 |
139 |
174 |
128 |
| NOPAT Margin |
|
0.36% |
0.24% |
0.23% |
0.25% |
0.31% |
0.20% |
0.18% |
0.27% |
0.36% |
0.39% |
0.32% |
| 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 |
|
1.46% |
1.42% |
1.24% |
1.00% |
1.18% |
0.94% |
1.01% |
1.26% |
1.17% |
1.13% |
1.25% |
| Operating Expenses to Revenue |
|
99.50% |
99.67% |
99.67% |
99.68% |
99.57% |
99.73% |
99.75% |
99.66% |
99.51% |
99.47% |
99.60% |
| Earnings before Interest and Taxes (EBIT) |
|
96 |
72 |
88 |
98 |
117 |
97 |
86 |
109 |
185 |
227 |
160 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
112 |
92 |
113 |
118 |
141 |
121 |
106 |
145 |
218 |
259 |
199 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.55 |
1.44 |
1.49 |
1.52 |
1.76 |
1.95 |
2.25 |
2.21 |
1.97 |
2.35 |
3.30 |
| Price to Tangible Book Value (P/TBV) |
|
1.64 |
1.52 |
1.56 |
1.60 |
1.85 |
2.05 |
2.36 |
3.21 |
2.81 |
3.25 |
4.45 |
| Price to Revenue (P/Rev) |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.06 |
| Price to Earnings (P/E) |
|
9.97 |
9.14 |
10.17 |
9.98 |
11.30 |
12.44 |
15.02 |
17.21 |
13.81 |
13.73 |
17.82 |
| 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 |
|
10.03% |
10.94% |
9.83% |
10.02% |
8.85% |
8.04% |
6.66% |
5.81% |
7.24% |
7.29% |
5.61% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.82 |
0.85 |
0.87 |
0.87 |
0.91 |
0.94 |
0.90 |
0.89 |
0.90 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.25 |
0.25 |
0.22 |
0.21 |
0.21 |
0.20 |
0.22 |
0.29 |
0.27 |
0.29 |
0.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
42.23 |
43.65 |
44.82 |
47.57 |
47.77 |
49.39 |
57.58 |
72.70 |
63.77 |
59.95 |
57.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
51.75 |
52.91 |
55.52 |
58.32 |
59.02 |
60.84 |
70.37 |
91.14 |
78.85 |
71.91 |
69.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
72.38 |
73.75 |
78.36 |
79.19 |
80.02 |
82.40 |
94.26 |
121.80 |
104.49 |
94.37 |
89.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
11.80 |
26.84 |
40.74 |
0.00 |
0.00 |
26.61 |
8.49 |
10.43 |
6.65 |
12.20 |
| 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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
12.37 |
13.07 |
12.43 |
12.97 |
13.26 |
13.19 |
14.03 |
16.35 |
15.84 |
17.01 |
16.23 |
| Long-Term Debt to Equity |
|
0.87 |
1.52 |
1.04 |
1.26 |
1.33 |
1.09 |
1.30 |
1.56 |
1.34 |
1.27 |
1.45 |
| Financial Leverage |
|
12.87 |
13.47 |
12.67 |
12.60 |
12.86 |
13.14 |
13.31 |
14.93 |
14.77 |
15.44 |
15.33 |
| Leverage Ratio |
|
16.20 |
17.05 |
16.29 |
16.00 |
16.20 |
16.63 |
16.78 |
17.80 |
17.99 |
18.53 |
18.31 |
| Compound Leverage Factor |
|
16.20 |
17.05 |
16.29 |
16.00 |
16.20 |
16.63 |
16.78 |
17.80 |
17.99 |
18.53 |
18.31 |
| Debt to Total Capital |
|
92.52% |
92.89% |
92.55% |
92.84% |
92.99% |
92.95% |
93.35% |
94.24% |
94.06% |
94.45% |
94.20% |
| Short-Term Debt to Total Capital |
|
86.04% |
82.09% |
84.83% |
83.79% |
83.64% |
85.26% |
84.69% |
85.24% |
86.12% |
87.38% |
85.79% |
| Long-Term Debt to Total Capital |
|
6.48% |
10.80% |
7.72% |
9.05% |
9.35% |
7.69% |
8.66% |
8.99% |
7.94% |
7.06% |
8.40% |
| 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 |
|
7.48% |
7.11% |
7.45% |
7.16% |
7.01% |
7.05% |
6.65% |
5.76% |
5.94% |
5.55% |
5.80% |
| Debt to EBITDA |
|
46.35 |
49.24 |
48.68 |
51.05 |
50.84 |
50.37 |
57.13 |
75.84 |
67.76 |
63.07 |
56.27 |
| Net Debt to EBITDA |
|
36.41 |
38.23 |
39.00 |
41.58 |
41.02 |
41.93 |
48.41 |
62.43 |
55.34 |
51.23 |
45.95 |
| Long-Term Debt to EBITDA |
|
3.25 |
5.72 |
4.06 |
4.97 |
5.11 |
4.17 |
5.30 |
7.24 |
5.72 |
4.72 |
5.02 |
| Debt to NOPAT |
|
79.43 |
83.20 |
85.10 |
84.97 |
85.17 |
84.03 |
93.51 |
127.07 |
111.03 |
99.27 |
87.60 |
| Net Debt to NOPAT |
|
62.41 |
64.61 |
68.19 |
69.21 |
68.72 |
69.96 |
79.24 |
104.59 |
90.68 |
80.64 |
71.53 |
| Long-Term Debt to NOPAT |
|
5.57 |
9.67 |
7.10 |
8.28 |
8.56 |
6.95 |
8.68 |
12.13 |
9.37 |
7.43 |
7.81 |
| 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) |
|
-2,713 |
-2,993 |
-2,954 |
-5,667 |
-5,438 |
-4,924 |
-8,090 |
-17,294 |
-16,979 |
-21,725 |
-19,130 |
| Operating Cash Flow to CapEx |
|
1,200.00% |
4,505.75% |
-3,380.98% |
1,153.29% |
-3,513.24% |
-1,009.80% |
9,320.00% |
17,216.59% |
-8,300.66% |
13,138.97% |
-7,459.26% |
| 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 |
|
3.07 |
3.02 |
3.50 |
3.98 |
4.03 |
4.26 |
4.28 |
3.58 |
3.65 |
3.53 |
3.51 |
| Fixed Asset Turnover |
|
544.62 |
570.77 |
643.67 |
736.83 |
782.74 |
864.19 |
886.02 |
841.49 |
909.97 |
953.44 |
985.31 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
19,831 |
21,710 |
21,590 |
23,868 |
25,354 |
26,705 |
29,743 |
41,248 |
42,472 |
48,604 |
49,000 |
| Invested Capital Turnover |
|
3.58 |
3.56 |
4.17 |
4.68 |
4.71 |
5.01 |
5.02 |
4.00 |
4.16 |
3.98 |
3.93 |
| Increase / (Decrease) in Invested Capital |
|
2,782 |
3,046 |
3,016 |
5,744 |
5,523 |
4,996 |
8,153 |
17,379 |
17,118 |
21,899 |
19,258 |
| Enterprise Value (EV) |
|
16,719 |
17,877 |
18,399 |
20,652 |
22,150 |
24,341 |
27,985 |
37,258 |
37,597 |
43,635 |
47,083 |
| Market Capitalization |
|
2,303 |
2,217 |
2,389 |
2,603 |
3,128 |
3,676 |
4,458 |
5,264 |
4,970 |
6,347 |
9,391 |
| Book Value per Share |
|
$49.05 |
$48.89 |
$50.69 |
$53.76 |
$55.67 |
$58.66 |
$40.45 |
$45.58 |
$48.28 |
$51.45 |
$35.89 |
| Tangible Book Value per Share |
|
$46.38 |
$46.37 |
$48.26 |
$51.22 |
$52.94 |
$55.85 |
$38.64 |
$31.46 |
$33.83 |
$37.27 |
$26.61 |
| Total Capital |
|
19,831 |
21,710 |
21,590 |
23,868 |
25,354 |
26,705 |
29,743 |
41,248 |
42,472 |
48,604 |
49,000 |
| Total Debt |
|
18,348 |
20,167 |
19,982 |
22,159 |
23,576 |
24,823 |
27,764 |
38,870 |
39,949 |
45,905 |
46,156 |
| Total Long-Term Debt |
|
1,286 |
2,345 |
1,667 |
2,159 |
2,370 |
2,054 |
2,576 |
3,710 |
3,372 |
3,434 |
4,117 |
| Net Debt |
|
14,416 |
15,660 |
16,011 |
18,049 |
19,022 |
20,665 |
23,527 |
31,994 |
32,627 |
37,288 |
37,692 |
| Capital Expenditures (CapEx) |
|
13 |
17 |
18 |
17 |
14 |
15 |
16 |
21 |
15 |
21 |
16 |
| 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) |
|
18,348 |
20,167 |
19,982 |
22,159 |
23,576 |
24,823 |
27,764 |
38,870 |
39,949 |
45,905 |
46,156 |
| Total Depreciation and Amortization (D&A) |
|
16 |
19 |
25 |
20 |
24 |
24 |
21 |
35 |
33 |
32 |
39 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.20 |
$1.68 |
$1.95 |
$2.51 |
$2.66 |
$1.49 |
$1.29 |
$1.81 |
$2.66 |
$2.21 |
$1.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
30.23M |
30.47M |
30.64M |
30.54M |
30.98M |
46.79M |
47.12M |
47.43M |
50.57M |
76.50M |
115.86M |
| Adjusted Diluted Earnings per Share |
|
$2.13 |
$1.63 |
$1.88 |
$2.51 |
$2.54 |
$1.41 |
$1.22 |
$1.81 |
$2.50 |
$2.07 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
31.27M |
31.50M |
31.74M |
31.63M |
32.44M |
49.38M |
49.95M |
50.12M |
53.65M |
81.46M |
124.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.51 |
$0.00 |
$0.00 |
$0.00 |
$1.81 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
31.55M |
31.72M |
31.79M |
31.93M |
32.08M |
48.92M |
52.16M |
52.24M |
52.46M |
79.25M |
120.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
48 |
61 |
77 |
81 |
72 |
64 |
85 |
139 |
176 |
129 |
| Normalized NOPAT Margin |
|
0.36% |
0.22% |
0.23% |
0.25% |
0.29% |
0.20% |
0.19% |
0.26% |
0.36% |
0.39% |
0.33% |
| Pre Tax Income Margin |
|
0.50% |
0.33% |
0.33% |
0.32% |
0.43% |
0.27% |
0.25% |
0.34% |
0.48% |
0.50% |
0.41% |
| 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’s financial profile has expanded materially over the available four-year period. Total assets increased from $19.4 billion in Q3 2022 to $54.0 billion in Q3 2026, while total common equity rose from $1.05 billion to $2.84 billion. This growth reflects the scale of StoneX’s trading, clearing and financing activities, although the balance sheet also carries substantial collateral-related liabilities.
Revenue and profitability have generally trended higher. Q3 2026 revenue was $39.4 billion, up from $34.3 billion in the restated Q3 2025 period and $18.8 billion in Q3 2022. Net income increased to $127.9 million in Q3 2026 from $63.4 million a year earlier and $49.1 million in Q3 2022. However, results have been uneven during fiscal 2026: Q3 revenue declined from $45.0 billion in Q2, while net income fell from $174.3 million to $127.9 million.
The company’s cash flow remains highly volatile. Operating cash flow was positive in Q2 2026 at $2.80 billion but turned negative at $1.21 billion in Q3, primarily because of a $1.39 billion use of operating capital. This pattern is consistent with a transaction-driven financial business, where customer balances, securities and other working-capital accounts can shift significantly between quarters.
- Strong long-term earnings growth: Q3 net income rose approximately 160% from $49.1 million in Q3 2022 to $127.9 million in Q3 2026, while revenue more than doubled over the same period.
- Improved year-over-year profitability: Compared with the restated Q3 2025 period, Q3 2026 revenue increased about 15% and net income roughly doubled.
- Growing shareholder equity: Common equity reached $2.84 billion in Q3 2026, up from $1.98 billion in Q3 2025 and $1.05 billion in Q3 2022. Retained earnings have increased steadily throughout the reported history.
- Moderate capital spending: Q3 2026 purchases of property and equipment were $16.2 million, and total investing cash outflow was only $14.5 million, limiting the company’s need to fund growth through heavy capital expenditures.
- Lower credit-loss pressure in Q3: The provision for credit losses was $1.0 million in Q3 2026, down from $12.4 million in Q2, which supported pretax income despite lower quarterly revenue.
- Large, expanding operating platform: Trading account securities increased to $30.0 billion in Q3 2026 from $19.6 billion in Q3 2025 and $6.6 billion in Q3 2022. This supports StoneX’s scale but also makes reported assets and revenue sensitive to market activity and customer flows.
- Share-count changes complicate per-share comparisons: Diluted shares outstanding rose to 124.5 million in Q3 2026 from 81.5 million in Q2 and 112.4 million in the restated Q3 2025 period. Diluted EPS was still $1.00 in Q3, above $0.54 a year earlier, but the sharp fluctuations warrant investor attention.
- High balance-sheet leverage: Total liabilities were $51.2 billion against $2.84 billion of equity in Q3 2026. Short-term debt alone stood at $42.0 billion, making liquidity management and collateral requirements important risks.
- Negative Q3 operating cash flow: StoneX used $1.21 billion in operating cash during Q3 2026 after generating $2.80 billion in Q2. The volatility was driven primarily by operating-capital movements rather than reported losses, but sustained cash outflows could pressure liquidity.
- Sequential earnings slowdown: Q3 2026 revenue fell approximately 12% from Q2, and net income declined about 27%. This suggests that quarterly performance remains exposed to changes in trading volumes, market volatility and customer activity.
Overall, StoneX shows strong multi-year growth in revenue, earnings and equity, but investors should evaluate the company differently from a traditional low-leverage operating business. Its large short-term debt balance, restricted cash, fluctuating working-capital needs and highly variable quarterly cash flow are central to understanding the risk profile.
09/18/26 10:36 AM ETAI Generated. May Contain Errors.