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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
3.52 |
3.09 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| Consolidated Net Income / (Loss) |
|
3.52 |
3.09 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| Net Income / (Loss) Continuing Operations |
|
3.52 |
3.09 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| Total Pre-Tax Income |
|
4.69 |
4.41 |
5.41 |
1.16 |
4.62 |
5.20 |
1.77 |
3.38 |
4.67 |
0.14 |
2.97 |
| Total Revenue |
|
16 |
15 |
17 |
17 |
17 |
18 |
18 |
18 |
18 |
19 |
19 |
| Net Interest Income / (Expense) |
|
12 |
14 |
13 |
13 |
13 |
14 |
15 |
15 |
15 |
16 |
16 |
| Total Interest Income |
|
29 |
28 |
32 |
33 |
34 |
33 |
33 |
32 |
33 |
33 |
32 |
| Loans and Leases Interest Income |
|
26 |
26 |
30 |
31 |
31 |
31 |
30 |
30 |
30 |
30 |
30 |
| Investment Securities Interest Income |
|
0.20 |
0.20 |
1.46 |
1.53 |
1.62 |
1.38 |
1.19 |
1.43 |
1.60 |
1.47 |
1.37 |
| Other Interest Income |
|
2.70 |
2.68 |
1.24 |
0.76 |
1.14 |
0.92 |
1.67 |
0.83 |
1.44 |
1.16 |
1.30 |
| Total Interest Expense |
|
17 |
15 |
19 |
20 |
21 |
19 |
18 |
17 |
18 |
17 |
16 |
| Deposits Interest Expense |
|
14 |
13 |
18 |
18 |
19 |
18 |
17 |
16 |
16 |
15 |
14 |
| Long-Term Debt Interest Expense |
|
2.91 |
1.84 |
1.60 |
2.60 |
1.52 |
1.69 |
1.43 |
1.55 |
1.47 |
1.72 |
1.65 |
| Total Non-Interest Income |
|
3.71 |
1.97 |
3.58 |
3.62 |
3.95 |
4.19 |
3.73 |
3.56 |
2.79 |
2.77 |
2.74 |
| Other Service Charges |
|
3.71 |
2.34 |
3.58 |
- |
3.95 |
- |
3.73 |
- |
- |
- |
2.74 |
| Provision for Credit Losses |
|
0.50 |
0.50 |
0.30 |
4.04 |
0.20 |
0.40 |
0.60 |
2.36 |
1.33 |
6.10 |
0.53 |
| Total Non-Interest Expense |
|
10 |
11 |
11 |
12 |
12 |
12 |
16 |
13 |
12 |
12 |
16 |
| Salaries and Employee Benefits |
|
5.35 |
5.41 |
5.56 |
6.50 |
6.84 |
6.70 |
7.23 |
7.00 |
6.77 |
6.88 |
10 |
| Net Occupancy & Equipment Expense |
|
2.27 |
2.16 |
2.29 |
2.34 |
2.35 |
2.35 |
2.43 |
2.42 |
2.27 |
2.38 |
2.49 |
| Property & Liability Insurance Claims |
|
0.39 |
- |
0.32 |
0.37 |
0.36 |
0.38 |
0.34 |
0.37 |
0.33 |
0.35 |
0.36 |
| Other Operating Expenses |
|
2.31 |
2.63 |
2.64 |
2.47 |
2.69 |
2.98 |
6.00 |
2.83 |
2.63 |
2.76 |
2.63 |
| Income Tax Expense |
|
1.17 |
1.32 |
1.35 |
0.32 |
1.08 |
1.29 |
0.24 |
0.94 |
1.18 |
0.10 |
1.10 |
| Basic Earnings per Share |
|
$0.48 |
$0.42 |
$0.55 |
$0.11 |
$0.48 |
$0.53 |
$0.20 |
$0.33 |
$0.47 |
$0.01 |
$0.25 |
| Weighted Average Basic Shares Outstanding |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| Diluted Earnings per Share |
|
$0.48 |
$0.42 |
$0.55 |
$0.11 |
$0.48 |
$0.52 |
$0.20 |
$0.33 |
$0.47 |
- |
$0.25 |
| Weighted Average Diluted Shares Outstanding |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| Cash Dividends to Common per Share |
|
$0.10 |
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.10 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-19 |
2.35 |
-41 |
4.63 |
0.12 |
22 |
-2.62 |
4.30 |
3.03 |
41 |
-14 |
| Net Cash From Operating Activities |
|
0.90 |
6.08 |
3.60 |
-3.10 |
-0.55 |
1.33 |
0.28 |
-2.06 |
2.75 |
8.25 |
-2.51 |
| Net Cash From Continuing Operating Activities |
|
0.90 |
6.08 |
3.60 |
-3.10 |
-0.55 |
1.33 |
0.28 |
-2.06 |
2.75 |
8.25 |
-2.51 |
| Net Income / (Loss) Continuing Operations |
|
3.52 |
5.34 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| Consolidated Net Income / (Loss) |
|
3.52 |
5.34 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| Provision For Loan Losses |
|
0.50 |
1.50 |
0.30 |
4.04 |
0.20 |
0.40 |
0.60 |
2.36 |
1.33 |
6.10 |
0.53 |
| Depreciation Expense |
|
0.52 |
0.42 |
0.55 |
0.55 |
0.50 |
0.50 |
0.49 |
0.48 |
0.50 |
0.53 |
0.51 |
| Amortization Expense |
|
0.46 |
0.27 |
0.73 |
0.51 |
0.99 |
0.61 |
0.90 |
1.12 |
0.76 |
1.23 |
2.40 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.48 |
-0.40 |
-2.41 |
-3.86 |
-5.87 |
-2.79 |
-5.86 |
-5.50 |
-3.12 |
0.68 |
-10 |
| Changes in Operating Assets and Liabilities, net |
|
-2.61 |
-1.05 |
0.36 |
-5.18 |
0.10 |
-1.28 |
2.63 |
-2.96 |
-0.21 |
-0.32 |
2.45 |
| Net Cash From Investing Activities |
|
-47 |
-129 |
-76 |
-16 |
8.85 |
42 |
17 |
-7.72 |
-15 |
-18 |
1.85 |
| Net Cash From Continuing Investing Activities |
|
-47 |
-129 |
-76 |
-16 |
8.85 |
42 |
17 |
-7.72 |
-15 |
-18 |
1.85 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.32 |
-0.85 |
-0.31 |
-1.44 |
-0.33 |
0.79 |
-0.23 |
-0.09 |
-0.32 |
-0.23 |
-0.18 |
| Purchase of Investment Securities |
|
-62 |
-131 |
-286 |
-228 |
-180 |
-94 |
-88 |
-29 |
-66 |
-47 |
-18 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
-63 |
- |
31 |
- |
-60 |
100 |
5.48 |
| Sale and/or Maturity of Investments |
|
16 |
2.80 |
211 |
150 |
252 |
136 |
74 |
-39 |
111 |
-72 |
14 |
| Net Cash From Financing Activities |
|
27 |
126 |
32 |
24 |
-8.19 |
-22 |
-20 |
14 |
15 |
51 |
-14 |
| Net Cash From Continuing Financing Activities |
|
27 |
126 |
32 |
24 |
-8.19 |
-22 |
-20 |
14 |
15 |
51 |
-14 |
| Net Change in Deposits |
|
142 |
-10 |
13 |
25 |
16 |
-3.22 |
-18 |
15 |
24 |
54 |
-6.04 |
| Issuance of Debt |
|
-111 |
143 |
25 |
20 |
-7.00 |
-18 |
0.00 |
- |
- |
- |
94 |
| Repayment of Debt |
|
-3.00 |
-6.43 |
-5.00 |
-20 |
-16 |
- |
0.00 |
- |
-7.08 |
- |
-101 |
| Payment of Dividends |
|
-0.73 |
-0.73 |
-0.74 |
-0.74 |
-0.74 |
-0.74 |
-0.75 |
-0.75 |
-0.75 |
-0.76 |
-0.75 |
| Other Financing Activities, Net |
|
-0.01 |
0.10 |
-0.15 |
0.06 |
0.02 |
-0.13 |
-1.19 |
-0.01 |
-0.02 |
-0.03 |
-0.33 |
| Cash Interest Paid |
|
17 |
7.38 |
19 |
21 |
21 |
20 |
18 |
18 |
17 |
17 |
16 |
| Cash Income Taxes Paid |
|
0.53 |
0.05 |
0.81 |
1.79 |
1.43 |
0.00 |
0.18 |
0.98 |
1.36 |
0.06 |
0.18 |
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 |
| Total Assets |
|
2,308 |
2,331 |
2,328 |
2,292 |
2,312 |
2,332 |
2,371 |
| Cash and Due from Banks |
|
5.44 |
8.40 |
9.77 |
12 |
12 |
14 |
15 |
| Interest Bearing Deposits at Other Banks |
|
131 |
133 |
131 |
148 |
152 |
154 |
180 |
| Trading Account Securities |
|
97 |
103 |
102 |
97 |
106 |
104 |
107 |
| Loans and Leases, Net of Allowance |
|
1,986 |
1,989 |
1,982 |
1,938 |
1,945 |
1,966 |
1,974 |
| Loans and Leases |
|
2,006 |
2,013 |
2,006 |
1,961 |
1,966 |
1,989 |
1,993 |
| Allowance for Loan and Lease Losses |
|
20 |
24 |
23 |
23 |
22 |
22 |
19 |
| Loans Held for Sale |
|
7.64 |
12 |
17 |
16 |
11 |
8.85 |
16 |
| Premises and Equipment, Net |
|
16 |
17 |
16 |
15 |
14 |
15 |
14 |
| Goodwill |
|
19 |
19 |
19 |
19 |
19 |
19 |
19 |
| Other Assets |
|
46 |
50 |
49 |
46 |
52 |
51 |
47 |
| Total Liabilities & Shareholders' Equity |
|
2,308 |
2,331 |
2,328 |
2,292 |
2,312 |
2,332 |
2,371 |
| Total Liabilities |
|
2,118 |
2,141 |
2,135 |
2,095 |
2,113 |
2,130 |
2,170 |
| Non-Interest Bearing Deposits |
|
203 |
200 |
206 |
216 |
244 |
233 |
237 |
| Interest Bearing Deposits |
|
1,714 |
1,742 |
1,751 |
1,721 |
1,708 |
1,742 |
1,785 |
| Short-Term Debt |
|
149 |
149 |
126 |
108 |
108 |
101 |
60 |
| Accrued Interest Payable |
|
2.03 |
1.64 |
1.87 |
1.87 |
1.47 |
1.81 |
1.68 |
| Long-Term Debt |
|
25 |
25 |
25 |
25 |
25 |
25 |
59 |
| Other Long-Term Liabilities |
|
25 |
24 |
26 |
24 |
28 |
28 |
27 |
| Commitments & Contingencies |
|
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 |
| Total Preferred & Common Equity |
|
190 |
190 |
192 |
197 |
199 |
202 |
201 |
| Preferred Stock |
|
2.96 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
5.04 |
| Total Common Equity |
|
187 |
185 |
187 |
192 |
194 |
197 |
196 |
| Common Stock |
|
126 |
124 |
125 |
124 |
125 |
124 |
124 |
| Retained Earnings |
|
62 |
62 |
65 |
69 |
70 |
73 |
74 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.29 |
-1.33 |
-2.12 |
-1.40 |
-1.23 |
-0.78 |
-0.66 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
7,184,120.00 |
7,184,120.00 |
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 |
| DEI Adjusted Shares Outstanding |
|
7,184,120.00 |
7,184,120.00 |
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 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.49 |
0.43 |
0.56 |
0.12 |
0.50 |
- |
0.21 |
0.34 |
0.48 |
0.00 |
0.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.86% |
-15.96% |
-0.98% |
7.58% |
10.00% |
16.25% |
11.20% |
8.82% |
5.58% |
3.33% |
4.06% |
| EBITDA Growth |
|
-21.16% |
-30.58% |
-7.18% |
-55.75% |
7.78% |
23.39% |
-52.76% |
124.75% |
-2.82% |
-69.96% |
86.13% |
| EBIT Growth |
|
-32.22% |
-41.46% |
-21.68% |
-72.28% |
-1.51% |
17.72% |
-67.36% |
191.89% |
1.13% |
-97.38% |
68.27% |
| NOPAT Growth |
|
-33.94% |
-46.89% |
-23.92% |
-73.70% |
0.45% |
26.12% |
-62.55% |
189.46% |
-1.36% |
-99.15% |
23.21% |
| Net Income Growth |
|
-33.94% |
-46.89% |
-23.92% |
-73.70% |
0.45% |
26.12% |
-62.55% |
189.46% |
-1.36% |
-99.15% |
23.21% |
| EPS Growth |
|
-40.00% |
-41.67% |
-23.61% |
-74.42% |
0.00% |
23.81% |
-63.64% |
200.00% |
-2.08% |
0.00% |
25.00% |
| Operating Cash Flow Growth |
|
-87.95% |
-22.40% |
-40.82% |
-192.74% |
-160.51% |
-78.05% |
-92.10% |
33.56% |
602.56% |
50.16% |
-984.86% |
| Free Cash Flow Firm Growth |
|
-2.16% |
0.00% |
118.71% |
79.98% |
165.10% |
136.21% |
-56.37% |
267.22% |
-88.26% |
-73.98% |
-69.64% |
| Invested Capital Growth |
|
101.38% |
13.22% |
-17.56% |
6.32% |
-31.61% |
-2.74% |
-9.36% |
-8.88% |
-4.53% |
-1.03% |
-2.71% |
| Revenue Q/Q Growth |
|
-1.11% |
-0.17% |
6.67% |
2.17% |
1.11% |
5.51% |
2.03% |
-0.03% |
-1.90% |
3.26% |
2.75% |
| EBITDA Q/Q Growth |
|
13.03% |
-9.89% |
30.95% |
-66.82% |
175.29% |
3.16% |
-49.87% |
57.85% |
19.04% |
-68.12% |
210.68% |
| EBIT Q/Q Growth |
|
12.15% |
-5.89% |
22.52% |
-78.56% |
298.45% |
12.49% |
-66.03% |
91.67% |
38.04% |
-97.09% |
2,083.82% |
| NOPAT Q/Q Growth |
|
9.79% |
-12.18% |
31.25% |
-79.22% |
319.31% |
10.26% |
-61.02% |
60.62% |
42.90% |
-99.05% |
5,578.79% |
| Net Income Q/Q Growth |
|
9.79% |
-12.18% |
31.25% |
-79.22% |
319.31% |
10.26% |
-61.02% |
60.62% |
42.90% |
-99.05% |
5,578.79% |
| EPS Q/Q Growth |
|
11.63% |
-12.50% |
30.95% |
-80.00% |
336.36% |
8.33% |
-61.54% |
65.00% |
42.42% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-72.97% |
572.23% |
-40.84% |
-186.29% |
82.37% |
-44.07% |
-94.83% |
-150.11% |
233.38% |
200.11% |
-130.46% |
| Free Cash Flow Firm Q/Q Growth |
|
-139.87% |
85.36% |
323.50% |
-125.51% |
880.08% |
-91.86% |
169.30% |
-2.23% |
-45.22% |
-81.96% |
214.25% |
| Invested Capital Q/Q Growth |
|
46.53% |
-32.49% |
7.31% |
0.15% |
-5.74% |
-3.99% |
0.01% |
0.69% |
-1.24% |
-0.47% |
-1.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
36.53% |
32.98% |
40.49% |
13.15% |
35.80% |
35.00% |
17.20% |
27.16% |
32.95% |
10.17% |
30.77% |
| EBIT Margin |
|
30.24% |
28.51% |
32.75% |
6.87% |
27.08% |
28.87% |
9.61% |
18.43% |
25.93% |
0.73% |
15.54% |
| Profit (Net Income) Margin |
|
22.72% |
19.99% |
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.18% |
9.81% |
| Tax Burden Percent |
|
75.13% |
70.11% |
75.11% |
72.82% |
76.63% |
75.11% |
86.18% |
72.21% |
74.75% |
24.26% |
63.10% |
| 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 |
|
24.87% |
29.89% |
24.89% |
27.18% |
23.37% |
24.89% |
13.82% |
27.79% |
25.25% |
75.74% |
36.90% |
| Return on Invested Capital (ROIC) |
|
4.01% |
3.97% |
3.87% |
0.91% |
3.24% |
4.45% |
1.68% |
2.75% |
4.21% |
0.04% |
2.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.01% |
3.97% |
3.87% |
0.91% |
3.24% |
4.45% |
1.68% |
2.75% |
4.21% |
0.04% |
2.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.59% |
3.11% |
4.60% |
0.83% |
4.05% |
3.33% |
1.33% |
2.16% |
2.95% |
0.03% |
1.41% |
| Return on Equity (ROE) |
|
8.60% |
7.08% |
8.46% |
1.74% |
7.29% |
7.78% |
3.02% |
4.91% |
7.15% |
0.07% |
3.65% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-7.64% |
22.70% |
-2.86% |
40.28% |
6.48% |
12.65% |
12.57% |
8.03% |
3.32% |
5.16% |
| Operating Return on Assets (OROA) |
|
1.07% |
0.88% |
0.96% |
0.20% |
0.80% |
0.86% |
0.29% |
0.57% |
0.81% |
0.02% |
0.49% |
| Return on Assets (ROA) |
|
0.81% |
0.62% |
0.72% |
0.15% |
0.61% |
0.65% |
0.25% |
0.41% |
0.61% |
0.01% |
0.31% |
| Return on Common Equity (ROCE) |
|
8.53% |
7.03% |
8.33% |
1.70% |
7.14% |
7.62% |
2.95% |
4.78% |
6.97% |
0.06% |
3.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.79% |
0.00% |
7.33% |
6.06% |
6.00% |
0.00% |
4.99% |
5.73% |
5.63% |
0.00% |
3.89% |
| Net Operating Profit after Tax (NOPAT) |
|
3.52 |
3.09 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.03 |
1.87 |
| NOPAT Margin |
|
22.72% |
19.99% |
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.18% |
9.81% |
| 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 |
|
49.17% |
48.89% |
47.54% |
52.39% |
53.86% |
50.26% |
52.62% |
51.32% |
50.24% |
49.76% |
66.04% |
| Operating Expenses to Revenue |
|
66.54% |
68.26% |
65.44% |
69.18% |
71.75% |
68.91% |
87.12% |
68.73% |
66.71% |
66.46% |
81.68% |
| Earnings before Interest and Taxes (EBIT) |
|
4.69 |
4.41 |
5.41 |
1.16 |
4.62 |
5.20 |
1.77 |
3.38 |
4.67 |
0.14 |
2.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.67 |
5.11 |
6.69 |
2.22 |
6.11 |
6.30 |
3.16 |
4.99 |
5.93 |
1.89 |
5.88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.70 |
0.69 |
0.56 |
0.63 |
0.67 |
0.86 |
0.81 |
0.85 |
0.82 |
0.85 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.79 |
0.78 |
0.62 |
0.71 |
0.75 |
0.95 |
0.90 |
0.94 |
0.91 |
0.94 |
0.87 |
| Price to Revenue (P/Rev) |
|
1.91 |
1.99 |
1.64 |
1.81 |
1.90 |
2.40 |
2.21 |
2.29 |
2.23 |
2.26 |
2.09 |
| Price to Earnings (P/E) |
|
7.06 |
8.30 |
7.47 |
10.14 |
10.85 |
13.31 |
15.82 |
14.44 |
14.26 |
22.10 |
19.75 |
| Dividend Yield |
|
2.27% |
2.28% |
2.77% |
2.48% |
2.28% |
1.74% |
1.86% |
1.76% |
1.78% |
1.74% |
1.85% |
| Earnings Yield |
|
14.17% |
12.05% |
13.38% |
9.87% |
9.22% |
7.52% |
6.32% |
6.93% |
7.01% |
4.52% |
5.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.47 |
0.31 |
0.40 |
0.42 |
0.41 |
0.42 |
0.40 |
0.42 |
0.38 |
0.27 |
0.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.56 |
1.66 |
2.28 |
2.40 |
2.12 |
2.03 |
1.88 |
1.92 |
1.72 |
1.19 |
1.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.36 |
4.58 |
6.40 |
7.84 |
6.93 |
6.52 |
7.45 |
6.70 |
6.13 |
5.45 |
4.51 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.13 |
5.21 |
7.70 |
9.85 |
8.94 |
8.48 |
10.39 |
9.20 |
8.32 |
8.75 |
7.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.20 |
6.94 |
10.36 |
13.39 |
12.09 |
11.25 |
13.50 |
12.07 |
11.00 |
11.63 |
10.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.01 |
6.41 |
10.34 |
20.65 |
23.16 |
23.55 |
62.19 |
18.46 |
11.61 |
6.67 |
8.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.58 |
0.00 |
0.82 |
6.42 |
3.02 |
3.15 |
4.65 |
8.00 |
5.03 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.74 |
0.83 |
0.92 |
0.91 |
0.78 |
0.67 |
0.67 |
0.67 |
0.62 |
0.63 |
0.59 |
| Long-Term Debt to Equity |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.12 |
0.29 |
| Financial Leverage |
|
1.14 |
0.78 |
1.19 |
0.90 |
1.25 |
0.75 |
0.79 |
0.79 |
0.70 |
0.65 |
0.63 |
| Leverage Ratio |
|
10.66 |
11.50 |
11.69 |
11.88 |
11.86 |
12.01 |
11.91 |
11.94 |
11.82 |
11.83 |
11.71 |
| Compound Leverage Factor |
|
10.66 |
11.50 |
11.69 |
11.88 |
11.86 |
12.01 |
11.91 |
11.94 |
11.82 |
11.83 |
11.71 |
| Debt to Total Capital |
|
63.53% |
45.38% |
47.81% |
47.74% |
43.89% |
40.26% |
40.26% |
39.99% |
38.33% |
38.52% |
37.10% |
| Short-Term Debt to Total Capital |
|
58.62% |
38.10% |
41.02% |
40.96% |
36.70% |
32.75% |
32.75% |
32.53% |
30.78% |
30.92% |
18.67% |
| Long-Term Debt to Total Capital |
|
4.91% |
7.28% |
6.79% |
6.78% |
7.20% |
7.50% |
7.50% |
7.46% |
7.56% |
7.60% |
18.43% |
| Preferred Equity to Total Capital |
|
0.59% |
0.88% |
0.82% |
1.39% |
1.47% |
1.53% |
1.53% |
1.52% |
1.54% |
1.55% |
1.57% |
| 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 |
|
35.88% |
53.74% |
51.38% |
50.88% |
54.63% |
58.21% |
58.21% |
58.49% |
60.13% |
59.93% |
61.33% |
| Debt to EBITDA |
|
12.62 |
6.68 |
7.73 |
8.83 |
7.48 |
6.22 |
7.45 |
6.45 |
6.16 |
7.86 |
6.36 |
| Net Debt to EBITDA |
|
4.24 |
-1.03 |
1.65 |
1.65 |
0.46 |
-1.43 |
-1.56 |
-1.56 |
-2.07 |
-5.22 |
-4.05 |
| Long-Term Debt to EBITDA |
|
0.98 |
1.07 |
1.10 |
1.25 |
1.23 |
1.16 |
1.39 |
1.20 |
1.21 |
1.55 |
3.16 |
| Debt to NOPAT |
|
17.79 |
10.13 |
12.50 |
15.07 |
13.04 |
10.73 |
13.51 |
11.62 |
11.05 |
16.76 |
15.15 |
| Net Debt to NOPAT |
|
5.97 |
-1.56 |
2.67 |
2.82 |
0.80 |
-2.46 |
-2.83 |
-2.81 |
-3.71 |
-11.14 |
-9.65 |
| Long-Term Debt to NOPAT |
|
1.38 |
1.62 |
1.77 |
2.14 |
2.14 |
2.00 |
2.52 |
2.17 |
2.18 |
3.30 |
7.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.85% |
0.83% |
1.61% |
2.16% |
2.13% |
2.10% |
2.07% |
2.59% |
2.56% |
2.54% |
2.53% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-249 |
-36 |
81 |
-21 |
162 |
13 |
36 |
35 |
19 |
3.43 |
11 |
| Operating Cash Flow to CapEx |
|
286.08% |
719.17% |
1,167.21% |
-214.82% |
-0.86% |
0.00% |
0.00% |
-2,290.00% |
4.55% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-14.51 |
-2.44 |
4.17 |
-1.03 |
7.71 |
0.69 |
1.95 |
2.01 |
1.07 |
0.20 |
0.68 |
| Operating Cash Flow to Interest Expense |
|
0.05 |
0.41 |
0.18 |
-0.15 |
-0.03 |
0.07 |
0.02 |
-0.12 |
0.15 |
0.49 |
-0.16 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.03 |
0.35 |
0.17 |
-0.23 |
-3.05 |
0.11 |
1.68 |
-0.12 |
-3.24 |
6.45 |
0.18 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
4.28 |
4.17 |
4.14 |
3.99 |
4.04 |
4.38 |
4.66 |
4.64 |
4.70 |
4.95 |
5.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
501 |
338 |
363 |
364 |
343 |
329 |
329 |
331 |
327 |
326 |
320 |
| Invested Capital Turnover |
|
0.18 |
0.20 |
0.16 |
0.18 |
0.16 |
0.21 |
0.20 |
0.21 |
0.22 |
0.22 |
0.23 |
| Increase / (Decrease) in Invested Capital |
|
252 |
40 |
-77 |
22 |
-158 |
-9.29 |
-34 |
-32 |
-16 |
-3.40 |
-8.91 |
| Enterprise Value (EV) |
|
236 |
105 |
144 |
154 |
139 |
139 |
132 |
138 |
125 |
87 |
84 |
| Market Capitalization |
|
126 |
126 |
104 |
117 |
125 |
164 |
155 |
165 |
162 |
165 |
155 |
| Book Value per Share |
|
$25.03 |
$25.32 |
$25.74 |
$25.52 |
$26.29 |
$26.79 |
$26.51 |
$26.82 |
$27.27 |
$27.14 |
$27.38 |
| Tangible Book Value per Share |
|
$22.32 |
$22.60 |
$23.05 |
$22.84 |
$23.56 |
$24.07 |
$23.82 |
$24.13 |
$24.59 |
$24.48 |
$24.71 |
| Total Capital |
|
501 |
338 |
363 |
364 |
343 |
329 |
329 |
331 |
327 |
326 |
320 |
| Total Debt |
|
318 |
154 |
174 |
174 |
150 |
132 |
133 |
133 |
125 |
125 |
119 |
| Total Long-Term Debt |
|
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
59 |
| Net Debt |
|
107 |
-24 |
37 |
33 |
9.25 |
-30 |
-28 |
-32 |
-42 |
-83 |
-76 |
| Capital Expenditures (CapEx) |
|
0.32 |
0.85 |
0.31 |
1.44 |
63 |
-0.79 |
-30 |
0.09 |
60 |
-100 |
-5.30 |
| 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) |
|
318 |
154 |
174 |
174 |
150 |
132 |
133 |
133 |
125 |
125 |
119 |
| Total Depreciation and Amortization (D&A) |
|
0.98 |
0.69 |
1.28 |
1.06 |
1.49 |
1.10 |
1.39 |
1.60 |
1.26 |
1.76 |
2.91 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.42 |
$0.42 |
$0.55 |
$0.11 |
$0.48 |
$0.53 |
$0.20 |
$0.33 |
$0.47 |
$0.01 |
$0.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
$0.42 |
$0.55 |
$0.11 |
$0.48 |
$0.52 |
$0.20 |
$0.33 |
$0.47 |
$0.00 |
$0.25 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| 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 |
|
7.18M |
7.33M |
7.25M |
7.13M |
7.15M |
7.20M |
7.23M |
7.22M |
7.19M |
7.17M |
7.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.52 |
3.09 |
4.06 |
0.84 |
3.54 |
3.90 |
1.52 |
2.44 |
3.49 |
0.10 |
1.87 |
| Normalized NOPAT Margin |
|
22.72% |
19.99% |
24.60% |
5.00% |
20.75% |
21.68% |
8.28% |
13.31% |
19.39% |
0.51% |
9.81% |
| Pre Tax Income Margin |
|
30.24% |
28.51% |
32.75% |
6.87% |
27.08% |
28.87% |
9.61% |
18.43% |
25.93% |
0.73% |
15.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.27 |
0.30 |
0.28 |
0.06 |
0.22 |
0.27 |
0.10 |
0.20 |
0.26 |
0.01 |
0.19 |
| NOPAT to Interest Expense |
|
0.21 |
0.21 |
0.21 |
0.04 |
0.17 |
0.20 |
0.08 |
0.14 |
0.20 |
0.00 |
0.12 |
| EBIT Less CapEx to Interest Expense |
|
0.25 |
0.24 |
0.26 |
-0.01 |
-2.80 |
0.31 |
1.77 |
0.19 |
-3.13 |
5.97 |
0.52 |
| NOPAT Less CapEx to Interest Expense |
|
0.19 |
0.15 |
0.19 |
-0.03 |
-2.85 |
0.24 |
1.75 |
0.14 |
-3.20 |
5.96 |
0.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.32% |
19.32% |
21.15% |
25.51% |
25.54% |
23.98% |
30.31% |
26.15% |
26.32% |
40.18% |
38.34% |
| Augmented Payout Ratio |
|
16.32% |
19.32% |
21.15% |
25.51% |
25.54% |
23.98% |
30.31% |
26.15% |
26.32% |
64.62% |
38.34% |
Key Financial Trends
Hanover Bancorp’s latest quarter showed a sharp rebound in profitability, but the cash flow picture remains mixed. For Q1 2026, the company reported net income of $1.9 million, up from just $33 thousand in Q4 2025, and earnings also improved meaningfully versus Q1 2025. However, operating cash flow was still negative, and the balance sheet shows continued pressure from rising liabilities and a large debt-funded funding mix.
- Profitability improved significantly in Q1 2026. Net income rose to $1.9 million from $33 thousand in Q4 2025 and $1.5 million in Q1 2025, showing a strong quarter-over-quarter recovery.
- Pre-tax income also improved. Hanover generated $3.0 million of pre-tax income in Q1 2026, compared with only $136 thousand in Q4 2025.
- Net interest margin pressure appears to have eased slightly. Net interest income increased to $16.4 million from $15.8 million in Q4 2025, helped by lower interest expense.
- Credit costs were lower than the prior quarter. Provision for credit losses fell to $530 thousand from $6.1 million in Q4 2025, which was a major driver of better earnings.
- Book equity was stable to slightly higher. Total common equity increased to $196.4 million from $196.0 million in Q4 2025, while total equity was $201.4 million.
- Loan balances were broadly stable. Net loans and leases rose modestly to $1.97 billion from $1.97 billion in Q4 2025, indicating a relatively steady loan book.
- Deposit balances declined in the quarter. Interest-bearing deposits fell by about $6.0 million in Q1 2026, which may suggest ongoing funding churn.
- Dividend coverage remains modest but intact. Quarterly EPS was $0.25 and the cash dividend was $0.10 per share, leaving room for the payout, though not a huge cushion.
- Non-interest income remained fairly consistent. Fee and service income was $2.7 million, close to the recent run rate.
- Operating cash flow was negative. Hanover used $2.5 million of cash in operating activities in Q1 2026, versus positive operating cash flow in Q4 2025.
- Financing activity was net negative due to debt repayment. The company repaid more debt than it issued, leading to $13.8 million of net cash used in financing activities.
- Cash and equivalents fell sharply. Net change in cash and equivalents was negative $14.5 million in Q1 2026, which is a weaker liquidity trend for the quarter.
- Interest expense remains heavy. Cash interest paid was $16.0 million, highlighting the continued cost of Hanover’s funding structure.
- Asset quality expense is still elevated versus early 2024. The quarterly provision of $530 thousand is far below late-2025 levels, but still above the very low provision levels seen in early 2024.
Longer-term trend: Over the last four years of quarterly data, Hanover Bancorp has generally grown its loan portfolio and maintained profitability, but earnings have been volatile and sensitive to deposit costs, debt expense, and credit provisions. The recent quarter suggests stabilization after a weak Q4 2025, but the company still relies on a sizable debt and deposit base, and cash flow has not yet matched reported earnings.
Bottom line: Hanover Bancorp’s Q1 2026 results were a clear improvement on the income statement, but investors should watch operating cash flow, deposit trends, and funding costs closely. The company looks more profitable this quarter, yet liquidity and balance-sheet efficiency remain important watch items.
07/30/26 07:46 AM ETAI Generated. May Contain Errors.