Go Pro

Hawthorn Bancshares (HWBK) Financials

Hawthorn Bancshares logo
$38.97 +0.70 (+1.83%)
Closing price 04:00 PM Eastern
Extended Trading
$38.94 -0.03 (-0.08%)
As of 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 Hawthorn Bancshares

Annual Income Statements for Hawthorn Bancshares

This table shows Hawthorn Bancshares' 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
8.60 6.68 3.41 10 16 14 23 21 0.96 18 24
Consolidated Net Income / (Loss)
8.60 7.28 3.41 11 16 14 23 21 0.96 18 24
Net Income / (Loss) Continuing Operations
8.60 6.68 3.41 10 16 14 23 21 0.96 18 24
Total Pre-Tax Income
13 11 11 12 20 17 28 25 0.43 22 29
Total Revenue
50 49 52 54 60 68 75 73 55 73 80
Net Interest Income / (Expense)
41 40 43 45 49 53 59 59 59 59 66
Total Interest Income
46 46 51 58 64 63 64 69 92 95 98
Loans and Leases Interest Income
41 42 47 52 58 58 59 63 84 87 88
Investment Securities Interest Income
4.45 4.08 4.07 4.93 4.43 4.07 4.76 5.86 6.38 6.51 8.08
Federal Funds Sold and Securities Borrowed Interest Income
0.04 0.08 0.27 0.70 1.13 0.16 0.01 - - 2.29 1.12
Total Interest Expense
5.00 5.66 8.01 13 15 9.72 5.91 10 33 37 32
Deposits Interest Expense
2.93 3.07 4.55 8.84 10 5.85 3.13 7.10 26 30 26
Long-Term Debt Interest Expense
2.02 2.53 3.34 3.75 4.71 3.73 2.69 3.34 7.03 6.99 5.62
Federal Funds Purchased and Securities Sold Interest Expense
0.06 0.06 0.11 0.60 0.14 0.15 0.09 0.05 0.12 0.00 0.00
Total Non-Interest Income
9.17 8.32 8.95 9.34 9.01 15 17 14 7.54 14 14
Other Service Charges
6.84 7.46 8.18 8.62 8.24 7.86 10 11 9.35 11 12
Net Realized & Unrealized Capital Gains on Investments
1.39 0.85 0.78 0.72 2.91 7.17 7.31 2.94 -13 1.78 0.41
Other Non-Interest Income
- - - - - - -0.87 0.06 0.06 1.68 2.05
Provision for Credit Losses
0.25 1.43 1.77 1.48 1.15 5.80 -1.70 -0.90 2.34 1.03 0.36
Total Non-Interest Expense
36 37 39 40 39 45 49 49 52 50 51
Salaries and Employee Benefits
21 21 22 23 22 26 28 27 29 27 28
Net Occupancy & Equipment Expense
4.64 4.53 5.47 5.96 5.97 6.11 6.14 6.23 6.26 6.27 6.70
Marketing Expense
1.11 1.08 1.26 1.23 1.26 1.10 1.23 1.53 1.52 0.98 1.07
Other Operating Expenses
9.09 9.82 10 10 9.28 11 13 14 16 16 15
Income Tax Expense
4.58 3.75 7.90 1.67 3.82 3.18 5.70 4.34 -0.52 4.10 5.30
Basic Earnings per Share
$1.46 $1.19 $0.54 $1.64 $2.38 $2.04 $3.15 $2.94 $0.14 $2.61 $3.44
Weighted Average Basic Shares Outstanding
5.66M 5.86M 5.83M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M
Diluted Earnings per Share
$1.46 $1.19 $0.54 $1.64 $2.38 $2.04 $3.15 $2.94 $0.14 $2.61 $3.43
Weighted Average Diluted Shares Outstanding
5.66M 5.86M 5.83M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M
Weighted Average Basic & Diluted Shares Outstanding
5.66M 5.86M 5.83M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M

Quarterly Income Statements for Hawthorn Bancshares

This table shows Hawthorn Bancshares' 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
2.58 -7.44 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Consolidated Net Income / (Loss)
2.58 -7.44 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Net Income / (Loss) Continuing Operations
2.58 -7.44 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Total Pre-Tax Income
3.08 -9.71 5.42 5.66 5.62 5.65 6.60 7.47 7.49 7.55 7.13
Total Revenue
16 6.45 18 18 18 19 19 20 21 21 20
Net Interest Income / (Expense)
15 16 15 14 14 15 15 16 17 18 17
Total Interest Income
24 25 24 24 24 24 23 24 25 25 24
Loans and Leases Interest Income
22 23 22 22 22 21 21 22 23 23 22
Investment Securities Interest Income
1.61 1.58 1.48 1.53 1.62 1.87 2.01 2.07 2.10 1.90 1.86
Federal Funds Sold and Securities Borrowed Interest Income
0.09 - 0.81 0.45 0.47 - 0.25 0.29 0.26 0.33 0.44
Total Interest Expense
8.74 9.38 9.30 9.38 9.49 8.58 8.16 7.77 8.14 7.71 7.29
Deposits Interest Expense
6.64 7.51 7.47 7.57 7.74 6.99 6.81 6.51 6.56 6.28 5.87
Long-Term Debt Interest Expense
2.06 1.83 1.84 1.82 1.75 1.59 1.35 1.26 1.58 1.43 1.41
Federal Funds Purchased and Securities Sold Interest Expense
0.04 0.03 - 0.00 0.00 - 0.00 0.00 0.00 - 0.01
Total Non-Interest Income
0.61 2.15 3.02 4.00 3.78 3.52 3.46 3.55 3.72 3.59 3.10
Other Service Charges
2.55 1.41 2.57 2.64 2.89 2.62 2.81 3.10 3.13 2.94 2.57
Net Realized & Unrealized Capital Gains on Investments
-1.96 -11 0.31 0.84 0.38 0.25 0.15 -0.06 0.18 0.14 0.05
Other Non-Interest Income
0.01 - 0.14 0.51 0.52 - 0.51 0.51 0.51 0.52 0.49
Provision for Credit Losses
0.11 1.55 -0.23 0.46 0.50 0.30 -0.34 -0.05 0.38 0.38 0.07
Total Non-Interest Expense
13 15 13 12 12 13 12 12 13 13 13
Salaries and Employee Benefits
7.12 7.99 6.73 6.72 6.54 6.59 6.91 6.70 7.21 7.02 6.81
Net Occupancy & Equipment Expense
1.61 1.58 1.57 1.43 1.63 1.64 1.73 1.62 1.61 1.74 1.76
Marketing Expense
0.38 0.44 0.26 0.26 0.20 0.27 0.16 0.21 0.25 0.44 0.20
Other Operating Expenses
3.31 5.35 4.01 3.62 3.63 4.95 3.70 3.73 3.75 4.06 4.22
Income Tax Expense
0.50 -2.26 0.97 1.03 1.05 1.05 1.21 1.37 1.36 1.36 1.39
Basic Earnings per Share
$0.36 ($1.05) $0.63 $0.66 $0.66 $0.66 $0.77 $0.88 $0.89 $0.90 $0.83
Weighted Average Basic Shares Outstanding
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
Diluted Earnings per Share
$0.36 ($1.05) $0.63 $0.66 $0.66 $0.66 $0.77 $0.88 $0.88 $0.90 $0.83
Weighted Average Diluted Shares Outstanding
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
Weighted Average Basic & Diluted Shares Outstanding
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
Cash Dividends to Common per Share
$0.17 - $0.17 $0.19 $0.19 - $0.19 $0.20 $0.20 - $0.21

Annual Cash Flow Statements for Hawthorn Bancshares

This table details how cash moves in and out of Hawthorn Bancshares' 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
-14 -1.38 37 -21 36 102 -20 -76 9.73 -42 53
Net Cash From Operating Activities
13 14 12 16 19 21 30 20 18 26 27
Net Cash From Continuing Operating Activities
13 14 12 16 19 21 30 20 18 26 27
Net Income / (Loss) Continuing Operations
8.60 7.28 3.41 11 16 14 23 21 0.96 18 24
Consolidated Net Income / (Loss)
8.60 7.28 3.41 11 16 14 23 21 0.96 18 24
Provision For Loan Losses
0.27 1.64 2.05 1.50 1.20 5.81 -0.74 -0.93 7.07 0.90 0.32
Depreciation Expense
1.81 1.78 1.74 1.80 2.06 2.27 2.28 2.14 2.11 1.65 2.24
Amortization Expense
1.32 1.90 1.66 1.51 1.39 1.49 1.74 1.36 1.01 0.79 0.39
Non-Cash Adjustments to Reconcile Net Income
-1.42 0.70 -0.13 -0.50 -1.60 -4.21 2.48 0.91 8.97 3.97 -1.75
Changes in Operating Assets and Liabilities, net
2.77 0.22 3.75 1.28 0.22 1.37 1.92 -3.95 -2.50 0.02 1.92
Net Cash From Investing Activities
-50 -94 -113 -79 16 -140 -128 -207 54 1.25 -6.86
Net Cash From Continuing Investing Activities
-50 -94 -113 -79 16 -140 -128 -207 54 1.25 -6.86
Purchase of Property, Leasehold Improvements and Equipment
-0.87 -1.26 -1.27 -2.33 -2.17 -1.83 -0.59 -2.57 -2.10 -3.00 -4.08
Purchase of Investment Securities
-117 -227 -166 -196 -61 -222 -195 -35 -62 -28 -143
Sale of Property, Leasehold Improvements and Equipment
0.01 0.01 0.01 0.01 0.02 0.18 0.05 0.32 0.17 0.43 0.11
Sale and/or Maturity of Investments
67 134 54 120 87 85 68 -169 119 31 140
Net Cash From Financing Activities
22 79 137 41 0.39 221 77 110 -62 -69 33
Net Cash From Continuing Financing Activities
22 79 137 41 0.39 221 77 110 -62 -69 33
Net Change in Deposits
-22 63 115 73 -1.32 197 133 115 -61 -38 21
Issuance of Debt
92 67 212 194 178 69 0.00 336 30 11 0.58
Repayment of Debt
-85 -24 -183 -221 -177 -59 -29 -315 -21 -36 20
Repurchase of Common Equity
-0.03 -0.62 -0.88 -0.18 0.00 -0.91 -2.15 -2.89 0.00 -1.12 -2.86
Payment of Dividends
-1.06 -1.10 -1.47 -1.99 -2.68 -3.03 -3.62 -4.24 -4.65 -5.05 -5.43
Other Financing Activities, Net
39 -25 -3.95 -2.91 2.63 18 -21 -19 -5.19 0.00 0.00
Cash Interest Paid
4.99 5.55 7.95 13 15 10 6.46 9.92 32 37 32
Cash Income Taxes Paid
3.51 3.76 3.98 0.24 3.62 2.31 4.73 4.31 1.93 2.60 3.21

Quarterly Cash Flow Statements for Hawthorn Bancshares

This table details how cash moves in and out of Hawthorn Bancshares' 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
3.21 66 -50 32 -22 -3.23 51 -1.96 -0.42 4.44 -2.39
Net Cash From Operating Activities
4.53 5.29 5.60 8.93 9.12 1.94 5.73 5.76 0.29 15 7.97
Net Cash From Continuing Operating Activities
4.53 5.29 5.60 8.93 9.12 1.94 5.73 5.76 0.29 15 7.97
Net Income / (Loss) Continuing Operations
2.58 -7.44 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Consolidated Net Income / (Loss)
2.58 -7.44 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Provision For Loan Losses
2.92 1.64 -0.23 0.07 0.50 0.56 -0.34 0.13 0.38 0.15 0.39
Depreciation Expense
0.53 0.50 0.46 0.46 0.49 0.24 0.54 0.61 0.54 0.56 0.44
Amortization Expense
0.25 0.24 0.21 1.80 -1.39 0.17 0.12 0.09 0.09 0.09 0.08
Non-Cash Adjustments to Reconcile Net Income
-0.88 12 2.33 -0.46 0.52 1.59 -0.60 -0.06 -1.83 0.74 -0.25
Changes in Operating Assets and Liabilities, net
-0.88 -1.27 -1.63 2.44 4.43 -5.22 0.64 -1.11 -5.03 7.42 1.57
Net Cash From Investing Activities
14 82 -13 13 20 -19 -5.98 5.29 -44 38 33
Net Cash From Continuing Investing Activities
14 82 -13 13 20 -19 -5.98 5.29 -44 38 33
Purchase of Property, Leasehold Improvements and Equipment
-0.48 -0.71 -0.54 -0.54 -0.99 -0.93 -0.27 -0.65 -1.02 -2.13 -1.87
Purchase of Investment Securities
0.87 -3.68 -28 -28 52 -24 -15 -12 -93 -28 -38
Sale of Property, Leasehold Improvements and Equipment
-0.00 0.01 0.00 0.01 0.41 - 0.05 -0.00 0.01 0.05 0.03
Sale and/or Maturity of Investments
14 87 16 41 -32 6.49 9.07 18 50 67 73
Net Cash From Financing Activities
-16 -22 -43 11 -51 13 52 -13 43 -48 -43
Net Cash From Continuing Financing Activities
-16 -22 -43 11 -51 13 52 -13 43 -48 -43
Net Change in Deposits
37 -9.52 -43 22 -12 30 38 -26 66 -30 -36
Issuance of Debt
113 -313 10 4.30 -3.78 - 89 140 -228 - 719
Repayment of Debt
-165 308 -8.00 -14 1.20 -15 -46 -124 265 -75 -727
Repurchase of Common Equity
- - -0.41 -0.59 -0.10 -0.01 -0.44 -1.78 -0.31 -0.33 -0.40
Payment of Dividends
-1.15 -1.20 -1.20 -1.19 -1.33 -1.33 -1.33 -1.33 -1.39 -1.38 -1.38
Other Financing Activities, Net
0.69 -6.20 - - - - -27 - - 58 1.91
Cash Interest Paid
8.37 9.56 9.10 9.24 9.85 8.69 8.29 7.75 8.11 7.76 7.21
Cash Income Taxes Paid
1.11 - 0.00 - - 2.60 0.00 0.60 0.92 1.69 3.21

Annual Balance Sheets for Hawthorn Bancshares

This table presents Hawthorn Bancshares' 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
1,201 1,287 1,429 1,482 1,493 1,734 1,832 1,924 1,875 1,825 1,895
Cash and Due from Banks
20 26 63 24 23 19 177 19 16 24 17
Interest Bearing Deposits at Other Banks
- - - - - - - 65 78 27 88
Time Deposits Placed and Other Short-Term Investments
- 1.00 3.46 12 11 9.38 5.19 2.96 0.00 1.00 1.00
Trading Account Securities
243 224 238 218 175 198 316 251 189 219 210
Loans and Leases, Net of Allowance
856 964 1,058 1,135 1,156 1,269 1,285 1,506 1,515 1,444 1,466
Loans and Leases
865 974 1,068 1,147 1,169 1,287 1,302 1,521 1,539 1,466 1,487
Allowance for Loan and Lease Losses
8.60 9.89 11 12 12 18 17 16 24 22 21
Loans Held for Sale
- - - - 0.43 5.10 2.25 0.59 3.88 0.00 0.62
Premises and Equipment, Net
36 36 35 35 35 35 33 33 32 31 30
Other Assets
37 36 33 39 37 37 30 47 42 79 79
Total Liabilities & Shareholders' Equity
1,201 1,287 1,429 1,482 1,493 1,734 1,832 1,924 1,875 1,825 1,895
Total Liabilities
1,114 1,196 1,338 1,382 1,378 1,603 1,286 1,796 1,739 1,676 1,721
Non-Interest Bearing Deposits
208 236 245 263 261 382 453 453 402 385 424
Interest Bearing Deposits
739 775 880 936 925 1,001 818 1,179 1,169 1,148 1,131
Accrued Interest Payable
0.38 0.50 0.55 1.04 1.14 0.84 0.28 0.90 11 9.77 11
Long-Term Debt
99 143 171 145 146 156 - 147 156 131 152
Other Long-Term Liabilities
9.74 11 13 13 17 17 15 10 1.21 1.68 3.89
Total Equity & Noncontrolling Interests
87 91 91 99 115 131 149 127 136 150 174
Total Preferred & Common Equity
87 91 91 99 115 131 149 127 136 150 174
Total Common Equity
87 91 91 99 115 131 149 127 136 150 174
Common Stock
44 47 51 56 62 66 71 78 84 84 84
Retained Earnings
49 52 51 54 62 69 82 92 76 90 108
Treasury Stock
-3.55 -4.17 -5.05 -5.04 -5.04 -5.95 -8.10 -11 -11 -12 -14
Accumulated Other Comprehensive Income / (Loss)
-2.02 -3.80 -5.66 -6.10 -3.76 1.53 3.29 -32 -14 -12 -3.61

Quarterly Balance Sheets for Hawthorn Bancshares

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 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
1,879 1,834 1,848 1,810 1,883 1,877 1,932 1,856
Cash and Due from Banks
18 15 17 19 22 23 18 13
Interest Bearing Deposits at Other Banks
10 28 59 35 81 77 82 89
Time Deposits Placed and Other Short-Term Investments
0.74 - 1.00 1.00 1.00 1.00 1.00 1.00
Trading Account Securities
234 183 185 203 220 222 217 205
Loans and Leases, Net of Allowance
1,535 1,495 1,477 1,445 1,449 1,441 1,492 1,433
Loans and Leases
1,557 1,519 1,499 1,467 1,470 1,463 1,514 1,454
Allowance for Loan and Lease Losses
22 24 22 22 22 22 22 21
Loans Held for Sale
3.01 2.91 1.37 0.32 0.22 - 1.43 0.00
Premises and Equipment, Net
33 32 32 31 32 30 30 31
Other Assets
47 77 76 75 79 83 91 80
Total Liabilities & Shareholders' Equity
1,879 1,834 1,848 1,810 1,883 1,877 1,932 1,856
Total Liabilities
1,761 1,697 1,710 1,663 1,730 1,721 1,767 1,680
Non-Interest Bearing Deposits
425 393 402 391 427 420 424 425
Interest Bearing Deposits
1,155 1,135 1,149 1,113 1,117 1,098 1,101 1,093
Accrued Interest Payable
1.85 1.97 2.11 12 9.51 10 12 13
Long-Term Debt
161 158 149 146 174 190 227 144
Other Long-Term Liabilities
11 8.81 8.62 1.76 3.03 2.89 2.79 4.86
Total Equity & Noncontrolling Interests
118 137 138 146 153 157 165 175
Total Preferred & Common Equity
118 137 138 146 153 157 165 175
Total Common Equity
118 137 138 146 153 157 165 175
Common Stock
84 84 84 84 84 84 84 84
Retained Earnings
85 80 83 86 94 98 103 112
Treasury Stock
-11 -11 -12 -12 -12 -14 -14 -15
Accumulated Other Comprehensive Income / (Loss)
-40 -16 -17 -12 -12 -12 -8.32 -6.47

Annual Metrics And Ratios for Hawthorn Bancshares

This table displays calculated financial ratios and metrics derived from Hawthorn Bancshares' 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
5,443,344.00 5,624,310.00 5,800,688.00 6,034,843.00 6,276,236.00 6,480,108.00 6,616,975.00 6,768,581.00 7,039,323.00 - 6,897,646.00
DEI Adjusted Shares Outstanding
5,443,344.00 5,624,310.00 5,800,688.00 6,034,843.00 6,276,236.00 6,480,108.00 6,616,975.00 6,768,581.00 7,039,323.00 - 6,897,646.00
DEI Earnings Per Adjusted Shares Outstanding
1.58 1.29 0.59 1.78 2.57 2.21 3.40 3.07 0.14 - 3.45
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.57% -2.53% 6.61% 3.96% 11.05% 13.93% 10.40% -3.44% -24.21% 32.25% 9.98%
EBITDA Growth
12.36% -13.44% 4.22% 4.89% 51.56% -9.46% 51.57% -10.87% -87.60% 599.46% 27.46%
EBIT Growth
12.68% -20.86% 8.45% 7.21% 64.40% -12.65% 61.15% -10.55% -98.28% 5,076.85% 29.60%
NOPAT Growth
12.35% -15.32% -53.12% 213.83% 50.40% -11.30% 57.54% -7.84% -95.39% 1,809.62% 30.37%
Net Income Growth
12.35% -15.32% -53.12% 213.83% 50.40% -11.30% 57.54% -7.84% -95.39% 1,809.62% 30.37%
EPS Growth
8.15% -18.49% -54.62% 203.70% 45.12% -14.29% 54.41% -6.67% -95.24% 1,764.29% 31.42%
Operating Cash Flow Growth
2.73% 6.21% -7.77% 30.64% 18.89% 8.44% 43.75% -32.88% -13.17% 45.34% 5.18%
Free Cash Flow Firm Growth
70.81% -678.30% 37.43% 215.92% -104.42% -763.09% -2,041.28% 223.37% -105.75% 281.06% -170.84%
Invested Capital Growth
7.93% 25.23% 12.12% -6.93% 7.13% 9.68% 90.09% -49.57% 6.43% -4.11% 16.13%
Revenue Q/Q Growth
0.92% -0.91% 1.88% 1.40% 1.97% 4.97% 0.66% -0.88% -17.46% 20.53% 2.81%
EBITDA Q/Q Growth
-0.21% -3.22% 0.50% 1.27% 2.66% -17.38% 4.21% -7.47% -81.07% 153.27% 6.81%
EBIT Q/Q Growth
0.02% -5.77% 1.48% 0.63% 2.82% -20.59% 4.92% -7.88% -97.22% 218.21% 6.53%
NOPAT Q/Q Growth
-0.07% -0.10% -56.08% 87.18% 7.10% 11.69% 3.72% -5.74% -92.72% 193.69% 7.15%
Net Income Q/Q Growth
-0.07% -0.10% -56.08% 87.18% 9.88% 8.46% 3.72% -5.74% -92.72% 193.69% 7.15%
EPS Q/Q Growth
-0.68% 0.00% -56.80% 88.51% 7.69% 9.09% 1.29% -2.97% -92.31% 190.00% 7.52%
Operating Cash Flow Q/Q Growth
-5.87% 42.55% -13.42% 7.89% 19.92% 15.79% -1.43% -18.41% -4.53% -11.58% 96.27%
Free Cash Flow Firm Q/Q Growth
88.08% -1,647.82% -321.19% 64.03% 95.91% -143.70% -998.94% 339.50% 42.10% 574.51% 72.09%
Invested Capital Q/Q Growth
-13.75% 5.70% 11.61% 9.41% -2.91% 0.05% 93.24% 15.56% 4.53% -4.08% -16.78%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
32.66% 29.01% 28.36% 28.61% 39.05% 31.03% 42.60% 39.32% 6.43% 34.02% 39.42%
EBIT Margin
26.40% 21.43% 21.80% 22.48% 33.29% 25.52% 37.26% 34.51% 0.78% 30.67% 36.14%
Profit (Net Income) Margin
17.22% 14.96% 6.58% 19.87% 26.91% 20.95% 29.89% 28.53% 1.73% 25.04% 29.68%
Tax Burden Percent
65.25% 66.01% 30.17% 86.53% 80.82% 81.79% 79.81% 82.71% 221.30% 81.65% 81.79%
Interest Burden Percent
100.00% 105.77% 100.04% 102.10% 100.00% 100.35% 100.53% 99.94% 100.00% 99.97% 100.40%
Effective Tax Rate
34.75% 33.99% 69.83% 13.47% 19.18% 18.21% 20.19% 17.29% -121.30% 18.35% 18.21%
Return on Invested Capital (ROIC)
4.78% 3.46% 1.38% 4.23% 6.38% 5.21% 5.41% 5.06% 0.34% 6.37% 7.85%
ROIC Less NNEP Spread (ROIC-NNEP)
4.78% 3.46% 1.38% 4.23% 6.38% 5.21% 5.41% 5.06% 0.34% 6.37% 7.85%
Return on Net Nonoperating Assets (RNNOA)
5.47% 4.71% 2.37% 7.00% 8.65% 6.42% 10.70% 9.96% 0.39% 6.41% 6.85%
Return on Equity (ROE)
10.25% 8.17% 3.74% 11.23% 15.03% 11.64% 16.11% 15.02% 0.73% 12.78% 14.70%
Cash Return on Invested Capital (CROIC)
-2.85% -18.94% -10.05% 11.42% -0.50% -4.02% -56.70% 70.96% -5.89% 10.56% -7.07%
Operating Return on Assets (OROA)
1.11% 0.84% 0.83% 0.83% 1.34% 1.08% 1.57% 1.34% 0.02% 1.21% 1.56%
Return on Assets (ROA)
0.73% 0.59% 0.25% 0.74% 1.08% 0.89% 1.26% 1.11% 0.05% 0.99% 1.28%
Return on Common Equity (ROCE)
10.25% 8.17% 3.74% 11.23% 15.03% 11.64% 16.11% 15.02% 0.73% 12.78% 14.70%
Return on Equity Simple (ROE_SIMPLE)
9.85% 8.00% 3.74% 10.78% 14.01% 10.95% 15.12% 16.29% 0.70% 12.21% 13.66%
Net Operating Profit after Tax (NOPAT)
8.60 7.28 3.41 11 16 14 23 21 0.96 18 24
NOPAT Margin
17.22% 14.96% 6.58% 19.87% 26.91% 20.95% 29.89% 28.53% 1.73% 25.04% 29.68%
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
53.16% 54.29% 54.82% 56.17% 48.12% 48.89% 46.50% 47.86% 66.66% 46.39% 44.41%
Operating Expenses to Revenue
73.10% 75.64% 74.79% 74.78% 64.79% 65.98% 65.00% 66.73% 94.97% 67.92% 63.41%
Earnings before Interest and Taxes (EBIT)
13 10 11 12 20 17 28 25 0.43 22 29
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
16 14 15 15 23 21 32 29 3.55 25 32
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.62 0.72 0.92 0.94 1.04 0.87 0.98 1.03 1.23 1.32 1.37
Price to Tangible Book Value (P/TBV)
0.62 0.72 0.92 0.94 1.04 0.87 0.98 1.03 1.23 1.32 1.37
Price to Revenue (P/Rev)
1.08 1.35 1.62 1.73 2.01 1.66 1.94 1.81 3.04 2.70 2.98
Price to Earnings (P/E)
6.24 9.85 24.55 8.93 7.45 7.94 6.50 6.34 175.05 10.77 10.04
Dividend Yield
2.03% 1.80% 1.87% 2.39% 2.40% 2.80% 2.62% 3.40% 2.86% 2.63% 2.28%
Earnings Yield
16.01% 10.16% 4.07% 11.19% 13.42% 12.59% 15.38% 15.78% 0.57% 9.28% 9.96%
Enterprise Value to Invested Capital (EV/IC)
0.67 0.78 0.72 0.75 0.68 0.28 0.00 0.70 0.79 0.98 0.88
Enterprise Value to Revenue (EV/Rev)
2.50 3.73 3.63 3.41 2.96 1.17 0.00 2.64 4.18 3.78 3.56
Enterprise Value to EBITDA (EV/EBITDA)
7.65 12.87 12.80 11.91 7.59 3.78 0.00 6.72 64.97 11.12 9.03
Enterprise Value to EBIT (EV/EBIT)
9.47 17.42 16.65 15.15 8.90 4.59 0.00 7.66 533.30 12.33 9.84
Enterprise Value to NOPAT (EV/NOPAT)
14.51 24.95 55.17 17.15 11.02 5.59 0.00 9.27 240.99 15.10 11.99
Enterprise Value to Operating Cash Flow (EV/OCF)
9.80 13.43 15.09 11.27 9.16 3.80 0.00 9.48 13.08 10.77 10.60
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 6.36 0.00 0.00 0.00 0.66 0.00 9.11 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.14 1.57 1.87 1.45 1.27 1.20 0.00 1.16 1.15 0.88 0.87
Long-Term Debt to Equity
1.14 1.57 1.87 1.45 1.27 1.20 0.00 1.16 1.15 0.88 0.87
Financial Leverage
1.14 1.36 1.72 1.65 1.36 1.23 1.98 1.97 1.15 1.01 0.87
Leverage Ratio
14.12 13.95 14.89 15.26 13.87 13.14 12.75 13.59 14.42 12.96 11.49
Compound Leverage Factor
14.12 14.76 14.90 15.58 13.87 13.18 12.82 13.58 14.42 12.95 11.54
Debt to Total Capital
53.27% 61.09% 65.16% 59.27% 56.00% 54.46% 0.00% 53.65% 53.49% 46.70% 46.52%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
53.27% 61.09% 65.16% 59.27% 56.00% 54.46% 0.00% 53.65% 53.49% 46.70% 46.52%
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
46.73% 38.91% 34.84% 40.73% 44.00% 45.54% 100.00% 46.35% 46.51% 53.30% 53.48%
Debt to EBITDA
6.10 10.12 11.62 9.37 6.26 7.38 0.00 5.16 44.13 5.28 4.79
Net Debt to EBITDA
4.36 8.21 7.11 5.85 2.46 -1.59 0.00 2.13 17.78 3.19 1.46
Long-Term Debt to EBITDA
6.10 10.12 11.62 9.37 6.26 7.38 0.00 5.16 44.13 5.28 4.79
Debt to NOPAT
11.57 19.62 50.05 13.50 9.09 10.93 0.00 7.11 163.69 7.18 6.37
Net Debt to NOPAT
8.27 15.91 30.62 8.43 3.56 -2.35 0.00 2.93 65.94 4.33 1.94
Long-Term Debt to NOPAT
11.57 19.62 50.05 13.50 9.09 10.93 0.00 7.11 163.69 7.18 6.37
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)
-5.12 -40 -25 29 -1.28 -11 -236 291 -17 30 -21
Operating Cash Flow to CapEx
1,479.67% 1,079.89% 995.14% 704.80% 901.02% 1,273.76% 5,543.49% 901.69% 914.75% 992.36% 679.09%
Free Cash Flow to Firm to Interest Expense
-1.02 -7.04 -3.11 2.19 -0.08 -1.13 -39.91 27.73 -0.51 0.82 -0.67
Operating Cash Flow to Interest Expense
2.55 2.39 1.56 1.24 1.27 2.16 5.11 1.93 0.54 0.70 0.85
Operating Cash Flow Less CapEx to Interest Expense
2.38 2.17 1.40 1.06 1.13 1.99 5.02 1.72 0.48 0.63 0.72
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.03 0.04 0.04
Fixed Asset Turnover
1.35 1.35 1.48 1.55 1.70 1.95 2.24 2.22 1.70 2.31 2.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
187 234 262 244 261 287 545 275 293 281 326
Invested Capital Turnover
0.28 0.23 0.21 0.21 0.24 0.25 0.18 0.18 0.19 0.25 0.26
Increase / (Decrease) in Invested Capital
14 47 28 -18 17 25 258 -270 18 -12 45
Enterprise Value (EV)
125 182 188 184 178 80 -43 192 230 276 285
Market Capitalization
54 66 84 93 120 114 146 131 167 197 239
Book Value per Share
$16.04 $16.18 $15.75 $16.47 $18.33 $20.15 $22.51 $18.82 $19.33 $21.40 $25.26
Tangible Book Value per Share
$16.04 $16.18 $15.75 $16.47 $18.33 $20.15 $22.51 $18.82 $19.33 $21.40 $25.26
Total Capital
187 234 262 244 261 287 149 275 293 281 326
Total Debt
99 143 171 145 146 156 0.00 147 156 131 152
Total Long-Term Debt
99 143 171 145 146 156 0.00 147 156 131 152
Net Debt
71 116 105 90 57 -34 -190 61 63 79 46
Capital Expenditures (CapEx)
0.86 1.25 1.25 2.31 2.15 1.65 0.55 2.25 1.93 2.58 3.96
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)
99 143 171 145 146 156 396 147 156 131 152
Total Depreciation and Amortization (D&A)
3.13 3.69 3.40 3.30 3.45 3.76 4.03 3.50 3.11 2.44 2.63
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.58 $1.29 $0.59 $1.78 $2.57 $2.20 $3.40 $3.06 $0.14 $2.61 $3.44
Adjusted Weighted Average Basic Shares Outstanding
5.44M 5.62M 5.80M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M
Adjusted Diluted Earnings per Share
$1.58 $1.29 $0.59 $1.78 $2.57 $2.20 $3.40 $3.06 $0.14 $2.61 $3.43
Adjusted Weighted Average Diluted Shares Outstanding
5.44M 5.62M 5.80M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M
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
5.44M 5.62M 5.80M 6.03M 6.26M 6.36M 6.60M 6.77M 7.02M 6.98M 6.90M
Normalized Net Operating Profit after Tax (NOPAT)
8.60 7.28 7.92 11 17 15 23 21 0.30 18 24
Normalized NOPAT Margin
17.22% 14.96% 15.27% 19.87% 27.85% 22.31% 30.76% 28.53% 0.55% 25.04% 29.68%
Pre Tax Income Margin
26.40% 22.67% 21.81% 22.96% 33.29% 25.61% 37.45% 34.49% 0.78% 30.66% 36.29%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.64 1.84 1.41 0.92 1.31 1.79 4.75 2.39 0.01 0.61 0.91
NOPAT to Interest Expense
1.72 1.29 0.43 0.81 1.06 1.47 3.81 1.98 0.03 0.50 0.75
EBIT Less CapEx to Interest Expense
2.46 1.62 1.26 0.74 1.17 1.62 4.66 2.18 -0.05 0.54 0.79
NOPAT Less CapEx to Interest Expense
1.55 1.06 0.27 0.64 0.92 1.30 3.72 1.76 -0.03 0.43 0.62
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
12.30% 15.06% 43.18% 18.60% 16.66% 21.20% 16.06% 20.43% 486.30% 27.65% 22.80%
Augmented Payout Ratio
12.69% 23.62% 68.89% 20.27% 16.66% 27.54% 25.60% 34.37% 486.30% 33.78% 34.82%

Quarterly Metrics And Ratios for Hawthorn Bancshares

This table displays calculated financial ratios and metrics derived from Hawthorn Bancshares' 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
7,039,323.00 7,039,323.00 7,020,548.00 7,001,815.00 6,986,723.00 - 6,981,769.00 6,946,656.00 6,905,968.00 6,897,646.00 6,901,810.00
DEI Adjusted Shares Outstanding
7,039,323.00 7,039,323.00 7,020,548.00 7,001,815.00 6,986,723.00 - 6,981,769.00 6,946,656.00 6,905,968.00 6,897,646.00 6,901,810.00
DEI Earnings Per Adjusted Shares Outstanding
0.37 -1.06 0.63 0.66 0.65 - 0.77 0.88 0.89 0.90 0.83
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-15.09% -64.38% 3.72% 15.00% 14.96% 192.53% 5.57% 8.36% 14.22% 11.61% 7.71%
EBITDA Growth
-44.21% -243.68% 27.34% 105.76% 22.31% 167.65% 18.93% 2.90% 72.30% 33.33% 5.41%
EBIT Growth
-49.25% -278.30% 36.51% 84.74% 82.69% 158.32% 21.69% 31.57% 33.37% 31.49% 8.02%
NOPAT Growth
-47.66% -243.75% 36.23% 81.60% 77.36% 167.67% 20.80% 31.80% 34.06% 34.54% 6.69%
Net Income Growth
-47.66% -257.49% 36.23% 81.60% 77.36% 161.76% 20.80% 31.80% 34.06% 34.54% 6.69%
EPS Growth
-48.57% -266.67% 34.04% 83.33% 83.33% 162.86% 22.22% 33.33% 33.33% 36.36% 7.79%
Operating Cash Flow Growth
-40.81% -13.65% 64.99% 103.23% 101.37% -63.39% 2.34% -35.56% -96.84% 682.02% 39.01%
Free Cash Flow Firm Growth
-180.27% -108.90% 185.78% 160.37% 79.65% 167.89% -116.80% -192.15% -1,058.12% -335.15% 150.90%
Invested Capital Growth
17.65% 6.43% -34.19% -15.70% 4.50% -4.11% 10.81% 20.77% 33.86% 16.13% -2.37%
Revenue Q/Q Growth
-0.28% -59.06% 175.46% 2.26% -0.32% 4.19% -0.59% 4.96% 5.07% 1.80% -4.06%
EBITDA Q/Q Growth
-0.03% -332.24% 168.10% 30.13% -40.57% -3.92% 19.75% 12.59% -0.49% -0.63% -5.33%
EBIT Q/Q Growth
0.03% -415.13% 155.97% 4.70% -1.07% 0.59% 16.84% 13.20% 0.28% -0.87% -4.01%
NOPAT Q/Q Growth
1.18% -363.42% 165.59% 3.88% -1.19% 0.50% 17.10% 13.34% 0.51% 0.86% -7.15%
Net Income Q/Q Growth
1.18% -388.60% 159.87% 3.88% -1.19% 0.50% 17.10% 13.34% 0.51% 0.86% -7.15%
EPS Q/Q Growth
0.00% -391.67% 160.00% 4.76% 0.00% 0.00% 16.67% 14.29% 0.00% 2.27% -7.78%
Operating Cash Flow Q/Q Growth
3.03% 16.76% 5.96% 59.45% 2.08% -78.77% 196.18% 0.40% -95.00% 5,156.94% -47.35%
Free Cash Flow Firm Q/Q Growth
59.00% 37.93% 744.72% -63.21% -113.82% 307.08% -259.59% -101.75% -73.69% 57.95% 134.54%
Invested Capital Q/Q Growth
-17.74% 4.53% 0.87% -2.81% 1.97% -4.08% 16.55% 5.94% 13.02% -16.78% -2.01%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
24.47% -138.81% 34.32% 43.67% 26.04% 32.10% 38.66% 41.47% 39.27% 38.34% 37.83%
EBIT Margin
19.51% -150.19% 30.52% 31.25% 31.01% 29.94% 35.18% 37.94% 36.21% 35.26% 35.28%
Profit (Net Income) Margin
16.37% -115.40% 25.08% 25.48% 25.26% 24.36% 28.70% 30.99% 29.64% 29.37% 28.43%
Tax Burden Percent
83.82% 76.69% 82.18% 81.76% 81.33% 81.36% 81.61% 81.70% 81.87% 81.97% 80.52%
Interest Burden Percent
100.10% 100.19% 100.00% 99.74% 100.14% 100.02% 99.97% 99.99% 100.00% 101.62% 100.07%
Effective Tax Rate
16.18% 0.00% 17.82% 18.24% 18.67% 18.64% 18.39% 18.30% 18.13% 18.03% 19.48%
Return on Invested Capital (ROIC)
4.22% -20.47% 3.76% 4.72% 5.34% 6.20% 6.82% 7.38% 6.76% 7.77% 7.18%
ROIC Less NNEP Spread (ROIC-NNEP)
4.22% -20.89% 3.76% 4.72% 5.34% 6.20% 6.82% 7.38% 6.76% 7.77% 7.18%
Return on Net Nonoperating Assets (RNNOA)
5.13% -24.10% 6.79% 6.47% 6.20% 6.24% 7.81% 8.46% 8.09% 6.78% 6.93%
Return on Equity (ROE)
9.35% -44.57% 10.56% 11.19% 11.54% 12.44% 14.63% 15.84% 14.85% 14.55% 14.12%
Cash Return on Invested Capital (CROIC)
-11.15% -5.89% 41.81% 18.38% -2.23% 10.56% -4.09% -12.29% -22.46% -7.07% 9.88%
Operating Return on Assets (OROA)
0.70% -4.36% 0.91% 0.97% 1.02% 1.18% 1.40% 1.54% 1.51% 1.52% 1.54%
Return on Assets (ROA)
0.59% -3.35% 0.75% 0.79% 0.83% 0.96% 1.14% 1.25% 1.24% 1.27% 1.24%
Return on Common Equity (ROCE)
9.35% -44.57% 10.56% 11.19% 11.54% 12.44% 14.63% 15.84% 14.85% 14.55% 14.12%
Return on Equity Simple (ROE_SIMPLE)
11.08% 0.00% 1.57% 3.05% 4.24% 0.00% 12.50% 13.17% 13.47% 0.00% 13.78%
Net Operating Profit after Tax (NOPAT)
2.58 -6.79 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
NOPAT Margin
16.37% -105.33% 25.08% 25.48% 25.26% 24.36% 28.70% 30.99% 29.64% 29.37% 28.43%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
57.82% 155.22% 48.19% 46.32% 46.20% 45.00% 46.92% 43.35% 43.86% 43.69% 43.45%
Operating Expenses to Revenue
79.79% 226.16% 70.78% 66.24% 66.23% 68.48% 66.64% 62.32% 61.98% 62.96% 64.36%
Earnings before Interest and Taxes (EBIT)
3.07 -9.69 5.42 5.68 5.62 5.65 6.60 7.47 7.49 7.43 7.13
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3.86 -8.95 6.10 7.93 4.72 6.06 7.25 8.16 8.12 8.07 7.64
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.93 1.23 1.02 0.98 1.16 1.32 1.25 1.29 1.30 1.37 1.33
Price to Tangible Book Value (P/TBV)
0.93 1.23 1.02 0.98 1.16 1.32 1.25 1.29 1.30 1.37 1.33
Price to Revenue (P/Rev)
1.65 3.04 2.49 2.32 2.82 2.70 2.60 2.68 2.75 2.98 2.85
Price to Earnings (P/E)
8.42 175.05 64.98 31.94 27.40 10.77 10.01 9.80 9.65 10.04 9.62
Dividend Yield
4.33% 2.86% 3.43% 3.64% 2.95% 2.63% 2.76% 2.64% 2.51% 2.28% 2.40%
Earnings Yield
11.88% 0.57% 1.54% 3.13% 3.65% 9.28% 9.99% 10.20% 10.36% 9.96% 10.39%
Enterprise Value to Invested Capital (EV/IC)
0.87 0.79 0.86 0.72 0.89 0.98 0.80 0.84 0.87 0.88 0.86
Enterprise Value to Revenue (EV/Rev)
3.64 4.18 4.56 3.55 4.32 3.78 3.55 3.85 4.36 3.56 3.35
Enterprise Value to EBITDA (EV/EBITDA)
13.00 64.97 52.34 23.12 26.67 11.12 10.11 11.10 11.49 9.03 8.54
Enterprise Value to EBIT (EV/EBIT)
15.65 533.30 135.02 46.05 37.16 12.33 11.15 11.48 12.50 9.84 9.27
Enterprise Value to NOPAT (EV/NOPAT)
18.55 240.99 118.68 48.94 42.01 15.10 13.68 14.07 15.31 11.99 11.32
Enterprise Value to Operating Cash Flow (EV/OCF)
13.20 13.08 12.82 8.48 9.02 10.77 10.20 12.89 24.79 10.60 9.38
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 1.63 3.58 0.00 9.11 0.00 0.00 0.00 0.00 8.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.36 1.15 1.16 1.07 1.00 0.88 1.13 1.21 1.37 0.87 0.82
Long-Term Debt to Equity
1.36 1.15 1.16 1.07 1.00 0.88 1.13 1.21 1.37 0.87 0.82
Financial Leverage
1.21 1.15 1.81 1.37 1.16 1.01 1.15 1.15 1.20 0.87 0.97
Leverage Ratio
15.94 14.42 14.08 14.16 13.93 12.96 12.82 12.63 12.02 11.49 11.37
Compound Leverage Factor
15.95 14.44 14.08 14.12 13.95 12.96 12.81 12.62 12.02 11.68 11.38
Debt to Total Capital
57.70% 53.49% 53.70% 51.80% 49.92% 46.70% 53.08% 54.73% 57.87% 46.52% 45.06%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
57.70% 53.49% 53.70% 51.80% 49.92% 46.70% 53.08% 54.73% 57.87% 46.52% 45.06%
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
42.30% 46.51% 46.30% 48.20% 50.08% 53.30% 46.92% 45.27% 42.13% 53.48% 54.94%
Debt to EBITDA
8.62 44.13 32.64 16.63 14.91 5.28 6.69 7.24 7.66 4.79 4.50
Net Debt to EBITDA
7.10 17.78 23.68 8.03 9.27 3.19 2.71 3.37 4.25 1.46 1.28
Long-Term Debt to EBITDA
8.62 44.13 32.64 16.63 14.91 5.28 6.69 7.24 7.66 4.79 4.50
Debt to NOPAT
12.30 163.69 74.02 35.20 23.49 7.18 9.05 9.18 10.20 6.37 5.95
Net Debt to NOPAT
10.13 65.94 53.71 17.00 14.61 4.33 3.67 4.27 5.66 1.94 1.69
Long-Term Debt to NOPAT
12.30 163.69 74.02 35.20 23.49 7.18 9.05 9.18 10.20 6.37 5.95
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)
-39 -24 158 58 -8.02 17 -27 -53 -93 -39 13
Operating Cash Flow to CapEx
939.63% 756.51% 1,029.96% 1,695.26% 1,583.33% 207.73% 2,582.88% 881.62% 28.51% 728.23% 432.74%
Free Cash Flow to Firm to Interest Expense
-4.51 -2.61 16.95 6.18 -0.85 1.94 -3.25 -6.88 -11.41 -5.07 1.85
Operating Cash Flow to Interest Expense
0.52 0.56 0.60 0.95 0.96 0.23 0.70 0.74 0.04 1.96 1.09
Operating Cash Flow Less CapEx to Interest Expense
0.46 0.49 0.54 0.90 0.90 0.12 0.68 0.66 -0.09 1.69 0.84
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04
Fixed Asset Turnover
2.03 1.70 1.73 1.80 1.90 2.31 2.30 2.45 2.54 2.62 2.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
280 293 295 287 292 281 327 346 392 326 319
Invested Capital Turnover
0.26 0.19 0.15 0.19 0.21 0.25 0.24 0.24 0.23 0.26 0.25
Increase / (Decrease) in Invested Capital
42 18 -153 -53 13 -12 32 60 99 45 -7.75
Enterprise Value (EV)
243 230 254 207 261 276 262 291 340 285 273
Market Capitalization
111 167 139 135 170 197 192 202 214 239 233
Book Value per Share
$16.82 $19.33 $19.46 $19.74 $20.96 $21.40 $21.97 $22.58 $23.88 $25.26 $25.41
Tangible Book Value per Share
$16.82 $19.33 $19.46 $19.74 $20.96 $21.40 $21.97 $22.58 $23.88 $25.26 $25.41
Total Capital
280 293 295 287 292 281 327 346 392 326 319
Total Debt
161 156 158 149 146 131 174 190 227 152 144
Total Long-Term Debt
161 156 158 149 146 131 174 190 227 152 144
Net Debt
133 63 115 72 91 79 70 88 126 46 41
Capital Expenditures (CapEx)
0.48 0.70 0.54 0.53 0.58 0.93 0.22 0.65 1.01 2.08 1.84
Net Nonoperating Expense (NNE)
0.00 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
161 156 158 149 146 131 174 190 227 152 144
Total Depreciation and Amortization (D&A)
0.78 0.73 0.68 2.26 -0.90 0.41 0.65 0.70 0.63 0.65 0.52
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.36 ($1.05) $0.63 $0.66 $0.66 $0.66 $0.77 $0.88 $0.89 $0.90 $0.83
Adjusted Weighted Average Basic Shares Outstanding
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
Adjusted Diluted Earnings per Share
$0.36 ($1.05) $0.63 $0.66 $0.66 $0.66 $0.77 $0.88 $0.88 $0.90 $0.83
Adjusted Weighted Average Diluted Shares Outstanding
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
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
7.04M 7.02M 7.00M 6.99M 6.99M 6.98M 6.95M 6.91M 6.90M 6.90M 6.90M
Normalized Net Operating Profit after Tax (NOPAT)
2.70 -6.79 4.46 4.63 4.57 4.60 5.38 6.10 6.13 6.19 5.74
Normalized NOPAT Margin
17.15% -105.33% 25.08% 25.48% 25.26% 24.36% 28.70% 30.99% 29.64% 29.37% 28.43%
Pre Tax Income Margin
19.53% -150.47% 30.52% 31.16% 31.05% 29.94% 35.17% 37.93% 36.21% 35.83% 35.30%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.35 -1.03 0.58 0.61 0.59 0.66 0.81 0.96 0.92 0.96 0.98
NOPAT to Interest Expense
0.30 -0.72 0.48 0.49 0.48 0.54 0.66 0.79 0.75 0.80 0.79
EBIT Less CapEx to Interest Expense
0.30 -1.11 0.52 0.55 0.53 0.55 0.78 0.88 0.80 0.69 0.72
NOPAT Less CapEx to Interest Expense
0.24 -0.80 0.42 0.44 0.42 0.43 0.63 0.70 0.63 0.53 0.54
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
35.08% 486.30% 219.34% 112.27% 79.10% 27.65% 26.99% 25.72% 24.18% 22.80% 22.69%
Augmented Payout Ratio
35.08% 486.30% 238.67% 136.11% 96.90% 33.78% 32.96% 37.02% 35.63% 34.82% 34.36%

Financials Breakdown Chart

Key Financial Trends

Hawthorn Bancshares (NASDAQ: HWBK) posted another profitable quarter in Q1 2026, with earnings supported by stable net interest income and solid fee income. Over the last four years, the bank has shown resilience, but the trend in balance sheet growth, funding costs, and capital structure suggests a business that is steady rather than rapidly expanding.

What stands out most: HWBK continues to generate consistent earnings, but its balance sheet has become more leveraged, loan growth has slowed versus prior periods, and deposit/borrowing dynamics have been somewhat volatile. That said, credit quality appears manageable based on the low quarterly provision in Q1 2026.

  • Profitability remained intact in Q1 2026. Net income was $5.7 million, or $0.83 per share, up from $5.4 million in Q1 2025 and well above the loss reported in Q4 2023.
  • Net interest income was solid at $17.1 million. This is the core driver for a bank like Hawthorn, and it remained healthy despite higher funding costs compared with earlier periods.
  • Non-interest income improved meaningfully year over year. Q1 2026 non-interest income reached $3.1 million, helped by service charges and other fee-based revenue.
  • Credit costs were very modest in Q1 2026. The provision for credit losses was only $73,000 in the income statement, suggesting currently contained loan-loss pressure.
  • Retained earnings have climbed over time. Retained earnings rose to $112.2 million in Q1 2026 from $79.7 million in Q1 2024, reflecting continued profitability and capital retention.
  • Revenue has been relatively stable, not fast-growing. Total revenue in Q1 2026 was $20.2 million, versus $18.8 million in Q1 2025 and $17.8 million in Q1 2024, indicating gradual improvement rather than breakout growth.
  • Loan balances have been uneven. Net loans were $1.43 billion in Q1 2026, below the $1.49 billion seen in Q3 2025 and similar to the prior year range, suggesting limited loan expansion recently.
  • Deposits were lower quarter over quarter in Q1 2026. Total deposits declined versus Q4 2025, and the cash flow statement showed a $35.8 million decrease in deposits during the quarter.
  • The bank still relies on debt funding. Long-term debt was $143.9 million in Q1 2026, and the cash flow statement shows substantial borrowing and repayment activity, which adds funding complexity.
  • Tangible cash flow remained positive, but financing was the swing factor. Operating cash flow was $7.97 million in Q1 2026, while overall cash declined due to financing outflows and investment activity.
  • Net interest margin pressure remains a risk. Interest expense has been high in recent quarters, especially on deposits and debt, which can squeeze bank profitability if asset yields do not keep up.
  • Other operating expenses remain elevated. Q1 2026 other operating expenses were $4.2 million, and compensation costs also remain a major expense line.
  • Equity capital is modest relative to assets. Total common equity was $175.4 million against $1.86 billion of assets, reflecting a fairly leveraged bank balance sheet.
  • AOCI has been a drag on equity. Accumulated other comprehensive income remained negative at $(6.5) million in Q1 2026, though this is less severe than some prior quarters.

Bottom line: Hawthorn Bancshares looks like a consistently profitable community bank with improving earnings momentum since the weak period in late 2023. The key watch items are deposit trends, funding costs, and whether loan growth can reaccelerate without pressuring credit quality. For retail investors, HWBK appears financially stable, but not especially fast-growing.

07/10/26 06:24 PM ETAI Generated. May Contain Errors.

Hawthorn Bancshares Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Hawthorn Bancshares' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Hawthorn Bancshares' net income appears to be on an upward trend, with a most recent value of $23.80 million in 2025, rising from $8.60 million in 2015. The previous period was $18.26 million in 2024. See where experts think Hawthorn Bancshares is headed by visiting Hawthorn Bancshares' forecast page.

Over the last 10 years, Hawthorn Bancshares' total revenue changed from $49.92 million in 2015 to $80.19 million in 2025, a change of 60.6%.

Hawthorn Bancshares' total liabilities were at $1.72 billion at the end of 2025, a 2.7% increase from 2024, and a 54.5% increase since 2015.

In the past 10 years, Hawthorn Bancshares' cash and equivalents has ranged from $15.68 million in 2023 to $177.20 million in 2021, and is currently $16.63 million as of their latest financial filing in 2025.

Over the last 10 years, Hawthorn Bancshares' book value per share changed from 16.04 in 2015 to 25.26 in 2025, a change of 57.5%.



Financial statements for NASDAQ:HWBK last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners