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) shows steady financial performance over the last four years with consistent net income growth and increasing assets. Here are the key trends and insights from the quarterly financial statements spanning from Q2 2022 through Q1 2025:
- Net Income Growth: Consolidated net income increased from approximately $6.35 million in Q2 2022 to $11.4 million in Q1 2025, nearly doubling over three years, reflecting improved profitability.
- Increasing Total Assets: Total assets grew steadily from around $1.31 billion in Q2 2022 to about $1.95 billion in Q1 2025, indicating business expansion and asset growth.
- Loan Growth: Net loans and leases increased substantially from roughly $849 million in Q2 2022 to approximately $1.39 billion in Q1 2025, showing successful lending activity.
- Strong Net Interest Income: Net interest income rose from $13.7 million in Q2 2022 to over $27.6 million in Q1 2025, indicating effective interest revenue generation from loans and securities.
- Consistent Dividend Payments: Quarterly cash dividends per share have gradually risen from $0.09 in Q2 2022 to $0.175 in Q1 2025, evidencing commitment to shareholder returns.
- Stable Equity Base: Total common equity increased from approximately $145.5 million in Q2 2022 to $250.7 million in Q1 2025, supporting the firm's capital adequacy.
- Stable Provision for Credit Losses: Provision expenses fluctuated but remain a manageable portion of operating revenues, around $1.0 to $1.5 million quarterly.
- Non-Interest Income: Other service charges and fees contributed steadily to revenues, ranging between $5 million and $6 million per quarter, supplementing interest income.
- Operating Expenses: Non-interest expenses have modestly increased in line with revenue growth, indicating controlled expense management.
- Rising Deposits Interest Expense: Interest paid on deposits increased from approximately $281,000 in Q2 2022 to nearly $3.9 million in Q1 2025, which may pressure net interest margins.
- Increasing Purchase of Investment Securities: Significant cash outflows were reported for investment purchases, suggesting aggressive asset deployment that could affect liquidity.
Summary: Esquire Financial is demonstrating solid growth in earnings, loans, and assets, along with expanding equity capital and a steady dividend policy. The company has efficiently increased its core net interest income year over year, reflecting strong loan portfolio growth. While operating expenses are rising moderately, the firm’s profitability remains stable.
Potential concerns include the marked rise in deposit interest expenses and large investment securities purchases which may impact future liquidity and interest margins. However, the expanding deposit base and solid cash flows from financing activities provide supportive funding.
Overall, Esquire Financial's fundamentals highlight a healthy financial position with growth momentum and prudent risk management over recent quarters.
10/10/25 04:17 AM ETAI Generated. May Contain Errors.