TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 36.9B
Gross Profit 590.8M 1.60%
Operating Income 430.6M 1.17%
Net Income 71.7M 0.19%
EPS (Diluted) $1.41

Balance Sheet Metrics

Total Assets 31.3B
Total Liabilities 29.4B
Shareholders Equity 1.9B
Debt to Equity 15.62

Cash Flow Metrics

Operating Cash Flow -826.7M
Free Cash Flow -169.8M

Revenue & Profitability Trend

StoneX Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i99.9B60.9B66.0B42.5B54.1B
Cost of Goods Sold i97.9B59.3B65.2B42.0B53.7B
Gross Profit i2.0B1.6B851.3M560.3M451.9M
Gross Margin % i2.0%2.6%1.3%1.3%0.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i201.0M184.0M176.2M131.8M82.3M
Other Operating Expenses i212.0M171.7M150.4M125.2M95.8M
Total Operating Expenses i413.0M355.7M326.6M257.0M178.1M
Operating Income i1.5B1.2B466.8M252.0M247.5M
Operating Margin % i1.5%1.9%0.7%0.6%0.5%
Non-Operating Items
Interest Income i-----
Interest Expense i1.2B859.7M180.2M90.9M104.0M
Other Non-Operating Income8.2M8.9M-9.4M-7.0M63.2M
Pre-tax Income i354.1M323.0M277.2M154.1M206.7M
Income Tax i93.3M84.5M70.1M37.8M37.1M
Effective Tax Rate % i26.3%26.2%25.3%24.5%17.9%
Net Income i260.8M238.5M207.1M116.3M169.6M
Net Margin % i0.3%0.4%0.3%0.3%0.3%
Key Metrics
EBITDA i1.6B1.2B527.1M300.7M277.1M
EPS (Basic) i$5.49$7.70$6.85$3.93$5.85
EPS (Diluted) i$5.31$7.45$6.67$3.83$5.74
Basic Shares Outstanding i4580885529935999293556042869596428236492
Diluted Shares Outstanding i4580885529935999293556042869596428236492

Income Statement Trend

StoneX Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.3B1.1B1.1B1.1B952.6M
Short-term Investments i-----
Accounts Receivable i1.0B683.1M566.2M461.1M411.4M
Inventory i681.1M537.3M513.5M447.5M281.1M
Other Current Assets-----
Total Current Assets i20.0B16.3B15.2B14.0B10.3B
Non-Current Assets
Property, Plant & Equipment i214.9M172.0M167.1M169.4M132.3M
Goodwill i141.6M141.7M144.4M158.9M164.2M
Intangible Assets i19.6M23.1M28.0M42.7M54.8M
Long-term Investments237.7M270.2M192.6M--
Other Non-Current Assets347.8M228.2M169.7M144.4M124.4M
Total Non-Current Assets i7.5B5.6B4.7B4.8B3.1B
Total Assets i27.5B21.9B19.9B18.8B13.5B
Liabilities
Current Liabilities
Accounts Payable i10.9B10.5B10.3B8.1B6.0B
Short-term Debt i338.8M341.0M485.1M248.6M268.1M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i12.0B11.3B11.5B9.0B6.8B
Non-Current Liabilities
Long-term Debt i11.0B6.1B4.9B7.1B5.2B
Deferred Tax Liabilities i8.6M8.1M0--
Other Non-Current Liabilities2.5B3.1B2.5B1.8B686.0M
Total Non-Current Liabilities i13.8B9.2B7.3B8.9B5.9B
Total Liabilities i25.8B20.6B18.8B17.9B12.7B
Equity
Common Stock i400.0K400.0K200.0K200.0K200.0K
Retained Earnings i1.4B1.1B889.6M682.5M572.4M
Treasury Stock i69.3M69.3M69.3M69.3M57.6M
Other Equity-----
Total Shareholders Equity i1.7B1.4B1.1B904.0M767.5M
Key Metrics
Total Debt i11.3B6.5B5.4B7.4B5.5B
Working Capital i8.0B5.0B3.7B5.0B3.6B

Balance Sheet Composition

StoneX Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i260.8M238.5M207.1M116.3M169.6M
Depreciation & Amortization i74.6M65.0M60.3M48.7M29.6M
Stock-Based Compensation i37.2M28.0M17.8M13.9M10.3M
Working Capital Changes i-399.7M432.2M1.6B2.0B1.8B
Operating Cash Flow i-32.2M743.6M1.9B2.2B2.0B
Investing Activities
Capital Expenditures i-65.2M-46.9M-49.5M-59.0M-16.6M
Acquisitions i-2.3M-6.1M-200.0K-2.4M-225.0M
Investment Purchases i-1.2M00--
Investment Sales i00200.0K1.6M0
Investing Cash Flow i-63.7M-53.0M-49.5M-59.8M-241.6M
Financing Activities
Share Repurchases i-00-11.7M-7.5M
Dividends Paid i-----
Debt Issuance i560.0M187.0M547.0M200.4M974.8M
Debt Repayment i-357.9M-222.0M-692.8M-231.3M-744.3M
Financing Cash Flow i180.3M-173.0M59.1M-78.3M306.8M
Free Cash Flow i441.7M-70.6M-279.0M2.1B1.9B
Net Change in Cash i84.4M517.6M1.9B2.0B2.1B

Cash Flow Trend

StoneX Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.68
Forward P/E 13.19
Price to Book 2.55
Price to Sales 0.04
PEG Ratio 13.19

Profitability Ratios

Profit Margin 0.24%
Operating Margin 0.27%
Return on Equity 17.25%
Return on Assets 1.04%

Financial Health

Current Ratio 1.08
Debt to Equity 740.65
Beta 0.57

Per Share Data

EPS (TTM) $5.89
Book Value per Share $38.59
Revenue per Share $2,626.42

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
snex4.8B16.682.5517.25%0.24%740.65
Morgan Stanley 224.2B15.912.3312.14%22.49%416.64
Goldman Sachs 217.7B15.631.8812.74%28.40%588.39
Xp 8.6B10.550.4122.77%28.52%736.74
MarketAxess Holdings 7.9B36.365.8416.25%26.57%5.26
PJT Partners 7.2B31.1726.3831.56%10.43%48.86

Financial data is updated regularly. All figures are in the company's reporting currency.