Annual Income Statements for Bank7
This table shows Bank7's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Bank7
This table shows Bank7'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 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Consolidated Net Income / (Loss) |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Net Income / (Loss) Continuing Operations |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Total Pre-Tax Income |
|
10 |
11 |
13 |
13 |
10 |
1.56 |
15 |
15 |
15 |
15 |
| Total Revenue |
|
20 |
21 |
21 |
21 |
22 |
28 |
24 |
24 |
25 |
24 |
| Net Interest Income / (Expense) |
|
19 |
20 |
20 |
20 |
21 |
21 |
22 |
21 |
21 |
22 |
| Total Interest Income |
|
22 |
25 |
27 |
30 |
32 |
32 |
33 |
32 |
33 |
32 |
| Loans and Leases Interest Income |
|
20 |
24 |
25 |
27 |
29 |
29 |
30 |
29 |
31 |
30 |
| Investment Securities Interest Income |
|
0.78 |
0.78 |
0.79 |
0.79 |
0.78 |
0.76 |
1.09 |
1.02 |
0.37 |
0.33 |
| Deposits and Money Market Investments Interest Income |
|
0.01 |
0.01 |
0.05 |
0.06 |
0.16 |
0.25 |
0.25 |
0.25 |
0.18 |
0.11 |
| Other Interest Income |
|
0.44 |
0.87 |
1.19 |
2.31 |
1.90 |
2.66 |
1.83 |
2.24 |
2.15 |
2.31 |
| Total Interest Expense |
|
2.65 |
5.08 |
7.37 |
9.54 |
11 |
11 |
11 |
11 |
12 |
11 |
| Deposits Interest Expense |
|
2.65 |
5.08 |
7.37 |
9.54 |
11 |
11 |
11 |
11 |
12 |
11 |
| Total Non-Interest Income |
|
0.84 |
0.73 |
0.67 |
0.79 |
1.01 |
6.77 |
2.01 |
3.17 |
3.68 |
2.40 |
| Service Charges on Deposit Accounts |
|
0.21 |
0.22 |
0.24 |
0.20 |
0.21 |
0.22 |
0.25 |
0.26 |
0.23 |
0.23 |
| Other Service Charges |
|
0.51 |
0.42 |
0.38 |
0.49 |
0.80 |
6.39 |
1.71 |
2.83 |
3.35 |
2.04 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-0.01 |
- |
-0.00 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
0.00 |
-0.00 |
-0.00 |
| Other Non-Interest Income |
|
0.13 |
0.09 |
0.05 |
0.11 |
0.01 |
0.16 |
0.05 |
0.08 |
0.10 |
0.14 |
| Total Non-Interest Expense |
|
7.13 |
8.13 |
7.65 |
7.38 |
7.39 |
11 |
9.14 |
9.14 |
9.40 |
9.42 |
| Salaries and Employee Benefits |
|
4.00 |
4.89 |
4.68 |
4.71 |
4.91 |
3.09 |
5.29 |
5.12 |
5.33 |
5.04 |
| Net Occupancy & Equipment Expense |
|
1.53 |
1.53 |
1.35 |
1.32 |
1.34 |
1.40 |
1.35 |
1.42 |
1.47 |
1.37 |
| Marketing Expense |
|
0.52 |
0.51 |
0.51 |
0.34 |
0.17 |
0.32 |
0.30 |
0.48 |
0.43 |
0.61 |
| Other Operating Expenses |
|
1.09 |
1.19 |
1.11 |
1.01 |
0.97 |
6.19 |
2.20 |
2.13 |
2.16 |
2.40 |
| Income Tax Expense |
|
2.36 |
2.97 |
2.95 |
3.16 |
2.35 |
0.49 |
3.60 |
3.73 |
3.72 |
3.61 |
| Basic Earnings per Share |
|
$0.88 |
$0.93 |
$1.05 |
$1.06 |
$0.86 |
$0.12 |
$1.22 |
$1.25 |
$1.26 |
$1.19 |
| Weighted Average Basic Shares Outstanding |
|
9.10M |
9.10M |
9.15M |
9.15M |
9.16M |
9.16M |
9.22M |
9.25M |
9.32M |
9.29M |
| Diluted Earnings per Share |
|
$0.87 |
$0.92 |
$1.04 |
$1.05 |
$0.85 |
$0.11 |
$1.21 |
$1.23 |
$1.24 |
$1.16 |
| Weighted Average Diluted Shares Outstanding |
|
9.21M |
9.20M |
9.26M |
9.25M |
9.27M |
9.26M |
9.32M |
9.37M |
9.50M |
9.45M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
9.12M |
9.15M |
9.15M |
9.16M |
9.19M |
9.24M |
9.25M |
9.34M |
9.34M |
9.45M |
Annual Cash Flow Statements for Bank7
This table details how cash moves in and out of Bank7's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
-96 |
72 |
53 |
| Net Cash From Operating Activities |
40 |
49 |
55 |
| Net Cash From Continuing Operating Activities |
40 |
49 |
55 |
| Net Income / (Loss) Continuing Operations |
30 |
28 |
46 |
| Consolidated Net Income / (Loss) |
30 |
28 |
46 |
| Provision For Loan Losses |
4.47 |
21 |
0.00 |
| Depreciation Expense |
1.41 |
1.30 |
1.06 |
| Amortization Expense |
0.81 |
0.38 |
-0.77 |
| Non-Cash Adjustments to Reconcile Net Income |
0.53 |
0.13 |
2.93 |
| Changes in Operating Assets and Liabilities, net |
2.86 |
-2.10 |
6.13 |
| Net Cash From Investing Activities |
-343 |
-131 |
80 |
| Net Cash From Continuing Investing Activities |
-343 |
-131 |
80 |
| Purchase of Property, Leasehold Improvements and Equipment |
-0.29 |
-2.83 |
-4.20 |
| Purchase of Investment Securities |
-380 |
-144 |
-131 |
| Sale of Property, Leasehold Improvements and Equipment |
3.37 |
0.08 |
0.22 |
| Sale and/or Maturity of Investments |
34 |
16 |
215 |
| Other Investing Activities, net |
-0.01 |
-0.07 |
0.00 |
| Net Cash From Financing Activities |
207 |
154 |
-82 |
| Net Cash From Continuing Financing Activities |
207 |
154 |
-82 |
| Net Change in Deposits |
212 |
160 |
-76 |
| Issuance of Common Equity |
0.00 |
0.00 |
0.00 |
| Repurchase of Common Equity |
-0.45 |
-0.51 |
-0.67 |
| Payment of Dividends |
-4.37 |
-6.32 |
-8.06 |
| Other Financing Activities, Net |
0.31 |
0.50 |
2.59 |
| Cash Interest Paid |
9.10 |
38 |
46 |
| Cash Income Taxes Paid |
9.98 |
11 |
15 |
Quarterly Cash Flow Statements for Bank7
This table details how cash moves in and out of Bank7'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 |
| Net Change in Cash & Equivalents |
|
24 |
-38 |
68 |
19 |
-27 |
12 |
12 |
17 |
-23 |
47 |
| Net Cash From Operating Activities |
|
5.02 |
9.78 |
14 |
6.56 |
13 |
16 |
20 |
8.15 |
13 |
13 |
| Net Cash From Continuing Operating Activities |
|
5.02 |
9.78 |
14 |
6.56 |
13 |
16 |
20 |
8.15 |
13 |
13 |
| Net Income / (Loss) Continuing Operations |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Consolidated Net Income / (Loss) |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Depreciation Expense |
|
0.35 |
0.34 |
0.33 |
0.32 |
0.32 |
0.33 |
0.30 |
0.26 |
0.25 |
0.25 |
| Amortization Expense |
|
-2.85 |
0.16 |
0.09 |
0.09 |
0.10 |
0.10 |
-0.37 |
-0.56 |
0.07 |
0.10 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.76 |
-0.66 |
0.26 |
0.08 |
-1.48 |
1.27 |
1.20 |
1.15 |
0.22 |
0.36 |
| Changes in Operating Assets and Liabilities, net |
|
-3.63 |
-0.08 |
2.81 |
-4.69 |
1.89 |
-2.12 |
8.04 |
-4.23 |
1.04 |
1.28 |
| Net Cash From Investing Activities |
|
-71 |
-39 |
-6.17 |
-2.73 |
-122 |
-0.37 |
5.23 |
109 |
-79 |
45 |
| Net Cash From Continuing Investing Activities |
|
-71 |
-39 |
-6.17 |
-2.73 |
-122 |
-0.37 |
5.23 |
109 |
-79 |
45 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.05 |
-0.02 |
-0.22 |
-2.01 |
-0.38 |
-0.23 |
-0.67 |
-1.61 |
-0.61 |
-1.31 |
| Purchase of Investment Securities |
|
-81 |
-41 |
-9.85 |
-4.48 |
-125 |
-4.74 |
-99 |
18 |
-88 |
38 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.24 |
- |
- |
- |
0.08 |
- |
- |
- |
0.02 |
0.08 |
| Sale and/or Maturity of Investments |
|
9.77 |
2.70 |
3.91 |
3.78 |
3.57 |
4.64 |
105 |
93 |
9.45 |
8.20 |
| Other Investing Activities, net |
|
-0.00 |
-0.02 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
0.01 |
0.00 |
-0.00 |
-0.01 |
| Net Cash From Financing Activities |
|
90 |
-9.24 |
61 |
15 |
82 |
-4.24 |
-14 |
-101 |
43 |
-11 |
| Net Cash From Continuing Financing Activities |
|
90 |
-9.24 |
61 |
15 |
82 |
-4.24 |
-14 |
-101 |
43 |
-11 |
| Net Change in Deposits |
|
91 |
-8.04 |
62 |
17 |
83 |
-2.18 |
-11 |
-99 |
43 |
-8.75 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
0.00 |
- |
0.00 |
| Repurchase of Common Equity |
|
-0.31 |
-0.14 |
-0.14 |
0.00 |
-0.23 |
-0.15 |
-0.42 |
-0.00 |
-0.01 |
-0.24 |
| Payment of Dividends |
|
-1.10 |
-1.09 |
-1.46 |
-1.47 |
-1.46 |
-1.93 |
-1.93 |
-1.94 |
-1.94 |
-2.24 |
| Other Financing Activities, Net |
|
0.28 |
0.03 |
0.21 |
0.03 |
0.24 |
0.02 |
0.07 |
0.27 |
1.58 |
0.69 |
| Cash Interest Paid |
|
2.61 |
4.88 |
7.06 |
9.06 |
11 |
11 |
11 |
11 |
12 |
11 |
| Cash Income Taxes Paid |
|
4.94 |
3.14 |
0.02 |
7.03 |
3.56 |
0.19 |
0.10 |
7.43 |
3.34 |
4.19 |
Annual Balance Sheets for Bank7
This table presents Bank7'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 |
| Total Assets |
1,584 |
1,772 |
1,740 |
| Cash and Due from Banks |
109 |
181 |
234 |
| Interest Bearing Deposits at Other Banks |
5.47 |
18 |
6.72 |
| Trading Account Securities |
174 |
171 |
61 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
13 |
15 |
18 |
| Goodwill |
8.60 |
8.46 |
8.46 |
| Intangible Assets |
1.34 |
1.03 |
0.88 |
| Other Assets |
1,272 |
1,377 |
1,410 |
| Total Liabilities & Shareholders' Equity |
1,584 |
1,772 |
1,740 |
| Total Liabilities |
1,440 |
1,601 |
1,527 |
| Non-Interest Bearing Deposits |
442 |
482 |
313 |
| Interest Bearing Deposits |
990 |
1,109 |
1,202 |
| Accrued Interest Payable |
7.62 |
9.65 |
11 |
| Other Long-Term Liabilities |
1.05 |
0.30 |
0.08 |
| Total Equity & Noncontrolling Interests |
144 |
170 |
213 |
| Total Preferred & Common Equity |
144 |
170 |
213 |
| Total Common Equity |
144 |
170 |
213 |
| Common Stock |
95 |
98 |
102 |
| Retained Earnings |
58 |
79 |
116 |
| Accumulated Other Comprehensive Income / (Loss) |
-9.30 |
-6.15 |
-4.97 |
Quarterly Balance Sheets for Bank7
This table presents Bank7'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 |
| Total Assets |
|
1,581 |
1,661 |
1,681 |
1,772 |
1,775 |
1,683 |
1,740 |
| Cash and Due from Banks |
|
147 |
177 |
196 |
169 |
193 |
210 |
187 |
| Interest Bearing Deposits at Other Banks |
|
1.49 |
4.98 |
10 |
17 |
17 |
12 |
8.72 |
| Trading Account Securities |
|
176 |
173 |
172 |
170 |
153 |
68 |
66 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
13 |
13 |
15 |
15 |
15 |
17 |
17 |
| Goodwill |
|
8.07 |
8.46 |
8.46 |
8.46 |
8.46 |
8.46 |
8.46 |
| Intangible Assets |
|
1.41 |
1.26 |
1.18 |
1.11 |
0.97 |
0.94 |
0.91 |
| Other Assets |
|
1,233 |
- |
1,278 |
1,392 |
1,387 |
1,367 |
1,452 |
| Total Liabilities & Shareholders' Equity |
|
1,581 |
1,661 |
1,681 |
1,772 |
1,775 |
1,683 |
1,740 |
| Total Liabilities |
|
1,445 |
1,492 |
1,520 |
1,604 |
1,595 |
1,492 |
1,536 |
| Non-Interest Bearing Deposits |
|
498 |
424 |
398 |
481 |
452 |
350 |
322 |
| Interest Bearing Deposits |
|
940 |
1,067 |
1,111 |
1,113 |
1,128 |
1,131 |
1,202 |
| Accrued Interest Payable |
|
7.35 |
- |
11 |
11 |
10 |
11 |
12 |
| Other Long-Term Liabilities |
|
0.45 |
- |
0.36 |
0.42 |
3.95 |
0.00 |
0.43 |
| Total Equity & Noncontrolling Interests |
|
136 |
154 |
162 |
168 |
180 |
191 |
204 |
| Total Preferred & Common Equity |
|
136 |
154 |
162 |
168 |
180 |
191 |
204 |
| Total Common Equity |
|
136 |
154 |
162 |
168 |
180 |
191 |
204 |
| Common Stock |
|
95 |
96 |
97 |
97 |
98 |
99 |
101 |
| Retained Earnings |
|
51 |
66 |
74 |
80 |
88 |
98 |
107 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-10 |
-7.55 |
-8.71 |
-9.08 |
-5.69 |
-5.75 |
-4.12 |
Annual Metrics And Ratios for Bank7
This table displays calculated financial ratios and metrics derived from Bank7's official financial filings.
| Metric |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
30.42% |
26.84% |
6.17% |
| EBITDA Growth |
29.71% |
-6.19% |
55.88% |
| EBIT Growth |
26.99% |
-5.18% |
62.14% |
| NOPAT Growth |
27.98% |
-4.60% |
61.62% |
| Net Income Growth |
27.98% |
-4.60% |
61.62% |
| EPS Growth |
26.27% |
-5.28% |
58.69% |
| Operating Cash Flow Growth |
31.80% |
23.70% |
12.05% |
| Free Cash Flow Firm Growth |
816.00% |
-88.99% |
37.19% |
| Invested Capital Growth |
8.28% |
18.20% |
25.18% |
| Revenue Q/Q Growth |
9.66% |
8.20% |
-3.87% |
| EBITDA Q/Q Growth |
10.34% |
-20.23% |
27.48% |
| EBIT Q/Q Growth |
10.33% |
-20.84% |
27.88% |
| NOPAT Q/Q Growth |
10.04% |
-20.56% |
28.16% |
| Net Income Q/Q Growth |
10.04% |
-20.56% |
28.16% |
| EPS Q/Q Growth |
9.90% |
-20.98% |
27.70% |
| Operating Cash Flow Q/Q Growth |
7.14% |
14.92% |
-5.28% |
| Free Cash Flow Firm Q/Q Growth |
37.64% |
-41.57% |
570.85% |
| Invested Capital Q/Q Growth |
6.10% |
1.44% |
4.43% |
| Profitability Metrics |
- |
- |
- |
| EBITDA Margin |
57.31% |
42.39% |
62.23% |
| EBIT Margin |
54.25% |
40.55% |
61.93% |
| Profit (Net Income) Margin |
40.96% |
30.80% |
46.89% |
| Tax Burden Percent |
75.50% |
75.96% |
75.72% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
24.50% |
24.04% |
24.28% |
| Return on Invested Capital (ROIC) |
21.39% |
17.99% |
23.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
21.39% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.45% |
0.00% |
0.00% |
| Return on Equity (ROE) |
21.83% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
13.43% |
1.30% |
1.47% |
| Operating Return on Assets (OROA) |
2.68% |
2.22% |
3.44% |
| Return on Assets (ROA) |
2.02% |
1.69% |
2.60% |
| Return on Common Equity (ROCE) |
21.83% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
20.57% |
16.60% |
21.43% |
| Net Operating Profit after Tax (NOPAT) |
30 |
28 |
46 |
| NOPAT Margin |
40.96% |
30.80% |
46.89% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
34.17% |
26.30% |
28.94% |
| Operating Expenses to Revenue |
39.58% |
36.41% |
38.07% |
| Earnings before Interest and Taxes (EBIT) |
39 |
37 |
60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
41 |
39 |
61 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.53 |
1.44 |
2.04 |
| Price to Tangible Book Value (P/TBV) |
1.64 |
1.52 |
2.14 |
| Price to Revenue (P/Rev) |
3.05 |
2.66 |
4.47 |
| Price to Earnings (P/E) |
7.44 |
8.65 |
9.54 |
| Dividend Yield |
2.15% |
2.78% |
1.93% |
| Earnings Yield |
13.44% |
11.56% |
10.48% |
| Enterprise Value to Invested Capital (EV/IC) |
0.74 |
0.27 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
1.46 |
0.50 |
2.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
2.55 |
1.18 |
3.22 |
| Enterprise Value to EBIT (EV/EBIT) |
2.70 |
1.23 |
3.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
3.57 |
1.62 |
4.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
2.67 |
0.93 |
3.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
5.69 |
22.35 |
69.38 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.02 |
0.00 |
0.00 |
| Leverage Ratio |
10.81 |
10.67 |
9.16 |
| Compound Leverage Factor |
10.81 |
10.67 |
9.16 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| 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 |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
19 |
2.05 |
2.81 |
| Operating Cash Flow to CapEx |
0.00% |
1,782.47% |
1,383.41% |
| Free Cash Flow to Firm to Interest Expense |
2.00 |
0.05 |
0.06 |
| Operating Cash Flow to Interest Expense |
4.26 |
1.26 |
1.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
4.59 |
1.19 |
1.13 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.05 |
0.05 |
0.06 |
| Fixed Asset Turnover |
4.77 |
6.55 |
5.89 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
144 |
170 |
213 |
| Invested Capital Turnover |
0.52 |
0.58 |
0.51 |
| Increase / (Decrease) in Invested Capital |
11 |
26 |
43 |
| Enterprise Value (EV) |
106 |
46 |
195 |
| Market Capitalization |
221 |
245 |
436 |
| Book Value per Share |
$15.81 |
$18.54 |
$22.82 |
| Tangible Book Value per Share |
$14.72 |
$17.51 |
$21.82 |
| Total Capital |
144 |
170 |
213 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-115 |
-199 |
-241 |
| Capital Expenditures (CapEx) |
-3.08 |
2.76 |
3.98 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
2.22 |
1.68 |
0.29 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$3.26 |
$3.09 |
$4.92 |
| Adjusted Weighted Average Basic Shares Outstanding |
9.10M |
9.16M |
9.29M |
| Adjusted Diluted Earnings per Share |
$3.22 |
$3.05 |
$4.84 |
| Adjusted Weighted Average Diluted Shares Outstanding |
9.20M |
9.26M |
9.45M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
9.15M |
9.24M |
9.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
30 |
28 |
46 |
| Normalized NOPAT Margin |
40.96% |
30.80% |
46.89% |
| Pre Tax Income Margin |
54.25% |
40.55% |
61.93% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
4.21 |
0.95 |
1.33 |
| NOPAT to Interest Expense |
3.18 |
0.73 |
1.01 |
| EBIT Less CapEx to Interest Expense |
4.54 |
0.88 |
1.24 |
| NOPAT Less CapEx to Interest Expense |
3.51 |
0.65 |
0.92 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
14.73% |
22.36% |
17.63% |
| Augmented Payout Ratio |
16.26% |
24.18% |
19.09% |
Quarterly Metrics And Ratios for Bank7
This table displays calculated financial ratios and metrics derived from Bank7'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 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
43.51% |
43.27% |
38.94% |
29.15% |
9.39% |
32.93% |
16.15% |
14.58% |
14.44% |
-13.99% |
| EBITDA Growth |
|
-7.96% |
48.73% |
48.98% |
2.40% |
34.44% |
-83.20% |
14.12% |
12.28% |
48.94% |
655.95% |
| EBIT Growth |
|
24.94% |
47.79% |
53.34% |
38.69% |
-1.92% |
-86.26% |
18.55% |
18.22% |
51.86% |
842.99% |
| NOPAT Growth |
|
28.37% |
47.54% |
55.35% |
38.75% |
-2.34% |
-87.26% |
17.50% |
18.24% |
49.97% |
939.20% |
| Net Income Growth |
|
28.37% |
47.54% |
55.35% |
38.75% |
-2.34% |
-87.26% |
17.50% |
18.24% |
49.97% |
939.20% |
| EPS Growth |
|
26.09% |
46.03% |
55.22% |
38.16% |
-2.30% |
-88.04% |
16.35% |
17.14% |
45.88% |
954.55% |
| Operating Cash Flow Growth |
|
-11.87% |
37.11% |
11.62% |
-48.59% |
155.80% |
65.23% |
50.64% |
24.21% |
4.10% |
-18.98% |
| Free Cash Flow Firm Growth |
|
50.81% |
86.88% |
-186.24% |
-175.17% |
-351.39% |
-855.45% |
99.63% |
14.77% |
-1.00% |
-26.32% |
| Invested Capital Growth |
|
10.96% |
8.28% |
31.35% |
23.03% |
23.63% |
18.20% |
6.75% |
17.94% |
21.59% |
25.18% |
| Revenue Q/Q Growth |
|
20.62% |
6.17% |
-2.06% |
2.97% |
2.17% |
29.02% |
-14.42% |
1.58% |
2.04% |
-3.03% |
| EBITDA Q/Q Growth |
|
-39.26% |
50.11% |
9.38% |
2.68% |
-20.25% |
-81.24% |
642.80% |
1.02% |
5.78% |
-4.77% |
| EBIT Q/Q Growth |
|
11.82% |
9.21% |
10.49% |
2.79% |
-20.92% |
-84.70% |
853.43% |
2.50% |
1.58% |
-5.01% |
| NOPAT Q/Q Growth |
|
14.48% |
4.33% |
14.52% |
1.45% |
-19.42% |
-86.39% |
955.94% |
2.09% |
2.20% |
-5.67% |
| Net Income Q/Q Growth |
|
14.48% |
4.33% |
14.52% |
1.45% |
-19.42% |
-86.39% |
955.94% |
2.09% |
2.20% |
-5.67% |
| EPS Q/Q Growth |
|
14.47% |
5.75% |
13.04% |
0.96% |
-19.05% |
-87.06% |
1,000.00% |
1.65% |
0.81% |
-6.45% |
| Operating Cash Flow Q/Q Growth |
|
-60.66% |
94.88% |
38.80% |
-51.68% |
95.73% |
25.88% |
26.54% |
-60.16% |
64.03% |
-2.02% |
| Free Cash Flow Firm Q/Q Growth |
|
28.06% |
50.96% |
-1,066.92% |
33.16% |
-18.01% |
-3.80% |
99.55% |
-15,252.63% |
-39.86% |
-29.82% |
| Invested Capital Q/Q Growth |
|
3.29% |
6.10% |
17.27% |
-4.26% |
3.79% |
1.44% |
5.90% |
5.78% |
7.00% |
4.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.73% |
56.18% |
62.73% |
62.55% |
48.83% |
7.10% |
61.64% |
61.30% |
63.55% |
62.41% |
| EBIT Margin |
|
52.32% |
53.82% |
60.71% |
60.60% |
46.91% |
5.56% |
61.97% |
62.53% |
62.25% |
60.98% |
| Profit (Net Income) Margin |
|
40.44% |
39.74% |
46.46% |
45.77% |
36.10% |
3.81% |
47.00% |
47.24% |
47.31% |
46.02% |
| Tax Burden Percent |
|
77.29% |
73.83% |
76.53% |
75.53% |
76.96% |
68.48% |
75.84% |
75.54% |
76.00% |
75.47% |
| 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 |
|
22.71% |
26.17% |
23.47% |
24.47% |
23.04% |
31.52% |
24.16% |
24.46% |
24.00% |
24.53% |
| Return on Invested Capital (ROIC) |
|
20.67% |
20.75% |
24.40% |
25.90% |
20.17% |
2.22% |
25.59% |
26.32% |
25.78% |
23.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.75% |
24.40% |
0.00% |
0.00% |
0.00% |
25.59% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.43% |
1.29% |
0.00% |
0.00% |
0.00% |
1.15% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
21.18% |
25.69% |
0.00% |
0.00% |
0.00% |
26.74% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
10.48% |
13.43% |
-4.89% |
3.75% |
2.31% |
1.30% |
10.62% |
1.54% |
-0.32% |
1.47% |
| Operating Return on Assets (OROA) |
|
2.53% |
2.65% |
3.08% |
3.17% |
2.37% |
0.30% |
3.43% |
3.65% |
3.59% |
3.38% |
| Return on Assets (ROA) |
|
1.96% |
1.96% |
2.36% |
2.40% |
1.83% |
0.21% |
2.60% |
2.76% |
2.73% |
2.55% |
| Return on Common Equity (ROCE) |
|
0.00% |
21.18% |
25.69% |
0.00% |
0.00% |
0.00% |
26.74% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.83% |
0.00% |
21.47% |
22.12% |
21.20% |
0.00% |
16.61% |
16.63% |
17.47% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| NOPAT Margin |
|
40.44% |
39.74% |
46.46% |
45.77% |
36.10% |
3.81% |
47.00% |
47.24% |
47.31% |
46.02% |
| 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% |
| SG&A Expenses to Revenue |
|
30.37% |
32.83% |
31.63% |
29.91% |
29.53% |
17.14% |
28.87% |
28.75% |
29.06% |
29.10% |
| Operating Expenses to Revenue |
|
35.87% |
38.49% |
36.99% |
34.65% |
33.97% |
39.21% |
38.03% |
37.47% |
37.75% |
39.02% |
| Earnings before Interest and Taxes (EBIT) |
|
10 |
11 |
13 |
13 |
10 |
1.56 |
15 |
15 |
15 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.90 |
12 |
13 |
13 |
11 |
1.99 |
15 |
15 |
16 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.41 |
1.53 |
1.40 |
1.34 |
1.19 |
1.44 |
1.43 |
1.52 |
1.71 |
2.04 |
| Price to Tangible Book Value (P/TBV) |
|
1.52 |
1.64 |
1.50 |
1.43 |
1.26 |
1.52 |
1.51 |
1.60 |
1.80 |
2.14 |
| Price to Revenue (P/Rev) |
|
2.91 |
3.05 |
2.77 |
2.62 |
2.36 |
2.66 |
2.72 |
2.95 |
3.45 |
4.47 |
| Price to Earnings (P/E) |
|
7.12 |
7.44 |
6.54 |
6.08 |
5.62 |
8.65 |
8.63 |
9.12 |
9.81 |
9.54 |
| Dividend Yield |
|
2.28% |
2.15% |
2.37% |
2.53% |
3.16% |
2.78% |
2.82% |
2.68% |
2.32% |
1.93% |
| Earnings Yield |
|
14.04% |
13.44% |
15.29% |
16.45% |
17.78% |
11.56% |
11.58% |
10.96% |
10.19% |
10.48% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.32 |
0.74 |
0.20 |
0.07 |
0.08 |
0.27 |
0.27 |
0.35 |
0.76 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.65 |
1.46 |
0.43 |
0.13 |
0.16 |
0.50 |
0.51 |
0.68 |
1.52 |
2.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.15 |
2.55 |
0.74 |
0.23 |
0.28 |
1.18 |
1.18 |
1.58 |
3.25 |
3.22 |
| Enterprise Value to EBIT (EV/EBIT) |
|
1.21 |
2.70 |
0.78 |
0.22 |
0.29 |
1.23 |
1.22 |
1.60 |
3.27 |
3.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1.60 |
3.57 |
1.02 |
0.30 |
0.38 |
1.62 |
1.61 |
2.12 |
4.33 |
4.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.16 |
2.67 |
0.82 |
0.30 |
0.32 |
0.93 |
0.86 |
1.17 |
2.66 |
3.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.19 |
5.69 |
0.00 |
1.93 |
3.85 |
22.35 |
2.60 |
24.80 |
0.00 |
69.38 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.02 |
0.05 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
|
10.56 |
10.81 |
10.90 |
10.80 |
11.04 |
10.67 |
10.27 |
9.54 |
9.44 |
9.16 |
| Compound Leverage Factor |
|
10.56 |
10.81 |
10.90 |
10.80 |
11.04 |
10.67 |
10.27 |
9.54 |
9.44 |
9.16 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
-5.37 |
-2.63 |
-31 |
-21 |
-24 |
-25 |
-0.11 |
-18 |
-24 |
-32 |
| Operating Cash Flow to CapEx |
|
0.00% |
46,566.67% |
6,197.72% |
326.92% |
4,292.98% |
6,964.66% |
3,060.78% |
505.96% |
2,238.19% |
1,063.53% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.03 |
-0.52 |
-4.17 |
-2.15 |
-2.21 |
-2.27 |
-0.01 |
-1.56 |
-1.99 |
-3.00 |
| Operating Cash Flow to Interest Expense |
|
1.90 |
1.92 |
1.84 |
0.69 |
1.17 |
1.46 |
1.81 |
0.73 |
1.09 |
1.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.97 |
1.92 |
1.81 |
0.48 |
1.14 |
1.43 |
1.75 |
0.58 |
1.04 |
1.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.06 |
| Fixed Asset Turnover |
|
5.96 |
4.77 |
5.82 |
5.84 |
5.99 |
6.55 |
6.69 |
6.22 |
6.32 |
5.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
136 |
144 |
169 |
162 |
168 |
170 |
180 |
191 |
204 |
213 |
| Invested Capital Turnover |
|
0.51 |
0.52 |
0.53 |
0.57 |
0.56 |
0.58 |
0.54 |
0.56 |
0.54 |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
13 |
11 |
40 |
30 |
32 |
26 |
11 |
29 |
36 |
43 |
| Enterprise Value (EV) |
|
43 |
106 |
34 |
11 |
13 |
46 |
48 |
67 |
154 |
195 |
| Market Capitalization |
|
192 |
221 |
216 |
218 |
200 |
245 |
259 |
289 |
350 |
436 |
| Book Value per Share |
|
$14.93 |
$15.81 |
$16.83 |
$17.67 |
$18.34 |
$18.54 |
$19.53 |
$20.63 |
$21.86 |
$22.82 |
| Tangible Book Value per Share |
|
$13.88 |
$14.72 |
$15.77 |
$16.62 |
$17.30 |
$17.51 |
$18.51 |
$19.62 |
$20.86 |
$21.82 |
| Total Capital |
|
136 |
144 |
154 |
162 |
168 |
170 |
180 |
191 |
204 |
213 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-149 |
-115 |
-182 |
-207 |
-187 |
-199 |
-210 |
-222 |
-195 |
-241 |
| Capital Expenditures (CapEx) |
|
-0.19 |
0.02 |
0.22 |
2.01 |
0.30 |
0.23 |
0.67 |
1.61 |
0.60 |
1.23 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
-2.50 |
0.50 |
0.42 |
0.42 |
0.42 |
0.43 |
-0.08 |
-0.30 |
0.32 |
0.35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.88 |
$0.93 |
$1.05 |
$1.06 |
$0.86 |
$0.12 |
$1.22 |
$1.25 |
$1.26 |
$1.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.10M |
9.10M |
9.15M |
9.15M |
9.16M |
9.16M |
9.22M |
9.25M |
9.32M |
9.29M |
| Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.92 |
$1.04 |
$1.05 |
$0.85 |
$0.11 |
$1.21 |
$1.23 |
$1.24 |
$1.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.21M |
9.20M |
9.26M |
9.25M |
9.27M |
9.26M |
9.32M |
9.37M |
9.50M |
9.45M |
| 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 |
|
9.12M |
9.15M |
9.15M |
9.16M |
9.19M |
9.24M |
9.25M |
9.34M |
9.34M |
9.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.04 |
8.39 |
9.61 |
9.75 |
7.85 |
1.07 |
11 |
12 |
12 |
11 |
| Normalized NOPAT Margin |
|
40.44% |
39.74% |
46.46% |
45.77% |
36.10% |
3.81% |
47.00% |
47.24% |
47.31% |
46.02% |
| Pre Tax Income Margin |
|
52.32% |
53.82% |
60.71% |
60.60% |
46.91% |
5.56% |
61.97% |
62.53% |
62.25% |
60.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.93 |
2.24 |
1.70 |
1.35 |
0.93 |
0.14 |
1.32 |
1.36 |
1.26 |
1.39 |
| NOPAT to Interest Expense |
|
3.04 |
1.65 |
1.30 |
1.02 |
0.72 |
0.10 |
1.00 |
1.03 |
0.96 |
1.05 |
| EBIT Less CapEx to Interest Expense |
|
4.00 |
2.23 |
1.67 |
1.14 |
0.90 |
0.12 |
1.26 |
1.22 |
1.21 |
1.27 |
| NOPAT Less CapEx to Interest Expense |
|
3.11 |
1.65 |
1.27 |
0.81 |
0.69 |
0.08 |
0.94 |
0.88 |
0.91 |
0.93 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.85% |
14.73% |
14.34% |
14.29% |
15.40% |
22.36% |
22.67% |
22.89% |
21.73% |
17.63% |
| Augmented Payout Ratio |
|
15.85% |
16.26% |
15.88% |
15.93% |
16.83% |
24.18% |
25.32% |
25.41% |
23.33% |
19.09% |
Key Financial Trends
Bank7 Corp. (NASDAQ: BSVN) showed a solid rebound in 2024, with profitability and balance sheet strength improving from the softer results seen in late 2023. The bank’s earnings were supported by stable net interest income, stronger fee income, and a significant recovery in retained earnings and common equity by year-end. At the same time, deposit trends and a still-heavy “other assets” line suggest investors should keep an eye on funding mix and asset composition.
- Q4 2024 net income jumped to $11.1 million, up from $1.1 million in Q4 2023 and slightly below Q3 2024’s $11.8 million, showing a much healthier earnings run-rate than the prior year.
- Full-year momentum improved in 2024, with quarterly EPS staying near the $1.16-$1.26 range in Q2-Q4 versus just $0.11-$0.93 in 2022-2023 periods.
- Net interest income remained resilient at $21.7 million in Q4 2024, only modestly below Q3 2024 and broadly consistent with the prior quarters.
- Non-interest income strengthened in Q4 2024 to $2.4 million from $1.0 million in Q3 2023 and well above Q1 2024’s $2.0 million, helped by service charges and other fee income.
- Operating cash flow was strong, with $13.1 million generated in Q4 2024 and $20.4 million in Q1 2024, indicating solid earnings conversion to cash.
- Total common equity increased to $204.2 million in Q3 2024 from $154.0 million in Q1 2023, reflecting a meaningful multi-quarter build in capital.
- Retained earnings improved sharply to $107.4 million in Q3 2024 from $65.6 million in Q1 2023, a sign of cumulative profitability growth.
- Deposit funding recovered after earlier volatility, with Q4 2024 showing an inflow of $8.7 million in deposits after a Q3 2024 decline, which helped stabilize liquidity.
- Share count has been relatively stable, with diluted shares moving only modestly from about 9.3 million to 9.4 million across 2024.
- Interest expense stayed elevated relative to 2023 norms, but the spread between interest income and interest expense remained positive enough to preserve earnings.
- Deposit trends were uneven during 2024, including a $98.9 million drop in Q2 and an $8.7 million drop in Q4, which could pressure liquidity if volatility continues.
- Q3 2024 balance sheet showed large “other assets” at $1.45 billion, which is a very large share of total assets and deserves scrutiny from investors.
- Q4 2023 was unusually weak, with net income only $1.1 million and a $15.5 million credit loss provision, highlighting that earnings can still be sensitive to credit costs and one-off items.
- Cash and equivalents declined in some 2024 periods, including a large Q3 cash decline of $23.4 million, showing that liquidity can swing quarter to quarter.
- AOCI remained negative throughout the period, reaching a worse level in Q2/Q3 2024, which can weigh on reported equity.
Bottom line: Bank7 appears to have entered 2024 with much stronger earnings power than it showed in late 2023. Profitability, cash generation, and equity all improved, but investors should watch deposit stability, balance sheet composition, and the bank’s sensitivity to funding costs and credit conditions.
06/17/26 06:27 AM ETAI Generated. May Contain Errors.