Go Pro

Great Southern Bancorp (GSBC) Financials

Great Southern Bancorp logo
$79.25 +0.92 (+1.17%)
Closing price 07/24/2026 04:00 PM Eastern
Extended Trading
$79.32 +0.07 (+0.09%)
As of 07/24/2026 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Great Southern Bancorp

Annual Income Statements for Great Southern Bancorp

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
46 45 52 67 74 59 75 76 68 62 71
Consolidated Net Income / (Loss)
47 9.02 2.74 67 74 59 75 76 68 62 71
Net Income / (Loss) Continuing Operations
83 9.02 2.74 67 74 59 75 76 68 62 71
Total Pre-Tax Income
62 62 70 82 90 73 94 94 85 75 87
Total Revenue
219 155 145 204 211 212 216 234 223 220 229
Net Interest Income / (Expense)
168 163 155 168 180 177 178 200 193 189 200
Total Interest Income
184 185 183 206 235 218 199 227 297 325 314
Loans and Leases Interest Income
177 179 177 198 223 205 186 206 272 297 285
Investment Securities Interest Income
7.11 6.29 6.41 7.72 12 13 12 21 25 28 28
Total Interest Expense
16 22 28 38 55 41 21 27 104 136 113
Deposits Interest Expense
14 17 21 28 46 32 13 21 89 110 94
Short-Term Borrowings Interest Expense
- - - - - 0.64 0.00 1.07 7.50 18 15
Long-Term Debt Interest Expense
2.42 3.60 6.56 9.04 5.40 7.46 7.61 5.30 6.16 6.22 3.56
Federal Funds Purchased and Securities Sold Interest Expense
0.07 1.14 0.75 0.77 3.64 0.03 0.04 0.32 1.21 1.41 1.16
Total Non-Interest Income
14 29 39 36 31 35 38 34 30 31 29
Trust Fees by Commissions
- 1.10 1.04 1.14 0.89 0.89 1.26 1.21 1.15 1.23 1.63
Other Service Charges
28 27 27 26 28 26 27 30 27 26 24
Net Realized & Unrealized Capital Gains on Investments
3.85 6.88 11 9.23 2.44 7.90 9.78 2.78 2.35 3.78 3.27
Other Non-Interest Income
-18 -6.94 -0.49 - - - - - -0.34 -0.06 -0.06
Provision for Credit Losses
5.52 9.28 9.10 7.15 6.15 16 -6.70 6.19 -3.08 2.72 0.05
Total Non-Interest Expense
114 120 114 115 115 123 128 133 141 141 142
Salaries and Employee Benefits
59 60 60 60 63 71 70 75 79 79 80
Net Occupancy & Equipment Expense
26 26 25 26 26 28 29 28 31 32 35
Marketing Expense
2.32 2.23 2.31 2.46 2.81 2.63 3.07 3.26 3.40 3.12 2.93
Property & Liability Insurance Claims
3.57 3.48 2.96 2.67 2.02 2.41 3.06 3.20 4.54 4.62 4.45
Other Operating Expenses
20 25 22 22 20 19 22 22 23 23 19
Amortization Expense
3.43 3.59 2.58 2.14 1.19 1.15 0.86 0.77 0.29 0.43 0.43
Income Tax Expense
16 17 19 15 16 14 20 18 18 14 16
Basic Earnings per Share
$3.33 $3.26 $3.67 $4.75 $5.18 $4.22 $5.50 $6.07 $5.65 $5.28 $6.23
Weighted Average Basic Shares Outstanding
13.80M 13.90M 14.10M 14.21M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
Diluted Earnings per Share
$3.28 $3.21 $3.64 $4.71 $5.14 $4.21 $5.46 $6.02 $5.61 $5.26 $6.19
Weighted Average Diluted Shares Outstanding
13.80M 13.90M 14.10M 14.21M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
Weighted Average Basic & Diluted Shares Outstanding
13.80M 13.90M 14.10M 14.21M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
Cash Dividends to Common per Share
- - - $1.20 $2.07 $2.36 $1.40 $1.56 $1.60 $1.60 $1.66

Quarterly Income Statements for Great Southern Bancorp

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
16 13 13 17 16 15 17 20 18 16 17
Consolidated Net Income / (Loss)
16 13 13 17 16 15 17 20 18 16 17
Net Income / (Loss) Continuing Operations
16 13 13 17 16 15 17 20 18 16 17
Total Pre-Tax Income
20 16 17 21 20 18 21 24 22 19 21
Total Revenue
55 52 52 57 55 56 56 59 58 56 55
Net Interest Income / (Expense)
47 45 45 47 48 50 49 51 51 49 48
Total Interest Income
75 76 77 81 84 83 80 81 79 73 71
Loans and Leases Interest Income
69 70 71 74 76 75 73 74 72 67 65
Investment Securities Interest Income
6.39 6.29 6.31 6.63 7.37 7.21 7.17 7.15 7.05 6.90 6.51
Total Interest Expense
29 31 33 34 36 33 31 30 28 24 23
Deposits Interest Expense
25 27 28 28 28 26 25 24 24 21 18
Short-Term Borrowings Interest Expense
1.43 2.34 3.04 4.37 5.39 5.42 4.45 3.97 3.62 2.60 4.06
Long-Term Debt Interest Expense
1.56 1.57 1.56 1.56 1.56 1.54 1.49 1.30 0.41 0.37 0.34
Federal Funds Purchased and Securities Sold Interest Expense
0.31 0.33 0.33 0.39 0.39 0.30 0.37 0.37 0.30 0.12 0.10
Total Non-Interest Income
7.85 6.56 6.81 9.83 6.99 6.93 6.59 8.21 7.06 7.19 7.03
Trust Fees by Commissions
0.23 0.27 0.38 0.27 0.36 0.22 0.26 0.41 0.57 0.39 0.62
Other Service Charges
6.78 5.93 5.76 8.44 5.59 5.82 5.75 6.94 5.58 5.95 5.70
Net Realized & Unrealized Capital Gains on Investments
0.84 0.08 0.68 1.13 1.08 0.89 0.60 0.89 0.92 0.86 0.72
Other Non-Interest Income
- - -0.01 -0.01 -0.04 - -0.02 -0.03 -0.00 -0.01 -0.00
Provision for Credit Losses
-1.20 -0.94 0.63 -0.61 1.14 1.56 -0.35 -0.11 -0.38 0.88 -0.93
Total Non-Interest Expense
36 36 34 36 34 37 35 35 36 36 35
Salaries and Employee Benefits
20 20 20 20 20 20 20 20 20 20 20
Net Occupancy & Equipment Expense
7.73 7.98 7.84 7.84 8.14 8.30 8.53 8.44 8.87 9.46 8.86
Marketing Expense
0.95 0.90 0.35 0.89 0.93 0.96 0.29 0.71 0.99 0.95 0.37
Property & Liability Insurance Claims
1.30 1.36 1.14 1.26 1.05 1.16 1.17 1.10 1.11 1.08 1.07
Other Operating Expenses
5.85 6.02 5.33 6.42 3.94 6.91 4.60 4.66 4.86 4.76 4.31
Amortization Expense
0.06 0.06 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11
Income Tax Expense
4.35 3.22 3.16 3.86 3.62 3.04 4.29 4.49 4.35 3.19 4.02
Basic Earnings per Share
$1.33 $1.12 $1.14 $1.46 $1.41 $1.27 $1.47 $1.73 $1.57 $1.46 $1.59
Weighted Average Basic Shares Outstanding
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
Diluted Earnings per Share
$1.33 $1.09 $1.13 $1.45 $1.41 $1.27 $1.47 $1.72 $1.56 $1.44 $1.58
Weighted Average Diluted Shares Outstanding
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
Weighted Average Basic & Diluted Shares Outstanding
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
Cash Dividends to Common per Share
$0.40 - $0.40 $0.40 $0.40 - $0.40 $0.40 $0.43 - $0.43

Annual Cash Flow Statements for Great Southern Bancorp

This table details how cash moves in and out of Great Southern Bancorp'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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-19 81 -38 -40 17 344 154 -549 43 -16 -6.20
Net Cash From Operating Activities
71 81 63 94 86 46 94 85 81 44 82
Net Cash From Continuing Operating Activities
323 317 294 -40 86 46 94 85 81 44 82
Net Income / (Loss) Continuing Operations
0.00 0.00 0.00 -67 0.00 0.00 0.00 76 68 62 71
Consolidated Net Income / (Loss)
- - - 67 - - - 76 68 62 71
Provision For Loan Losses
5.52 9.28 9.10 7.15 6.15 16 -5.76 6.19 -3.08 2.72 0.05
Depreciation Expense
10 9.82 9.12 9.12 9.56 10 9.56 8.50 8.72 8.24 8.11
Amortization Expense
3.43 8.08 4.68 2.29 2.07 2.08 1.58 1.18 0.59 0.71 0.40
Non-Cash Adjustments to Reconcile Net Income
-0.37 8.43 279 -5.17 65 37 70 -7.50 -9.90 -16 -11
Changes in Operating Assets and Liabilities, net
3.02 17 -7.77 14 3.91 -19 18 0.54 17 -13 13
Net Cash From Investing Activities
-196 -199 81 -381 -295 -131 182 -820 -88 -175 367
Net Cash From Continuing Investing Activities
486 516 61 -381 -295 -131 182 -820 -88 -175 367
Purchase of Property, Leasehold Improvements and Equipment
-17 -11 -7.40 -9.32 -12 -8.22 -5.74 -20 -7.30 -4.92 -11
Purchase of Investment Securities
-139 -218 -137 -223 -305 -210 -339 -741 -41 -131 -20
Sale of Property, Leasehold Improvements and Equipment
2.23 1.18 0.57 2.33 0.20 0.78 0.59 3.98 0.25 0.16 0.13
Sale and/or Maturity of Investments
145 147 72 47 103 149 78 72 39 38 62
Other Investing Activities, net
-188 -145 153 -148 -81 -63 449 -134 -79 -78 337
Net Cash From Financing Activities
105 199 -182 248 226 429 -122 186 50 116 -455
Net Cash From Continuing Financing Activities
13,223 4,029 2,486 248 226 429 -122 186 50 116 -455
Net Change in Deposits
278 199 -80 189 235 557 35 133 37 -116 -123
Issuance of Debt
6,510 1,793 1,421 2,822 0.00 74 -27 127 0.00 180 -19
Repayment of Debt
-6,612 -2,025 -1,513 -2,749 14 -147 -75 - 57 75 -255
Repurchase of Common Equity
- 0.00 0.00 -0.90 -0.85 -22 -39 -62 - - -44
Payment of Dividends
-12 -12 -13 -16 -29 -33 -19 -19 -19 -19 -19
Other Financing Activities, Net
3.11 -0.04 3.92 2.00 6.55 0.71 2.31 6.70 -0.76 10 5.33

Quarterly Cash Flow Statements for Great Southern Bancorp

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-22 29 -40 15 22 -13 21 29 -50 -6.68 -2.15
Net Cash From Operating Activities
7.84 14 -27 44 18 9.79 15 39 5.59 22 21
Net Cash From Continuing Operating Activities
7.84 14 -27 44 18 9.79 15 39 5.59 22 21
Net Income / (Loss) Continuing Operations
16 13 13 30 16 15 17 20 18 16 17
Consolidated Net Income / (Loss)
16 13 13 - 16 15 17 20 18 16 17
Provision For Loan Losses
-1.20 -0.94 0.63 -0.61 1.14 1.56 -0.35 -0.11 -0.38 0.88 -0.93
Depreciation Expense
2.16 2.12 2.11 2.07 2.05 2.01 1.97 1.98 1.99 2.17 2.14
Amortization Expense
0.12 0.13 0.43 0.73 -0.63 0.19 0.19 0.08 0.11 0.03 0.12
Non-Cash Adjustments to Reconcile Net Income
2.19 -0.82 -8.40 -21 -0.42 0.56 -2.17 -2.88 -3.50 -2.94 -0.98
Changes in Operating Assets and Liabilities, net
-11 0.17 -35 32 -0.92 -9.44 -1.80 20 -10 5.21 3.36
Net Cash From Investing Activities
-58 -22 14 -158 -47 16 9.39 162 69 128 -100
Net Cash From Continuing Investing Activities
-58 -22 14 -158 -47 16 9.39 162 69 128 -100
Purchase of Property, Leasehold Improvements and Equipment
-1.95 -1.13 -0.81 -1.51 -1.17 -1.43 -1.93 -4.40 -1.74 -3.40 -1.30
Purchase of Investment Securities
-15 -9.32 -12 -98 -0.69 -20 -0.64 -14 -25 19 -0.60
Sale of Property, Leasehold Improvements and Equipment
0.18 0.02 0.00 0.02 0.07 0.07 0.00 0.03 0.05 0.05 0.03
Sale and/or Maturity of Investments
5.38 13 17 -2.65 32 -8.15 12 22 7.79 20 2.55
Other Investing Activities, net
-47 -25 9.96 -56 -78 46 -0.40 158 87 92 -101
Net Cash From Financing Activities
29 38 -26 129 52 -39 -2.97 -172 -124 -156 76
Net Cash From Continuing Financing Activities
29 38 -26 129 52 -39 -2.97 -172 -124 -156 76
Net Change in Deposits
27 -131 52 -158 82 -92 152 -74 -156 -45 -38
Issuance of Debt
- 57 180 - - -105 37 -11 44 -89 128
Repayment of Debt
11 - -249 296 -32 - -180 -75 - - 0.00
Repurchase of Common Equity
-5.45 -3.59 -5.84 -6.53 -0.11 -2.68 - -9.79 -10 -14 -17
Payment of Dividends
-4.79 -4.75 -4.72 -4.68 -4.63 -4.67 -4.69 -4.63 -4.56 -4.85 -4.76
Other Financing Activities, Net
0.94 -4.71 1.67 2.19 6.46 180 2.90 1.73 2.89 -2.19 7.33

Annual Balance Sheets for Great Southern Bancorp

This table presents Great Southern Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
4,104 4,551 4,415 4,676 5,015 5,526 5,450 5,681 5,812 5,982 5,599
Cash and Due from Banks
115 120 116 110 99 92 90 105 103 109 110
Interest Bearing Deposits at Other Banks
84 160 127 93 121 471 627 63 109 86 80
Trading Account Securities
263 214 179 244 374 415 501 693 673 721 703
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans Held for Sale
12 16 8.20 1.65 4,163 4,315 4,016 4.81 5.85 6.94 6.84
Premises and Equipment, Net
130 141 138 132 142 139 133 141 139 132 133
Goodwill
5.76 13 11 9.29 8.10 6.94 6.08 11 11 10 9.66
Other Assets
3,494 3,887 3,836 4,086 108 87 77 4,662 4,773 4,916 4,556
Total Liabilities & Shareholders' Equity
4,104 4,551 4,415 4,676 5,015 5,526 5,450 5,681 5,812 5,982 5,599
Total Liabilities
3,706 4,121 3,943 4,144 4,412 4,897 4,833 5,148 5,241 5,382 4,962
Non-Interest Bearing Deposits
3,269 3,677 3,597 3,725 3,960 4,517 4,552 4,685 4,722 4,606 4,483
Interest Bearing Deposits
4.68 4.64 5.32 5.09 7.48 7.54 6.15 6.59 4.95 5.27 5.78
Short-Term Debt
117 286 97 298 312 166 139 266 323 579 379
Accrued Interest Payable
1.08 2.72 2.90 3.57 4.25 2.59 0.65 3.01 6.23 13 3.61
Long-Term Debt
289 131 227 100 100 174 100 100 100 101 26
Other Long-Term Liabilities
25 19 13 13 28 30 36 87 84 79 65
Total Equity & Noncontrolling Interests
398 430 472 532 603 630 617 533 572 600 636
Total Preferred & Common Equity
398 430 472 532 603 630 617 533 572 600 636
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
398 430 472 532 603 630 617 533 572 600 636
Common Stock
25 26 28 30 34 35 38 43 44 50 54
Retained Earnings
368 402 442 492 537 541 546 544 570 603 614
Accumulated Other Comprehensive Income / (Loss)
5.66 1.56 1.24 9.63 32 53 33 -53 -42 -54 -32

Quarterly Balance Sheets for Great Southern Bancorp

This table presents Great Southern Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
5,676 5,769 5,720 5,748 5,777 5,959 6,037 5,994 5,855 5,738 5,687
Cash and Due from Banks
108 90 106 93 90 110 105 106 110 94 101
Interest Bearing Deposits at Other Banks
81 95 98 90 81 77 103 111 136 102 86
Trading Account Securities
689 694 675 645 659 740 754 722 711 713 691
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans Held for Sale
4,501 4,575 10 5.68 11 13 9.96 6.86 5.62 5.59 6.82
Premises and Equipment, Net
139 141 141 140 136 135 133 132 134 134 132
Goodwill
11 11 11 11 10 10 10 9.99 9.88 9.77 9.55
Other Assets
146 163 4,679 4,765 4,789 4,874 4,920 4,906 4,748 4,680 4,660
Total Liabilities & Shareholders' Equity
5,676 5,769 5,720 5,748 5,777 5,959 6,037 5,994 5,855 5,738 5,687
Total Liabilities
5,165 5,213 5,173 5,216 5,212 5,390 5,424 5,381 5,232 5,105 5,054
Non-Interest Bearing Deposits
4,739 4,799 4,825 4,852 4,773 4,615 4,697 4,758 4,684 4,528 4,445
Interest Bearing Deposits
10 8.09 9.34 10 6.36 8.24 9.63 7.45 8.82 9.90 9.02
Short-Term Debt
223 226 131 142 254 551 518 435 425 469 508
Accrued Interest Payable
2.63 4.67 5.03 6.62 8.14 9.01 12 5.42 4.07 3.91 3.25
Long-Term Debt
100 100 100 100 100 101 101 101 26 26 26
Other Long-Term Liabilities
90 75 103 105 70 106 87 74 85 69 63
Total Equity & Noncontrolling Interests
511 556 546 532 565 569 612 613 622 633 634
Total Preferred & Common Equity
511 556 546 532 565 569 612 613 622 633 634
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
511 556 546 532 565 569 612 613 622 633 634
Common Stock
42 43 43 44 45 45 48 51 52 53 56
Retained Earnings
528 554 559 565 573 579 593 606 612 616 613
Accumulated Other Comprehensive Income / (Loss)
-58 -41 -56 -77 -53 -55 -29 -44 -41 -36 -35

Annual Metrics And Ratios for Great Southern Bancorp

This table displays calculated financial ratios and metrics derived from Great Southern Bancorp's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
13,869,823.00 13,927,660.00 14,058,343.00 14,158,300.00 14,212,780.00 13,844,270.00 13,338,563.00 - - - 11,189,262.00
DEI Adjusted Shares Outstanding
13,869,823.00 13,927,660.00 14,058,343.00 14,158,300.00 14,212,780.00 13,844,270.00 13,338,563.00 - - - 11,189,262.00
DEI Earnings Per Adjusted Shares Outstanding
3.35 0.65 0.19 4.74 5.18 4.28 5.59 - - - 6.34
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-8.15% -28.99% -6.69% 41.11% 3.39% 0.40% 1.91% 8.10% -4.48% -1.60% 4.36%
EBITDA Growth
-23.73% -61.44% -18.75% 164.53% 8.92% -16.24% 24.97% -2.41% -8.88% -10.79% 13.45%
EBIT Growth
-12.62% -74.14% -15.84% 281.27% 9.90% -18.84% 30.39% -1.16% -9.40% -11.54% 15.63%
NOPAT Growth
6.83% -2.49% 13.72% 30.15% 9.69% -19.42% 25.82% 1.77% -10.73% -8.84% 14.83%
Net Income Growth
6.83% -80.59% -69.68% 2,352.81% 9.69% -19.42% 25.82% 1.77% -10.73% -8.84% 14.83%
EPS Growth
5.81% -2.13% 13.40% 29.40% 9.13% -18.09% 29.69% 10.26% -6.81% -6.24% 17.68%
Operating Cash Flow Growth
5.93% 12.89% -22.10% 49.95% -8.26% -46.72% 103.57% -9.49% -4.89% -45.40% 85.01%
Free Cash Flow Firm Growth
205.73% -97.85% 2,613.22% -165.14% 81.62% 957.87% 79.52% -83.13% -188.76% -683.48% 239.34%
Invested Capital Growth
-13.79% 5.16% -6.00% 16.82% 9.24% -4.51% -11.77% 5.16% 10.68% 28.45% -18.58%
Revenue Q/Q Growth
-14.03% -33.01% -1.29% 9.80% 107.55% -24.98% -0.51% 3.94% -4.52% 2.21% -0.05%
EBITDA Q/Q Growth
-42.49% -61.44% -3.43% -52.40% 194.55% -37.34% -2.20% 6.93% -10.35% 1.86% 1.60%
EBIT Q/Q Growth
-26.07% -75.23% -7.32% -55.97% 180.19% -36.70% -1.71% 7.78% -11.18% 2.17% 1.75%
NOPAT Q/Q Growth
-0.89% 0.32% 0.81% 8.19% 20.10% -16.62% -3.25% 10.67% -12.24% 2.96% 1.94%
Net Income Q/Q Growth
-0.89% -83.57% -46.26% 408.40% -45.78% 1,871.21% -3.25% 10.67% -12.24% 2.96% 1.94%
EPS Q/Q Growth
-1.20% 0.31% 1.39% 8.03% 0.59% 0.72% -2.33% 12.52% -11.51% 3.54% 2.82%
Operating Cash Flow Q/Q Growth
-27.43% 10.70% -5.03% 11.72% 313.78% -62.30% 6.51% 21.31% -17.47% -8.38% 16.99%
Free Cash Flow Firm Q/Q Growth
177.36% 130.39% 1,365.12% -561.93% -138.13% -90.09% 123.16% -75.00% -120.55% 44.14% 78.29%
Invested Capital Q/Q Growth
2.24% 0.19% -10.50% -3.30% 2.53% 101,440.49% -4.23% 7.79% 28.59% 3.91% -7.63%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
51.53% 27.98% 24.36% 45.67% 48.11% 40.14% 49.22% 44.44% 42.39% 38.44% 41.79%
EBIT Margin
45.17% 16.45% 14.84% 40.09% 42.61% 34.45% 44.07% 40.30% 38.22% 34.36% 38.07%
Profit (Net Income) Margin
21.27% 5.81% 1.89% 32.83% 34.83% 27.95% 34.51% 32.49% 30.36% 28.13% 30.95%
Tax Burden Percent
74.92% 14.59% 3.89% 81.89% 81.74% 81.15% 79.08% 80.62% 79.44% 81.87% 81.30%
Interest Burden Percent
62.85% 242.20% 327.17% 100.00% 100.00% 100.00% 99.01% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
25.08% 26.70% 26.67% 18.11% 18.26% 18.85% 20.92% 19.38% 20.56% 18.13% 18.70%
Return on Invested Capital (ROIC)
5.35% 5.49% 6.28% 7.78% 7.57% 5.98% 8.18% 8.65% 7.15% 5.43% 6.12%
ROIC Less NNEP Spread (ROIC-NNEP)
5.35% -3.33% -6.90% 7.78% 7.57% 5.98% 8.18% 8.65% 7.15% 5.43% 6.12%
Return on Net Nonoperating Assets (RNNOA)
6.02% -3.31% -5.67% 5.59% 5.40% 3.65% 3.80% 4.56% 5.12% 5.12% 5.37%
Return on Equity (ROE)
11.37% 2.18% 0.61% 13.37% 12.97% 9.62% 11.97% 13.21% 12.27% 10.55% 11.49%
Cash Return on Invested Capital (CROIC)
20.16% 0.46% 12.47% -7.73% -1.26% 10.59% 20.69% 3.63% -2.98% -19.47% 26.60%
Operating Return on Assets (OROA)
2.45% 0.59% 0.48% 1.80% 1.86% 1.39% 1.74% 1.69% 1.49% 1.28% 1.51%
Return on Assets (ROA)
1.15% 0.21% 0.06% 1.48% 1.52% 1.13% 1.36% 1.36% 1.18% 1.05% 1.23%
Return on Common Equity (ROCE)
10.56% 2.18% 0.61% 13.37% 12.97% 9.62% 11.97% 13.21% 12.27% 10.55% 11.49%
Return on Equity Simple (ROE_SIMPLE)
11.68% 2.10% 0.58% 12.62% 12.21% 9.42% 12.10% 14.25% 11.86% 10.31% 11.16%
Net Operating Profit after Tax (NOPAT)
47 45 52 67 74 59 75 76 68 62 71
NOPAT Margin
21.27% 29.21% 35.60% 32.83% 34.83% 27.95% 34.51% 32.49% 30.36% 28.13% 30.95%
Net Nonoperating Expense Percent (NNEP)
0.00% 8.82% 13.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
39.79% 57.12% 60.03% 43.20% 43.65% 47.61% 47.41% 45.79% 50.50% 51.81% 51.55%
Operating Expenses to Revenue
52.30% 77.57% 78.88% 56.41% 54.48% 58.07% 59.03% 57.05% 63.16% 64.40% 61.91%
Earnings before Interest and Taxes (EBIT)
99 26 21 82 90 73 95 94 85 75 87
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
113 43 35 93 102 85 106 104 95 84 96
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.23 1.41 1.25 1.02 1.29 0.98 1.19 1.29 1.19 1.16 1.08
Price to Tangible Book Value (P/TBV)
1.25 1.46 1.28 1.04 1.31 0.99 1.21 1.31 1.21 1.18 1.10
Price to Revenue (P/Rev)
2.24 3.91 4.07 2.65 3.68 2.90 3.40 2.93 3.05 3.17 3.00
Price to Earnings (P/E)
10.67 13.40 11.44 8.08 10.57 10.36 9.86 9.02 10.04 11.28 9.71
Dividend Yield
2.43% 2.02% 2.24% 3.13% 3.79% 5.31% 2.54% 2.78% 2.77% 2.68% 2.70%
Earnings Yield
9.37% 7.46% 8.74% 12.38% 9.46% 9.65% 10.14% 11.08% 9.96% 8.87% 10.30%
Enterprise Value to Invested Capital (EV/IC)
0.87 0.88 0.84 0.79 0.96 0.40 0.30 0.98 0.90 0.92 0.87
Enterprise Value to Revenue (EV/Rev)
3.19 4.80 4.64 3.61 4.59 1.84 1.19 3.78 4.00 5.37 3.94
Enterprise Value to EBITDA (EV/EBITDA)
6.20 17.14 19.04 7.89 9.54 4.59 2.42 8.50 9.43 13.98 9.44
Enterprise Value to EBIT (EV/EBIT)
7.07 29.15 31.26 8.99 10.77 5.35 2.70 9.38 10.46 15.64 10.36
Enterprise Value to NOPAT (EV/NOPAT)
15.01 16.42 13.03 10.98 13.18 6.59 3.45 11.63 13.17 19.10 12.74
Enterprise Value to Operating Cash Flow (EV/OCF)
9.77 9.23 10.70 7.82 11.23 8.49 2.74 10.41 11.07 26.79 11.09
Enterprise Value to Free Cash Flow (EV/FCFF)
3.98 197.28 6.56 0.00 0.00 3.72 1.36 27.74 0.00 0.00 2.93
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.02 0.97 0.69 0.75 0.68 0.54 0.39 0.69 0.74 1.13 0.64
Long-Term Debt to Equity
0.73 0.30 0.48 0.19 0.17 0.28 0.16 0.19 0.18 0.17 0.04
Financial Leverage
1.13 0.99 0.82 0.72 0.71 0.61 0.46 0.53 0.72 0.94 0.88
Leverage Ratio
9.85 10.45 9.95 9.06 8.54 8.55 8.81 9.68 10.40 10.07 9.37
Compound Leverage Factor
6.19 25.32 32.54 9.06 8.54 8.55 8.72 9.68 10.40 10.07 9.37
Debt to Total Capital
50.53% 49.23% 40.73% 42.77% 40.61% 35.05% 27.90% 40.74% 42.57% 53.12% 38.91%
Short-Term Debt to Total Capital
14.59% 33.79% 12.21% 32.06% 30.76% 17.09% 16.24% 29.62% 32.49% 45.25% 36.43%
Long-Term Debt to Total Capital
35.94% 15.45% 28.52% 10.72% 9.85% 17.96% 11.66% 11.12% 10.08% 7.87% 2.48%
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
49.47% 50.77% 59.27% 57.23% 59.39% 64.95% 72.10% 59.26% 57.43% 46.88% 61.09%
Debt to EBITDA
3.61 9.60 9.18 4.26 4.06 3.99 2.24 3.53 4.48 8.04 4.23
Net Debt to EBITDA
1.84 3.15 2.32 2.09 1.89 -2.63 -4.50 1.91 2.24 5.73 2.25
Long-Term Debt to EBITDA
2.57 3.01 6.43 1.07 0.98 2.04 0.94 0.96 1.06 1.19 0.27
Debt to NOPAT
8.75 9.19 6.29 5.92 5.60 5.73 3.20 4.83 6.25 10.99 5.71
Net Debt to NOPAT
4.46 3.02 1.59 2.90 2.61 -3.77 -6.41 2.61 3.13 7.82 3.04
Long-Term Debt to NOPAT
6.22 2.88 4.40 1.48 1.36 2.94 1.34 1.32 1.48 1.63 0.36
Noncontrolling Interest Sharing Ratio
7.08% 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)
175 3.77 102 -67 -12 105 189 32 -28 -221 309
Operating Cash Flow to CapEx
493.87% 831.33% 918.51% 1,347.76% 745.96% 618.68% 1,819.17% 526.01% 1,145.33% 925.71% 719.13%
Free Cash Flow to Firm to Interest Expense
10.95 0.17 3.67 -1.77 -0.22 2.59 9.10 1.16 -0.27 -1.63 2.72
Operating Cash Flow to Interest Expense
4.47 3.65 2.25 2.49 1.58 1.14 4.52 3.10 0.78 0.33 0.72
Operating Cash Flow Less CapEx to Interest Expense
3.56 3.21 2.01 2.31 1.37 0.95 4.27 2.51 0.71 0.29 0.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.05 0.04 0.03 0.05 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Fixed Asset Turnover
1.72 1.15 1.04 1.51 1.54 1.51 1.59 1.71 1.60 1.62 1.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
805 847 796 930 1,015 970 855 900 996 1,279 1,041
Invested Capital Turnover
0.25 0.19 0.18 0.24 0.22 0.21 0.24 0.27 0.24 0.19 0.20
Increase / (Decrease) in Invested Capital
-129 42 -51 134 86 -46 -114 44 96 283 -238
Enterprise Value (EV)
698 745 672 737 970 391 257 883 893 1,181 904
Market Capitalization
490 608 590 542 778 615 736 685 681 697 689
Book Value per Share
$28.71 $30.86 $33.55 $37.57 $42.36 $45.49 $46.24 $43.64 $48.48 $51.36 $56.85
Tangible Book Value per Share
$28.30 $29.96 $32.78 $36.92 $41.79 $44.99 $45.78 $42.76 $47.59 $50.49 $55.99
Total Capital
805 847 796 930 1,015 970 855 900 996 1,279 1,041
Total Debt
407 417 324 398 412 340 239 366 424 679 405
Total Long-Term Debt
289 131 227 100 100 174 100 100 100 101 26
Net Debt
208 137 82 195 192 -224 -479 198 212 484 216
Capital Expenditures (CapEx)
14 9.70 6.84 6.99 12 7.44 5.15 16 7.05 4.76 11
Net Nonoperating Expense (NNE)
0.00 36 49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
407 417 324 398 412 340 239 366 424 679 405
Total Depreciation and Amortization (D&A)
14 18 14 11 12 12 11 9.68 9.31 8.95 8.51
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.33 $3.26 $3.67 $4.75 $5.18 $4.22 $5.50 $6.07 $5.65 $5.28 $6.23
Adjusted Weighted Average Basic Shares Outstanding
13.89M 14.01M 14.11M 14.16M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
Adjusted Diluted Earnings per Share
$3.28 $3.21 $3.64 $4.71 $5.14 $4.21 $5.46 $6.02 $5.61 $5.26 $6.19
Adjusted Weighted Average Diluted Shares Outstanding
13.89M 14.01M 14.11M 14.16M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
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
13.89M 14.01M 14.11M 14.16M 14.21M 13.69M 12.89M 12.18M 11.73M 11.60M 10.96M
Normalized Net Operating Profit after Tax (NOPAT)
47 45 52 67 74 59 75 76 68 62 71
Normalized NOPAT Margin
21.27% 29.21% 35.60% 32.83% 34.83% 27.95% 34.51% 32.49% 30.36% 28.13% 30.95%
Pre Tax Income Margin
28.39% 39.84% 48.55% 40.09% 42.61% 34.45% 43.64% 40.30% 38.22% 34.36% 38.07%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.17 1.15 0.77 2.17 1.65 1.80 4.59 3.44 0.82 0.56 0.77
NOPAT to Interest Expense
2.91 2.05 1.85 1.78 1.35 1.46 3.60 2.78 0.65 0.46 0.63
EBIT Less CapEx to Interest Expense
5.27 0.72 0.53 1.99 1.44 1.62 4.34 2.85 0.76 0.52 0.67
NOPAT Less CapEx to Interest Expense
2.00 1.61 1.60 1.59 1.14 1.28 3.35 2.19 0.59 0.42 0.53
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
26.43% 135.55% 471.27% 23.57% 39.47% 56.36% 25.19% 25.26% 28.44% 30.27% 26.38%
Augmented Payout Ratio
26.43% 135.55% 471.27% 24.92% 40.62% 93.62% 77.62% 106.69% 62.84% 54.78% 89.03%

Quarterly Metrics And Ratios for Great Southern Bancorp

This table displays calculated financial ratios and metrics derived from Great Southern Bancorp's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 11,597,951.00 11,467,920.00 11,328,345.00 11,189,262.00 10,963,133.00
DEI Adjusted Shares Outstanding
- - - - - - 11,597,951.00 11,467,920.00 11,328,345.00 11,189,262.00 10,963,133.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 1.48 1.73 1.57 1.45 1.59
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.33% -16.97% -15.49% 1.33% 0.69% 9.20% 8.33% 4.46% 5.22% -0.21% -1.01%
EBITDA Growth
-10.70% -36.98% -32.74% -5.86% -4.32% 8.26% 23.54% 11.42% 12.32% 7.49% 0.64%
EBIT Growth
-11.32% -39.62% -36.13% -8.59% -0.57% 9.78% 29.45% 16.46% 9.87% 8.37% 0.21%
NOPAT Growth
-12.43% -41.85% -34.46% -7.27% 3.85% 13.52% 27.99% 16.47% 7.65% 9.07% 1.84%
Net Income Growth
-12.43% -41.85% -34.46% -7.27% 3.85% 13.52% 27.99% 16.47% 7.65% 9.07% 1.84%
EPS Growth
-8.90% -40.11% -32.34% -4.61% 6.02% 16.51% 30.09% 18.62% 10.64% 13.39% 7.48%
Operating Cash Flow Growth
-54.31% -55.29% -277.54% -0.84% 125.89% -29.16% 155.69% -9.64% -68.45% 120.98% 41.23%
Free Cash Flow Firm Growth
-0.88% -285.70% 13.84% -304.58% -677.54% -223.62% -773.89% 139.24% 127.55% 194.61% 99.75%
Invested Capital Growth
-7.23% 10.68% 4.28% 56.81% 58.96% 28.45% 24.96% -12.05% -8.41% -18.58% 1.57%
Revenue Q/Q Growth
-2.36% -5.28% -0.17% 9.74% -2.97% 2.73% -0.96% 5.81% -2.26% -2.57% -1.76%
EBITDA Q/Q Growth
-10.38% -17.28% 2.61% 23.74% -8.90% -6.40% 17.09% 11.60% -8.16% -10.43% 9.63%
EBIT Q/Q Growth
-11.31% -19.10% 1.26% 25.82% -3.53% -10.68% 19.40% 13.19% -8.99% -11.90% 10.41%
NOPAT Q/Q Growth
-13.32% -17.22% 1.99% 26.71% -2.93% -9.51% 15.00% 15.30% -10.28% -8.32% 7.38%
Net Income Q/Q Growth
-13.32% -17.22% 1.99% 26.71% -2.93% -9.51% 15.00% 15.30% -10.28% -8.32% 7.38%
EPS Q/Q Growth
-12.50% -18.05% 3.67% 28.32% -2.76% -9.93% 15.75% 17.01% -9.30% -7.69% 9.72%
Operating Cash Flow Q/Q Growth
-82.13% 76.19% -166.36% 261.50% -59.29% -44.75% 53.28% 162.05% -85.78% 286.99% -2.04%
Free Cash Flow Firm Q/Q Growth
-63.32% -208.84% 70.69% -1,648.44% -3.55% 39.01% 20.86% 178.51% -27.30% 109.46% -100.21%
Invested Capital Q/Q Growth
-0.47% 28.59% -7.63% 32.63% 0.90% 3.91% -10.14% -6.65% 5.07% -7.63% 12.10%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
41.23% 36.01% 37.01% 41.73% 39.18% 35.70% 42.21% 44.52% 41.83% 38.45% 42.91%
EBIT Margin
37.05% 31.65% 32.10% 36.80% 36.59% 31.81% 38.36% 41.03% 38.21% 34.55% 38.83%
Profit (Net Income) Margin
29.09% 25.42% 25.97% 29.99% 30.00% 26.43% 30.68% 33.44% 30.69% 28.88% 31.57%
Tax Burden Percent
78.50% 80.33% 80.91% 81.48% 81.99% 83.06% 80.00% 81.49% 80.33% 83.59% 81.30%
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
21.50% 19.67% 19.09% 18.52% 18.01% 16.94% 20.00% 18.51% 19.67% 16.41% 18.70%
Return on Invested Capital (ROIC)
8.46% 5.99% 6.16% 6.44% 6.43% 5.11% 6.64% 6.61% 5.97% 5.71% 6.23%
ROIC Less NNEP Spread (ROIC-NNEP)
8.46% 5.99% 6.16% 6.44% 6.43% 5.11% 6.64% 6.61% 5.97% 5.71% 6.23%
Return on Net Nonoperating Assets (RNNOA)
4.59% 4.28% 3.75% 5.10% 4.84% 4.81% 5.02% 6.11% 5.34% 5.01% 5.35%
Return on Equity (ROE)
13.04% 10.27% 9.91% 11.54% 11.28% 9.91% 11.67% 12.72% 11.31% 10.72% 11.58%
Cash Return on Invested Capital (CROIC)
17.10% -2.98% 2.56% -38.29% -39.55% -19.47% -15.85% 18.78% 14.68% 26.60% 4.60%
Operating Return on Assets (OROA)
1.52% 1.23% 1.19% 1.35% 1.33% 1.19% 1.46% 1.57% 1.49% 1.37% 1.52%
Return on Assets (ROA)
1.19% 0.99% 0.96% 1.10% 1.09% 0.98% 1.17% 1.28% 1.20% 1.14% 1.24%
Return on Common Equity (ROCE)
13.04% 10.27% 9.91% 11.54% 11.28% 9.91% 11.67% 12.72% 11.31% 10.72% 11.58%
Return on Equity Simple (ROE_SIMPLE)
14.53% 0.00% 10.75% 10.45% 9.81% 0.00% 10.69% 10.98% 11.00% 0.00% 11.25%
Net Operating Profit after Tax (NOPAT)
16 13 13 17 16 15 17 20 18 16 17
NOPAT Margin
29.09% 25.42% 25.97% 29.99% 30.00% 26.43% 30.68% 33.44% 30.69% 28.88% 31.57%
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
51.94% 55.77% 53.94% 50.52% 52.06% 50.94% 51.77% 49.25% 51.94% 53.33% 52.94%
Operating Expenses to Revenue
65.13% 70.17% 66.68% 64.27% 61.34% 65.43% 62.27% 59.16% 62.45% 63.89% 62.85%
Earnings before Interest and Taxes (EBIT)
20 16 17 21 20 18 21 24 22 19 21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
23 19 19 24 22 20 24 26 24 22 24
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.05 1.19 1.12 1.13 1.09 1.16 1.05 1.08 1.10 1.08 1.09
Price to Tangible Book Value (P/TBV)
1.07 1.21 1.14 1.15 1.11 1.18 1.06 1.10 1.11 1.10 1.11
Price to Revenue (P/Rev)
2.38 3.05 2.96 3.00 3.11 3.17 2.87 2.98 3.02 3.00 3.03
Price to Earnings (P/E)
7.21 10.04 10.43 10.83 11.15 11.28 9.80 9.86 9.97 9.71 9.71
Dividend Yield
3.43% 2.77% 2.96% 2.90% 2.79% 2.68% 2.89% 2.72% 2.66% 2.70% 2.68%
Earnings Yield
13.87% 9.96% 9.58% 9.23% 8.97% 8.87% 10.21% 10.14% 10.03% 10.30% 10.30%
Enterprise Value to Invested Capital (EV/IC)
0.80 0.90 0.89 0.91 0.88 0.92 0.84 0.82 0.88 0.87 0.89
Enterprise Value to Revenue (EV/Rev)
2.64 4.00 3.82 5.16 5.02 5.37 4.29 3.88 4.32 3.94 4.54
Enterprise Value to EBITDA (EV/EBITDA)
5.85 9.43 9.57 13.21 13.02 13.98 10.80 9.59 10.52 9.44 10.82
Enterprise Value to EBIT (EV/EBIT)
6.42 10.46 10.75 14.97 14.61 15.64 11.96 10.48 11.56 10.36 11.89
Enterprise Value to NOPAT (EV/NOPAT)
7.99 13.17 13.45 18.65 17.98 19.10 14.66 12.85 14.25 12.74 14.57
Enterprise Value to Operating Cash Flow (EV/OCF)
6.31 11.07 21.17 28.99 22.45 26.79 11.17 10.74 14.24 11.09 11.84
Enterprise Value to Free Cash Flow (EV/FCFF)
4.49 0.00 35.46 0.00 0.00 0.00 0.00 4.08 5.73 2.93 19.49
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.46 0.74 0.63 1.14 1.01 1.13 0.87 0.72 0.78 0.64 0.84
Long-Term Debt to Equity
0.19 0.18 0.18 0.18 0.16 0.17 0.16 0.04 0.04 0.04 0.04
Financial Leverage
0.54 0.72 0.61 0.79 0.75 0.94 0.76 0.92 0.89 0.88 0.86
Leverage Ratio
10.95 10.40 10.30 10.47 10.30 10.07 9.99 9.92 9.46 9.37 9.37
Compound Leverage Factor
10.95 10.40 10.30 10.47 10.30 10.07 9.99 9.92 9.46 9.37 9.37
Debt to Total Capital
31.33% 42.57% 38.55% 53.37% 50.27% 53.12% 46.64% 41.99% 43.85% 38.91% 45.72%
Short-Term Debt to Total Capital
18.38% 32.49% 27.63% 45.13% 42.09% 45.25% 37.87% 39.59% 41.57% 36.43% 43.51%
Long-Term Debt to Total Capital
12.95% 10.08% 10.92% 8.24% 8.17% 7.87% 8.76% 2.40% 2.29% 2.48% 2.21%
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
68.67% 57.43% 61.45% 46.63% 49.73% 46.88% 53.36% 58.01% 56.15% 61.09% 54.28%
Debt to EBITDA
2.30 4.48 4.15 7.76 7.46 8.04 6.03 4.92 5.24 4.23 5.56
Net Debt to EBITDA
0.57 2.24 2.15 5.54 4.95 5.73 3.58 2.23 3.16 2.25 3.61
Long-Term Debt to EBITDA
0.95 1.06 1.18 1.20 1.21 1.19 1.13 0.28 0.27 0.27 0.27
Debt to NOPAT
3.14 6.25 5.84 10.96 10.31 10.99 8.18 6.59 7.10 5.71 7.49
Net Debt to NOPAT
0.78 3.13 3.01 7.82 6.83 7.82 4.86 2.99 4.28 3.04 4.86
Long-Term Debt to NOPAT
1.30 1.48 1.65 1.69 1.68 1.63 1.54 0.38 0.37 0.36 0.36
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)
76 -83 -24 -425 -440 -268 -212 167 121 254 -0.54
Operating Cash Flow to CapEx
441.50% 1,246.84% -3,346.21% 2,921.63% 1,607.26% 717.45% 776.40% 900.73% 330.46% 645.72% 1,669.35%
Free Cash Flow to Firm to Interest Expense
2.67 -2.65 -0.75 -12.46 -12.28 -8.12 -6.87 5.56 4.28 10.46 -0.02
Operating Cash Flow to Interest Expense
0.27 0.44 -0.83 1.28 0.49 0.30 0.49 1.31 0.20 0.89 0.93
Operating Cash Flow Less CapEx to Interest Expense
0.21 0.41 -0.85 1.23 0.46 0.25 0.42 1.16 0.14 0.75 0.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Fixed Asset Turnover
1.67 1.60 1.54 1.56 1.57 1.62 1.67 1.69 1.72 1.73 1.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
774 996 920 1,220 1,231 1,279 1,149 1,073 1,127 1,041 1,167
Invested Capital Turnover
0.29 0.24 0.24 0.21 0.21 0.19 0.22 0.20 0.19 0.20 0.20
Increase / (Decrease) in Invested Capital
-60 96 38 442 456 283 230 -147 -103 -238 18
Enterprise Value (EV)
617 893 817 1,108 1,080 1,181 961 879 992 904 1,038
Market Capitalization
557 681 634 644 669 697 642 674 694 689 692
Book Value per Share
$44.48 $48.48 $48.17 $48.79 $52.42 $51.36 $52.88 $54.27 $55.87 $56.85 $57.80
Tangible Book Value per Share
$43.60 $47.59 $47.28 $47.91 $51.54 $50.49 $52.02 $53.41 $55.01 $55.99 $56.93
Total Capital
774 996 920 1,220 1,231 1,279 1,149 1,073 1,127 1,041 1,167
Total Debt
243 424 355 651 619 679 536 450 494 405 534
Total Long-Term Debt
100 100 100 101 101 101 101 26 26 26 26
Net Debt
60 212 183 465 410 484 319 205 298 216 346
Capital Expenditures (CapEx)
1.78 1.11 0.81 1.49 1.10 1.36 1.93 4.36 1.69 3.35 1.27
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)
243 424 355 651 619 679 536 450 494 405 534
Total Depreciation and Amortization (D&A)
2.28 2.26 2.54 2.79 1.43 2.19 2.16 2.06 2.09 2.20 2.26
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.33 $1.12 $1.14 $1.46 $1.41 $1.27 $1.47 $1.73 $1.57 $1.46 $1.59
Adjusted Weighted Average Basic Shares Outstanding
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
Adjusted Diluted Earnings per Share
$1.33 $1.09 $1.13 $1.45 $1.41 $1.27 $1.47 $1.72 $1.56 $1.44 $1.58
Adjusted Weighted Average Diluted Shares Outstanding
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
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
11.80M 11.73M 11.66M 11.68M 11.67M 11.60M 11.47M 11.33M 11.19M 10.96M 10.89M
Normalized Net Operating Profit after Tax (NOPAT)
16 13 13 17 16 15 17 20 18 16 17
Normalized NOPAT Margin
29.09% 25.42% 25.97% 29.99% 30.00% 26.43% 30.68% 33.44% 30.69% 28.88% 31.57%
Pre Tax Income Margin
37.05% 31.65% 32.10% 36.80% 36.59% 31.81% 38.36% 41.03% 38.21% 34.55% 38.83%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.71 0.52 0.51 0.61 0.56 0.54 0.69 0.81 0.78 0.80 0.94
NOPAT to Interest Expense
0.56 0.42 0.41 0.50 0.46 0.45 0.56 0.66 0.63 0.67 0.77
EBIT Less CapEx to Interest Expense
0.65 0.49 0.48 0.57 0.53 0.50 0.63 0.66 0.72 0.66 0.89
NOPAT Less CapEx to Interest Expense
0.49 0.38 0.39 0.45 0.43 0.41 0.49 0.51 0.57 0.53 0.71
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
25.16% 28.44% 31.46% 31.87% 31.29% 30.27% 28.49% 27.24% 26.64% 26.38% 26.36%
Augmented Payout Ratio
54.06% 62.84% 70.28% 67.88% 58.04% 54.78% 58.28% 60.60% 73.66% 89.03% 26.36%

Financials Breakdown Chart

Key Financial Trends

Great Southern Bancorp (NASDAQ: GSBC) continues to look like a profitable regional bank, but the latest quarterly filings show a business with strong earnings power, heavy deposit-related volatility, and a balance sheet that still carries a large amount of short-term funding and non-loan assets. Q1 2026 was a mixed quarter: earnings remained solid, operating cash flow was healthy, but the company posted a small decline in cash and equivalents and continued to repurchase shares while deposits fell.

Revenue and earnings trends: In Q1 2026, GSBC reported net income of $17.5 million, up modestly from $16.3 million in Q4 2025 and slightly below the stronger $17.8 million in Q3 2025. Over the past year, quarterly earnings have remained fairly stable in the mid-to-high teens, which suggests a durable earnings base. EPS in Q1 2026 was $1.59, above Q4 2025’s $1.46, though that is partly tied to share count changes.

Net interest income remains the core driver. In Q1 2026, net interest income was $48.3 million, down from $49.2 million in Q4 2025 and $50.8 million in Q3 2025. That gradual decline is worth watching, especially because deposit interest expense has remained elevated relative to earlier periods. Even so, the bank has kept overall revenue in a fairly tight range around the mid-$50 million level.

Credit costs were manageable in the latest quarter. GSBC recorded a provision for credit losses of -$931 thousand in Q1 2026, which indicates a favorable credit adjustment versus prior quarters that had positive provisions. That said, quarterly provision figures have been choppy over the past year, so investors should not read too much into one quarter.

Expenses remain controlled. Non-interest expense in Q1 2026 was $34.8 million, slightly below Q4 2025’s $36.0 million and similar to recent quarters. Salaries and employee benefits were $20.1 million, while other operating expenses were a relatively modest $4.3 million. This points to generally disciplined operating costs, although insurance claims and occupancy costs remain meaningful line items.

Cash flow was positive from operations. GSBC generated $21.2 million of operating cash flow in Q1 2026, which compares favorably with $21.6 million in Q4 2025 and much stronger than the weak $5.6 million in Q3 2025. Strong operating cash flow is a positive sign for a bank, even if investing and financing activities created pressure elsewhere in the statement of cash flows.

The balance sheet shows both strength and complexity. Total assets at Q1 2026 were $5.69 billion, down from $5.74 billion in Q3 2025 and $5.85 billion in Q2 2025. Common equity rose to $633.6 million, up slightly from $632.9 million in Q3 2025. The bank also has a large retained earnings base of $612.6 million, which supports book value and long-term capital strength.

Deposits remain a key watch item. In Q1 2026, net change in deposits was -$37.6 million, following larger deposit outflows in several earlier quarters, including -$45.3 million in Q4 2025 and -$156.1 million in Q3 2025. Although deposit trends have improved at times, the bank still appears to be managing a deposit base that can move around significantly quarter to quarter.

Funding and leverage remain material considerations. Short-term debt was $507.9 million at Q1 2026, compared with $468.6 million in Q3 2025 and $424.7 million in Q2 2025. That means GSBC still relies heavily on wholesale funding, which can pressure margins if rates remain high. On the other hand, debt issuance helped support liquidity in the latest quarter.

Shareholder returns are still active. The company repurchased $16.9 million of common equity in Q1 2026 and paid $4.8 million in dividends. That continues a pattern of returning capital to shareholders, which is positive if earnings remain stable and capital ratios stay healthy.

Key takeaways for investors:

  • Strong profitability remains intact, with Q1 2026 net income of $17.5 million and EPS of $1.59.
  • Operating cash flow was solid at $21.2 million in Q1 2026.
  • Cost control appears reasonable, with non-interest expense lower than Q4 2025.
  • Common equity and retained earnings remain strong, supporting the balance sheet.
  • Revenue has been fairly stable, but net interest income has drifted lower over the last few quarters.
  • Credit provisioning has been volatile, making it hard to draw a firm trend from one quarter.
  • Share repurchases and dividends continue, signaling management confidence but also using capital.
  • Deposits have been inconsistent, including another decline in Q1 2026.
  • Short-term debt remains elevated, which can pressure funding costs and margin stability.
  • Net cash and equivalents declined slightly in Q1 2026, reflecting ongoing balance sheet pressure.

Overall: GSBC looks like a steady earnings producer with a decent capital position, but investors should keep an eye on deposit trends, funding mix, and whether net interest income can stabilize. The stock’s appeal likely hinges on whether management can preserve earnings while reducing balance-sheet volatility.

07/25/26 10:41 PM ETAI Generated. May Contain Errors.

Great Southern Bancorp Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Great Southern Bancorp's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Great Southern Bancorp's net income appears to be on an upward trend, with a most recent value of $70.97 million in 2025, rising from $46.50 million in 2015. The previous period was $61.81 million in 2024. View Great Southern Bancorp's forecast to see where analysts expect Great Southern Bancorp to go next.

Over the last 10 years, Great Southern Bancorp's total revenue changed from $218.63 million in 2015 to $229.29 million in 2025, a change of 4.9%.

Great Southern Bancorp's total liabilities were at $4.96 billion at the end of 2025, a 7.8% decrease from 2024, and a 33.9% increase since 2015.

In the past 10 years, Great Southern Bancorp's cash and equivalents has ranged from $90.01 million in 2021 to $120.20 million in 2016, and is currently $109.83 million as of their latest financial filing in 2025.

Over the last 10 years, Great Southern Bancorp's book value per share changed from 28.71 in 2015 to 56.85 in 2025, a change of 98.0%.



Financial statements for NASDAQ:GSBC last updated on 5/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners