
StoneX (SNEX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 99.9B | 60.9B | 66.0B | 42.5B | 54.1B |
Cost of Goods Sold | 97.9B | 59.3B | 65.2B | 42.0B | 53.7B |
Gross Profit | 2.0B | 1.6B | 851.3M | 560.3M | 451.9M |
Gross Margin % | 2.0% | 2.6% | 1.3% | 1.3% | 0.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 201.0M | 184.0M | 176.2M | 131.8M | 82.3M |
Other Operating Expenses | 212.0M | 171.7M | 150.4M | 125.2M | 95.8M |
Total Operating Expenses | 413.0M | 355.7M | 326.6M | 257.0M | 178.1M |
Operating Income | 1.5B | 1.2B | 466.8M | 252.0M | 247.5M |
Operating Margin % | 1.5% | 1.9% | 0.7% | 0.6% | 0.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 1.2B | 859.7M | 180.2M | 90.9M | 104.0M |
Other Non-Operating Income | 8.2M | 8.9M | -9.4M | -7.0M | 63.2M |
Pre-tax Income | 354.1M | 323.0M | 277.2M | 154.1M | 206.7M |
Income Tax | 93.3M | 84.5M | 70.1M | 37.8M | 37.1M |
Effective Tax Rate % | 26.3% | 26.2% | 25.3% | 24.5% | 17.9% |
Net Income | 260.8M | 238.5M | 207.1M | 116.3M | 169.6M |
Net Margin % | 0.3% | 0.4% | 0.3% | 0.3% | 0.3% |
Key Metrics | |||||
EBITDA | 1.6B | 1.2B | 527.1M | 300.7M | 277.1M |
EPS (Basic) | $5.49 | $7.70 | $6.85 | $3.93 | $5.85 |
EPS (Diluted) | $5.31 | $7.45 | $6.67 | $3.83 | $5.74 |
Basic Shares Outstanding | 45808855 | 29935999 | 29355604 | 28695964 | 28236492 |
Diluted Shares Outstanding | 45808855 | 29935999 | 29355604 | 28695964 | 28236492 |
Income Statement Trend
StoneX Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 1.1B | 1.1B | 1.1B | 952.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.0B | 683.1M | 566.2M | 461.1M | 411.4M |
Inventory | 681.1M | 537.3M | 513.5M | 447.5M | 281.1M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 20.0B | 16.3B | 15.2B | 14.0B | 10.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 214.9M | 172.0M | 167.1M | 169.4M | 132.3M |
Goodwill | 141.6M | 141.7M | 144.4M | 158.9M | 164.2M |
Intangible Assets | 19.6M | 23.1M | 28.0M | 42.7M | 54.8M |
Long-term Investments | 237.7M | 270.2M | 192.6M | - | - |
Other Non-Current Assets | 347.8M | 228.2M | 169.7M | 144.4M | 124.4M |
Total Non-Current Assets | 7.5B | 5.6B | 4.7B | 4.8B | 3.1B |
Total Assets | 27.5B | 21.9B | 19.9B | 18.8B | 13.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 10.9B | 10.5B | 10.3B | 8.1B | 6.0B |
Short-term Debt | 338.8M | 341.0M | 485.1M | 248.6M | 268.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 12.0B | 11.3B | 11.5B | 9.0B | 6.8B |
Non-Current Liabilities | |||||
Long-term Debt | 11.0B | 6.1B | 4.9B | 7.1B | 5.2B |
Deferred Tax Liabilities | 8.6M | 8.1M | 0 | - | - |
Other Non-Current Liabilities | 2.5B | 3.1B | 2.5B | 1.8B | 686.0M |
Total Non-Current Liabilities | 13.8B | 9.2B | 7.3B | 8.9B | 5.9B |
Total Liabilities | 25.8B | 20.6B | 18.8B | 17.9B | 12.7B |
Equity | |||||
Common Stock | 400.0K | 400.0K | 200.0K | 200.0K | 200.0K |
Retained Earnings | 1.4B | 1.1B | 889.6M | 682.5M | 572.4M |
Treasury Stock | 69.3M | 69.3M | 69.3M | 69.3M | 57.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 1.4B | 1.1B | 904.0M | 767.5M |
Key Metrics | |||||
Total Debt | 11.3B | 6.5B | 5.4B | 7.4B | 5.5B |
Working Capital | 8.0B | 5.0B | 3.7B | 5.0B | 3.6B |
Balance Sheet Composition
StoneX Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 260.8M | 238.5M | 207.1M | 116.3M | 169.6M |
Depreciation & Amortization | 74.6M | 65.0M | 60.3M | 48.7M | 29.6M |
Stock-Based Compensation | 37.2M | 28.0M | 17.8M | 13.9M | 10.3M |
Working Capital Changes | -399.7M | 432.2M | 1.6B | 2.0B | 1.8B |
Operating Cash Flow | -32.2M | 743.6M | 1.9B | 2.2B | 2.0B |
Investing Activities | |||||
Capital Expenditures | -65.2M | -46.9M | -49.5M | -59.0M | -16.6M |
Acquisitions | -2.3M | -6.1M | -200.0K | -2.4M | -225.0M |
Investment Purchases | -1.2M | 0 | 0 | - | - |
Investment Sales | 0 | 0 | 200.0K | 1.6M | 0 |
Investing Cash Flow | -63.7M | -53.0M | -49.5M | -59.8M | -241.6M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -11.7M | -7.5M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 560.0M | 187.0M | 547.0M | 200.4M | 974.8M |
Debt Repayment | -357.9M | -222.0M | -692.8M | -231.3M | -744.3M |
Financing Cash Flow | 180.3M | -173.0M | 59.1M | -78.3M | 306.8M |
Free Cash Flow | 441.7M | -70.6M | -279.0M | 2.1B | 1.9B |
Net Change in Cash | 84.4M | 517.6M | 1.9B | 2.0B | 2.1B |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
snex | 4.8B | 16.68 | 2.55 | 17.25% | 0.24% | 740.65 |
Morgan Stanley | 224.2B | 15.91 | 2.33 | 12.14% | 22.49% | 416.64 |
Goldman Sachs | 217.7B | 15.63 | 1.88 | 12.74% | 28.40% | 588.39 |
Xp | 8.6B | 10.55 | 0.41 | 22.77% | 28.52% | 736.74 |
MarketAxess Holdings | 7.9B | 36.36 | 5.84 | 16.25% | 26.57% | 5.26 |
PJT Partners | 7.2B | 31.17 | 26.38 | 31.56% | 10.43% | 48.86 |
Financial data is updated regularly. All figures are in the company's reporting currency.