Annual Income Statements for Blue Foundry Bancorp
This table shows Blue Foundry Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blue Foundry Bancorp
This table shows Blue Foundry Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Consolidated Net Income / (Loss) |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Net Income / (Loss) Continuing Operations |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Total Pre-Tax Income |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Total Revenue |
|
10 |
9.77 |
9.87 |
10 |
9.47 |
9.89 |
11 |
12 |
13 |
13 |
| Net Interest Income / (Expense) |
|
9.88 |
9.20 |
9.42 |
9.57 |
9.09 |
9.47 |
11 |
12 |
12 |
13 |
| Total Interest Income |
|
20 |
20 |
21 |
21 |
22 |
22 |
23 |
23 |
24 |
25 |
| Loans and Leases Interest Income |
|
17 |
17 |
17 |
18 |
18 |
18 |
19 |
20 |
21 |
21 |
| Investment Securities Interest Income |
|
3.45 |
3.43 |
3.65 |
3.72 |
3.89 |
4.01 |
3.82 |
3.68 |
3.52 |
3.57 |
| Total Interest Expense |
|
10 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
| Deposits Interest Expense |
|
7.03 |
7.76 |
8.41 |
9.13 |
9.71 |
9.57 |
9.03 |
8.97 |
9.28 |
9.78 |
| Long-Term Debt Interest Expense |
|
3.26 |
3.38 |
3.01 |
2.59 |
2.73 |
2.74 |
2.94 |
2.83 |
2.66 |
2.44 |
| Total Non-Interest Income |
|
0.37 |
0.57 |
0.45 |
0.54 |
0.39 |
0.42 |
0.39 |
0.41 |
0.42 |
0.47 |
| Other Service Charges |
|
0.37 |
0.48 |
0.42 |
0.54 |
0.39 |
0.42 |
0.39 |
0.41 |
0.42 |
0.47 |
| Provision for Credit Losses |
|
-0.72 |
0.16 |
-0.54 |
-0.76 |
0.25 |
-0.30 |
0.20 |
0.46 |
0.59 |
0.87 |
| Total Non-Interest Expense |
|
12 |
13 |
13 |
13 |
13 |
13 |
14 |
14 |
14 |
16 |
| Salaries and Employee Benefits |
|
6.64 |
6.89 |
7.55 |
7.64 |
7.31 |
6.94 |
7.84 |
7.82 |
8.03 |
8.25 |
| Net Occupancy & Equipment Expense |
|
3.58 |
3.65 |
3.58 |
3.60 |
3.64 |
3.71 |
3.79 |
3.68 |
3.64 |
3.98 |
| Marketing Expense |
|
0.09 |
0.12 |
0.07 |
0.05 |
0.09 |
0.08 |
0.07 |
0.14 |
0.14 |
0.12 |
| Property & Liability Insurance Claims |
|
0.26 |
0.20 |
0.20 |
0.19 |
0.24 |
0.23 |
0.22 |
0.23 |
0.24 |
0.23 |
| Other Operating Expenses |
|
1.83 |
1.69 |
1.84 |
1.74 |
2.00 |
1.92 |
1.71 |
1.67 |
1.85 |
3.33 |
| Basic Earnings per Share |
|
($0.06) |
($0.12) |
($0.13) |
($0.11) |
($0.19) |
($0.12) |
($0.13) |
($0.10) |
($0.10) |
($0.18) |
| Weighted Average Basic Shares Outstanding |
|
23.28M |
23.93M |
22.10M |
21.74M |
21.26M |
21.48M |
20.40M |
19.84M |
19.43M |
19.65M |
| Diluted Earnings per Share |
|
($0.06) |
($0.12) |
($0.13) |
($0.11) |
($0.19) |
($0.12) |
($0.13) |
($0.10) |
($0.10) |
($0.18) |
| Weighted Average Diluted Shares Outstanding |
|
23.28M |
23.93M |
22.10M |
21.74M |
21.26M |
21.48M |
20.40M |
19.84M |
19.43M |
19.65M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
24.92M |
24.34M |
23.71M |
23.21M |
22.80M |
22.10M |
21.72M |
21.50M |
20.76M |
19.13M |
Annual Cash Flow Statements for Blue Foundry Bancorp
This table details how cash moves in and out of Blue Foundry Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
192 |
-123 |
-152 |
4.84 |
-3.52 |
11 |
| Net Cash From Operating Activities |
|
-1.25 |
-14 |
2.78 |
-12 |
5.06 |
-8.02 |
| Net Cash From Continuing Operating Activities |
|
-1.25 |
-14 |
2.78 |
-12 |
5.06 |
-8.02 |
| Net Income / (Loss) Continuing Operations |
|
-32 |
-36 |
2.40 |
-7.40 |
-12 |
-10 |
| Consolidated Net Income / (Loss) |
|
-32 |
-36 |
2.40 |
-7.40 |
-12 |
-10 |
| Provision For Loan Losses |
|
2.52 |
-2.52 |
-1.00 |
-0.44 |
-1.35 |
2.12 |
| Depreciation Expense |
|
1.93 |
2.35 |
2.66 |
2.87 |
3.13 |
2.95 |
| Amortization Expense |
|
1.30 |
2.00 |
0.41 |
0.45 |
0.56 |
-0.47 |
| Non-Cash Adjustments to Reconcile Net Income |
|
24 |
20 |
3.86 |
6.13 |
6.33 |
6.43 |
| Changes in Operating Assets and Liabilities, net |
|
0.42 |
0.72 |
-5.55 |
-14 |
8.31 |
-9.02 |
| Net Cash From Investing Activities |
|
101 |
-105 |
-306 |
10 |
-30 |
-93 |
| Net Cash From Continuing Investing Activities |
|
101 |
-105 |
-306 |
10 |
-30 |
-93 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-7.29 |
-12 |
-5.36 |
-5.57 |
-0.14 |
-0.30 |
| Purchase of Investment Securities |
|
-133 |
-193 |
-379 |
-88 |
-159 |
-322 |
| Sale and/or Maturity of Investments |
|
241 |
100 |
78 |
104 |
129 |
229 |
| Net Cash From Financing Activities |
|
92 |
-3.52 |
151 |
6.66 |
21 |
112 |
| Net Cash From Continuing Financing Activities |
|
92 |
-3.52 |
151 |
6.66 |
21 |
112 |
| Net Change in Deposits |
|
61 |
-109 |
42 |
-44 |
98 |
167 |
| Issuance of Debt |
|
621 |
584 |
1,423 |
2,292 |
1,006 |
1,787 |
| Repayment of Debt |
|
-589 |
-728 |
-1,298 |
-2,205 |
-1,064 |
-1,826 |
| Repurchase of Common Equity |
|
- |
0.00 |
-15 |
-36 |
-19 |
-16 |
| Other Financing Activities, Net |
|
-1.37 |
-1.26 |
-0.28 |
-0.37 |
0.43 |
-0.09 |
| Cash Interest Paid |
|
23 |
13 |
11 |
36 |
48 |
47 |
| Cash Income Taxes Paid |
|
0.17 |
0.15 |
0.19 |
0.10 |
0.14 |
0.12 |
Quarterly Cash Flow Statements for Blue Foundry Bancorp
This table details how cash moves in and out of Blue Foundry Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
6.65 |
-6.38 |
7.73 |
6.51 |
16 |
-34 |
3.72 |
-4.34 |
2.21 |
9.06 |
| Net Cash From Operating Activities |
|
0.78 |
-7.21 |
-4.86 |
14 |
-3.70 |
-0.51 |
-3.79 |
2.01 |
-0.26 |
-5.98 |
| Net Cash From Continuing Operating Activities |
|
0.78 |
-7.21 |
-4.86 |
14 |
-3.70 |
-0.51 |
-3.79 |
2.01 |
-0.26 |
-5.98 |
| Net Income / (Loss) Continuing Operations |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Consolidated Net Income / (Loss) |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Provision For Loan Losses |
|
-0.72 |
0.16 |
-0.54 |
-0.76 |
0.25 |
-0.30 |
0.20 |
0.46 |
0.59 |
0.87 |
| Depreciation Expense |
|
0.72 |
0.80 |
0.79 |
0.78 |
0.78 |
0.78 |
0.74 |
0.74 |
0.74 |
0.73 |
| Amortization Expense |
|
0.16 |
0.12 |
0.24 |
0.08 |
0.17 |
0.07 |
0.06 |
-0.14 |
-0.11 |
-0.28 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.38 |
5.90 |
1.59 |
1.44 |
1.64 |
3.74 |
1.60 |
1.50 |
-0.47 |
3.80 |
| Changes in Operating Assets and Liabilities, net |
|
2.43 |
-11 |
-4.10 |
15 |
-2.50 |
-2.11 |
-3.71 |
1.40 |
0.87 |
-7.58 |
| Net Cash From Investing Activities |
|
20 |
20 |
26 |
-25 |
11 |
-43 |
-27 |
-41 |
-25 |
-0.75 |
| Net Cash From Continuing Investing Activities |
|
20 |
20 |
26 |
-25 |
11 |
-43 |
-27 |
-41 |
-25 |
-0.75 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.25 |
-1.24 |
-0.01 |
0.06 |
-0.09 |
-0.10 |
-0.06 |
-0.12 |
-0.07 |
-0.04 |
| Purchase of Investment Securities |
|
3.91 |
-14 |
-0.31 |
-64 |
-26 |
-94 |
-76 |
-109 |
-87 |
-49 |
| Sale and/or Maturity of Investments |
|
17 |
35 |
27 |
39 |
38 |
51 |
50 |
69 |
62 |
48 |
| Net Cash From Financing Activities |
|
-14 |
-19 |
-14 |
17 |
8.07 |
10 |
34 |
34 |
27 |
16 |
| Net Cash From Continuing Financing Activities |
|
-14 |
-19 |
-14 |
17 |
8.07 |
10 |
34 |
34 |
27 |
16 |
| Net Change in Deposits |
|
-14 |
-8.20 |
46 |
20 |
7.51 |
25 |
44 |
29 |
77 |
16 |
| Issuance of Debt |
|
351 |
444 |
354 |
204 |
224 |
224 |
640 |
548 |
341 |
258 |
| Repayment of Debt |
|
-348 |
-449 |
-409 |
-204 |
-218 |
-233 |
-646 |
-539 |
-383 |
-258 |
| Repurchase of Common Equity |
|
-2.83 |
-5.53 |
-5.43 |
-3.45 |
-5.48 |
-5.06 |
-4.71 |
-3.92 |
-7.63 |
0.00 |
| Other Financing Activities, Net |
|
-0.25 |
-0.69 |
0.44 |
0.51 |
0.03 |
-0.55 |
0.39 |
0.34 |
-0.10 |
-0.72 |
| Cash Interest Paid |
|
9.49 |
12 |
12 |
12 |
11 |
13 |
11 |
12 |
12 |
12 |
| Cash Income Taxes Paid |
|
0.02 |
0.06 |
0.02 |
0.00 |
0.06 |
0.06 |
0.04 |
0.03 |
0.03 |
0.02 |
Annual Balance Sheets for Blue Foundry Bancorp
This table presents Blue Foundry Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,943 |
1,914 |
2,043 |
2,045 |
2,061 |
2,168 |
| Cash and Due from Banks |
|
316 |
193 |
41 |
46 |
43 |
53 |
| Trading Account Securities |
|
252 |
348 |
348 |
317 |
330 |
328 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accrued Investment Income |
|
5.75 |
5.37 |
6.89 |
7.60 |
8.01 |
9.29 |
| Premises and Equipment, Net |
|
20 |
28 |
30 |
32 |
29 |
27 |
| Other Assets |
|
82 |
66 |
1,617 |
1,642 |
1,651 |
1,751 |
| Total Liabilities & Shareholders' Equity |
|
1,943 |
1,914 |
2,043 |
2,045 |
2,061 |
2,168 |
| Total Liabilities |
|
1,737 |
1,485 |
1,650 |
1,689 |
1,728 |
1,855 |
| Non-Interest Bearing Deposits |
|
1,356 |
1,247 |
1,289 |
1,245 |
1,343 |
1,510 |
| Interest Bearing Deposits |
|
11 |
9.58 |
9.30 |
8.93 |
9.36 |
9.24 |
| Long-Term Debt |
|
329 |
186 |
311 |
398 |
340 |
301 |
| Other Long-Term Liabilities |
|
41 |
43 |
41 |
38 |
36 |
35 |
| Total Equity & Noncontrolling Interests |
|
206 |
429 |
394 |
356 |
332 |
313 |
| Total Preferred & Common Equity |
|
206 |
429 |
394 |
356 |
332 |
313 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
206 |
429 |
394 |
356 |
332 |
313 |
| Common Stock |
|
0.83 |
282 |
280 |
274 |
278 |
281 |
| Retained Earnings |
|
206 |
169 |
172 |
164 |
152 |
142 |
| Treasury Stock |
|
- |
0.00 |
-12 |
-40 |
-60 |
-76 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.03 |
-0.37 |
-25 |
-23 |
-19 |
-16 |
| Other Equity Adjustments |
|
0.00 |
-22 |
-21 |
-20 |
-19 |
-18 |
Quarterly Balance Sheets for Blue Foundry Bancorp
This table presents Blue Foundry Bancorp'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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
2,061 |
2,028 |
2,045 |
2,055 |
2,092 |
2,128 |
2,156 |
| Cash and Due from Banks |
|
52 |
54 |
60 |
76 |
46 |
42 |
44 |
| Trading Account Securities |
|
284 |
265 |
331 |
324 |
319 |
313 |
301 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accrued Investment Income |
|
7.79 |
8.00 |
7.88 |
8.39 |
8.75 |
8.82 |
9.24 |
| Premises and Equipment, Net |
|
32 |
32 |
31 |
30 |
29 |
28 |
28 |
| Other Assets |
|
1,682 |
1,669 |
1,615 |
1,617 |
1,690 |
1,735 |
1,774 |
| Total Liabilities & Shareholders' Equity |
|
2,061 |
2,028 |
2,045 |
2,055 |
2,092 |
2,128 |
2,156 |
| Total Liabilities |
|
1,701 |
1,678 |
1,700 |
1,716 |
1,766 |
1,806 |
1,841 |
| Non-Interest Bearing Deposits |
|
1,253 |
1,291 |
1,311 |
1,319 |
1,387 |
1,416 |
1,493 |
| Interest Bearing Deposits |
|
9.62 |
9.37 |
9.88 |
9.91 |
9.74 |
10 |
9.98 |
| Long-Term Debt |
|
403 |
343 |
343 |
349 |
334 |
343 |
301 |
| Other Long-Term Liabilities |
|
36 |
35 |
36 |
39 |
35 |
37 |
37 |
| Total Equity & Noncontrolling Interests |
|
359 |
350 |
346 |
339 |
327 |
321 |
314 |
| Total Preferred & Common Equity |
|
359 |
350 |
346 |
339 |
327 |
321 |
314 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
359 |
350 |
346 |
339 |
327 |
321 |
314 |
| Common Stock |
|
273 |
275 |
276 |
277 |
278 |
280 |
280 |
| Retained Earnings |
|
167 |
162 |
159 |
155 |
150 |
148 |
146 |
| Treasury Stock |
|
-34 |
-45 |
-49 |
-55 |
-64 |
-69 |
-76 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-27 |
-21 |
-21 |
-19 |
-18 |
-19 |
-17 |
| Other Equity Adjustments |
|
-20 |
-20 |
-20 |
-19 |
-19 |
-19 |
-18 |
Annual Metrics And Ratios for Blue Foundry Bancorp
This table displays calculated financial ratios and metrics derived from Blue Foundry Bancorp's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
28,522,500.00 |
27,881,922.00 |
24,924,802.00 |
- |
20,761,225.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
28,522,500.00 |
27,881,922.00 |
24,924,802.00 |
- |
20,761,225.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.27 |
0.09 |
-0.30 |
- |
-0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
25.59% |
19.99% |
-19.78% |
-10.02% |
24.71% |
| EBITDA Growth |
|
0.00% |
14.26% |
108.65% |
-170.29% |
-101.62% |
8.29% |
| EBIT Growth |
|
0.00% |
264.25% |
110.23% |
-370.56% |
-61.02% |
15.83% |
| NOPAT Growth |
|
0.00% |
-71.50% |
106.40% |
-316.11% |
-61.02% |
15.83% |
| Net Income Growth |
|
0.00% |
-46.05% |
106.59% |
-408.72% |
-61.02% |
15.83% |
| EPS Growth |
|
0.00% |
0.00% |
103.01% |
-444.44% |
-77.42% |
7.27% |
| Operating Cash Flow Growth |
|
0.00% |
-3,088.66% |
119.65% |
-536.06% |
141.78% |
-258.33% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
124.04% |
-110.24% |
235.13% |
-30.32% |
| Invested Capital Growth |
|
0.00% |
44.84% |
-42.74% |
6.95% |
-10.81% |
-8.63% |
| Revenue Q/Q Growth |
|
0.00% |
7.20% |
0.61% |
-7.61% |
0.32% |
7.41% |
| EBITDA Q/Q Growth |
|
0.00% |
-217.09% |
140.31% |
-572.32% |
2.12% |
-19.29% |
| EBIT Q/Q Growth |
|
0.00% |
-1.45% |
280.82% |
-97.73% |
2.01% |
-8.92% |
| NOPAT Q/Q Growth |
|
0.00% |
-102.89% |
326.38% |
-97.73% |
2.01% |
-8.92% |
| Net Income Q/Q Growth |
|
0.00% |
-96.65% |
113.47% |
-89.47% |
2.01% |
-8.92% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
104.02% |
-82.35% |
0.00% |
-13.33% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-426.90% |
130.86% |
-236.52% |
410.61% |
-214.11% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
27,142.34% |
24.26% |
11.88% |
-22.77% |
| Invested Capital Q/Q Growth |
|
0.00% |
153.52% |
1.64% |
-1.12% |
-2.34% |
-0.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-269.22% |
-98.52% |
10.65% |
-9.33% |
-20.91% |
-15.38% |
| EBIT Margin |
|
-293.27% |
-117.65% |
5.02% |
-16.92% |
-30.27% |
-20.43% |
| Profit (Net Income) Margin |
|
-78.23% |
-240.00% |
4.40% |
-16.92% |
-30.27% |
-20.43% |
| Tax Burden Percent |
|
240.06% |
543.96% |
87.64% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
200.00% |
200.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
12.36% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.15% |
-6.51% |
0.25% |
-0.71% |
-1.17% |
-1.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.70% |
-40.41% |
0.25% |
-1.34% |
-2.14% |
-2.03% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-30.52% |
-16.38% |
0.15% |
-1.26% |
-2.29% |
-2.02% |
| Return on Equity (ROE) |
|
-15.32% |
-22.89% |
0.40% |
-1.97% |
-3.46% |
-3.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-509.48% |
54.61% |
-7.42% |
10.26% |
7.93% |
| Operating Return on Assets (OROA) |
|
-4.05% |
-4.16% |
0.14% |
-0.36% |
-0.58% |
-0.47% |
| Return on Assets (ROA) |
|
-4.87% |
-7.54% |
0.12% |
-0.36% |
-0.58% |
-0.47% |
| Return on Common Equity (ROCE) |
|
-15.32% |
-34.34% |
0.40% |
-1.97% |
-3.46% |
-3.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-45.97% |
-33.85% |
0.61% |
-2.08% |
-3.59% |
-3.21% |
| Net Operating Profit after Tax (NOPAT) |
|
-28 |
-37 |
2.40 |
-5.18 |
-8.34 |
-7.02 |
| NOPAT Margin |
|
-205.29% |
-82.36% |
4.40% |
-11.84% |
-21.19% |
-14.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.20% |
13.70% |
0.00% |
0.63% |
0.97% |
0.94% |
| SG&A Expenses to Revenue |
|
262.38% |
284.01% |
80.15% |
98.94% |
112.47% |
96.78% |
| Operating Expenses to Revenue |
|
383.01% |
328.74% |
96.82% |
117.93% |
133.71% |
116.10% |
| Earnings before Interest and Taxes (EBIT) |
|
-79 |
-27 |
2.73 |
-7.40 |
-12 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-72 |
-67 |
5.81 |
-4.08 |
-8.23 |
-7.55 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.35 |
1.39 |
0.91 |
0.68 |
0.67 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
1.35 |
0.97 |
0.91 |
0.68 |
0.67 |
0.83 |
| Price to Revenue (P/Rev) |
|
6.90 |
13.11 |
6.57 |
5.51 |
5.68 |
5.26 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
149.53 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.67% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.54 |
1.22 |
0.89 |
0.79 |
0.78 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
14.43 |
16.50 |
11.51 |
13.55 |
13.23 |
10.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
108.10 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
229.55 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
261.94 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
225.84 |
0.00 |
102.83 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.19 |
0.00 |
7.12 |
9.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.20 |
1.73 |
0.79 |
1.12 |
1.02 |
0.96 |
| Long-Term Debt to Equity |
|
3.20 |
1.30 |
0.79 |
1.12 |
1.02 |
0.96 |
| Financial Leverage |
|
4.81 |
2.43 |
0.60 |
0.94 |
1.07 |
0.99 |
| Leverage Ratio |
|
9.45 |
18.22 |
4.81 |
5.46 |
5.97 |
6.56 |
| Compound Leverage Factor |
|
18.90 |
12.15 |
4.81 |
5.46 |
5.97 |
6.56 |
| Debt to Total Capital |
|
61.57% |
120.66% |
44.09% |
52.78% |
50.54% |
49.04% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
61.57% |
30.16% |
44.09% |
52.78% |
50.54% |
49.04% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
76.86% |
279.34% |
55.91% |
47.22% |
49.46% |
50.96% |
| Debt to EBITDA |
|
-18.23 |
-24.87 |
53.48 |
-97.40 |
-41.26 |
-39.89 |
| Net Debt to EBITDA |
|
-0.72 |
0.71 |
46.39 |
-86.12 |
-36.10 |
-32.85 |
| Long-Term Debt to EBITDA |
|
-27.34 |
-24.87 |
53.48 |
-97.40 |
-41.26 |
-39.89 |
| Debt to NOPAT |
|
-23.90 |
-29.75 |
129.59 |
-76.77 |
-40.72 |
-42.89 |
| Net Debt to NOPAT |
|
-0.94 |
0.42 |
112.40 |
-67.88 |
-35.62 |
-35.32 |
| Long-Term Debt to NOPAT |
|
-23.90 |
-9.92 |
129.59 |
-76.77 |
-40.72 |
-42.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,197 |
528 |
-54 |
73 |
51 |
| Operating Cash Flow to CapEx |
|
-51.50% |
-237.64% |
51.81% |
-219.01% |
3,616.43% |
-2,708.11% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-111.78 |
49.96 |
-1.45 |
1.53 |
1.06 |
| Operating Cash Flow to Interest Expense |
|
-0.17 |
-2.16 |
0.26 |
-0.33 |
0.11 |
-0.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.14 |
-3.98 |
-0.24 |
-0.47 |
0.10 |
-0.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.07 |
0.03 |
0.02 |
0.02 |
0.02 |
| Fixed Asset Turnover |
|
4.12 |
5.71 |
1.88 |
1.40 |
1.27 |
1.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
535 |
1,230 |
704 |
753 |
672 |
614 |
| Invested Capital Turnover |
|
0.23 |
0.08 |
0.06 |
0.06 |
0.06 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,390 |
-526 |
49 |
-81 |
-58 |
| Enterprise Value (EV) |
|
291 |
409 |
628 |
592 |
521 |
506 |
| Market Capitalization |
|
278 |
595 |
358 |
241 |
224 |
258 |
| Book Value per Share |
|
$7.40 |
$30.11 |
$14.12 |
$14.27 |
$14.57 |
$15.06 |
| Tangible Book Value per Share |
|
$7.40 |
$30.11 |
$14.12 |
$14.27 |
$14.57 |
$15.06 |
| Total Capital |
|
535 |
1,230 |
704 |
753 |
672 |
614 |
| Total Debt |
|
329 |
371 |
311 |
398 |
340 |
301 |
| Total Long-Term Debt |
|
659 |
557 |
311 |
398 |
340 |
301 |
| Net Debt |
|
26 |
-7.95 |
269 |
351 |
297 |
248 |
| Capital Expenditures (CapEx) |
|
15 |
24 |
5.36 |
5.53 |
0.14 |
0.30 |
| Net Nonoperating Expense (NNE) |
|
7.89 |
35 |
0.00 |
2.22 |
3.57 |
3.01 |
| Net Nonoperating Obligations (NNO) |
|
329 |
186 |
311 |
398 |
340 |
301 |
| Total Depreciation and Amortization (D&A) |
|
3.23 |
13 |
3.07 |
3.32 |
3.68 |
2.48 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.99) |
$0.09 |
($0.31) |
($0.55) |
($0.51) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
12.17M |
26.17M |
23.93M |
21.48M |
19.65M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.99) |
$0.09 |
($0.31) |
($0.55) |
($0.51) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
12.17M |
26.27M |
23.93M |
21.48M |
19.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
28.52M |
27.52M |
24.34M |
22.10M |
19.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-19 |
2.40 |
-5.18 |
-8.34 |
-7.02 |
| Normalized NOPAT Margin |
|
-58.07% |
-82.20% |
4.40% |
-11.84% |
-21.19% |
-14.30% |
| Pre Tax Income Margin |
|
-195.52% |
-58.83% |
5.02% |
-16.92% |
-30.27% |
-20.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.75 |
-4.08 |
0.26 |
-0.20 |
-0.25 |
-0.21 |
| NOPAT to Interest Expense |
|
-1.22 |
-2.86 |
0.23 |
-0.14 |
-0.17 |
-0.15 |
| EBIT Less CapEx to Interest Expense |
|
-4.14 |
-5.90 |
-0.25 |
-0.35 |
-0.25 |
-0.22 |
| NOPAT Less CapEx to Interest Expense |
|
-3.09 |
-7.01 |
-0.28 |
-0.29 |
-0.18 |
-0.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
640.61% |
-486.81% |
-163.07% |
-162.29% |
Quarterly Metrics And Ratios for Blue Foundry Bancorp
This table displays calculated financial ratios and metrics derived from Blue Foundry Bancorp's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
25,367,635.00 |
24,924,802.00 |
24,338,092.00 |
23,708,983.00 |
23,213,599.00 |
- |
22,096,649.00 |
21,720,825.00 |
21,495,657.00 |
20,761,225.00 |
| DEI Adjusted Shares Outstanding |
|
25,367,635.00 |
24,924,802.00 |
24,338,092.00 |
23,708,983.00 |
23,213,599.00 |
- |
22,096,649.00 |
21,720,825.00 |
21,495,657.00 |
20,761,225.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.06 |
-0.12 |
-0.12 |
-0.10 |
-0.17 |
- |
-0.12 |
-0.09 |
-0.09 |
-0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-29.90% |
-26.95% |
-20.58% |
-10.43% |
-7.53% |
1.28% |
12.87% |
19.15% |
33.07% |
34.21% |
| EBITDA Growth |
|
-126.13% |
-238.60% |
-313.44% |
-39.01% |
-456.22% |
8.82% |
-4.08% |
8.68% |
59.83% |
-66.30% |
| EBIT Growth |
|
-204.99% |
-504.28% |
-134.82% |
-28.44% |
-182.19% |
8.32% |
5.18% |
16.51% |
53.77% |
-30.55% |
| NOPAT Growth |
|
-180.77% |
-465.07% |
-134.82% |
-28.44% |
-182.19% |
8.32% |
5.18% |
16.51% |
53.77% |
-30.55% |
| Net Income Growth |
|
-215.39% |
-621.53% |
-134.82% |
-28.44% |
-182.19% |
8.32% |
5.18% |
16.51% |
53.77% |
-30.55% |
| EPS Growth |
|
-220.00% |
-700.00% |
-160.00% |
-37.50% |
-216.67% |
0.00% |
0.00% |
9.09% |
47.37% |
-50.00% |
| Operating Cash Flow Growth |
|
-80.16% |
-649.16% |
-9.79% |
1,214.84% |
-576.16% |
92.89% |
21.87% |
-85.78% |
93.10% |
-1,067.19% |
| Free Cash Flow Firm Growth |
|
-109.97% |
-109.69% |
155.85% |
151.03% |
201.73% |
256.08% |
-73.48% |
-70.61% |
0.10% |
-30.24% |
| Invested Capital Growth |
|
9.93% |
6.95% |
-14.30% |
-10.17% |
-9.70% |
-10.81% |
-4.62% |
-3.46% |
-10.53% |
-8.63% |
| Revenue Q/Q Growth |
|
-9.22% |
-4.66% |
1.02% |
2.44% |
-6.28% |
4.42% |
12.58% |
8.14% |
4.67% |
5.31% |
| EBITDA Q/Q Growth |
|
48.08% |
-263.60% |
10.06% |
18.13% |
-107.74% |
40.40% |
-2.66% |
28.16% |
8.62% |
-146.77% |
| EBIT Q/Q Growth |
|
21.53% |
-104.68% |
3.14% |
17.44% |
-72.40% |
33.51% |
-0.19% |
27.30% |
4.55% |
-87.79% |
| NOPAT Q/Q Growth |
|
21.53% |
-104.68% |
3.14% |
17.44% |
-72.40% |
33.51% |
-0.19% |
27.30% |
4.55% |
-87.79% |
| Net Income Q/Q Growth |
|
21.53% |
-104.68% |
3.14% |
17.44% |
-72.40% |
33.51% |
-0.19% |
27.30% |
4.55% |
-87.79% |
| EPS Q/Q Growth |
|
25.00% |
-100.00% |
-8.33% |
15.38% |
-72.73% |
36.84% |
-8.33% |
23.08% |
0.00% |
-80.00% |
| Operating Cash Flow Q/Q Growth |
|
161.25% |
-1,028.48% |
32.62% |
390.94% |
-126.16% |
86.14% |
-640.82% |
152.94% |
-112.70% |
-2,243.53% |
| Free Cash Flow Firm Q/Q Growth |
|
53.31% |
26.99% |
322.76% |
-32.81% |
-6.91% |
12.02% |
-62.16% |
-25.51% |
217.00% |
-21.93% |
| Invested Capital Q/Q Growth |
|
-0.57% |
-1.12% |
-8.03% |
-0.66% |
-0.04% |
-2.34% |
-1.64% |
0.55% |
-7.36% |
-0.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-5.42% |
-20.66% |
-18.39% |
-14.70% |
-32.58% |
-18.60% |
-16.96% |
-11.27% |
-9.84% |
-23.05% |
| EBIT Margin |
|
-13.98% |
-30.01% |
-28.77% |
-23.19% |
-42.65% |
-27.16% |
-24.17% |
-16.25% |
-14.82% |
-26.42% |
| Profit (Net Income) Margin |
|
-13.98% |
-30.01% |
-28.77% |
-23.19% |
-42.65% |
-27.16% |
-24.17% |
-16.25% |
-14.82% |
-26.42% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-0.64% |
-1.26% |
-1.10% |
-0.89% |
-1.62% |
-1.05% |
-1.02% |
-0.72% |
-0.73% |
-1.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.76% |
-1.51% |
-1.33% |
-1.08% |
-1.94% |
-1.27% |
-1.25% |
-0.89% |
-0.90% |
-1.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.70% |
-1.43% |
-1.38% |
-1.13% |
-2.08% |
-1.36% |
-1.25% |
-0.91% |
-0.89% |
-1.73% |
| Return on Equity (ROE) |
|
-1.34% |
-2.69% |
-2.48% |
-2.02% |
-3.70% |
-2.41% |
-2.27% |
-1.63% |
-1.62% |
-3.14% |
| Cash Return on Invested Capital (CROIC) |
|
-9.82% |
-7.42% |
14.55% |
9.80% |
9.02% |
10.26% |
3.51% |
2.34% |
10.12% |
7.93% |
| Operating Return on Assets (OROA) |
|
-0.32% |
-0.64% |
-0.57% |
-0.45% |
-0.81% |
-0.52% |
-0.48% |
-0.33% |
-0.32% |
-0.61% |
| Return on Assets (ROA) |
|
-0.32% |
-0.64% |
-0.57% |
-0.45% |
-0.81% |
-0.52% |
-0.48% |
-0.33% |
-0.32% |
-0.61% |
| Return on Common Equity (ROCE) |
|
-1.34% |
-2.69% |
-2.48% |
-2.02% |
-3.70% |
-2.41% |
-2.27% |
-1.63% |
-1.62% |
-3.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.09% |
0.00% |
-2.58% |
-2.76% |
-3.58% |
0.00% |
-3.60% |
-3.54% |
-2.93% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.00 |
-2.05 |
-1.99 |
-1.64 |
-2.83 |
-1.88 |
-1.88 |
-1.37 |
-1.31 |
-2.46 |
| NOPAT Margin |
|
-9.78% |
-21.00% |
-20.14% |
-16.23% |
-29.86% |
-19.01% |
-16.92% |
-11.37% |
-10.37% |
-18.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.12% |
0.25% |
0.22% |
0.19% |
0.32% |
0.22% |
0.24% |
0.17% |
0.17% |
0.33% |
| SG&A Expenses to Revenue |
|
100.56% |
109.10% |
113.50% |
111.62% |
116.48% |
108.48% |
105.00% |
96.61% |
93.58% |
93.07% |
| Operating Expenses to Revenue |
|
120.98% |
128.41% |
134.19% |
130.73% |
140.04% |
130.20% |
122.36% |
112.40% |
110.15% |
119.87% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.43 |
-2.93 |
-2.84 |
-2.34 |
-4.04 |
-2.69 |
-2.69 |
-1.96 |
-1.87 |
-3.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.56 |
-2.02 |
-1.82 |
-1.49 |
-3.09 |
-1.84 |
-1.89 |
-1.36 |
-1.24 |
-3.06 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.59 |
0.68 |
0.65 |
0.62 |
0.70 |
0.67 |
0.62 |
0.65 |
0.62 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.59 |
0.68 |
0.65 |
0.62 |
0.70 |
0.67 |
0.62 |
0.65 |
0.62 |
0.83 |
| Price to Revenue (P/Rev) |
|
4.49 |
5.51 |
5.53 |
5.38 |
6.07 |
5.68 |
5.01 |
4.89 |
4.28 |
5.26 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.74 |
0.79 |
0.75 |
0.72 |
0.74 |
0.78 |
0.74 |
0.77 |
0.74 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.88 |
13.55 |
12.55 |
12.44 |
13.01 |
13.23 |
12.09 |
11.96 |
9.90 |
10.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
175.04 |
0.00 |
102.83 |
80.17 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.73 |
6.98 |
7.81 |
7.12 |
20.67 |
32.15 |
6.86 |
9.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.12 |
1.12 |
0.98 |
0.99 |
1.03 |
1.02 |
1.02 |
1.07 |
0.96 |
0.96 |
| Long-Term Debt to Equity |
|
1.12 |
1.12 |
0.98 |
0.99 |
1.03 |
1.02 |
1.02 |
1.07 |
0.96 |
0.96 |
| Financial Leverage |
|
0.92 |
0.94 |
1.04 |
1.04 |
1.08 |
1.07 |
1.00 |
1.03 |
0.99 |
0.99 |
| Leverage Ratio |
|
5.38 |
5.46 |
5.61 |
5.79 |
5.89 |
5.97 |
6.09 |
6.26 |
6.44 |
6.56 |
| Compound Leverage Factor |
|
5.38 |
5.46 |
5.61 |
5.79 |
5.89 |
5.97 |
6.09 |
6.26 |
6.44 |
6.56 |
| Debt to Total Capital |
|
52.85% |
52.78% |
49.45% |
49.78% |
50.67% |
50.54% |
50.56% |
51.63% |
48.91% |
49.04% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.85% |
52.78% |
49.45% |
49.78% |
50.67% |
50.54% |
50.56% |
51.63% |
48.91% |
49.04% |
| 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 |
|
47.15% |
47.22% |
50.55% |
50.23% |
49.33% |
49.46% |
49.44% |
48.37% |
51.09% |
50.96% |
| Debt to EBITDA |
|
-663.10 |
-97.40 |
-62.76 |
-58.31 |
-41.46 |
-41.26 |
-40.23 |
-41.97 |
-47.58 |
-39.89 |
| Net Debt to EBITDA |
|
-576.76 |
-86.12 |
-52.91 |
-48.05 |
-32.40 |
-36.10 |
-34.66 |
-36.84 |
-40.61 |
-32.85 |
| Long-Term Debt to EBITDA |
|
-663.10 |
-97.40 |
-62.76 |
-58.31 |
-41.46 |
-41.26 |
-40.23 |
-41.97 |
-47.58 |
-39.89 |
| Debt to NOPAT |
|
-153.70 |
-76.77 |
-54.20 |
-51.26 |
-40.96 |
-40.72 |
-40.56 |
-43.07 |
-46.72 |
-42.89 |
| Net Debt to NOPAT |
|
-133.69 |
-67.88 |
-45.70 |
-42.24 |
-32.01 |
-35.62 |
-34.95 |
-37.81 |
-39.88 |
-35.32 |
| Long-Term Debt to NOPAT |
|
-153.70 |
-76.77 |
-54.20 |
-51.26 |
-40.96 |
-40.72 |
-40.56 |
-43.07 |
-46.72 |
-42.89 |
| 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) |
|
-70 |
-51 |
114 |
76 |
71 |
80 |
30 |
22 |
71 |
56 |
| Operating Cash Flow to CapEx |
|
61.98% |
-580.11% |
-53,944.44% |
0.00% |
-4,296.51% |
-506.93% |
-6,218.03% |
1,619.35% |
-354.17% |
-15,323.08% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.78 |
-4.58 |
9.94 |
6.51 |
5.71 |
6.46 |
2.52 |
1.90 |
5.95 |
4.54 |
| Operating Cash Flow to Interest Expense |
|
0.08 |
-0.65 |
-0.42 |
1.21 |
-0.30 |
-0.04 |
-0.32 |
0.17 |
-0.02 |
-0.49 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.05 |
-0.76 |
-0.43 |
1.21 |
-0.30 |
-0.05 |
-0.32 |
0.16 |
-0.03 |
-0.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Fixed Asset Turnover |
|
1.53 |
1.40 |
1.32 |
1.28 |
1.26 |
1.27 |
1.34 |
1.44 |
1.58 |
1.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
762 |
753 |
693 |
688 |
688 |
672 |
661 |
664 |
615 |
614 |
| Invested Capital Turnover |
|
0.07 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
69 |
49 |
-116 |
-78 |
-74 |
-81 |
-32 |
-24 |
-72 |
-58 |
| Enterprise Value (EV) |
|
562 |
592 |
517 |
497 |
510 |
521 |
491 |
509 |
452 |
506 |
| Market Capitalization |
|
212 |
241 |
228 |
215 |
238 |
224 |
203 |
208 |
195 |
258 |
| Book Value per Share |
|
$14.16 |
$14.27 |
$14.39 |
$14.58 |
$14.62 |
$14.57 |
$14.78 |
$14.79 |
$14.63 |
$15.06 |
| Tangible Book Value per Share |
|
$14.16 |
$14.27 |
$14.39 |
$14.58 |
$14.62 |
$14.57 |
$14.78 |
$14.79 |
$14.63 |
$15.06 |
| Total Capital |
|
762 |
753 |
693 |
688 |
688 |
672 |
661 |
664 |
615 |
614 |
| Total Debt |
|
403 |
398 |
343 |
343 |
349 |
340 |
334 |
343 |
301 |
301 |
| Total Long-Term Debt |
|
403 |
398 |
343 |
343 |
349 |
340 |
334 |
343 |
301 |
301 |
| Net Debt |
|
350 |
351 |
289 |
282 |
272 |
297 |
288 |
301 |
257 |
248 |
| Capital Expenditures (CapEx) |
|
1.25 |
1.24 |
0.01 |
-0.06 |
0.09 |
0.10 |
0.06 |
0.12 |
0.07 |
0.04 |
| Net Nonoperating Expense (NNE) |
|
0.43 |
0.88 |
0.85 |
0.70 |
1.21 |
0.81 |
0.81 |
0.59 |
0.56 |
1.05 |
| Net Nonoperating Obligations (NNO) |
|
403 |
398 |
343 |
343 |
349 |
340 |
334 |
343 |
301 |
301 |
| Total Depreciation and Amortization (D&A) |
|
0.88 |
0.91 |
1.02 |
0.86 |
0.95 |
0.85 |
0.80 |
0.60 |
0.63 |
0.45 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
($0.12) |
($0.13) |
($0.11) |
($0.19) |
($0.12) |
($0.13) |
($0.10) |
($0.10) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.28M |
23.93M |
22.10M |
21.74M |
21.26M |
21.48M |
20.40M |
19.84M |
19.43M |
19.65M |
| Adjusted Diluted Earnings per Share |
|
($0.06) |
($0.12) |
($0.13) |
($0.11) |
($0.19) |
($0.12) |
($0.13) |
($0.10) |
($0.10) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.28M |
23.93M |
22.10M |
21.74M |
21.26M |
21.48M |
20.40M |
19.84M |
19.43M |
19.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.92M |
24.34M |
23.71M |
23.21M |
22.80M |
22.10M |
21.72M |
21.50M |
20.76M |
19.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.00 |
-2.05 |
-1.99 |
-1.64 |
-2.83 |
-1.88 |
-1.88 |
-1.37 |
-1.31 |
-2.46 |
| Normalized NOPAT Margin |
|
-9.78% |
-21.00% |
-20.14% |
-16.23% |
-29.86% |
-19.01% |
-16.92% |
-11.37% |
-10.37% |
-18.50% |
| Pre Tax Income Margin |
|
-13.98% |
-30.01% |
-28.77% |
-23.19% |
-42.65% |
-27.16% |
-24.17% |
-16.25% |
-14.82% |
-26.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.14 |
-0.26 |
-0.25 |
-0.20 |
-0.32 |
-0.22 |
-0.22 |
-0.17 |
-0.16 |
-0.29 |
| NOPAT to Interest Expense |
|
-0.10 |
-0.18 |
-0.17 |
-0.14 |
-0.23 |
-0.15 |
-0.16 |
-0.12 |
-0.11 |
-0.20 |
| EBIT Less CapEx to Interest Expense |
|
-0.26 |
-0.37 |
-0.25 |
-0.20 |
-0.33 |
-0.23 |
-0.23 |
-0.18 |
-0.16 |
-0.29 |
| NOPAT Less CapEx to Interest Expense |
|
-0.22 |
-0.30 |
-0.17 |
-0.14 |
-0.23 |
-0.16 |
-0.16 |
-0.13 |
-0.12 |
-0.20 |
| 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 |
|
-981.33% |
-486.81% |
-355.80% |
-180.63% |
-163.64% |
-163.07% |
-159.01% |
-168.59% |
-231.80% |
-162.29% |
Key Financial Trends
Blue Foundry Bancorp’s recent statements show improving revenue generation but continued pressure on profitability. The company has reported a net loss in every comparable quarter provided, while its balance sheet has expanded modestly and deposits have continued to grow. The main investor concern is that rising net interest income has not yet offset a high operating expense base.
- Net interest income has improved steadily. Net interest income increased from $9.2 million in Q4 2023 to $9.5 million in Q4 2024 and $12.8 million in Q4 2025. The 2025 quarterly trend was also positive, rising from $10.7 million in Q1 to $12.8 million in Q4.
- Interest income is growing faster than interest expense. Total interest income rose from $20.3 million in Q4 2023 to $25.0 million in Q4 2025, while total interest expense increased only modestly from $11.1 million to $12.2 million over the same period. This supported the expansion in the company’s net interest spread.
- Deposits have continued to expand. Non-interest-bearing deposits increased from $1.25 billion in Q3 2023 to $1.49 billion in Q3 2025. Quarterly cash flow data also showed net deposit inflows in each quarter of 2025, including $16.5 million in Q4.
- Long-term debt has declined from 2023 levels. Long-term debt fell from $402.5 million in Q3 2023 to $301.0 million in Q3 2025. Lower debt balances could reduce funding risk over time, although the company remains dependent on financing activity to support liquidity.
- Liquidity improved in the latest quarter. Cash and due from banks increased from $41.9 million in Q2 2025 to $44.1 million in Q3 2025, and Q4 2025 cash flow showed a $9.1 million increase in cash and equivalents.
- The balance sheet has grown gradually. Total assets increased from $2.06 billion in Q3 2023 to $2.16 billion in Q3 2025. Much of the asset base is classified in “other assets” and trading account securities, while reported net loans and leases are shown as zero in the supplied balance sheets. That classification makes traditional bank asset-quality and loan-growth analysis difficult using this dataset alone.
- Investment securities activity remains substantial. Blue Foundry purchased and sold or matured tens of millions of dollars of investment securities in each quarter. This activity provides balance-sheet flexibility, but it also means cash movements may reflect portfolio repositioning rather than recurring operating performance.
- Blue Foundry remains unprofitable. Net losses were $2.9 million in Q4 2023, $2.7 million in Q4 2024 and $3.5 million in Q4 2025. The Q4 2025 loss equated to a diluted loss of $0.18 per share, compared with a $0.12 loss per share in Q4 2024.
- Operating expenses are absorbing the improvement in revenue. Total non-interest expense rose from $12.5 million in Q4 2023 to $15.9 million in Q4 2025. In Q4 2025, non-interest expense exceeded total revenue of $13.3 million even before considering the $870,000 provision for credit losses.
- Operating cash flow has been inconsistent and was negative in the latest quarter. Net cash from operating activities was negative in Q1 and Q3 2025 and fell to negative $6.0 million in Q4. Cash generation has frequently depended on deposit inflows, debt transactions and investment-security sales rather than earnings from core operations.
Overall, the statements point to a mixed outlook for BLFY. Improving net interest income, deposit growth and lower long-term debt are constructive developments. However, persistent quarterly losses, rising non-interest expenses and weak operating cash flow indicate that the company has not yet converted revenue growth into sustainable profitability. Investors should closely monitor whether expense growth moderates and whether operating cash flow turns consistently positive.
10/16/26 12:29 PM ETAI Generated. May Contain Errors.