Free Trial
Tada emoji MarketBeat All Access — Now Just $5.00 for 5 Weeks

Bank of Marin Bancorp (BMRC) Financials

Bank of Marin Bancorp logo
$22.69 -0.55 (-2.37%)
Closing price 08/15/2025 04:00 PM Eastern
Extended Trading
$22.68 -0.02 (-0.07%)
As of 08/15/2025 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Compare
Annual Income Statements for Bank of Marin Bancorp

Annual Income Statements for Bank of Marin Bancorp

This table shows Bank of Marin Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 47 20 -8.41
Consolidated Net Income / (Loss)		 47 20 -8.41
Net Income / (Loss) Continuing Operations		 47 20 -8.41
Total Pre-Tax Income 		64 26 -14
Total Revenue		 138 108 73
Net Interest Income / (Expense)		 127 103 95
Total Interest Income		 130 139 141
Loans and Leases Interest Income		 94 99 101
Investment Securities Interest Income		 35 39 33
Federal Funds Sold and Securities Borrowed Interest Income		 1.41 2.33 6.71
Total Interest Expense		 2.55 37 47
Deposits Interest Expense		 2.46 25 46
Long-Term Debt Interest Expense		 0.09 12 0.24
Total Non-Interest Income		 11 4.99 -21
Other Service Charges		 8.68 7.82 7.99
Net Realized & Unrealized Capital Gains on Investments		 -0.06 -5.89 -33
Other Non-Interest Income		 2.29 3.07 3.19
Provision for Credit Losses		 -0.38 2.23 5.32
Total Non-Interest Expense		 75 79 82
Salaries and Employee Benefits		 42 43 45
Net Occupancy & Equipment Expense		 10 9.88 9.93
Property & Liability Insurance Claims		 1.18 1.88 1.86
Other Operating Expenses		 19 21 23
Depreciation Expense		 1.84 2.10 1.47
Amortization Expense		 1.49 1.35 0.98
Income Tax Expense		 17 6.14 -5.43
Basic Earnings per Share		 $2.93 $1.24 ($0.52)
Weighted Average Basic Shares Outstanding		 15.92M 16.01M 16.04M
Diluted Earnings per Share		 $2.92 $1.24 ($0.52)
Weighted Average Diluted Shares Outstanding		 15.97M 16.03M 16.04M
Weighted Average Basic & Diluted Shares Outstanding		 16.06M 16.19M 16.12M
Cash Dividends to Common per Share		 $0.98 $1.00 $1.00

Quarterly Income Statements for Bank of Marin Bancorp

This table shows Bank of Marin Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 12 13 9.44 4.55 5.30 0.61 2.92 -22 4.57 6.00
Consolidated Net Income / (Loss)		 12 13 9.44 4.55 5.30 0.61 2.92 -22 4.57 6.00
Net Income / (Loss) Continuing Operations		 12 13 9.44 4.55 5.30 0.61 2.92 -22 4.57 6.00
Total Pre-Tax Income 		17 18 13 5.87 6.90 0.39 3.93 -34 6.97 9.65
Total Revenue		 36 36 33 27 27 21 25 -7.29 27 28
Net Interest Income / (Expense)		 33 33 30 24 24 24 23 22 24 25
Total Interest Income		 34 34 34 35 35 35 34 34 36 36
Loans and Leases Interest Income		 23 24 24 25 25 25 25 25 25 26
Investment Securities Interest Income		 9.67 10 10 9.99 9.35 9.29 8.81 8.30 7.59 8.38
Federal Funds Sold and Securities Borrowed Interest Income		 0.55 0.58 0.06 0.05 1.06 1.17 0.32 0.92 3.24 2.23
Total Interest Expense		 0.55 0.83 4.45 10 11 11 11 12 12 11
Deposits Interest Expense		 0.55 0.74 1.73 5.62 8.04 9.78 11 12 12 11
Long-Term Debt Interest Expense		 0.00 0.09 2.72 4.87 2.59 1.38 0.09 0.15 0.00 0.00
Total Non-Interest Income		 2.72 2.59 2.94 2.74 2.60 -3.28 2.75 -30 2.89 2.75
Other Service Charges		 2.31 1.99 1.93 2.09 1.89 1.91 1.94 2.00 2.10 1.95
Other Non-Interest Income		 0.47 0.59 1.01 0.65 0.70 0.71 0.81 0.79 0.79 0.80
Total Non-Interest Expense		 19 18 20 21 20 19 21 22 20 18
Salaries and Employee Benefits		 11 9.60 11 11 11 10 12 12 11 9.41
Net Occupancy & Equipment Expense		 2.51 2.76 2.78 2.34 2.38 2.37 2.37 2.50 2.50 2.56
Property & Liability Insurance Claims		 0.30 0.29 0.29 0.67 0.47 0.45 0.44 0.43 0.58 0.42
Other Operating Expenses		 4.52 4.71 4.55 5.51 5.40 5.38 5.64 5.98 5.91 5.37
Depreciation Expense		 0.41 0.58 0.88 0.40 0.42 0.39 0.39 0.38 0.36 0.34
Amortization Expense		 0.37 0.37 0.35 0.34 0.34 0.33 0.25 0.25 0.24 0.24
Income Tax Expense		 4.48 4.77 3.44 1.32 1.60 -0.22 1.01 -12 2.40 3.64
Basic Earnings per Share		 $0.76 $0.81 $0.59 $0.28 $0.33 $0.04 $0.18 ($1.36) $0.28 $0.38
Weighted Average Basic Shares Outstanding		 15.94M 15.92M 15.97M 16.01M 16.03M 16.01M 16.08M 16.11M 16.04M 16.04M
Diluted Earnings per Share		 $0.76 $0.81 $0.59 $0.28 $0.33 $0.04 $0.18 ($1.36) $0.28 $0.38
Weighted Average Diluted Shares Outstanding		 15.97M 15.97M 16.00M 16.02M 16.04M 16.03M 16.09M 16.11M 16.07M 16.04M
Weighted Average Basic & Diluted Shares Outstanding		 16.03M 16.06M 16.12M 16.12M 16.14M 16.19M 16.29M 16.28M 16.08M 16.12M
Cash Dividends to Common per Share		 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25

Annual Cash Flow Statements for Bank of Marin Bancorp

This table details how cash moves in and out of Bank of Marin Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 -302 -15 107
Net Cash From Operating Activities		 55 36 28
Net Cash From Continuing Operating Activities		 55 36 28
Net Income / (Loss) Continuing Operations		 47 20 -8.41
Consolidated Net Income / (Loss)		 47 20 -8.41
Provision For Loan Losses		 -0.38 2.23 5.32
Depreciation Expense		 1.84 2.10 1.47
Amortization Expense		 7.83 6.84 3.40
Non-Cash Adjustments to Reconcile Net Income		 1.88 6.37 33
Changes in Operating Assets and Liabilities, net		 -2.48 -1.77 -6.52
Net Cash From Investing Activities		 -218 335 195
Net Cash From Continuing Investing Activities		 -218 335 195
Purchase of Property, Leasehold Improvements and Equipment		 -2.27 -1.75 -0.52
Purchase of Investment Securities		 -568 -0.04 -201
Sale of Property, Leasehold Improvements and Equipment		 0.00 0.00 0.02
Sale and/or Maturity of Investments		 188 320 370
Other Investing Activities, net		 164 17 26
Net Cash From Financing Activities		 -139 -385 -117
Net Cash From Continuing Financing Activities		 -139 -385 -117
Net Change in Deposits		 -235 -283 -70
Issuance of Debt		 112 -86 -26
Issuance of Common Equity		 0.08 0.05 0.04
Repayment of Debt		 -0.13 -0.15 -0.15
Repurchase of Common Equity		 -1.25 0.00 -4.25
Payment of Dividends		 -16 -16 -16
Other Financing Activities, Net		 0.78 0.16 -0.06
Cash Interest Paid		 2.56 34 46
Cash Income Taxes Paid		 14 8.43 2.25

Quarterly Cash Flow Statements for Bank of Marin Bancorp

This table details how cash moves in and out of Bank of Marin Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Change in Cash & Equivalents		 70 -140 -7.43 1.66 83 -93 5.86 195 -2.24 -92
Net Cash From Operating Activities		 19 16 13 8.05 13 0.79 4.33 3.45 9.88 11
Net Cash From Continuing Operating Activities		 19 16 13 8.05 13 0.79 4.33 3.45 9.88 11
Net Income / (Loss) Continuing Operations		 12 13 9.44 4.55 5.29 0.61 2.92 -22 4.57 6.00
Consolidated Net Income / (Loss)		 12 13 9.44 4.55 5.29 0.61 2.92 -22 4.57 6.00
Depreciation Expense		 0.41 0.58 0.88 0.40 0.42 0.39 0.39 0.38 0.36 0.34
Amortization Expense		 2.25 1.91 1.99 1.89 1.87 1.09 1.56 1.56 0.78 -0.50
Non-Cash Adjustments to Reconcile Net Income		 1.01 0.18 -0.14 0.05 0.17 6.29 0.38 32 0.42 -0.15
Changes in Operating Assets and Liabilities, net		 3.08 0.78 1.10 0.83 5.19 -8.90 -1.27 -14 3.98 5.02
Net Cash From Investing Activities		 -18 65 12 36 128 158 38 266 -99 -9.28
Net Cash From Continuing Investing Activities		 -18 65 12 36 128 158 38 266 -99 -9.28
Purchase of Property, Leasehold Improvements and Equipment		 -0.41 -1.50 -1.44 -0.39 0.09 -0.01 -0.16 -0.09 -0.11 -0.16
Purchase of Investment Securities		 -85 -31 -0.04 -0.00 - -0.00 -1.21 -19 -150 -30
Sale and/or Maturity of Investments		 64 31 33 27 112 148 20 313 23 15
Other Investing Activities, net		 4.06 66 -19 9.80 16 10 19 -28 28 6.64
Net Cash From Financing Activities		 68 -221 -33 -43 -58 -252 -36 -74 87 -93
Net Cash From Continuing Financing Activities		 68 -221 -33 -43 -58 -252 -36 -74 87 -93
Net Change in Deposits		 72 -329 -323 75 118 -154 -5.97 -70 95 -89
Issuance of Common Equity		 0.03 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01 0.01
Repayment of Debt		 -0.03 -0.04 -0.04 -0.04 -0.04 -0.04 -0.04 -0.04 -0.04 -0.04
Repurchase of Common Equity		 - - - - - - - - - -0.02
Payment of Dividends		 -4.00 -4.01 -4.01 -4.03 -4.03 -4.04 -4.04 -4.07 -4.06 -4.02
Cash Interest Paid		 0.54 0.84 4.29 9.86 8.89 11 11 12 12 11
Cash Income Taxes Paid		 2.63 2.66 0.00 - - 8.43 0.00 2.10 - 0.15

Annual Balance Sheets for Bank of Marin Bancorp

This table presents Bank of Marin 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 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets		 4,147 3,804 3,701
Restricted Cash		 45 30 137
Trading Account Securities		 1,774 1,477 1,267
Loans and Leases, Net of Allowance		 2,070 2,049 2,053
Loans and Leases		 2,093 2,074 2,083
Allowance for Loan and Lease Losses		 23 25 31
Premises and Equipment, Net		 8.13 7.79 6.83
Goodwill		 73 73 73
Intangible Assets		 5.12 3.77 2.79
Other Assets		 172 163 162
Total Liabilities & Shareholders' Equity		 4,147 3,804 3,701
Total Liabilities		 3,735 3,365 3,266
Non-Interest Bearing Deposits		 1,839 1,442 1,400
Interest Bearing Deposits		 1,734 1,848 1,820
Long-Term Debt		 112 26 0.15
Other Long-Term Liabilities		 50 48 46
Commitments & Contingencies		 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 412 439 435
Total Preferred & Common Equity		 412 439 435
Preferred Stock		 0.00 0.00 0.00
Total Common Equity		 412 439 435
Common Stock		 215 217 216
Retained Earnings		 271 275 250
Accumulated Other Comprehensive Income / (Loss)		 -74 -53 -30

Quarterly Balance Sheets for Bank of Marin Bancorp

This table presents Bank of Marin 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 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024
Total Assets		 4,349 4,135 4,092 4,036 3,767 3,695 3,793
Restricted Cash		 - - 40 123 36 231 229
Trading Account Securities		 960 1,756 1,718 1,594 1,451 1,158 1,257
Loans and Leases, Net of Allowance		 -23 2,089 2,079 2,063 2,029 2,052 2,059
Loans and Leases		 - 2,112 2,103 2,087 2,055 2,082 2,090
Allowance for Loan and Lease Losses		 23 23 24 24 26 31 31
Premises and Equipment, Net		 7.10 8.69 8.68 8.17 7.55 7.26 7.01
Goodwill		 73 73 73 73 73 73 73
Intangible Assets		 5.48 4.77 4.43 4.10 3.52 3.27 3.03
Other Assets		 3,141 2,255 170 171 166 171 164
Total Liabilities & Shareholders' Equity		 4,349 4,135 4,092 4,036 3,767 3,695 3,793
Total Liabilities		 3,952 3,705 3,668 3,617 3,330 3,260 3,356
Non-Interest Bearing Deposits		 2,052 1,637 1,589 1,642 1,444 1,418 1,473
Interest Bearing Deposits		 1,851 1,614 1,736 1,801 1,840 1,796 1,836
Long-Term Debt		 0.37 406 293 120 0.26 0.23 0.19
Other Long-Term Liabilities		 49 49 50 53 46 46 46
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 397 430 424 419 437 435 437
Total Preferred & Common Equity		 397 430 424 419 437 435 437
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 397 430 424 419 437 435 437
Common Stock		 215 216 217 217 218 219 215
Retained Earnings		 262 276 277 278 273 247 248
Accumulated Other Comprehensive Income / (Loss)		 -80 -62 -69 -77 -55 -31 -26

Annual Metrics And Ratios for Bank of Marin Bancorp

This table displays calculated financial ratios and metrics derived from Bank of Marin Bancorp's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics		 - - -
Revenue Growth		 20.26% -22.14% -31.97%
EBITDA Growth		 42.98% -52.21% -125.66%
EBIT Growth		 41.49% -59.00% -153.14%
NOPAT Growth		 40.20% -57.29% -148.68%
Net Income Growth		 40.20% -57.29% -142.27%
EPS Growth		 26.96% -57.53% -141.94%
Operating Cash Flow Growth		 22.15% -35.49% -20.45%
Free Cash Flow Firm Growth		 51.91% 391.13% -74.56%
Invested Capital Growth		 16.36% -11.28% -6.40%
Revenue Q/Q Growth		 1.92% -12.20% 10.56%
EBITDA Q/Q Growth		 8.18% -34.31% 45.89%
EBIT Q/Q Growth		 6.88% -39.86% 40.08%
NOPAT Q/Q Growth		 7.29% -38.15% 40.08%
Net Income Q/Q Growth		 7.29% -38.15% 39.07%
EPS Q/Q Growth		 8.55% -38.31% 39.53%
Operating Cash Flow Q/Q Growth		 6.55% -30.35% 53.84%
Free Cash Flow Firm Q/Q Growth		 -125.76% 171.99% -76.51%
Invested Capital Q/Q Growth		 32.14% -13.65% -0.36%
Profitability Metrics		 - - -
EBITDA Margin		 52.88% 32.46% -12.24%
EBIT Margin		 45.89% 24.16% -18.87%
Profit (Net Income) Margin		 33.66% 18.46% -11.47%
Tax Burden Percent		 73.35% 76.41% 60.78%
Interest Burden Percent		 100.00% 100.00% 100.00%
Effective Tax Rate		 26.65% 23.59% 0.00%
Return on Invested Capital (ROIC)		 9.55% 4.02% -2.15%
ROIC Less NNEP Spread (ROIC-NNEP)		 9.55% 4.02% 7.49%
Return on Net Nonoperating Assets (RNNOA)		 1.25% 0.66% 0.23%
Return on Equity (ROE)		 10.80% 4.67% -1.92%
Cash Return on Invested Capital (CROIC)		 -5.57% 15.97% 4.47%
Operating Return on Assets (OROA)		 1.50% 0.65% -0.37%
Return on Assets (ROA)		 1.10% 0.50% -0.22%
Return on Common Equity (ROCE)		 10.80% 4.67% -1.92%
Return on Equity Simple (ROE_SIMPLE)		 11.30% 4.53% -1.93%
Net Operating Profit after Tax (NOPAT)		 47 20 -9.68
NOPAT Margin		 33.66% 18.46% -13.21%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% -9.64%
SG&A Expenses to Revenue		 37.62% 49.49% 74.50%
Operating Expenses to Revenue		 54.39% 73.76% 111.62%
Earnings before Interest and Taxes (EBIT)		 64 26 -14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 73 35 -8.97
Valuation Ratios		 - - -
Price to Book Value (P/BV)		 1.14 0.76 0.87
Price to Tangible Book Value (P/TBV)		 1.41 0.92 1.05
Price to Revenue (P/Rev)		 3.39 3.10 5.17
Price to Earnings (P/E)		 10.08 16.77 0.00
Dividend Yield		 3.34% 4.84% 4.25%
Earnings Yield		 9.92% 5.96% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 1.02 0.71 0.55
Enterprise Value to Revenue (EV/Rev)		 3.88 3.06 3.29
Enterprise Value to EBITDA (EV/EBITDA)		 7.33 9.42 0.00
Enterprise Value to EBIT (EV/EBIT)		 8.45 12.65 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 11.52 16.56 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 9.71 9.24 8.51
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 4.17 12.00
Leverage & Solvency		 - - -
Debt to Equity		 0.27 0.06 0.00
Long-Term Debt to Equity		 0.27 0.06 0.00
Financial Leverage		 0.13 0.16 0.03
Leverage Ratio		 9.81 9.34 8.58
Compound Leverage Factor		 9.81 9.34 8.58
Debt to Total Capital		 21.44% 5.65% 0.04%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 21.44% 5.65% 0.04%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00%
Common Equity to Total Capital		 78.56% 94.35% 99.96%
Debt to EBITDA		 1.54 0.75 -0.02
Net Debt to EBITDA		 0.92 -0.12 15.28
Long-Term Debt to EBITDA		 1.54 0.75 -0.02
Debt to NOPAT		 2.41 1.32 -0.02
Net Debt to NOPAT		 1.44 -0.21 14.16
Long-Term Debt to NOPAT		 2.41 1.32 -0.02
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00%
Liquidity Ratios		 - - -
Cash Flow Metrics		 - - -
Free Cash Flow to Firm (FCFF)		 -27 79 20
Operating Cash Flow to CapEx		 2,439.41% 2,038.82% 5,684.37%
Free Cash Flow to Firm to Interest Expense		 -10.65 2.15 0.43
Operating Cash Flow to Interest Expense		 21.69 0.97 0.61
Operating Cash Flow Less CapEx to Interest Expense		 20.80 0.92 0.60
Efficiency Ratios		 - - -
Asset Turnover		 0.03 0.03 0.02
Fixed Asset Turnover		 17.64 13.53 10.02
Capital & Investment Metrics		 - - -
Invested Capital		 525 465 436
Invested Capital Turnover		 0.28 0.22 0.16
Increase / (Decrease) in Invested Capital		 74 -59 -30
Enterprise Value (EV)		 537 329 241
Market Capitalization		 470 334 379
Book Value per Share		 $25.71 $27.20 $27.07
Tangible Book Value per Share		 $20.85 $22.46 $22.38
Total Capital		 525 465 436
Total Debt		 112 26 0.15
Total Long-Term Debt		 112 26 0.15
Net Debt		 67 -4.16 -137
Capital Expenditures (CapEx)		 2.27 1.75 0.50
Net Nonoperating Expense (NNE)		 0.00 0.00 -1.28
Net Nonoperating Obligations (NNO)		 112 26 0.15
Total Depreciation and Amortization (D&A)		 9.67 8.94 4.86
Earnings Adjustments		 - - -
Adjusted Basic Earnings per Share		 $2.93 $1.24 ($0.52)
Adjusted Weighted Average Basic Shares Outstanding		 15.92M 16.01M 16.04M
Adjusted Diluted Earnings per Share		 $2.92 $1.24 ($0.52)
Adjusted Weighted Average Diluted Shares Outstanding		 15.97M 16.03M 16.04M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 16.06M 16.19M 16.12M
Normalized Net Operating Profit after Tax (NOPAT)		 47 20 -9.68
Normalized NOPAT Margin		 33.66% 18.46% -13.21%
Pre Tax Income Margin		 45.89% 24.16% -18.87%
Debt Service Ratios		 - - -
EBIT to Interest Expense		 24.92 0.71 -0.30
NOPAT to Interest Expense		 18.28 0.54 -0.21
EBIT Less CapEx to Interest Expense		 24.03 0.66 -0.31
NOPAT Less CapEx to Interest Expense		 17.39 0.49 -0.22
Payout Ratios		 - - -
Dividend Payout Ratio		 33.64% 80.96% -192.62%
Augmented Payout Ratio		 36.33% 80.96% -243.19%

Quarterly Metrics And Ratios for Bank of Marin Bancorp

This table displays calculated financial ratios and metrics derived from Bank of Marin Bancorp's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 14.15% 7.81% 0.21% -20.80% -24.29% -41.65% -22.50% -127.12% 0.33% 33.38%
EBITDA Growth		 193.29% 37.92% -1.88% -53.84% -52.41% -90.70% -62.66% -497.38% -11.75% 406.35%
EBIT Growth		 143.71% 30.16% -9.27% -60.90% -58.59% -97.78% -69.49% -685.52% 1.13% 2,366.75%
NOPAT Growth		 130.48% 32.60% -9.79% -58.87% -56.51% -95.27% -69.05% -628.84% -13.69% 885.39%
Net Income Growth		 130.48% 32.60% -9.79% -58.87% -56.51% -95.27% -69.05% -581.26% -13.69% 885.39%
EPS Growth		 117.14% 39.66% -10.61% -59.42% -56.58% -95.06% -69.49% -585.71% -15.15% 850.00%
Operating Cash Flow Growth		 54.04% 26.29% 17.12% -0.92% -30.86% -95.18% -67.82% -57.18% -26.16% 1,261.37%
Free Cash Flow Firm Growth		 179.55% 23.91% -576.13% -506.78% -284.25% 198.22% 199.07% 185.18% 177.81% -40.11%
Invested Capital Growth		 -13.51% 16.36% 98.67% 74.79% 35.77% -11.28% -47.73% -39.27% -18.89% -6.40%
Revenue Q/Q Growth		 5.38% 0.58% -8.69% -18.17% 0.74% -22.49% 21.30% -128.64% 472.63% 3.04%
EBITDA Q/Q Growth		 9.18% 4.27% -21.80% -48.14% 12.54% -79.62% 213.88% -651.90% 124.99% 16.96%
EBIT Q/Q Growth		 10.86% 5.99% -27.02% -54.40% 17.42% -94.33% 904.86% -975.08% 120.28% 38.32%
NOPAT Q/Q Growth		 10.01% 5.81% -26.71% -51.79% 16.35% -88.50% 379.80% -923.66% 118.99% 31.31%
Net Income Q/Q Growth		 10.01% 5.81% -26.71% -51.79% 16.35% -88.50% 379.80% -849.56% 120.87% 31.31%
EPS Q/Q Growth		 10.14% 6.58% -27.16% -52.54% 17.86% -87.88% 350.00% -855.56% 120.59% 35.71%
Operating Cash Flow Q/Q Growth		 137.95% -15.60% -17.65% -40.09% 66.05% -94.12% 449.68% -20.27% 186.34% 8.49%
Free Cash Flow Firm Q/Q Growth		 249.05% -182.03% -566.64% 25.56% 54.74% 143.73% 572.40% -36.00% -58.65% -66.34%
Invested Capital Q/Q Growth		 -3.16% 32.14% 59.38% -14.29% -24.78% -13.65% -6.11% -0.40% 0.45% -0.36%
Profitability Metrics		 - - - - - - - - - -
EBITDA Margin		 54.01% 56.00% 47.95% 30.39% 33.95% 8.93% 23.10% 0.00% 29.86% 33.89%
EBIT Margin		 46.57% 49.08% 39.22% 21.85% 25.47% 1.86% 15.44% 0.00% 25.68% 34.47%
Profit (Net Income) Margin		 34.05% 35.82% 28.75% 16.94% 19.56% 2.90% 11.48% 0.00% 16.83% 21.45%
Tax Burden Percent		 73.12% 72.99% 73.30% 77.50% 76.79% 155.75% 74.37% 63.70% 65.54% 62.22%
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		 26.88% 27.01% 26.70% 22.50% 23.21% -55.75% 25.63% 0.00% 34.46% 37.78%
Return on Invested Capital (ROIC)		 10.80% 10.17% 6.34% 3.95% 5.13% 0.63% 1.81% 0.00% 2.29% 3.49%
ROIC Less NNEP Spread (ROIC-NNEP)		 10.80% 10.17% 6.34% 3.95% 5.13% 0.63% 1.81% 0.00% 2.29% 3.49%
Return on Net Nonoperating Assets (RNNOA)		 0.01% 1.33% 3.03% 1.39% 0.76% 0.10% 0.85% 0.00% 0.32% 0.11%
Return on Equity (ROE)		 10.82% 11.50% 9.36% 5.34% 5.89% 0.73% 2.66% 0.00% 2.61% 3.60%
Cash Return on Invested Capital (CROIC)		 24.64% -5.57% -58.82% -47.50% -23.47% 15.97% 64.80% 46.04% 17.55% 4.47%
Operating Return on Assets (OROA)		 1.47% 1.61% 1.28% 0.68% 0.75% 0.05% 0.39% 0.00% 0.43% 0.67%
Return on Assets (ROA)		 1.07% 1.17% 0.94% 0.53% 0.57% 0.08% 0.29% 0.00% 0.29% 0.42%
Return on Common Equity (ROCE)		 10.82% 11.50% 9.36% 5.34% 5.89% 0.73% 2.66% 0.00% 2.61% 3.60%
Return on Equity Simple (ROE_SIMPLE)		 10.95% 0.00% 10.59% 9.21% 7.68% 0.00% 3.06% -3.01% -3.16% 0.00%
Net Operating Profit after Tax (NOPAT)		 12 13 9.44 4.55 5.30 0.61 2.92 -24 4.57 6.00
NOPAT Margin		 34.05% 35.82% 28.75% 16.94% 19.56% 2.90% 11.48% 0.00% 16.83% 21.45%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.48% 0.00% 0.00%
SG&A Expenses to Revenue		 36.56% 34.38% 41.77% 51.19% 48.49% 60.68% 56.80% 0.00% 49.06% 42.78%
Operating Expenses to Revenue		 52.25% 50.92% 60.24% 76.91% 72.96% 91.94% 83.19% 0.00% 75.18% 65.53%
Earnings before Interest and Taxes (EBIT)		 17 18 13 5.87 6.90 0.39 3.93 -34 6.97 9.65
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 19 20 16 8.17 9.19 1.87 5.88 -32 8.11 9.48
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 1.07 1.14 0.73 0.61 0.65 0.76 0.59 0.59 0.73 0.87
Price to Tangible Book Value (P/TBV)		 1.33 1.41 0.90 0.75 0.80 0.92 0.72 0.71 0.89 1.05
Price to Revenue (P/Rev)		 3.13 3.39 2.28 1.98 2.22 3.10 2.58 3.85 4.84 5.17
Price to Earnings (P/E)		 9.77 10.08 6.93 6.67 8.48 16.77 19.33 0.00 0.00 0.00
Dividend Yield		 3.66% 3.34% 5.03% 6.19% 5.91% 4.84% 6.26% 6.39% 5.07% 4.25%
Earnings Yield		 10.23% 9.92% 14.43% 15.00% 11.80% 5.96% 5.17% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.60 1.02 0.82 0.72 0.50 0.71 0.51 0.05 0.21 0.55
Enterprise Value to Revenue (EV/Rev)		 1.76 3.88 4.94 3.91 2.20 3.06 2.22 0.36 1.38 3.29
Enterprise Value to EBITDA (EV/EBITDA)		 3.54 7.33 9.38 8.10 5.07 9.42 8.86 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 4.03 8.45 10.99 9.68 6.23 12.65 13.02 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 5.51 11.52 15.01 13.14 8.39 16.56 16.63 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 4.61 9.71 11.94 8.98 5.27 9.24 8.38 1.09 4.98 8.51
Enterprise Value to Free Cash Flow (EV/FCFF)		 2.27 0.00 0.00 0.00 0.00 4.17 0.54 0.09 1.07 12.00
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 0.00 0.27 0.94 0.69 0.29 0.06 0.00 0.00 0.00 0.00
Long-Term Debt to Equity		 0.00 0.27 0.94 0.69 0.29 0.06 0.00 0.00 0.00 0.00
Financial Leverage		 0.00 0.13 0.48 0.35 0.15 0.16 0.47 0.34 0.14 0.03
Leverage Ratio		 10.07 9.81 9.95 10.10 10.28 9.34 9.12 9.07 9.15 8.58
Compound Leverage Factor		 10.07 9.81 9.95 10.10 10.28 9.34 9.12 9.07 9.15 8.58
Debt to Total Capital		 0.09% 21.44% 48.54% 40.83% 22.33% 5.65% 0.06% 0.05% 0.04% 0.04%
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		 0.09% 21.44% 48.54% 40.83% 22.33% 5.65% 0.06% 0.05% 0.04% 0.04%
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		 99.91% 78.56% 51.46% 59.17% 77.67% 94.35% 99.94% 99.95% 99.96% 99.96%
Debt to EBITDA		 0.01 1.54 5.57 4.62 2.26 0.75 0.01 -0.01 -0.01 -0.02
Net Debt to EBITDA		 -2.74 0.92 5.05 3.99 -0.05 -0.12 -1.44 14.91 13.81 15.28
Long-Term Debt to EBITDA		 0.01 1.54 5.57 4.62 2.26 0.75 0.01 -0.01 -0.01 -0.02
Debt to NOPAT		 0.01 2.41 8.91 7.49 3.74 1.32 0.02 -0.01 -0.01 -0.02
Net Debt to NOPAT		 -4.27 1.44 8.07 6.48 -0.09 -0.21 -2.69 14.26 14.17 14.16
Long-Term Debt to NOPAT		 0.01 2.41 8.91 7.49 3.74 1.32 0.02 -0.01 -0.01 -0.02
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)		 74 -61 -406 -302 -137 60 402 257 106 36
Operating Cash Flow to CapEx		 4,740.93% 1,085.51% 934.91% 2,091.95% 0.00% 6,558.33% 2,686.96% 3,875.28% 9,316.98% 6,532.93%
Free Cash Flow to Firm to Interest Expense		 134.90 -73.24 -91.22 -28.79 -12.85 5.36 35.10 21.68 8.83 3.18
Operating Cash Flow to Interest Expense		 35.17 19.65 3.02 0.77 1.26 0.07 0.38 0.29 0.82 0.95
Operating Cash Flow Less CapEx to Interest Expense		 34.43 17.84 2.70 0.73 1.27 0.07 0.36 0.28 0.81 0.94
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02
Fixed Asset Turnover		 18.22 17.64 17.39 16.69 16.07 13.53 12.36 8.30 8.73 10.02
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 397 525 836 717 539 465 437 435 437 436
Invested Capital Turnover		 0.32 0.28 0.22 0.23 0.26 0.22 0.16 0.12 0.14 0.16
Increase / (Decrease) in Invested Capital		 -62 74 415 307 142 -59 -399 -281 -102 -30
Enterprise Value (EV)		 239 537 684 513 270 329 222 24 92 241
Market Capitalization		 424 470 316 260 273 334 259 255 321 379
Book Value per Share		 $24.76 $25.71 $26.79 $26.31 $25.97 $27.20 $26.97 $26.71 $26.85 $27.07
Tangible Book Value per Share		 $19.88 $20.85 $21.96 $21.52 $21.20 $22.46 $22.26 $22.04 $22.19 $22.38
Total Capital		 397 525 836 717 539 465 437 435 437 436
Total Debt		 0.37 112 406 293 120 26 0.26 0.23 0.19 0.15
Total Long-Term Debt		 0.37 112 406 293 120 26 0.26 0.23 0.19 0.15
Net Debt		 -185 67 368 253 -2.80 -4.16 -36 -231 -229 -137
Capital Expenditures (CapEx)		 0.41 1.50 1.44 0.39 -0.09 0.01 0.16 0.09 0.11 0.16
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.17 0.00 0.00
Net Nonoperating Obligations (NNO)		 0.37 112 406 293 120 26 0.26 0.23 0.19 0.15
Total Depreciation and Amortization (D&A)		 2.66 2.49 2.87 2.29 2.29 1.48 1.95 1.94 1.14 -0.16
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.81 $0.00 $0.28 $0.00 $0.04 $0.18 ($1.36) $0.28 $0.38
Adjusted Weighted Average Basic Shares Outstanding		 0.00 15.92M 0.00 16.01M 0.00 16.01M 16.08M 16.11M 16.04M 16.04M
Adjusted Diluted Earnings per Share		 $0.00 $0.81 $0.00 $0.28 $0.00 $0.04 $0.18 ($1.36) $0.28 $0.38
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 15.97M 0.00 16.02M 0.00 16.03M 16.09M 16.11M 16.07M 16.04M
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		 0.00 16.06M 0.00 16.12M 0.00 16.19M 16.29M 16.28M 16.08M 16.12M
Normalized Net Operating Profit after Tax (NOPAT)		 12 13 9.44 4.55 5.30 0.27 2.92 -24 4.57 6.00
Normalized NOPAT Margin		 34.05% 35.82% 28.75% 16.94% 19.56% 1.30% 11.48% 0.00% 16.83% 21.45%
Pre Tax Income Margin		 46.57% 49.08% 39.22% 21.85% 25.47% 1.86% 15.44% 0.00% 25.68% 34.47%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 30.27 21.24 2.90 0.56 0.65 0.04 0.34 -2.90 0.58 0.86
NOPAT to Interest Expense		 22.13 15.50 2.12 0.43 0.50 0.05 0.26 -2.03 0.38 0.53
EBIT Less CapEx to Interest Expense		 29.53 19.43 2.57 0.52 0.66 0.03 0.33 -2.91 0.57 0.84
NOPAT Less CapEx to Interest Expense		 21.39 13.69 1.80 0.40 0.51 0.05 0.24 -2.04 0.37 0.52
Payout Ratios		 - - - - - - - - - -
Dividend Payout Ratio		 35.72% 33.64% 34.82% 41.11% 49.98% 80.96% 120.63% -123.73% -117.48% -192.62%
Augmented Payout Ratio		 50.83% 36.33% 34.82% 41.11% 49.98% 80.96% 120.63% -123.73% -148.16% -243.19%

Key Financial Trends

Bank of Marin Bancorp (NASDAQ: BMRC) has demonstrated notable financial trends over the past four years through its quarterly financial statements.

Positive trends and highlights:

  • Net interest income increased steadily from around $29.9 million in Q1 2023 to $25.2 million in Q4 2024, indicating strong core banking operations.
  • Net income recovered strongly after a loss in Q2 2024 (-$21.9 million), rebounding to $6.0 million in Q4 2024, reflecting improving profitability.
  • Consistent dividend payments at $0.25 per share each quarter show commitment to returning capital to shareholders.
  • Allowance for loan and lease losses remained stable around $30-$31 million in recent quarters, indicating prudent credit risk management.
  • Operating cash flow remained positive in every recent quarter, supporting the bank's operational health.
  • Total assets remained relatively stable around $3.7 to $4.0 billion, showing a solid asset base.
  • Deposits remained strong, with total deposits over $3.1 billion (non-interest and interest bearing combined), providing ample funding.

Neutral financial points:

  • Non-interest income is somewhat volatile, with a substantial unrealized capital loss of -$32.5 million in Q2 2024 but positive service charge income typically near $1.9 to $2 million per quarter.
  • Total non-interest expense generally hovered between $18M to $22M quarterly, indicating stable cost structure but somewhat elevated compared to earlier years.
  • Allowance for loan losses and provisions vary moderately, reflecting changing credit conditions, but no significant spikes that would raise immediate concerns.

Negative or cautionary observations:

  • Q2 2024 showed a large net loss of $21.9 million, driven by $52 million in unrealized losses on investments, drastically impacting quarterly results.
  • Total dividends paid consistently reduce cash reserves by around $4 million per quarter, which may pressure liquidity if profitability weakens.
  • Cash flows from financing activities sometimes show large deposit inflows (+$95M in Q3 2024) but also sharp outflows (-$89M in Q4 2024), indicating potential volatility in funding sources.
  • Long-term debt levels fluctuate widely from about $193K to over $400 million in early 2023, suggesting refinancing or restructuring activities that could signal balance sheet adjustments.

In summary, Bank of Marin Bancorp shows a generally stable and improving financial position into late 2024 with recovering earnings and solid net interest income. However, investors should note the notable swings caused by unrealized investment losses and the seasonal volatility in deposits and financing cash flows. Monitoring expense control and investment portfolio impacts will be important for assessing future performance.

08/16/25 08:32 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Bank of Marin Bancorp's Financials

When does Bank of Marin Bancorp's fiscal year end?

According to the most recent income statement we have on file, Bank of Marin Bancorp's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Bank of Marin Bancorp's net income changed over the last 2 years?

Bank of Marin Bancorp's net income appears to be on a downward trend, with a most recent value of -$8.41 million in 2024, falling from $46.59 million in 2022. The previous period was $19.90 million in 2023. See Bank of Marin Bancorp's forecast for analyst expectations on what’s next for the company.

How has Bank of Marin Bancorp's revenue changed over the last 2 years?

Over the last 2 years, Bank of Marin Bancorp's total revenue changed from $138.40 million in 2022 to $73.30 million in 2024, a change of -47.0%.

How much debt does Bank of Marin Bancorp have?

Bank of Marin Bancorp's total liabilities were at $3.27 billion at the end of 2024, a 2.9% decrease from 2023, and a 12.6% decrease since 2022.

How has Bank of Marin Bancorp's book value per share changed over the last 2 years?

Over the last 2 years, Bank of Marin Bancorp's book value per share changed from 25.71 in 2022 to 27.07 in 2024, a change of 5.3%.


Related Companies

This page (NASDAQ:BMRC) was last updated on 8/16/2025 by MarketBeat.com Staff
From Our Partners
Amazon’s big Bitcoin embarrassment
Bitcoin just passed Amazon in total market cap — but most investors are missing the bigger opportunity. Whi...
Brownstone Research | Sponsored
Genesis 14:13-17 [HIDDEN MEANING?]
A mysterious Bible verse from Genesis may hold the key to unlocking what one expert calls an “American birthri...
Paradigm Press | Sponsored
Everyone’s watching Nvidia right now. Here’s why I’m excited.
So, unless you’ve been living under a rock, you probably saw the news… Nvidia just signed a $7 BILLION deal...
Timothy Sykes | Sponsored
Crypto Income (almost instantly)
How would you like to collect a small percentage of the $4 billion changing hands daily in the crypto market? ...
Awesomely, LLC | Sponsored
Trump's New Plan to “Make China Pay”
Trump's AI Masterplan Could Crush China The White House just unleashed would could be the most aggressive e...
Stansberry Research | Sponsored
Is This Stock the 'Next Nvidia'?
'AI Bottleneck' Now Threatens Entire Magnificent 7 A new critical failure has appeared in the AI market, an...
Altimetry | Sponsored
When the levee breaks
The U.S. Treasury just confirmed it plans to borrow $1.01 trillion this quarter—nearly double what was project...
Porter & Company | Sponsored
But this $20 American company could control the secret
The "Impossible" Chip That Runs on Pure Light Google's quantum computer shocked the world... but China DEMO...
The Oxford Club | Sponsored