Annual Income Statements for Hanover Bancorp
This table shows Hanover Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Hanover Bancorp
This table shows Hanover Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| Consolidated Net Income / (Loss) |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| Net Income / (Loss) Continuing Operations |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| Total Pre-Tax Income |
|
5.41 |
1.16 |
4.62 |
5.20 |
1.77 |
3.38 |
4.67 |
0.14 |
2.97 |
5.42 |
5.79 |
| Total Revenue |
|
17 |
17 |
17 |
18 |
18 |
18 |
18 |
19 |
19 |
20 |
19 |
| Net Interest Income / (Expense) |
|
13 |
13 |
13 |
14 |
15 |
15 |
15 |
16 |
16 |
17 |
17 |
| Total Interest Income |
|
32 |
33 |
34 |
33 |
33 |
32 |
33 |
33 |
32 |
32 |
33 |
| Loans and Leases Interest Income |
|
30 |
31 |
31 |
31 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
| Investment Securities Interest Income |
|
1.46 |
1.53 |
1.62 |
1.38 |
1.19 |
1.43 |
1.60 |
1.47 |
1.37 |
1.65 |
1.91 |
| Other Interest Income |
|
1.24 |
0.76 |
1.14 |
0.92 |
1.67 |
0.83 |
1.44 |
1.16 |
1.30 |
0.63 |
0.61 |
| Total Interest Expense |
|
19 |
20 |
21 |
19 |
18 |
17 |
18 |
17 |
16 |
15 |
16 |
| Deposits Interest Expense |
|
18 |
18 |
19 |
18 |
17 |
16 |
16 |
15 |
14 |
14 |
15 |
| Long-Term Debt Interest Expense |
|
1.60 |
2.60 |
1.52 |
1.69 |
1.43 |
1.55 |
1.47 |
1.72 |
1.65 |
1.59 |
1.29 |
| Total Non-Interest Income |
|
3.58 |
3.62 |
3.95 |
4.19 |
3.73 |
3.56 |
2.79 |
2.77 |
2.74 |
2.80 |
2.25 |
| Other Service Charges |
|
3.58 |
- |
3.95 |
- |
3.73 |
- |
2.79 |
- |
2.74 |
2.80 |
2.10 |
| Other Non-Interest Income |
|
- |
3.62 |
- |
- |
- |
3.56 |
0.00 |
- |
- |
- |
0.16 |
| Provision for Credit Losses |
|
0.30 |
4.04 |
0.20 |
0.40 |
0.60 |
2.36 |
1.33 |
6.10 |
0.53 |
0.50 |
1.10 |
| Total Non-Interest Expense |
|
11 |
12 |
12 |
12 |
16 |
13 |
12 |
12 |
16 |
14 |
12 |
| Salaries and Employee Benefits |
|
5.56 |
6.50 |
6.84 |
6.70 |
7.23 |
7.00 |
6.77 |
6.88 |
10 |
7.37 |
6.92 |
| Net Occupancy & Equipment Expense |
|
2.29 |
2.34 |
2.35 |
2.35 |
2.43 |
2.42 |
2.27 |
2.38 |
2.49 |
2.44 |
2.56 |
| Property & Liability Insurance Claims |
|
0.32 |
0.37 |
0.36 |
0.38 |
0.34 |
0.37 |
0.33 |
0.35 |
0.36 |
0.36 |
0.32 |
| Other Operating Expenses |
|
2.64 |
2.47 |
2.69 |
2.98 |
6.00 |
2.83 |
2.63 |
2.76 |
2.63 |
3.47 |
2.60 |
| Income Tax Expense |
|
1.35 |
0.32 |
1.08 |
1.29 |
0.24 |
0.94 |
1.18 |
0.10 |
1.10 |
1.36 |
1.44 |
| Basic Earnings per Share |
|
$0.55 |
$0.11 |
$0.48 |
$0.53 |
$0.20 |
$0.33 |
$0.47 |
$0.01 |
$0.25 |
$0.55 |
$0.60 |
| Weighted Average Basic Shares Outstanding |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
| Diluted Earnings per Share |
|
$0.55 |
$0.11 |
$0.48 |
$0.52 |
$0.20 |
$0.33 |
$0.47 |
- |
$0.25 |
$0.55 |
$0.60 |
| Weighted Average Diluted Shares Outstanding |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
Annual Cash Flow Statements for Hanover Bancorp
This table details how cash moves in and out of Hanover Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-7.62 |
86 |
-17 |
43 |
-14 |
46 |
| Net Cash From Operating Activities |
|
0.57 |
13 |
25 |
16 |
5.44 |
13 |
| Net Cash From Continuing Operating Activities |
|
0.57 |
13 |
25 |
16 |
5.44 |
13 |
| Net Income / (Loss) Continuing Operations |
|
4.97 |
11 |
24 |
15 |
12 |
7.49 |
| Consolidated Net Income / (Loss) |
|
4.97 |
11 |
24 |
15 |
12 |
7.49 |
| Provision For Loan Losses |
|
1.25 |
1.00 |
4.45 |
3.43 |
4.94 |
10 |
| Depreciation Expense |
|
1.34 |
1.44 |
1.66 |
1.81 |
2.09 |
2.01 |
| Amortization Expense |
|
-0.27 |
-3.50 |
-3.43 |
0.99 |
2.84 |
4.01 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.04 |
-0.40 |
-3.07 |
-2.97 |
-11 |
-9.97 |
| Changes in Operating Assets and Liabilities, net |
|
-6.69 |
3.79 |
1.92 |
-2.02 |
-6.01 |
-0.86 |
| Net Cash From Investing Activities |
|
-7.29 |
90 |
-374 |
-256 |
-45 |
-28 |
| Net Cash From Continuing Investing Activities |
|
-7.29 |
90 |
-374 |
-256 |
-45 |
-28 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.09 |
-2.08 |
-1.12 |
-3.41 |
-1.29 |
-0.87 |
| Purchase of Investment Securities |
|
-43 |
-21 |
-465 |
-299 |
-775 |
-247 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
128 |
100 |
| Sale and/or Maturity of Investments |
|
36 |
54 |
92 |
46 |
602 |
120 |
| Net Cash From Financing Activities |
|
-0.90 |
-17 |
332 |
283 |
26 |
61 |
| Net Cash From Continuing Financing Activities |
|
-0.90 |
-17 |
332 |
283 |
26 |
61 |
| Net Change in Deposits |
|
14 |
158 |
365 |
207 |
50 |
74 |
| Issuance of Debt |
|
40 |
24 |
55 |
101 |
20 |
0.00 |
| Repayment of Debt |
|
-56 |
-199 |
-113 |
-23 |
-41 |
-7.08 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
0.00 |
-1.83 |
| Payment of Dividends |
|
- |
0.00 |
-2.04 |
-2.93 |
-2.96 |
-3.01 |
| Other Financing Activities, Net |
|
0.11 |
0.00 |
-0.03 |
-0.06 |
-0.27 |
-1.25 |
| Cash Interest Paid |
|
13 |
7.10 |
7.55 |
50 |
80 |
70 |
| Cash Income Taxes Paid |
|
1.24 |
1.38 |
6.47 |
4.40 |
4.03 |
2.58 |
Quarterly Cash Flow Statements for Hanover Bancorp
This table details how cash moves in and out of Hanover Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
-41 |
4.63 |
0.12 |
22 |
-2.62 |
4.30 |
3.03 |
41 |
-14 |
-53 |
1.34 |
| Net Cash From Operating Activities |
|
3.60 |
-3.10 |
-0.55 |
1.33 |
0.28 |
-2.06 |
2.75 |
8.25 |
-2.51 |
18 |
15 |
| Net Cash From Continuing Operating Activities |
|
3.60 |
-3.10 |
-0.55 |
1.33 |
0.28 |
-2.06 |
2.75 |
8.25 |
-2.51 |
18 |
15 |
| Net Income / (Loss) Continuing Operations |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| Consolidated Net Income / (Loss) |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| Provision For Loan Losses |
|
0.30 |
4.04 |
0.20 |
0.40 |
0.60 |
2.36 |
1.33 |
6.10 |
0.53 |
0.50 |
1.10 |
| Depreciation Expense |
|
0.55 |
0.55 |
0.50 |
0.50 |
0.49 |
0.48 |
0.50 |
0.53 |
0.51 |
0.50 |
0.50 |
| Amortization Expense |
|
0.73 |
0.51 |
0.99 |
0.61 |
0.90 |
1.12 |
0.76 |
1.23 |
2.40 |
1.60 |
1.38 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-2.41 |
-3.86 |
-5.87 |
-2.79 |
-5.86 |
-5.50 |
-3.12 |
0.68 |
-10 |
11 |
-0.46 |
| Changes in Operating Assets and Liabilities, net |
|
0.36 |
-5.18 |
0.10 |
-1.28 |
2.63 |
-2.96 |
-0.21 |
-0.32 |
2.45 |
0.58 |
8.11 |
| Net Cash From Investing Activities |
|
-76 |
-16 |
8.85 |
42 |
17 |
-7.72 |
-15 |
-18 |
1.85 |
-34 |
-109 |
| Net Cash From Continuing Investing Activities |
|
-76 |
-16 |
8.85 |
42 |
17 |
-7.72 |
-15 |
-18 |
1.85 |
-34 |
-109 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.31 |
-1.44 |
-0.33 |
0.79 |
-0.23 |
-0.09 |
-0.32 |
-0.23 |
-0.18 |
-0.44 |
-0.28 |
| Purchase of Investment Securities |
|
-286 |
-228 |
-180 |
-94 |
-88 |
-29 |
-66 |
-47 |
-18 |
-47 |
-116 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
-63 |
- |
31 |
- |
-60 |
100 |
5.48 |
10 |
1.05 |
| Sale and/or Maturity of Investments |
|
211 |
150 |
252 |
136 |
74 |
-39 |
111 |
-72 |
14 |
2.99 |
5.98 |
| Net Cash From Financing Activities |
|
32 |
24 |
-8.19 |
-22 |
-20 |
14 |
15 |
51 |
-14 |
-38 |
95 |
| Net Cash From Continuing Financing Activities |
|
32 |
24 |
-8.19 |
-22 |
-20 |
14 |
15 |
51 |
-14 |
-38 |
95 |
| Net Change in Deposits |
|
13 |
25 |
16 |
-3.22 |
-18 |
15 |
24 |
54 |
-6.04 |
-9.50 |
98 |
| Issuance of Debt |
|
25 |
20 |
-7.00 |
-18 |
0.00 |
- |
- |
- |
94 |
-0.06 |
0.01 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
-1.28 |
- |
- |
-2.17 |
| Payment of Dividends |
|
-0.74 |
-0.74 |
-0.74 |
-0.74 |
-0.75 |
-0.75 |
-0.75 |
-0.76 |
-0.75 |
-0.74 |
-0.73 |
| Other Financing Activities, Net |
|
-0.15 |
0.06 |
0.02 |
-0.13 |
-1.19 |
-0.01 |
-0.02 |
-0.03 |
-0.33 |
0.10 |
-0.02 |
| Cash Interest Paid |
|
19 |
21 |
21 |
20 |
18 |
18 |
17 |
17 |
16 |
15 |
17 |
| Cash Income Taxes Paid |
|
0.81 |
1.79 |
1.43 |
0.00 |
0.18 |
0.98 |
1.36 |
0.06 |
0.18 |
0.00 |
0.63 |
Annual Balance Sheets for Hanover Bancorp
This table presents Hanover 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 |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
852 |
1,485 |
1,840 |
2,270 |
2,312 |
2,383 |
| Cash and Due from Banks |
|
6.24 |
8.30 |
9.93 |
10 |
13 |
96 |
| Interest Bearing Deposits at Other Banks |
|
74 |
143 |
140 |
166 |
150 |
113 |
| Trading Account Securities |
|
17 |
16 |
17 |
65 |
88 |
101 |
| Loans and Leases, Net of Allowance |
|
-7.87 |
-8.55 |
-13 |
1,938 |
1,963 |
1,982 |
| Loans and Leases |
|
- |
- |
- |
1,957 |
1,986 |
2,001 |
| Allowance for Loan and Lease Losses |
|
7.87 |
8.55 |
13 |
20 |
23 |
19 |
| Loans Held for Sale |
|
- |
- |
- |
8.90 |
12 |
6.41 |
| Premises and Equipment, Net |
|
14 |
15 |
14 |
16 |
15 |
14 |
| Goodwill |
|
1.90 |
19 |
19 |
19 |
19 |
19 |
| Other Assets |
|
746 |
1,276 |
1,652 |
46 |
52 |
52 |
| Total Liabilities & Shareholders' Equity |
|
852 |
1,485 |
1,840 |
2,270 |
2,312 |
2,383 |
| Total Liabilities |
|
774 |
1,362 |
1,667 |
2,085 |
2,115 |
2,183 |
| Non-Interest Bearing Deposits |
|
82 |
192 |
219 |
208 |
212 |
248 |
| Interest Bearing Deposits |
|
582 |
973 |
1,309 |
1,697 |
1,743 |
1,781 |
| Short-Term Debt |
|
85 |
160 |
102 |
129 |
108 |
101 |
| Accrued Interest Payable |
|
0.37 |
1.29 |
0.92 |
1.72 |
1.53 |
1.74 |
| Long-Term Debt |
|
15 |
25 |
25 |
25 |
25 |
25 |
| Other Long-Term Liabilities |
|
8.29 |
12 |
12 |
25 |
27 |
27 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
78 |
123 |
173 |
185 |
197 |
200 |
| Total Preferred & Common Equity |
|
78 |
123 |
173 |
185 |
197 |
200 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
2.96 |
5.04 |
5.04 |
| Total Common Equity |
|
78 |
123 |
173 |
182 |
192 |
195 |
| Common Stock |
|
64 |
97 |
127 |
126 |
125 |
124 |
| Retained Earnings |
|
14 |
25 |
46 |
59 |
68 |
72 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.16 |
0.26 |
-0.62 |
-2.45 |
-1.33 |
-0.68 |
Quarterly Balance Sheets for Hanover Bancorp
This table presents Hanover 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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
2,308 |
2,331 |
2,328 |
2,292 |
2,312 |
2,332 |
2,371 |
2,337 |
2,442 |
| Cash and Due from Banks |
|
5.44 |
8.40 |
9.77 |
12 |
12 |
14 |
15 |
11 |
13 |
| Interest Bearing Deposits at Other Banks |
|
131 |
133 |
131 |
148 |
152 |
154 |
180 |
130 |
129 |
| Trading Account Securities |
|
97 |
103 |
102 |
97 |
106 |
104 |
107 |
136 |
139 |
| Loans and Leases, Net of Allowance |
|
1,986 |
1,989 |
1,982 |
1,938 |
1,945 |
1,966 |
1,974 |
1,979 |
2,065 |
| Loans and Leases |
|
2,006 |
2,013 |
2,006 |
1,961 |
1,966 |
1,989 |
1,993 |
1,998 |
2,085 |
| Allowance for Loan and Lease Losses |
|
20 |
24 |
23 |
23 |
22 |
22 |
19 |
19 |
20 |
| Loans Held for Sale |
|
7.64 |
12 |
17 |
16 |
11 |
8.85 |
16 |
2.93 |
3.62 |
| Premises and Equipment, Net |
|
16 |
17 |
16 |
15 |
14 |
15 |
14 |
14 |
14 |
| Goodwill |
|
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
| Other Assets |
|
46 |
50 |
49 |
46 |
52 |
51 |
47 |
45 |
59 |
| Total Liabilities & Shareholders' Equity |
|
2,308 |
2,331 |
2,328 |
2,292 |
2,312 |
2,332 |
2,371 |
2,337 |
2,442 |
| Total Liabilities |
|
2,118 |
2,141 |
2,135 |
2,095 |
2,113 |
2,130 |
2,170 |
2,134 |
2,239 |
| Non-Interest Bearing Deposits |
|
203 |
200 |
206 |
216 |
244 |
233 |
237 |
254 |
255 |
| Interest Bearing Deposits |
|
1,714 |
1,742 |
1,751 |
1,721 |
1,708 |
1,742 |
1,785 |
1,759 |
1,856 |
| Short-Term Debt |
|
149 |
149 |
126 |
108 |
108 |
101 |
60 |
60 |
60 |
| Accrued Interest Payable |
|
2.03 |
1.64 |
1.87 |
1.87 |
1.47 |
1.81 |
1.68 |
1.78 |
1.12 |
| Long-Term Debt |
|
25 |
25 |
25 |
25 |
25 |
25 |
59 |
34 |
34 |
| Other Long-Term Liabilities |
|
25 |
24 |
26 |
24 |
28 |
28 |
27 |
25 |
33 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
190 |
190 |
192 |
197 |
199 |
202 |
201 |
203 |
203 |
| Total Preferred & Common Equity |
|
190 |
190 |
192 |
197 |
199 |
202 |
201 |
203 |
203 |
| Preferred Stock |
|
2.96 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
| Total Common Equity |
|
187 |
185 |
187 |
192 |
194 |
197 |
196 |
198 |
198 |
| Common Stock |
|
126 |
124 |
125 |
124 |
125 |
124 |
124 |
121 |
120 |
| Retained Earnings |
|
62 |
62 |
65 |
69 |
70 |
73 |
74 |
77 |
80 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.29 |
-1.33 |
-2.12 |
-1.40 |
-1.23 |
-0.78 |
-0.66 |
-0.57 |
-2.28 |
Annual Metrics And Ratios for Hanover Bancorp
This table displays calculated financial ratios and metrics derived from Hanover Bancorp's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
5,551,290.00 |
7,293,430.00 |
7,184,120.00 |
- |
7,192,390.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
5,551,290.00 |
7,293,430.00 |
7,184,120.00 |
- |
7,192,390.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
1.95 |
3.23 |
2.11 |
- |
1.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
58.17% |
55.64% |
-9.68% |
8.04% |
7.14% |
| EBITDA Growth |
|
0.00% |
64.71% |
139.45% |
-19.98% |
-7.29% |
-25.06% |
| EBIT Growth |
|
0.00% |
126.13% |
117.02% |
-33.80% |
-18.86% |
-39.23% |
| NOPAT Growth |
|
0.00% |
118.15% |
117.09% |
-35.63% |
-18.58% |
-39.35% |
| Net Income Growth |
|
0.00% |
118.15% |
117.09% |
-35.63% |
-18.58% |
-39.35% |
| EPS Growth |
|
0.00% |
93.22% |
61.40% |
-44.29% |
-19.02% |
-39.76% |
| Operating Cash Flow Growth |
|
0.00% |
2,230.74% |
90.12% |
-34.61% |
-64.03% |
139.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
126.63% |
-177.71% |
188.84% |
-49.68% |
| Invested Capital Growth |
|
0.00% |
72.12% |
-2.54% |
13.22% |
-2.74% |
-1.03% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.43% |
3.82% |
0.83% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.91% |
5.94% |
-21.63% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.41% |
5.01% |
-33.70% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.27% |
7.00% |
-34.07% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.27% |
7.00% |
-34.07% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.77% |
6.41% |
-34.21% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
6.91% |
-9.66% |
-44.57% |
21.36% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-87.27% |
-59.52% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-32.49% |
-3.99% |
-0.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
25.57% |
26.62% |
40.96% |
36.29% |
31.14% |
21.78% |
| EBIT Margin |
|
21.81% |
31.19% |
43.49% |
31.87% |
23.94% |
13.58% |
| Profit (Net Income) Margin |
|
17.46% |
24.08% |
33.59% |
23.94% |
18.04% |
10.21% |
| Tax Burden Percent |
|
80.05% |
77.22% |
77.25% |
75.12% |
75.38% |
75.23% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
19.95% |
22.78% |
22.75% |
24.88% |
24.62% |
24.77% |
| Return on Invested Capital (ROIC) |
|
2.79% |
4.48% |
7.78% |
4.76% |
3.70% |
2.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.79% |
4.48% |
7.78% |
4.76% |
3.70% |
2.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.58% |
6.34% |
8.18% |
3.73% |
2.77% |
1.49% |
| Return on Equity (ROE) |
|
6.37% |
10.82% |
15.96% |
8.49% |
6.47% |
3.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-48.53% |
10.35% |
-7.64% |
6.48% |
3.32% |
| Operating Return on Assets (OROA) |
|
0.73% |
1.20% |
1.83% |
0.98% |
0.71% |
0.42% |
| Return on Assets (ROA) |
|
0.58% |
0.93% |
1.42% |
0.74% |
0.54% |
0.32% |
| Return on Common Equity (ROCE) |
|
6.37% |
10.82% |
15.96% |
8.42% |
6.34% |
3.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.37% |
8.86% |
13.65% |
8.20% |
6.28% |
3.74% |
| Net Operating Profit after Tax (NOPAT) |
|
4.97 |
11 |
24 |
15 |
12 |
7.49 |
| NOPAT Margin |
|
17.46% |
24.08% |
33.59% |
23.94% |
18.04% |
10.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
59.16% |
46.91% |
38.40% |
45.72% |
51.03% |
50.98% |
| Operating Expenses to Revenue |
|
73.80% |
66.59% |
50.17% |
62.71% |
68.85% |
72.26% |
| Earnings before Interest and Taxes (EBIT) |
|
6.21 |
14 |
30 |
20 |
16 |
9.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.28 |
12 |
29 |
23 |
21 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.38 |
0.24 |
0.77 |
0.69 |
0.86 |
0.85 |
| Price to Tangible Book Value (P/TBV) |
|
0.39 |
0.29 |
0.87 |
0.78 |
0.95 |
0.94 |
| Price to Revenue (P/Rev) |
|
1.05 |
0.67 |
1.90 |
1.99 |
2.40 |
2.26 |
| Price to Earnings (P/E) |
|
6.03 |
2.76 |
5.66 |
8.30 |
13.31 |
22.10 |
| Dividend Yield |
|
0.00% |
0.00% |
1.09% |
2.28% |
1.74% |
1.74% |
| Earnings Yield |
|
16.58% |
36.17% |
17.66% |
12.05% |
7.52% |
4.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.28 |
0.16 |
0.37 |
0.31 |
0.42 |
0.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.75 |
1.06 |
1.57 |
1.66 |
2.03 |
1.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.86 |
3.97 |
3.82 |
4.58 |
6.52 |
5.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.03 |
3.39 |
3.60 |
5.21 |
8.48 |
8.75 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.04 |
4.39 |
4.66 |
6.94 |
11.25 |
11.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
88.21 |
3.61 |
4.38 |
6.41 |
23.55 |
6.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
3.50 |
0.00 |
6.42 |
8.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.28 |
1.50 |
0.73 |
0.83 |
0.67 |
0.63 |
| Long-Term Debt to Equity |
|
0.19 |
0.20 |
0.14 |
0.13 |
0.13 |
0.12 |
| Financial Leverage |
|
1.28 |
1.42 |
1.05 |
0.78 |
0.75 |
0.65 |
| Leverage Ratio |
|
10.91 |
11.65 |
11.27 |
11.50 |
12.01 |
11.83 |
| Compound Leverage Factor |
|
10.91 |
11.65 |
11.27 |
11.50 |
12.01 |
11.83 |
| Debt to Total Capital |
|
56.20% |
60.05% |
42.26% |
45.38% |
40.26% |
38.52% |
| Short-Term Debt to Total Capital |
|
47.79% |
52.05% |
34.04% |
38.10% |
32.75% |
30.92% |
| Long-Term Debt to Total Capital |
|
8.41% |
7.99% |
8.22% |
7.28% |
7.50% |
7.60% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.88% |
1.53% |
1.55% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
43.80% |
39.95% |
57.74% |
53.74% |
58.21% |
59.93% |
| Debt to EBITDA |
|
13.75 |
15.35 |
4.40 |
6.68 |
6.22 |
7.86 |
| Net Debt to EBITDA |
|
2.74 |
1.47 |
-0.82 |
-1.03 |
-1.43 |
-5.22 |
| Long-Term Debt to EBITDA |
|
2.06 |
2.04 |
0.86 |
1.07 |
1.16 |
1.55 |
| Debt to NOPAT |
|
20.13 |
16.97 |
5.36 |
10.13 |
10.73 |
16.76 |
| Net Debt to NOPAT |
|
4.01 |
1.62 |
-1.00 |
-1.56 |
-2.46 |
-11.14 |
| Long-Term Debt to NOPAT |
|
3.01 |
2.26 |
1.04 |
1.62 |
2.00 |
3.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.83% |
2.10% |
2.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-118 |
31 |
-24 |
22 |
11 |
| Operating Cash Flow to CapEx |
|
51.78% |
634.54% |
2,235.38% |
481.39% |
456.58% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-16.89 |
4.37 |
-0.48 |
0.27 |
0.16 |
| Operating Cash Flow to Interest Expense |
|
0.04 |
1.89 |
3.50 |
0.32 |
0.07 |
0.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.04 |
1.60 |
3.34 |
0.26 |
0.06 |
1.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
2.01 |
3.09 |
4.76 |
4.17 |
4.38 |
4.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
178 |
307 |
299 |
338 |
329 |
326 |
| Invested Capital Turnover |
|
0.16 |
0.19 |
0.23 |
0.20 |
0.21 |
0.22 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
129 |
-7.78 |
40 |
-9.29 |
-3.40 |
| Enterprise Value (EV) |
|
50 |
48 |
110 |
105 |
139 |
87 |
| Market Capitalization |
|
30 |
30 |
133 |
126 |
164 |
165 |
| Book Value per Share |
|
$18.75 |
$22.03 |
$23.66 |
$25.32 |
$26.79 |
$27.14 |
| Tangible Book Value per Share |
|
$18.29 |
$18.49 |
$20.98 |
$22.60 |
$24.07 |
$24.48 |
| Total Capital |
|
178 |
307 |
299 |
338 |
329 |
326 |
| Total Debt |
|
100 |
184 |
126 |
154 |
132 |
125 |
| Total Long-Term Debt |
|
15 |
25 |
25 |
25 |
25 |
25 |
| Net Debt |
|
20 |
18 |
-24 |
-24 |
-30 |
-83 |
| Capital Expenditures (CapEx) |
|
1.09 |
2.08 |
1.12 |
3.41 |
1.29 |
-100 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
100 |
184 |
126 |
154 |
132 |
125 |
| Total Depreciation and Amortization (D&A) |
|
1.07 |
-2.06 |
-1.77 |
2.80 |
4.93 |
6.02 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$2.32 |
$3.74 |
$2.07 |
$1.67 |
$1.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
4.67M |
7.15M |
7.33M |
7.20M |
7.17M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$2.28 |
$3.68 |
$2.05 |
$1.66 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
4.76M |
7.15M |
7.33M |
7.20M |
7.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
5.56M |
7.15M |
7.33M |
7.20M |
7.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.33 |
14 |
24 |
15 |
12 |
7.49 |
| Normalized NOPAT Margin |
|
18.73% |
31.68% |
33.87% |
23.94% |
18.04% |
10.21% |
| Pre Tax Income Margin |
|
21.81% |
31.19% |
43.49% |
31.87% |
23.94% |
13.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.48 |
2.02 |
4.25 |
0.40 |
0.20 |
0.14 |
| NOPAT to Interest Expense |
|
0.38 |
1.56 |
3.28 |
0.30 |
0.15 |
0.11 |
| EBIT Less CapEx to Interest Expense |
|
0.39 |
1.72 |
4.09 |
0.33 |
0.19 |
1.57 |
| NOPAT Less CapEx to Interest Expense |
|
0.30 |
1.26 |
3.13 |
0.23 |
0.14 |
1.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
8.67% |
19.32% |
23.98% |
40.18% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
8.67% |
19.32% |
23.98% |
64.62% |
Quarterly Metrics And Ratios for Hanover Bancorp
This table displays calculated financial ratios and metrics derived from Hanover Bancorp's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
7,229,404.00 |
7,249,469.00 |
7,125,663.00 |
- |
7,200,883.00 |
7,228,731.00 |
7,215,194.00 |
7,192,390.00 |
7,172,128.00 |
7,156,661.00 |
7,055,424.00 |
| DEI Adjusted Shares Outstanding |
|
7,229,404.00 |
7,249,469.00 |
7,125,663.00 |
- |
7,200,883.00 |
7,228,731.00 |
7,215,194.00 |
7,192,390.00 |
7,172,128.00 |
7,156,661.00 |
7,055,424.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.56 |
0.12 |
0.50 |
- |
0.21 |
0.34 |
0.48 |
0.00 |
0.26 |
0.57 |
0.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.98% |
7.58% |
10.00% |
16.25% |
11.20% |
8.82% |
5.58% |
3.33% |
4.06% |
6.60% |
7.06% |
| EBITDA Growth |
|
-7.18% |
-55.75% |
7.78% |
23.39% |
-52.76% |
124.75% |
-2.82% |
-69.96% |
86.13% |
50.77% |
29.17% |
| EBIT Growth |
|
-21.68% |
-72.28% |
-1.51% |
17.72% |
-67.36% |
191.89% |
1.13% |
-97.38% |
68.27% |
60.18% |
23.88% |
| NOPAT Growth |
|
-23.92% |
-73.70% |
0.45% |
26.12% |
-62.55% |
189.46% |
-1.36% |
-99.15% |
23.21% |
66.35% |
24.58% |
| Net Income Growth |
|
-23.92% |
-73.70% |
0.45% |
26.12% |
-62.55% |
189.46% |
-1.36% |
-99.15% |
23.21% |
66.35% |
24.58% |
| EPS Growth |
|
-23.61% |
-74.42% |
0.00% |
23.81% |
-63.64% |
200.00% |
-2.08% |
0.00% |
25.00% |
66.67% |
27.66% |
| Operating Cash Flow Growth |
|
-40.82% |
-192.74% |
-160.51% |
-78.05% |
-92.10% |
33.56% |
602.56% |
50.16% |
-984.86% |
943.16% |
444.67% |
| Free Cash Flow Firm Growth |
|
118.71% |
79.98% |
165.10% |
136.21% |
-56.37% |
267.22% |
-88.26% |
-73.98% |
-69.64% |
11.40% |
81.96% |
| Invested Capital Growth |
|
-17.56% |
6.32% |
-31.61% |
-2.74% |
-9.36% |
-8.88% |
-4.53% |
-1.03% |
-2.71% |
-10.45% |
-9.25% |
| Revenue Q/Q Growth |
|
6.67% |
2.17% |
1.11% |
5.51% |
2.03% |
-0.03% |
-1.90% |
3.26% |
2.75% |
2.41% |
-1.47% |
| EBITDA Q/Q Growth |
|
30.95% |
-66.82% |
175.29% |
3.16% |
-49.87% |
57.85% |
19.04% |
-68.12% |
210.68% |
27.87% |
1.98% |
| EBIT Q/Q Growth |
|
22.52% |
-78.56% |
298.45% |
12.49% |
-66.03% |
91.67% |
38.04% |
-97.09% |
2,083.82% |
82.46% |
6.75% |
| NOPAT Q/Q Growth |
|
31.25% |
-79.22% |
319.31% |
10.26% |
-61.02% |
60.62% |
42.90% |
-99.05% |
5,578.79% |
116.86% |
7.01% |
| Net Income Q/Q Growth |
|
31.25% |
-79.22% |
319.31% |
10.26% |
-61.02% |
60.62% |
42.90% |
-99.05% |
5,578.79% |
116.86% |
7.01% |
| EPS Q/Q Growth |
|
30.95% |
-80.00% |
336.36% |
8.33% |
-61.54% |
65.00% |
42.42% |
0.00% |
0.00% |
120.00% |
9.09% |
| Operating Cash Flow Q/Q Growth |
|
-40.84% |
-186.29% |
82.37% |
-44.07% |
-94.83% |
-150.11% |
233.38% |
200.11% |
-130.46% |
833.90% |
-18.81% |
| Free Cash Flow Firm Q/Q Growth |
|
323.50% |
-125.51% |
880.08% |
-91.86% |
169.30% |
-2.23% |
-45.22% |
-81.96% |
214.25% |
258.78% |
-10.52% |
| Invested Capital Q/Q Growth |
|
7.31% |
0.15% |
-5.74% |
-3.99% |
0.01% |
0.69% |
-1.24% |
-0.47% |
-1.69% |
-7.32% |
0.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
40.49% |
13.15% |
35.80% |
35.00% |
17.20% |
27.16% |
32.95% |
10.17% |
30.77% |
38.41% |
39.76% |
| EBIT Margin |
|
32.75% |
6.87% |
27.08% |
28.87% |
9.61% |
18.43% |
25.93% |
0.73% |
15.54% |
27.69% |
30.01% |
| Profit (Net Income) Margin |
|
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.18% |
9.81% |
20.77% |
22.56% |
| Tax Burden Percent |
|
75.11% |
72.82% |
76.63% |
75.11% |
86.18% |
72.21% |
74.75% |
24.26% |
63.10% |
75.00% |
75.18% |
| 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 |
|
24.89% |
27.18% |
23.37% |
24.89% |
13.82% |
27.79% |
25.25% |
75.74% |
36.90% |
25.00% |
24.82% |
| Return on Invested Capital (ROIC) |
|
3.87% |
0.91% |
3.24% |
4.45% |
1.68% |
2.75% |
4.21% |
0.04% |
2.24% |
4.98% |
5.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.87% |
0.91% |
3.24% |
4.45% |
1.68% |
2.75% |
4.21% |
0.04% |
2.24% |
4.98% |
5.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.60% |
0.83% |
4.05% |
3.33% |
1.33% |
2.16% |
2.95% |
0.03% |
1.41% |
2.81% |
3.00% |
| Return on Equity (ROE) |
|
8.46% |
1.74% |
7.29% |
7.78% |
3.02% |
4.91% |
7.15% |
0.07% |
3.65% |
7.79% |
8.53% |
| Cash Return on Invested Capital (CROIC) |
|
22.70% |
-2.86% |
40.28% |
6.48% |
12.65% |
12.57% |
8.03% |
3.32% |
5.16% |
14.03% |
13.00% |
| Operating Return on Assets (OROA) |
|
0.96% |
0.20% |
0.80% |
0.86% |
0.29% |
0.57% |
0.81% |
0.02% |
0.49% |
0.90% |
0.96% |
| Return on Assets (ROA) |
|
0.72% |
0.15% |
0.61% |
0.65% |
0.25% |
0.41% |
0.61% |
0.01% |
0.31% |
0.67% |
0.72% |
| Return on Common Equity (ROCE) |
|
8.33% |
1.70% |
7.14% |
7.62% |
2.95% |
4.78% |
6.97% |
0.06% |
3.56% |
7.59% |
8.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.33% |
6.06% |
6.00% |
0.00% |
4.99% |
5.73% |
5.63% |
0.00% |
3.89% |
4.67% |
5.09% |
| Net Operating Profit after Tax (NOPAT) |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
4.06 |
4.35 |
| NOPAT Margin |
|
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.18% |
9.81% |
20.77% |
22.56% |
| 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 |
|
47.54% |
52.39% |
53.86% |
50.26% |
52.62% |
51.32% |
50.24% |
49.76% |
66.04% |
50.14% |
49.14% |
| Operating Expenses to Revenue |
|
65.44% |
69.18% |
71.75% |
68.91% |
87.12% |
68.73% |
66.71% |
66.46% |
81.68% |
69.75% |
64.29% |
| Earnings before Interest and Taxes (EBIT) |
|
5.41 |
1.16 |
4.62 |
5.20 |
1.77 |
3.38 |
4.67 |
0.14 |
2.97 |
5.42 |
5.79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.69 |
2.22 |
6.11 |
6.30 |
3.16 |
4.99 |
5.93 |
1.89 |
5.88 |
7.52 |
7.67 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.56 |
0.63 |
0.67 |
0.86 |
0.81 |
0.85 |
0.82 |
0.85 |
0.79 |
0.84 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.62 |
0.71 |
0.75 |
0.95 |
0.90 |
0.94 |
0.91 |
0.94 |
0.87 |
0.93 |
0.98 |
| Price to Revenue (P/Rev) |
|
1.64 |
1.81 |
1.90 |
2.40 |
2.21 |
2.29 |
2.23 |
2.26 |
2.09 |
2.21 |
2.30 |
| Price to Earnings (P/E) |
|
7.47 |
10.14 |
10.85 |
13.31 |
15.82 |
14.44 |
14.26 |
22.10 |
19.75 |
17.57 |
17.04 |
| Dividend Yield |
|
2.77% |
2.48% |
2.28% |
1.74% |
1.86% |
1.76% |
1.78% |
1.74% |
1.85% |
1.72% |
1.61% |
| Earnings Yield |
|
13.38% |
9.87% |
9.22% |
7.52% |
6.32% |
6.93% |
7.01% |
4.52% |
5.06% |
5.69% |
5.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.40 |
0.42 |
0.41 |
0.42 |
0.40 |
0.42 |
0.38 |
0.27 |
0.26 |
0.42 |
0.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.28 |
2.40 |
2.12 |
2.03 |
1.88 |
1.92 |
1.72 |
1.19 |
1.14 |
1.65 |
1.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.40 |
7.84 |
6.93 |
6.52 |
7.45 |
6.70 |
6.13 |
5.45 |
4.51 |
5.85 |
5.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.70 |
9.85 |
8.94 |
8.48 |
10.39 |
9.20 |
8.32 |
8.75 |
7.55 |
9.41 |
9.25 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.36 |
13.39 |
12.09 |
11.25 |
13.50 |
12.07 |
11.00 |
11.63 |
10.74 |
13.12 |
12.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.34 |
20.65 |
23.16 |
23.55 |
62.19 |
18.46 |
11.61 |
6.67 |
8.22 |
4.61 |
3.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.58 |
0.00 |
0.82 |
6.42 |
3.02 |
3.15 |
4.65 |
8.00 |
5.03 |
2.82 |
3.26 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.92 |
0.91 |
0.78 |
0.67 |
0.67 |
0.67 |
0.62 |
0.63 |
0.59 |
0.46 |
0.46 |
| Long-Term Debt to Equity |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.29 |
0.17 |
0.17 |
| Financial Leverage |
|
1.19 |
0.90 |
1.25 |
0.75 |
0.79 |
0.79 |
0.70 |
0.65 |
0.63 |
0.56 |
0.54 |
| Leverage Ratio |
|
11.69 |
11.88 |
11.86 |
12.01 |
11.91 |
11.94 |
11.82 |
11.83 |
11.71 |
11.57 |
11.79 |
| Compound Leverage Factor |
|
11.69 |
11.88 |
11.86 |
12.01 |
11.91 |
11.94 |
11.82 |
11.83 |
11.71 |
11.57 |
11.79 |
| Debt to Total Capital |
|
47.81% |
47.74% |
43.89% |
40.26% |
40.26% |
39.99% |
38.33% |
38.52% |
37.10% |
31.69% |
31.68% |
| Short-Term Debt to Total Capital |
|
41.02% |
40.96% |
36.70% |
32.75% |
32.75% |
32.53% |
30.78% |
30.92% |
18.67% |
20.15% |
20.15% |
| Long-Term Debt to Total Capital |
|
6.79% |
6.78% |
7.20% |
7.50% |
7.50% |
7.46% |
7.56% |
7.60% |
18.43% |
11.53% |
11.54% |
| Preferred Equity to Total Capital |
|
0.82% |
1.39% |
1.47% |
1.53% |
1.53% |
1.52% |
1.54% |
1.55% |
1.57% |
1.70% |
1.70% |
| 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 |
|
51.38% |
50.88% |
54.63% |
58.21% |
58.21% |
58.49% |
60.13% |
59.93% |
61.33% |
66.62% |
66.62% |
| Debt to EBITDA |
|
7.73 |
8.83 |
7.48 |
6.22 |
7.45 |
6.45 |
6.16 |
7.86 |
6.36 |
4.43 |
4.10 |
| Net Debt to EBITDA |
|
1.65 |
1.65 |
0.46 |
-1.43 |
-1.56 |
-1.56 |
-2.07 |
-5.22 |
-4.05 |
-2.22 |
-2.11 |
| Long-Term Debt to EBITDA |
|
1.10 |
1.25 |
1.23 |
1.16 |
1.39 |
1.20 |
1.21 |
1.55 |
3.16 |
1.61 |
1.49 |
| Debt to NOPAT |
|
12.50 |
15.07 |
13.04 |
10.73 |
13.51 |
11.62 |
11.05 |
16.76 |
15.15 |
9.94 |
9.12 |
| Net Debt to NOPAT |
|
2.67 |
2.82 |
0.80 |
-2.46 |
-2.83 |
-2.81 |
-3.71 |
-11.14 |
-9.65 |
-4.99 |
-4.70 |
| Long-Term Debt to NOPAT |
|
1.77 |
2.14 |
2.14 |
2.00 |
2.52 |
2.17 |
2.18 |
3.30 |
7.53 |
3.62 |
3.32 |
| Noncontrolling Interest Sharing Ratio |
|
1.61% |
2.16% |
2.13% |
2.10% |
2.07% |
2.59% |
2.56% |
2.54% |
2.53% |
2.51% |
2.49% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
81 |
-21 |
162 |
13 |
36 |
35 |
19 |
3.43 |
11 |
39 |
35 |
| Operating Cash Flow to CapEx |
|
1,167.21% |
-214.82% |
-0.86% |
0.00% |
0.00% |
-2,290.00% |
4.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
4.17 |
-1.03 |
7.71 |
0.69 |
1.95 |
2.01 |
1.07 |
0.20 |
0.68 |
2.53 |
2.14 |
| Operating Cash Flow to Interest Expense |
|
0.18 |
-0.15 |
-0.03 |
0.07 |
0.02 |
-0.12 |
0.15 |
0.49 |
-0.16 |
1.21 |
0.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.17 |
-0.23 |
-3.05 |
0.11 |
1.68 |
-0.12 |
-3.24 |
6.45 |
0.18 |
1.85 |
0.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
4.14 |
3.99 |
4.04 |
4.38 |
4.66 |
4.64 |
4.70 |
4.95 |
5.19 |
5.29 |
5.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
363 |
364 |
343 |
329 |
329 |
331 |
327 |
326 |
320 |
297 |
297 |
| Invested Capital Turnover |
|
0.16 |
0.18 |
0.16 |
0.21 |
0.20 |
0.21 |
0.22 |
0.22 |
0.23 |
0.24 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
-77 |
22 |
-158 |
-9.29 |
-34 |
-32 |
-16 |
-3.40 |
-8.91 |
-35 |
-30 |
| Enterprise Value (EV) |
|
144 |
154 |
139 |
139 |
132 |
138 |
125 |
87 |
84 |
124 |
132 |
| Market Capitalization |
|
104 |
117 |
125 |
164 |
155 |
165 |
162 |
165 |
155 |
166 |
176 |
| Book Value per Share |
|
$25.74 |
$25.52 |
$26.29 |
$26.79 |
$26.51 |
$26.82 |
$27.27 |
$27.14 |
$27.38 |
$27.63 |
$28.05 |
| Tangible Book Value per Share |
|
$23.05 |
$22.84 |
$23.56 |
$24.07 |
$23.82 |
$24.13 |
$24.59 |
$24.48 |
$24.71 |
$24.95 |
$25.33 |
| Total Capital |
|
363 |
364 |
343 |
329 |
329 |
331 |
327 |
326 |
320 |
297 |
297 |
| Total Debt |
|
174 |
174 |
150 |
132 |
133 |
133 |
125 |
125 |
119 |
94 |
94 |
| Total Long-Term Debt |
|
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
59 |
34 |
34 |
| Net Debt |
|
37 |
33 |
9.25 |
-30 |
-28 |
-32 |
-42 |
-83 |
-76 |
-47 |
-48 |
| Capital Expenditures (CapEx) |
|
0.31 |
1.44 |
63 |
-0.79 |
-30 |
0.09 |
60 |
-100 |
-5.30 |
-9.91 |
-0.78 |
| 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) |
|
174 |
174 |
150 |
132 |
133 |
133 |
125 |
125 |
119 |
94 |
94 |
| Total Depreciation and Amortization (D&A) |
|
1.28 |
1.06 |
1.49 |
1.10 |
1.39 |
1.60 |
1.26 |
1.76 |
2.91 |
2.10 |
1.88 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.55 |
$0.11 |
$0.48 |
$0.53 |
$0.20 |
$0.33 |
$0.47 |
$0.01 |
$0.25 |
$0.55 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
| Adjusted Diluted Earnings per Share |
|
$0.55 |
$0.11 |
$0.48 |
$0.52 |
$0.20 |
$0.33 |
$0.47 |
$0.00 |
$0.25 |
$0.55 |
$0.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
| 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 |
|
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
7.06M |
6.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.10 |
1.87 |
4.06 |
4.35 |
| Normalized NOPAT Margin |
|
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.51% |
9.81% |
20.77% |
22.56% |
| Pre Tax Income Margin |
|
32.75% |
6.87% |
27.08% |
28.87% |
9.61% |
18.43% |
25.93% |
0.73% |
15.54% |
27.69% |
30.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.28 |
0.06 |
0.22 |
0.27 |
0.10 |
0.20 |
0.26 |
0.01 |
0.19 |
0.35 |
0.36 |
| NOPAT to Interest Expense |
|
0.21 |
0.04 |
0.17 |
0.20 |
0.08 |
0.14 |
0.20 |
0.00 |
0.12 |
0.27 |
0.27 |
| EBIT Less CapEx to Interest Expense |
|
0.26 |
-0.01 |
-2.80 |
0.31 |
1.77 |
0.19 |
-3.13 |
5.97 |
0.52 |
1.00 |
0.41 |
| NOPAT Less CapEx to Interest Expense |
|
0.19 |
-0.03 |
-2.85 |
0.24 |
1.75 |
0.14 |
-3.20 |
5.96 |
0.45 |
0.91 |
0.32 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.15% |
25.51% |
25.54% |
23.98% |
30.31% |
26.15% |
26.32% |
40.18% |
38.34% |
31.68% |
28.89% |
| Augmented Payout Ratio |
|
21.15% |
25.51% |
25.54% |
23.98% |
30.31% |
26.15% |
26.32% |
64.62% |
38.34% |
79.01% |
87.98% |
Key Financial Trends
Hanover Bancorp’s second-quarter 2026 results show a meaningful recovery in profitability compared with the weak results reported in late 2025 and early 2026. Net income rose to $4.1 million, or $0.55 per diluted share, from $1.9 million, or $0.25 per share, in the first quarter of 2026. Compared with the restated second quarter of 2025, net income increased 66%, while diluted EPS rose from $0.33 to $0.55.
The improvement was driven primarily by stronger net interest income and lower credit-loss provisions. However, rising operating expenses and a significant decline in cash during the quarter remain important issues for investors to monitor.
- Net interest income improved substantially. Second-quarter net interest income increased to $16.8 million from $14.8 million in the year-earlier quarter and $16.4 million in the first quarter of 2026. Interest expense declined to $15.3 million from $17.3 million a year earlier, helping the bank’s spread income recover.
- Profitability rebounded. Net income increased from $33,000 in the fourth quarter of 2025 and $1.9 million in the first quarter of 2026 to $4.1 million in the second quarter. This brought earnings closer to the $3.5 million reported in the third quarter of 2025 and the $3.9 million reported in the fourth quarter of 2024.
- Credit costs moderated. The provision for credit losses fell to $500,000 in Q2 2026 from $2.4 million in Q2 2025 and $6.1 million in Q4 2025. The allowance for loan losses also declined to $19.1 million from $21.6 million a year earlier, reducing the allowance as a percentage of gross loans from approximately 1.10% to 0.96%.
- The loan portfolio continued to grow modestly. Gross loans increased to approximately $2.00 billion at June 30, 2026, from $1.97 billion a year earlier. Net loans rose about 1.8% year over year, indicating continued lending activity despite a relatively stable overall asset base.
- Operating cash flow turned strongly positive. Net cash from operating activities was $18.4 million in Q2 2026, compared with negative operating cash flow of $2.1 million in Q2 2025 and negative $2.5 million in Q1 2026. This improvement was supported by higher earnings and noncash adjustments.
- Capital and retained earnings strengthened. Total equity increased to $202.7 million from $198.9 million a year earlier, while retained earnings rose to $76.8 million from $70.4 million. Equity represented approximately 8.7% of total assets at the end of Q2 2026.
- Total assets were broadly stable. Assets stood at $2.34 billion at June 30, 2026, down from $2.37 billion in the first quarter but up from $2.31 billion in the second quarter of 2025. The balance sheet continues to be dominated by loans, which accounted for roughly 85% of total assets net of the allowance.
- Deposit funding remains large but volatile. Total deposits were approximately $2.01 billion at the end of Q2 2026, up from $1.95 billion a year earlier, but down from about $2.02 billion in Q1 2026. The quarter-to-quarter decline suggests funding levels may remain sensitive to pricing and customer behavior.
- Cash and cash equivalents declined sharply. Cash and due from banks fell to $10.9 million from $14.8 million in Q1 2026, while interest-bearing deposits at other banks declined to $130.3 million from $179.6 million. Total cash and near-cash balances were pressured by investment purchases, debt repayments and deposit outflows.
- Cash consumption from investing and financing activities was significant. Q2 2026 investing cash flow was negative $33.8 million, including $46.7 million of investment-security purchases, while financing cash flow was negative $37.9 million, including $25.0 million of debt repayment. The resulting $53.2 million decline in cash and equivalents warrants monitoring even though operating cash flow was strong.
Overall, Hanover Bancorp’s earnings momentum improved considerably in Q2 2026. Lower funding costs, reduced credit provisions and positive operating cash flow are encouraging. Still, the bank faces pressure from elevated noninterest expenses, uneven deposits and substantial cash outflows related to securities purchases and debt repayment. Investors should watch whether the second-quarter improvement can continue without relying on balance-sheet liquidity or volatile financing activity.
The data includes restated and calculated historical figures, and the available periods do not provide a complete quarterly series for every quarter over four full years. Comparisons should therefore be interpreted as trend indicators rather than a complete annual performance analysis.
11/13/26 01:48 PM ETAI Generated. May Contain Errors.