Annual Income Statements for Esquire Financial
This table shows Esquire Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Esquire Financial
This table shows Esquire Financial'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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Consolidated Net Income / (Loss) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Net Income / (Loss) Continuing Operations |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Total Pre-Tax Income |
|
10 |
12 |
17 |
12 |
13 |
14 |
14 |
14 |
16 |
16 |
16 |
Total Revenue |
|
22 |
25 |
30 |
27 |
28 |
29 |
29 |
31 |
32 |
33 |
34 |
Net Interest Income / (Expense) |
|
16 |
18 |
19 |
20 |
22 |
23 |
23 |
24 |
26 |
27 |
28 |
Total Interest Income |
|
16 |
19 |
20 |
22 |
24 |
26 |
26 |
27 |
29 |
31 |
32 |
Loans and Leases Interest Income |
|
14 |
17 |
18 |
19 |
21 |
23 |
23 |
24 |
25 |
26 |
27 |
Investment Securities Interest Income |
|
1.50 |
1.74 |
1.81 |
1.90 |
1.40 |
1.44 |
1.61 |
2.02 |
2.39 |
2.62 |
3.04 |
Deposits and Money Market Investments Interest Income |
|
0.40 |
0.81 |
0.94 |
1.01 |
1.10 |
1.10 |
1.08 |
1.15 |
1.62 |
2.43 |
1.66 |
Total Interest Expense |
|
0.41 |
0.71 |
1.08 |
1.97 |
2.18 |
2.90 |
3.21 |
3.06 |
3.27 |
3.90 |
3.90 |
Deposits Interest Expense |
|
0.41 |
0.71 |
1.08 |
1.97 |
2.18 |
2.90 |
3.21 |
3.06 |
3.27 |
3.90 |
3.90 |
Long-Term Debt Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Interest Income |
|
6.43 |
6.78 |
10 |
6.70 |
6.53 |
6.27 |
6.39 |
6.28 |
6.06 |
6.17 |
6.15 |
Service Charges on Deposit Accounts |
|
0.89 |
- |
0.53 |
0.74 |
0.62 |
0.58 |
0.75 |
0.62 |
0.66 |
0.71 |
0.88 |
Other Service Charges |
|
5.55 |
5.05 |
5.71 |
5.96 |
5.92 |
5.69 |
5.64 |
5.66 |
5.40 |
5.46 |
5.27 |
Provision for Credit Losses |
|
0.65 |
1.35 |
0.50 |
1.33 |
1.20 |
1.50 |
1.00 |
1.00 |
1.00 |
1.70 |
1.50 |
Total Non-Interest Expense |
|
11 |
11 |
12 |
13 |
14 |
14 |
15 |
15 |
15 |
16 |
17 |
Salaries and Employee Benefits |
|
6.52 |
6.82 |
7.48 |
7.80 |
8.43 |
8.76 |
9.16 |
9.53 |
9.53 |
9.63 |
10 |
Net Occupancy & Equipment Expense |
|
1.87 |
2.03 |
1.96 |
2.08 |
2.21 |
2.27 |
2.44 |
2.88 |
2.67 |
2.77 |
3.05 |
Marketing Expense |
|
0.66 |
0.52 |
0.58 |
0.57 |
0.72 |
0.94 |
1.15 |
1.06 |
1.21 |
1.06 |
1.16 |
Property & Liability Insurance Claims |
|
0.14 |
0.16 |
0.14 |
0.18 |
0.26 |
0.21 |
0.22 |
0.23 |
0.24 |
0.25 |
0.27 |
Other Operating Expenses |
|
1.65 |
1.85 |
2.31 |
2.34 |
2.13 |
1.72 |
1.60 |
1.54 |
1.72 |
1.97 |
2.20 |
Income Tax Expense |
|
2.78 |
3.29 |
4.39 |
3.37 |
3.46 |
3.65 |
3.63 |
3.88 |
4.20 |
3.92 |
4.11 |
Basic Earnings per Share |
|
$1.01 |
$1.19 |
$1.58 |
$1.18 |
$1.27 |
$1.28 |
$1.29 |
$1.34 |
$1.45 |
$1.50 |
$1.43 |
Weighted Average Basic Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Diluted Earnings per Share |
|
$0.94 |
$1.09 |
$1.47 |
$1.10 |
$1.17 |
$1.17 |
$1.20 |
$1.25 |
$1.34 |
$1.35 |
$1.33 |
Weighted Average Diluted Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Cash Dividends to Common per Share |
|
$0.09 |
- |
$0.10 |
$0.13 |
$0.13 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.18 |
Annual Cash Flow Statements for Esquire Financial
This table details how cash moves in and out of Esquire Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-39 |
9.84 |
0.08 |
-13 |
31 |
3.38 |
84 |
15 |
1.09 |
-39 |
Net Cash From Operating Activities |
|
1.57 |
6.32 |
3.98 |
10 |
16 |
16 |
30 |
39 |
42 |
42 |
Net Cash From Continuing Operating Activities |
|
1.57 |
6.32 |
3.98 |
10 |
16 |
16 |
30 |
39 |
42 |
42 |
Net Income / (Loss) Continuing Operations |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Consolidated Net Income / (Loss) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Provision For Loan Losses |
|
0.93 |
0.60 |
0.91 |
1.38 |
1.85 |
6.25 |
6.96 |
3.49 |
4.53 |
4.70 |
Depreciation Expense |
|
0.24 |
0.17 |
0.41 |
0.42 |
0.51 |
0.57 |
1.70 |
2.08 |
1.97 |
2.72 |
Amortization Expense |
|
0.65 |
0.77 |
1.04 |
0.92 |
0.83 |
0.74 |
-1.42 |
-1.05 |
-1.29 |
-0.48 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.19 |
2.12 |
1.60 |
1.51 |
1.76 |
1.64 |
3.57 |
2.03 |
-2.35 |
3.73 |
Changes in Operating Assets and Liabilities, net |
|
-1.61 |
-0.15 |
-3.62 |
-2.85 |
-2.78 |
-6.23 |
1.35 |
3.73 |
-1.46 |
-12 |
Net Cash From Investing Activities |
|
-61 |
-66 |
-109 |
-143 |
-97 |
-135 |
-170 |
-222 |
-215 |
-308 |
Net Cash From Continuing Investing Activities |
|
-61 |
-66 |
-109 |
-143 |
-97 |
-135 |
-170 |
-222 |
-215 |
-308 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.09 |
-2.67 |
-0.19 |
-1.25 |
-2.06 |
-3.14 |
-2.94 |
-1.24 |
-3.00 |
-3.15 |
Purchase of Investment Securities |
|
-78 |
-85 |
-130 |
-165 |
-126 |
-148 |
-221 |
-248 |
-239 |
-351 |
Sale and/or Maturity of Investments |
|
18 |
22 |
22 |
23 |
31 |
15 |
54 |
28 |
26 |
46 |
Net Cash From Financing Activities |
|
21 |
69 |
105 |
120 |
112 |
123 |
224 |
198 |
174 |
227 |
Net Cash From Continuing Financing Activities |
|
21 |
69 |
105 |
120 |
112 |
123 |
224 |
198 |
174 |
227 |
Net Change in Deposits |
|
11 |
69 |
78 |
120 |
112 |
123 |
224 |
200 |
179 |
235 |
Issuance of Debt |
|
- |
- |
- |
0.19 |
- |
- |
-0.00 |
- |
- |
-0.00 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-0.57 |
0.00 |
0.00 |
-0.29 |
0.00 |
Payment of Dividends |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-2.15 |
-3.72 |
-4.85 |
Other Financing Activities, Net |
|
- |
- |
0.94 |
0.38 |
0.05 |
0.40 |
0.03 |
-0.01 |
-0.97 |
-2.92 |
Cash Interest Paid |
|
0.46 |
0.51 |
0.54 |
1.20 |
2.55 |
1.20 |
0.83 |
1.62 |
8.13 |
13 |
Cash Income Taxes Paid |
|
0.10 |
0.23 |
2.63 |
2.68 |
5.15 |
6.25 |
5.96 |
8.65 |
18 |
18 |
Quarterly Cash Flow Statements for Esquire Financial
This table details how cash moves in and out of Esquire Financial'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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
27 |
-18 |
40 |
-98 |
14 |
45 |
-6.97 |
-5.51 |
-5.07 |
-21 |
47 |
Net Cash From Operating Activities |
|
12 |
8.52 |
15 |
0.44 |
11 |
17 |
13 |
7.22 |
11 |
12 |
16 |
Net Cash From Continuing Operating Activities |
|
12 |
8.52 |
15 |
0.44 |
11 |
17 |
13 |
7.22 |
11 |
12 |
16 |
Net Income / (Loss) Continuing Operations |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Consolidated Net Income / (Loss) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Provision For Loan Losses |
|
0.65 |
1.35 |
0.50 |
1.33 |
1.20 |
1.50 |
1.00 |
1.00 |
1.00 |
1.70 |
1.50 |
Depreciation Expense |
|
0.81 |
0.64 |
0.48 |
0.49 |
0.50 |
0.50 |
0.61 |
0.81 |
0.63 |
0.67 |
0.72 |
Amortization Expense |
|
-0.32 |
-0.31 |
-0.32 |
-0.38 |
-0.35 |
-0.24 |
-0.15 |
-0.10 |
-0.19 |
-0.05 |
-0.03 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.91 |
-0.49 |
-2.99 |
0.77 |
1.35 |
-1.48 |
1.19 |
1.18 |
1.18 |
0.18 |
1.40 |
Changes in Operating Assets and Liabilities, net |
|
2.06 |
-1.79 |
4.82 |
-11 |
-1.76 |
6.36 |
0.07 |
-6.16 |
-3.45 |
-2.57 |
0.81 |
Net Cash From Investing Activities |
|
-16 |
-66 |
-9.98 |
-92 |
-19 |
-95 |
-45 |
-64 |
-64 |
-135 |
-14 |
Net Cash From Continuing Investing Activities |
|
-16 |
-66 |
-9.98 |
-92 |
-19 |
-95 |
-45 |
-64 |
-64 |
-135 |
-14 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.37 |
-0.12 |
-0.85 |
-0.62 |
-0.74 |
-0.79 |
-0.93 |
-0.66 |
-0.78 |
-0.78 |
-1.75 |
Purchase of Investment Securities |
|
-21 |
-72 |
-18 |
-96 |
-75 |
-50 |
-49 |
-73 |
-74 |
-155 |
-22 |
Sale and/or Maturity of Investments |
|
5.46 |
5.60 |
8.65 |
4.91 |
57 |
-44 |
5.03 |
9.30 |
10 |
21 |
10 |
Net Cash From Financing Activities |
|
31 |
40 |
35 |
-6.37 |
23 |
123 |
25 |
52 |
49 |
102 |
44 |
Net Cash From Continuing Financing Activities |
|
31 |
40 |
35 |
-6.37 |
23 |
123 |
25 |
52 |
49 |
102 |
44 |
Net Change in Deposits |
|
32 |
41 |
36 |
-5.39 |
24 |
125 |
27 |
53 |
50 |
106 |
46 |
Payment of Dividends |
|
-0.69 |
-0.77 |
-0.78 |
-0.96 |
-0.85 |
-1.13 |
-1.18 |
-1.17 |
-1.17 |
-1.32 |
-1.40 |
Other Financing Activities, Net |
|
0.01 |
-0.13 |
-0.11 |
0.01 |
0.05 |
-0.92 |
-0.13 |
- |
0.19 |
-2.98 |
0.01 |
Cash Interest Paid |
|
0.41 |
0.69 |
1.06 |
1.88 |
2.24 |
2.95 |
3.21 |
3.07 |
3.28 |
3.88 |
3.92 |
Cash Income Taxes Paid |
|
2.90 |
2.78 |
0.16 |
9.72 |
3.98 |
3.72 |
0.65 |
8.29 |
4.42 |
4.65 |
0.90 |
Annual Balance Sheets for Esquire Financial
This table presents Esquire Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
425 |
534 |
798 |
937 |
1,179 |
1,396 |
1,617 |
1,893 |
Cash and Due from Banks |
|
- |
0.47 |
62 |
65 |
149 |
164 |
165 |
126 |
Trading Account Securities |
|
93 |
131 |
149 |
172 |
201 |
240 |
202 |
313 |
Loans and Leases, Net of Allowance |
|
275 |
345 |
558 |
661 |
775 |
935 |
1,191 |
1,376 |
Loans and Leases |
|
279 |
349 |
565 |
672 |
785 |
947 |
1,207 |
1,397 |
Allowance for Loan and Lease Losses |
|
3.41 |
4.26 |
6.99 |
11 |
9.08 |
12 |
17 |
21 |
Premises and Equipment, Net |
|
2.77 |
2.55 |
2.84 |
3.02 |
3.33 |
2.70 |
2.60 |
2.44 |
Other Assets |
|
54 |
12 |
26 |
35 |
50 |
54 |
56 |
74 |
Total Liabilities & Shareholders' Equity |
|
425 |
534 |
798 |
937 |
1,179 |
1,396 |
1,617 |
1,893 |
Total Liabilities |
|
373 |
450 |
687 |
811 |
1,035 |
1,237 |
1,418 |
1,655 |
Interest Bearing Deposits |
|
371 |
448 |
681 |
804 |
1,028 |
1,228 |
1,407 |
1,642 |
Other Long-Term Liabilities |
|
1.49 |
1.40 |
6.24 |
6.58 |
6.63 |
9.25 |
11 |
13 |
Total Equity & Noncontrolling Interests |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Preferred & Common Equity |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Common Equity |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Common Stock |
|
59 |
87 |
90 |
92 |
94 |
96 |
100 |
104 |
Retained Earnings |
|
-5.83 |
-1.96 |
21 |
34 |
51 |
78 |
114 |
153 |
Treasury Stock |
|
- |
- |
0.00 |
-0.57 |
-0.57 |
-0.91 |
-2.27 |
-5.69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.88 |
-1.39 |
0.39 |
1.41 |
-0.85 |
-15 |
-13 |
-14 |
Quarterly Balance Sheets for Esquire Financial
This table presents Esquire Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,310 |
1,348 |
1,451 |
1,482 |
1,654 |
1,716 |
1,782 |
1,954 |
Cash and Due from Banks |
|
155 |
182 |
106 |
121 |
158 |
153 |
148 |
173 |
Trading Account Securities |
|
251 |
245 |
237 |
196 |
220 |
253 |
285 |
307 |
Loans and Leases, Net of Allowance |
|
849 |
864 |
1,042 |
1,098 |
1,211 |
1,243 |
1,278 |
1,396 |
Loans and Leases |
|
859 |
875 |
1,056 |
1,113 |
1,228 |
1,261 |
1,297 |
1,416 |
Allowance for Loan and Lease Losses |
|
10 |
11 |
14 |
15 |
18 |
19 |
19 |
19 |
Premises and Equipment, Net |
|
3.01 |
2.85 |
2.50 |
2.50 |
2.66 |
2.81 |
2.61 |
3.33 |
Other Assets |
|
52 |
54 |
63 |
65 |
62 |
65 |
69 |
75 |
Total Liabilities & Shareholders' Equity |
|
1,310 |
1,348 |
1,451 |
1,482 |
1,654 |
1,716 |
1,782 |
1,954 |
Total Liabilities |
|
1,164 |
1,199 |
1,272 |
1,297 |
1,447 |
1,498 |
1,550 |
1,704 |
Interest Bearing Deposits |
|
1,155 |
1,187 |
1,259 |
1,283 |
1,434 |
1,487 |
1,536 |
1,688 |
Other Long-Term Liabilities |
|
8.67 |
12 |
13 |
14 |
13 |
11 |
14 |
16 |
Total Equity & Noncontrolling Interests |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Total Preferred & Common Equity |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Total Common Equity |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Common Stock |
|
95 |
96 |
98 |
99 |
101 |
102 |
103 |
105 |
Retained Earnings |
|
62 |
69 |
97 |
105 |
123 |
132 |
142 |
163 |
Treasury Stock |
|
-0.63 |
-0.63 |
-1.35 |
-1.35 |
-2.57 |
-2.57 |
-2.57 |
-5.69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-11 |
-16 |
-14 |
-17 |
-14 |
-14 |
-10 |
-12 |
Annual Metrics And Ratios for Esquire Financial
This table displays calculated financial ratios and metrics derived from Esquire Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.86% |
26.77% |
79.26% |
29.02% |
13.42% |
24.27% |
30.19% |
34.71% |
9.95% |
EBITDA Growth |
|
0.00% |
-48.61% |
505.71% |
56.45% |
54.31% |
-9.75% |
24.42% |
73.27% |
42.01% |
8.75% |
EBIT Growth |
|
0.00% |
-74.46% |
1,399.79% |
69.52% |
60.50% |
-10.30% |
32.28% |
70.87% |
44.02% |
6.08% |
NOPAT Growth |
|
0.00% |
140.79% |
29.13% |
139.68% |
61.93% |
-10.78% |
42.06% |
59.10% |
43.81% |
6.45% |
Net Income Growth |
|
0.00% |
140.79% |
29.13% |
139.68% |
61.93% |
-10.78% |
42.06% |
59.10% |
43.81% |
6.45% |
EPS Growth |
|
0.00% |
120.00% |
5.45% |
94.83% |
61.06% |
-9.34% |
36.97% |
53.54% |
41.50% |
4.68% |
Operating Cash Flow Growth |
|
0.00% |
302.74% |
-37.03% |
154.13% |
61.29% |
-4.41% |
92.94% |
28.98% |
9.29% |
-0.45% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
44.79% |
436.47% |
-204.99% |
97.62% |
111.52% |
5,198.87% |
-95.64% |
733.71% |
Invested Capital Growth |
|
0.00% |
0.00% |
59.18% |
-100.00% |
0.00% |
13.43% |
14.01% |
10.03% |
25.54% |
19.41% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
45.14% |
0.00% |
0.00% |
9.09% |
10.86% |
3.48% |
3.41% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-43.18% |
1,346.78% |
1,426.86% |
56.09% |
14.32% |
1.91% |
4.23% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-45.90% |
0.00% |
0.00% |
59.79% |
14.25% |
2.07% |
3.74% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.92% |
0.00% |
0.00% |
18.89% |
9.12% |
1.91% |
4.48% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.92% |
0.00% |
0.00% |
18.89% |
9.12% |
1.91% |
4.48% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
36.14% |
0.00% |
0.00% |
17.10% |
7.76% |
1.66% |
3.63% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-51.80% |
21.13% |
6.36% |
-24.34% |
40.54% |
2.99% |
23.27% |
-10.28% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-432.32% |
84.64% |
459.46% |
-4.62% |
-80.64% |
198.99% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
3.89% |
3.32% |
4.78% |
6.48% |
6.97% |
1.95% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.24% |
8.94% |
42.71% |
37.27% |
44.58% |
35.47% |
35.51% |
47.26% |
49.82% |
49.28% |
EBIT Margin |
|
12.29% |
2.99% |
35.43% |
33.50% |
41.68% |
32.96% |
35.08% |
46.04% |
49.22% |
47.49% |
Profit (Net Income) Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
Tax Burden Percent |
|
63.83% |
61.51% |
51.81% |
73.25% |
73.90% |
73.50% |
78.94% |
73.50% |
73.39% |
73.65% |
Interest Burden Percent |
|
100.00% |
978.25% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.17% |
38.49% |
48.19% |
26.75% |
26.10% |
26.50% |
21.06% |
26.50% |
26.61% |
26.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
10.74% |
5.35% |
20.88% |
25.45% |
10.64% |
13.29% |
18.89% |
22.99% |
20.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.74% |
5.35% |
20.88% |
25.45% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.08% |
0.03% |
0.07% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
10.82% |
5.38% |
20.95% |
25.47% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-189.26% |
-40.32% |
220.88% |
-174.55% |
-1.95% |
0.20% |
9.34% |
0.34% |
2.35% |
Operating Return on Assets (OROA) |
|
0.00% |
0.11% |
1.47% |
4.47% |
4.80% |
1.98% |
2.15% |
3.01% |
3.71% |
3.38% |
Return on Assets (ROA) |
|
0.00% |
0.66% |
0.76% |
3.27% |
3.54% |
1.45% |
1.69% |
2.22% |
2.72% |
2.49% |
Return on Common Equity (ROCE) |
|
0.00% |
10.82% |
5.38% |
20.95% |
25.47% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.41% |
4.37% |
0.00% |
12.73% |
10.01% |
12.47% |
18.03% |
20.65% |
18.41% |
Net Operating Profit after Tax (NOPAT) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
NOPAT Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
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 |
|
63.50% |
76.43% |
71.77% |
49.35% |
43.83% |
44.56% |
45.92% |
41.84% |
38.60% |
42.52% |
Operating Expenses to Revenue |
|
81.48% |
93.21% |
60.02% |
62.64% |
54.30% |
55.04% |
54.17% |
49.82% |
46.79% |
48.74% |
Earnings before Interest and Taxes (EBIT) |
|
1.84 |
0.47 |
7.03 |
12 |
19 |
17 |
23 |
39 |
56 |
59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.72 |
1.40 |
8.48 |
13 |
20 |
18 |
23 |
40 |
57 |
62 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.69 |
0.00 |
1.72 |
1.14 |
1.67 |
2.18 |
2.04 |
2.78 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.69 |
0.00 |
1.72 |
1.14 |
1.67 |
2.18 |
2.04 |
2.78 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
7.09 |
4.42 |
4.17 |
2.75 |
3.72 |
4.09 |
3.56 |
5.29 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
38.64 |
18.01 |
13.53 |
11.35 |
13.43 |
12.07 |
9.86 |
15.12 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.66% |
0.96% |
0.76% |
Earnings Yield |
|
0.00% |
0.00% |
2.59% |
5.55% |
7.39% |
8.81% |
7.45% |
8.28% |
10.14% |
6.61% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.17 |
0.00 |
1.17 |
0.62 |
0.64 |
1.14 |
1.21 |
2.25 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.94 |
4.42 |
2.82 |
1.50 |
1.41 |
2.14 |
2.11 |
4.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
11.56 |
11.86 |
6.34 |
4.22 |
3.98 |
4.52 |
4.23 |
8.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.93 |
13.19 |
6.78 |
4.54 |
4.03 |
4.64 |
4.28 |
9.01 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
26.90 |
18.01 |
9.17 |
6.18 |
5.11 |
6.32 |
5.84 |
12.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
24.63 |
15.56 |
7.95 |
5.00 |
3.04 |
4.64 |
5.65 |
12.65 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.70 |
0.00 |
0.00 |
344.03 |
12.78 |
389.84 |
104.29 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
0.00 |
8.14 |
7.07 |
6.40 |
7.19 |
7.32 |
7.84 |
8.53 |
8.45 |
8.06 |
Compound Leverage Factor |
|
0.00 |
79.64 |
7.07 |
6.40 |
7.19 |
7.32 |
7.84 |
8.53 |
8.45 |
8.06 |
Debt to Total Capital |
|
0.00% |
0.71% |
0.33% |
0.00% |
0.08% |
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% |
0.71% |
0.33% |
0.00% |
0.08% |
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 |
|
0.00% |
99.29% |
99.67% |
0.00% |
99.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.27 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.27 |
-5.05 |
0.00 |
-3.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.27 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.13 |
0.08 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.13 |
-11.75 |
0.00 |
-4.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.13 |
0.08 |
0.00 |
0.01 |
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) |
|
0.00 |
-50 |
-27 |
92 |
-97 |
-2.31 |
0.27 |
14 |
0.61 |
5.12 |
Operating Cash Flow to CapEx |
|
1,845.88% |
237.02% |
2,094.21% |
807.02% |
790.98% |
497.13% |
1,021.71% |
3,138.92% |
1,411.48% |
1,340.49% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-97.33 |
-51.04 |
76.23 |
-38.07 |
-1.94 |
0.32 |
8.56 |
0.08 |
0.38 |
Operating Cash Flow to Interest Expense |
|
3.43 |
12.37 |
7.40 |
8.34 |
6.40 |
13.10 |
36.33 |
23.56 |
5.23 |
3.14 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.25 |
7.15 |
7.04 |
7.31 |
5.59 |
10.47 |
32.77 |
22.81 |
4.85 |
2.91 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.04 |
0.13 |
0.12 |
0.06 |
0.06 |
0.07 |
0.08 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
5.66 |
7.47 |
0.00 |
0.00 |
17.80 |
20.38 |
27.91 |
42.79 |
49.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
53 |
84 |
0.00 |
111 |
126 |
144 |
158 |
199 |
237 |
Invested Capital Turnover |
|
0.00 |
0.60 |
0.29 |
0.85 |
0.83 |
0.44 |
0.48 |
0.56 |
0.64 |
0.57 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
53 |
31 |
-84 |
111 |
15 |
18 |
14 |
40 |
39 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
98 |
157 |
130 |
78 |
92 |
180 |
239 |
534 |
Market Capitalization |
|
0.00 |
0.00 |
141 |
157 |
191 |
143 |
241 |
344 |
405 |
660 |
Book Value per Share |
|
$0.00 |
$0.00 |
$11.38 |
$0.00 |
$14.73 |
$16.45 |
$18.32 |
$19.41 |
$24.20 |
$28.49 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$11.38 |
$0.00 |
$14.73 |
$16.45 |
$18.32 |
$19.41 |
$24.20 |
$28.49 |
Total Capital |
|
0.00 |
53 |
84 |
0.00 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Debt |
|
0.00 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
0.37 |
-43 |
0.00 |
-62 |
-65 |
-149 |
-164 |
-165 |
-126 |
Capital Expenditures (CapEx) |
|
0.09 |
2.67 |
0.19 |
1.25 |
2.06 |
3.14 |
2.94 |
1.24 |
3.00 |
3.15 |
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 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.89 |
0.93 |
1.45 |
1.34 |
1.33 |
1.31 |
0.28 |
1.03 |
0.68 |
2.23 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.25 |
$0.56 |
$0.59 |
$1.18 |
$0.00 |
$1.70 |
$2.40 |
$3.73 |
$5.31 |
$5.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Adjusted Diluted Earnings per Share |
|
$0.25 |
$0.55 |
$0.58 |
$1.13 |
$0.00 |
$1.65 |
$2.26 |
$3.47 |
$4.91 |
$5.14 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.25 |
$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 |
0.00 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Normalized NOPAT Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
Pre Tax Income Margin |
|
12.29% |
29.29% |
35.43% |
33.50% |
41.68% |
32.96% |
35.08% |
46.04% |
49.22% |
47.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.02 |
0.92 |
13.07 |
9.84 |
7.51 |
14.43 |
27.43 |
23.56 |
6.89 |
4.41 |
NOPAT to Interest Expense |
|
2.56 |
5.52 |
6.77 |
7.21 |
5.55 |
10.60 |
21.65 |
17.32 |
5.05 |
3.25 |
EBIT Less CapEx to Interest Expense |
|
3.83 |
-4.30 |
12.72 |
8.80 |
6.70 |
11.79 |
23.87 |
22.81 |
6.52 |
4.18 |
NOPAT Less CapEx to Interest Expense |
|
2.38 |
0.31 |
6.42 |
6.17 |
4.74 |
7.97 |
18.09 |
16.56 |
4.68 |
3.01 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.54% |
9.07% |
11.10% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
0.00% |
7.54% |
9.77% |
11.10% |
Quarterly Metrics And Ratios for Esquire Financial
This table displays calculated financial ratios and metrics derived from Esquire Financial'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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
35.61% |
48.93% |
70.93% |
34.71% |
28.55% |
15.18% |
-1.01% |
14.24% |
12.98% |
14.23% |
15.41% |
EBITDA Growth |
|
240.78% |
64.40% |
128.10% |
43.36% |
22.45% |
8.34% |
-15.47% |
19.72% |
19.02% |
18.12% |
14.60% |
EBIT Growth |
|
204.00% |
64.01% |
127.99% |
44.46% |
26.72% |
9.14% |
-17.42% |
15.08% |
17.06% |
15.77% |
13.36% |
NOPAT Growth |
|
206.11% |
35.42% |
127.99% |
43.49% |
27.57% |
8.43% |
-17.42% |
15.08% |
15.48% |
18.93% |
13.41% |
Net Income Growth |
|
206.11% |
35.42% |
127.99% |
43.49% |
27.57% |
8.43% |
-17.42% |
15.08% |
15.48% |
18.93% |
13.41% |
EPS Growth |
|
193.75% |
29.76% |
122.73% |
41.03% |
24.47% |
7.34% |
-18.37% |
13.64% |
14.53% |
15.38% |
10.83% |
Operating Cash Flow Growth |
|
85.72% |
15.26% |
31.63% |
-94.02% |
-8.88% |
93.98% |
-12.90% |
1,551.72% |
-2.22% |
-29.28% |
23.74% |
Free Cash Flow Firm Growth |
|
71.14% |
51.42% |
-167.44% |
3,531.87% |
-646.98% |
-474.78% |
22.40% |
-233.81% |
-30.71% |
12.22% |
-77.98% |
Invested Capital Growth |
|
8.28% |
10.03% |
24.77% |
0.00% |
24.96% |
25.54% |
15.75% |
0.00% |
25.30% |
19.41% |
21.08% |
Revenue Q/Q Growth |
|
10.55% |
14.30% |
17.63% |
-9.36% |
5.48% |
2.42% |
1.09% |
4.60% |
4.32% |
3.56% |
2.13% |
EBITDA Q/Q Growth |
|
25.03% |
15.97% |
31.40% |
-24.75% |
6.79% |
2.60% |
2.52% |
6.58% |
6.16% |
1.82% |
-0.53% |
EBIT Q/Q Growth |
|
21.41% |
18.21% |
33.62% |
-24.67% |
6.50% |
1.81% |
1.10% |
4.98% |
8.33% |
0.69% |
-1.01% |
NOPAT Q/Q Growth |
|
21.41% |
18.19% |
33.63% |
-25.17% |
7.94% |
0.46% |
1.78% |
4.27% |
8.32% |
3.46% |
-2.94% |
Net Income Q/Q Growth |
|
21.41% |
18.19% |
33.63% |
-25.17% |
7.94% |
0.46% |
1.78% |
4.27% |
8.32% |
3.46% |
-2.94% |
EPS Q/Q Growth |
|
20.51% |
15.96% |
34.86% |
-25.17% |
6.36% |
0.00% |
2.56% |
4.17% |
7.20% |
0.75% |
-1.48% |
Operating Cash Flow Q/Q Growth |
|
61.64% |
-27.94% |
72.22% |
-97.02% |
2,364.76% |
53.40% |
-22.67% |
-43.51% |
45.91% |
10.95% |
35.30% |
Free Cash Flow Firm Q/Q Growth |
|
19.09% |
-45.61% |
-339.67% |
762.50% |
-117.61% |
-12.04% |
40.64% |
-1,042.34% |
82.80% |
24.75% |
-20.36% |
Invested Capital Q/Q Growth |
|
2.07% |
6.48% |
13.12% |
-100.00% |
0.00% |
6.97% |
4.29% |
4.99% |
6.97% |
1.95% |
5.75% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.96% |
50.68% |
56.62% |
47.01% |
47.59% |
47.67% |
48.35% |
49.26% |
50.13% |
49.29% |
48.01% |
EBIT Margin |
|
47.73% |
49.36% |
56.07% |
46.61% |
47.05% |
46.78% |
46.78% |
46.95% |
48.75% |
47.41% |
45.95% |
Profit (Net Income) Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
Tax Burden Percent |
|
73.50% |
73.49% |
73.50% |
73.00% |
74.00% |
73.01% |
73.50% |
73.00% |
73.00% |
75.00% |
73.54% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.50% |
26.51% |
26.50% |
27.00% |
26.00% |
26.99% |
26.50% |
27.00% |
27.00% |
25.00% |
26.46% |
Return on Invested Capital (ROIC) |
|
18.67% |
20.25% |
24.69% |
0.00% |
22.86% |
21.74% |
20.17% |
36.90% |
20.55% |
20.38% |
19.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
10.34% |
9.34% |
-0.10% |
0.00% |
1.90% |
0.34% |
5.55% |
-162.96% |
-2.47% |
2.35% |
0.59% |
Operating Return on Assets (OROA) |
|
2.94% |
3.23% |
4.02% |
0.00% |
3.65% |
3.53% |
3.41% |
3.20% |
3.60% |
3.37% |
3.29% |
Return on Assets (ROA) |
|
2.16% |
2.38% |
2.95% |
0.00% |
2.70% |
2.57% |
2.51% |
2.34% |
2.63% |
2.53% |
2.42% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.59% |
0.00% |
19.76% |
0.00% |
21.68% |
0.00% |
18.78% |
18.52% |
17.97% |
0.00% |
17.95% |
Net Operating Profit after Tax (NOPAT) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
NOPAT Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
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% |
0.00% |
SG&A Expenses to Revenue |
|
41.15% |
37.29% |
33.92% |
39.03% |
40.23% |
41.39% |
43.58% |
44.00% |
42.00% |
40.72% |
42.28% |
Operating Expenses to Revenue |
|
49.31% |
45.26% |
42.24% |
48.45% |
48.70% |
48.04% |
49.80% |
49.78% |
48.11% |
47.45% |
49.61% |
Earnings before Interest and Taxes (EBIT) |
|
10 |
12 |
17 |
12 |
13 |
14 |
14 |
14 |
16 |
16 |
16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
13 |
17 |
13 |
13 |
14 |
14 |
15 |
16 |
16 |
16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.00 |
2.18 |
1.76 |
0.00 |
2.00 |
2.04 |
1.89 |
1.81 |
2.33 |
2.78 |
2.53 |
Price to Tangible Book Value (P/TBV) |
|
2.00 |
2.18 |
1.76 |
0.00 |
2.00 |
2.04 |
1.89 |
1.81 |
2.33 |
2.78 |
2.53 |
Price to Revenue (P/Rev) |
|
3.91 |
4.09 |
3.26 |
3.57 |
3.38 |
3.56 |
3.45 |
3.36 |
4.49 |
5.29 |
4.91 |
Price to Earnings (P/E) |
|
11.36 |
12.07 |
8.91 |
9.69 |
9.20 |
9.86 |
10.05 |
9.78 |
12.97 |
15.12 |
14.12 |
Dividend Yield |
|
0.49% |
0.66% |
0.99% |
0.92% |
1.00% |
0.96% |
1.11% |
1.16% |
0.88% |
0.76% |
0.83% |
Earnings Yield |
|
8.80% |
8.28% |
11.22% |
10.32% |
10.86% |
10.14% |
9.95% |
10.23% |
7.71% |
6.61% |
7.08% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
1.14 |
1.17 |
0.00 |
1.35 |
1.21 |
1.12 |
1.11 |
1.70 |
2.25 |
1.84 |
Enterprise Value to Revenue (EV/Rev) |
|
1.51 |
2.14 |
2.16 |
0.00 |
2.28 |
2.11 |
2.05 |
2.06 |
3.27 |
4.28 |
3.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.29 |
4.52 |
4.24 |
0.00 |
4.50 |
4.23 |
4.31 |
4.27 |
6.69 |
8.68 |
7.28 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.38 |
4.64 |
4.34 |
0.00 |
4.56 |
4.28 |
4.39 |
4.39 |
6.90 |
9.01 |
7.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.39 |
6.32 |
5.91 |
0.00 |
6.21 |
5.84 |
5.98 |
5.98 |
9.44 |
12.23 |
10.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.05 |
4.64 |
4.93 |
0.00 |
7.26 |
5.65 |
5.74 |
5.10 |
8.38 |
12.65 |
10.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.77 |
12.78 |
0.00 |
0.00 |
78.77 |
389.84 |
21.70 |
0.00 |
0.00 |
104.29 |
339.84 |
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 |
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 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
8.65 |
8.53 |
8.36 |
0.00 |
8.47 |
8.45 |
8.04 |
7.89 |
7.81 |
8.06 |
7.88 |
Compound Leverage Factor |
|
8.65 |
8.53 |
8.36 |
0.00 |
8.47 |
8.45 |
8.04 |
7.89 |
7.81 |
8.06 |
7.88 |
Debt to Total Capital |
|
0.00% |
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% |
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% |
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% |
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% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
0.00% |
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 |
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 |
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 |
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 |
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 |
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 |
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% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3.65 |
-5.31 |
-23 |
155 |
-27 |
-31 |
-18 |
-207 |
-36 |
-27 |
-32 |
Operating Cash Flow to CapEx |
|
3,203.52% |
7,218.64% |
1,732.00% |
70.14% |
1,451.62% |
2,086.24% |
1,379.81% |
1,087.05% |
1,348.53% |
1,501.93% |
903.95% |
Free Cash Flow to Firm to Interest Expense |
|
-8.83 |
-7.44 |
-21.69 |
78.66 |
-12.52 |
-10.53 |
-5.64 |
-67.56 |
-10.88 |
-6.87 |
-8.26 |
Operating Cash Flow to Interest Expense |
|
28.62 |
11.93 |
13.63 |
0.22 |
4.95 |
5.70 |
3.98 |
2.36 |
3.22 |
3.00 |
4.05 |
Operating Cash Flow Less CapEx to Interest Expense |
|
27.73 |
11.76 |
12.85 |
-0.09 |
4.61 |
5.43 |
3.69 |
2.14 |
2.98 |
2.80 |
3.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.07 |
0.07 |
0.00 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
24.15 |
27.91 |
34.09 |
0.00 |
40.97 |
42.79 |
43.87 |
41.67 |
47.21 |
49.55 |
43.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
149 |
158 |
179 |
0.00 |
186 |
199 |
207 |
217 |
233 |
237 |
251 |
Invested Capital Turnover |
|
0.53 |
0.56 |
0.60 |
0.00 |
0.66 |
0.64 |
0.59 |
1.08 |
0.58 |
0.57 |
0.57 |
Increase / (Decrease) in Invested Capital |
|
11 |
14 |
36 |
-146 |
37 |
40 |
28 |
217 |
47 |
39 |
44 |
Enterprise Value (EV) |
|
115 |
180 |
209 |
0.00 |
250 |
239 |
233 |
241 |
395 |
534 |
463 |
Market Capitalization |
|
297 |
344 |
315 |
369 |
370 |
405 |
391 |
394 |
542 |
660 |
636 |
Book Value per Share |
|
$18.38 |
$19.41 |
$21.82 |
$0.00 |
$22.63 |
$24.20 |
$25.00 |
$26.22 |
$27.97 |
$28.49 |
$29.74 |
Tangible Book Value per Share |
|
$18.38 |
$19.41 |
$21.82 |
$0.00 |
$22.63 |
$24.20 |
$25.00 |
$26.22 |
$27.97 |
$28.49 |
$29.74 |
Total Capital |
|
149 |
158 |
179 |
0.00 |
186 |
199 |
207 |
217 |
233 |
237 |
251 |
Total Debt |
|
0.00 |
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 |
0.00 |
Net Debt |
|
-182 |
-164 |
-106 |
0.00 |
-121 |
-165 |
-158 |
-153 |
-148 |
-126 |
-173 |
Capital Expenditures (CapEx) |
|
0.37 |
0.12 |
0.85 |
0.62 |
0.74 |
0.79 |
0.93 |
0.66 |
0.78 |
0.78 |
1.75 |
Net Nonoperating Expense (NNE) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.49 |
0.33 |
0.16 |
0.11 |
0.15 |
0.26 |
0.46 |
0.71 |
0.44 |
0.62 |
0.70 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.01 |
$1.19 |
$0.00 |
$0.00 |
$1.27 |
$1.28 |
$1.29 |
$1.34 |
$1.45 |
$1.50 |
$1.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Adjusted Diluted Earnings per Share |
|
$0.94 |
$1.09 |
$0.00 |
$0.00 |
$1.17 |
$1.17 |
$1.20 |
$1.25 |
$1.34 |
$1.35 |
$1.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
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 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Normalized NOPAT Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
Pre Tax Income Margin |
|
47.73% |
49.36% |
56.07% |
46.61% |
47.05% |
46.78% |
46.78% |
46.95% |
48.75% |
47.41% |
45.95% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
25.40 |
17.37 |
15.40 |
6.35 |
6.11 |
4.67 |
4.26 |
4.69 |
4.75 |
4.02 |
3.97 |
NOPAT to Interest Expense |
|
18.67 |
12.76 |
11.32 |
4.64 |
4.52 |
3.41 |
3.13 |
3.42 |
3.47 |
3.02 |
2.92 |
EBIT Less CapEx to Interest Expense |
|
24.51 |
17.20 |
14.61 |
6.03 |
5.77 |
4.40 |
3.97 |
4.47 |
4.52 |
3.82 |
3.53 |
NOPAT Less CapEx to Interest Expense |
|
17.78 |
12.60 |
10.53 |
4.32 |
4.18 |
3.14 |
2.84 |
3.21 |
3.23 |
2.82 |
2.47 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.26% |
7.54% |
8.27% |
8.40% |
8.35% |
9.07% |
10.61% |
10.76% |
11.15% |
11.10% |
11.25% |
Augmented Payout Ratio |
|
5.26% |
7.54% |
9.03% |
9.15% |
9.06% |
9.77% |
10.66% |
10.76% |
11.15% |
11.10% |
11.25% |
Key Financial Trends
Esquire Financial Holdings, Inc. (NASDAQ: ESQ) has demonstrated consistent financial performance and growth over the past several quarters and years. An analysis of the income statements, cash flow statements, and balance sheets from Q2 2022 through Q1 2025 reveals key trends and highlights important factors for investors to consider.
Positive Highlights:
- Net income has steadily increased from $6.35 million in Q2 2022 to $11.41 million in Q1 2025, reflecting solid profitability growth.
- Basic earnings per share (EPS) rose from $0.83 in Q2 2022 to $1.43 in Q1 2025, indicating improved shareholder value.
- Net interest income increased over time, reaching $27.6 million in Q1 2025 from $13.7 million in Q2 2022, showing growth in core banking operations.
- Deposits have increased substantially, with interest bearing deposits rising from approximately $1.15 billion in Q2 2022 to $1.69 billion as of Q1 2025, highlighting strong customer trust and funding base expansion.
- The company's net loans and leases, net of allowance, grew significantly from about $849 million in Q2 2022 to approximately $1.40 billion in Q1 2025, which may contribute to interest income growth.
- Esquire consistently paid dividends, increasing from $0.09 per share in early 2022 to $0.175 per share in Q1 2025, showing commitment to returning value to shareholders.
- Operating cash flow remained positive each quarter, with Q1 2025 showing $15.8 million, reflecting strong cash generation capacity from operations.
Neutral Observations:
- Total assets grew steadily, reflecting business expansion, from approximately $1.31 billion in Q2 2022 to nearly $1.95 billion by Q1 2025.
- The company maintains a manageable level of provisions for loan losses, averaging around $1 million per quarter recently, consistent with loan growth.
- Non-interest income remains a smaller component compared to interest income but is relatively stable, averaging between $6 million to $10 million quarterly.
- Allowance for loan and lease losses increased proportionally with loans, maintaining appropriate risk coverage.
- The company's common equity increased from about $145 million in Q2 2022 to $251 million in Q1 2025, supporting financial stability and regulatory capital requirements.
Potential Concerns:
- Investment securities purchases have been large and consistent, resulting in negative net cash from investing activities (e.g., -$13.6 million in Q1 2025 and -$134 million in Q4 2024), which could impact liquidity if not managed carefully.
- Interest expense on deposits has risen, reaching approximately $3.9 million in Q1 2025 from about $0.28 million in Q2 2022, increasing the cost of funds as deposit balances grow and rates rise.
- Total non-interest expenses have also increased, with Q1 2025 showing $16.7 million compared to $10.4 million in Q2 2022, which could pressure net margins if revenue growth does not keep pace.
- The company’s accumulated other comprehensive income has a negative balance (~ -$11.6 million in Q1 2025), which could represent unrealized losses on certain securities and may affect shareholders' equity.
Summary:
Esquire Financial is showing healthy top-line and bottom-line growth driven by expanding loan portfolios, increasing deposits, and solid net interest margins. The steady rise in net income and earnings per share alongside dividend increases signals ongoing operational strength and shareholder returns. However, caution should be exercised regarding the sizeable investments in securities, rising interest expenses, and increased operating costs, which may impact liquidity and profitability in the future.
Investors should monitor the management of securities investments and expenses relative to revenue growth, as well as watch for any signs of credit risk changes or loan loss provisions that could signal financial stress. Overall, Esquire Financial's recent financial trends suggest a well-managed institution with expanding banking operations and focus on shareholder value.
09/19/25 10:56 PM ETAI Generated. May Contain Errors.