Annual Income Statements for Marathon Bancorp, Inc. /MD/
Annual Income Statements for Marathon Bancorp, Inc. /MD/
This table shows Marathon Bancorp, Inc. /MD/'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Marathon Bancorp, Inc. /MD/
This table shows Marathon Bancorp, Inc. /MD/'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 |
|
0.09 |
0.27 |
-0.63 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.33 |
0.44 |
0.50 |
0.49 |
| Consolidated Net Income / (Loss) |
|
0.09 |
0.27 |
-0.63 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.33 |
0.44 |
0.50 |
0.49 |
| Net Income / (Loss) Continuing Operations |
|
0.09 |
0.27 |
-0.63 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.33 |
0.44 |
0.50 |
0.49 |
| Total Pre-Tax Income |
|
0.29 |
0.24 |
-0.83 |
0.06 |
0.22 |
0.05 |
0.19 |
-0.45 |
0.55 |
0.59 |
0.61 |
| Total Revenue |
|
1.79 |
1.66 |
1.55 |
1.56 |
1.61 |
1.59 |
1.67 |
1.92 |
2.14 |
2.25 |
2.30 |
| Net Interest Income / (Expense) |
|
1.56 |
1.49 |
1.40 |
1.39 |
1.42 |
1.41 |
1.46 |
1.75 |
1.95 |
2.06 |
2.06 |
| Total Interest Income |
|
2.41 |
2.40 |
2.32 |
2.30 |
2.31 |
2.27 |
2.33 |
2.64 |
2.88 |
2.95 |
2.97 |
| Loans and Leases Interest Income |
|
2.18 |
2.19 |
2.14 |
2.13 |
2.08 |
2.04 |
2.14 |
2.40 |
2.62 |
2.76 |
2.80 |
| Investment Securities Interest Income |
|
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.06 |
0.03 |
0.03 |
| Other Interest Income |
|
0.17 |
0.16 |
0.14 |
0.12 |
0.19 |
0.18 |
0.16 |
0.20 |
0.20 |
0.16 |
0.14 |
| Total Interest Expense |
|
0.84 |
0.92 |
0.92 |
0.92 |
0.89 |
0.86 |
0.87 |
0.88 |
0.92 |
0.89 |
0.91 |
| Deposits Interest Expense |
|
0.76 |
0.76 |
0.70 |
0.72 |
0.77 |
0.76 |
0.76 |
0.75 |
0.78 |
0.75 |
0.70 |
| Long-Term Debt Interest Expense |
|
0.08 |
0.16 |
0.21 |
0.20 |
0.12 |
0.10 |
0.11 |
0.14 |
0.14 |
0.14 |
0.21 |
| Total Non-Interest Income |
|
0.23 |
0.18 |
0.15 |
0.17 |
0.19 |
0.18 |
0.21 |
0.17 |
0.19 |
0.19 |
0.25 |
| Service Charges on Deposit Accounts |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
| Other Service Charges |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.05 |
0.00 |
0.01 |
0.02 |
0.08 |
| Other Non-Interest Income |
|
0.19 |
0.14 |
0.11 |
0.14 |
0.15 |
0.14 |
0.13 |
0.14 |
0.15 |
0.14 |
0.14 |
| Provision for Credit Losses |
|
0.04 |
-0.14 |
-0.12 |
0.03 |
-0.16 |
0.01 |
-0.04 |
0.10 |
-0.04 |
0.03 |
0.01 |
| Total Non-Interest Expense |
|
1.46 |
1.55 |
2.51 |
1.48 |
1.55 |
1.53 |
1.52 |
2.28 |
1.64 |
1.63 |
1.69 |
| Salaries and Employee Benefits |
|
0.77 |
0.76 |
0.80 |
0.74 |
0.84 |
0.83 |
0.80 |
1.18 |
0.90 |
0.90 |
0.95 |
| Net Occupancy & Equipment Expense |
|
0.28 |
0.32 |
0.36 |
0.35 |
0.36 |
0.31 |
0.35 |
0.35 |
0.32 |
0.24 |
0.32 |
| Marketing Expense |
|
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
0.02 |
0.01 |
| Other Operating Expenses |
|
0.40 |
0.45 |
1.33 |
0.25 |
0.35 |
0.37 |
0.36 |
0.65 |
0.40 |
0.46 |
0.40 |
| Income Tax Expense |
|
0.20 |
-0.03 |
-0.20 |
-0.03 |
0.04 |
0.00 |
0.05 |
-0.12 |
0.10 |
0.09 |
0.12 |
| Basic Earnings per Share |
|
$0.04 |
$0.13 |
($0.31) |
$0.07 |
$0.06 |
$0.02 |
$0.05 |
($0.17) |
$0.17 |
$0.19 |
$0.18 |
| Weighted Average Basic Shares Outstanding |
|
2.04M |
2.04M |
2.05M |
2.80M |
2.79M |
2.79M |
2.80M |
2.76M |
2.68M |
2.69M |
2.69M |
| Diluted Earnings per Share |
|
$0.04 |
$0.13 |
($0.31) |
$0.07 |
$0.06 |
$0.02 |
$0.05 |
($0.17) |
$0.17 |
$0.19 |
$0.18 |
| Weighted Average Diluted Shares Outstanding |
|
2.05M |
2.04M |
2.05M |
2.80M |
2.79M |
2.79M |
2.83M |
2.76M |
2.69M |
2.70M |
2.74M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
2.16M |
- |
2.15M |
2.14M |
2.13M |
2.14M |
2.94M |
2.94M |
2.94M |
2.94M |
2.95M |
Annual Cash Flow Statements for Marathon Bancorp, Inc. /MD/
This table details how cash moves in and out of Marathon Bancorp, Inc. /MD/'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 |
|
22 |
22 |
-38 |
3.35 |
-1.30 |
3.91 |
| Net Cash From Operating Activities |
|
1.06 |
1.03 |
0.83 |
1.99 |
0.42 |
1.45 |
| Net Cash From Continuing Operating Activities |
|
1.06 |
1.03 |
0.83 |
1.99 |
0.42 |
1.45 |
| Net Income / (Loss) Continuing Operations |
|
0.42 |
1.37 |
1.33 |
1.67 |
-0.19 |
0.04 |
| Consolidated Net Income / (Loss) |
|
0.42 |
1.37 |
1.33 |
1.67 |
-0.19 |
0.04 |
| Provision For Loan Losses |
|
0.15 |
- |
0.00 |
0.00 |
0.75 |
0.28 |
| Depreciation Expense |
|
0.18 |
0.21 |
0.21 |
0.21 |
0.24 |
0.30 |
| Amortization Expense |
|
0.10 |
-0.30 |
-0.42 |
0.05 |
0.03 |
-0.01 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.07 |
0.29 |
0.17 |
-0.35 |
-0.19 |
-0.06 |
| Changes in Operating Assets and Liabilities, net |
|
0.29 |
-0.54 |
-0.47 |
0.42 |
-0.23 |
0.90 |
| Net Cash From Investing Activities |
|
3.48 |
-21 |
-44 |
-14 |
18 |
-16 |
| Net Cash From Continuing Investing Activities |
|
3.48 |
-21 |
-44 |
-14 |
18 |
-16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.29 |
-0.09 |
-0.03 |
-0.07 |
-2.26 |
-0.18 |
| Purchase of Investment Securities |
|
-4.74 |
-28 |
-47 |
-15 |
14 |
-17 |
| Sale and/or Maturity of Investments |
|
9.32 |
7.31 |
3.18 |
2.03 |
2.30 |
1.74 |
| Other Investing Activities, net |
|
-0.80 |
-0.12 |
0.12 |
-1.82 |
3.56 |
0.06 |
| Net Cash From Financing Activities |
|
17 |
42 |
5.77 |
16 |
-19 |
18 |
| Net Cash From Continuing Financing Activities |
|
17 |
42 |
5.77 |
16 |
-19 |
18 |
| Net Change in Deposits |
|
2.75 |
38 |
16 |
9.15 |
-24 |
2.26 |
| Issuance of Debt |
|
8.00 |
4.00 |
0.00 |
8.00 |
5.00 |
5.00 |
| Issuance of Common Equity |
|
0.00 |
8.51 |
- |
- |
0.00 |
15 |
| Repayment of Debt |
|
6.37 |
-8.00 |
-10 |
- |
0.00 |
-4.35 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
-1.37 |
-0.16 |
-0.08 |
| Other Financing Activities, Net |
|
0.00 |
-0.87 |
- |
- |
0.00 |
0.01 |
| Cash Interest Paid |
|
1.36 |
1.07 |
0.94 |
2.23 |
3.38 |
3.52 |
| Cash Income Taxes Paid |
|
0.00 |
0.01 |
0.08 |
0.16 |
0.26 |
0.00 |
Quarterly Cash Flow Statements for Marathon Bancorp, Inc. /MD/
This table details how cash moves in and out of Marathon Bancorp, Inc. /MD/'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 |
|
-4.79 |
1.14 |
-0.04 |
2.39 |
4.55 |
1.15 |
7.50 |
-9.29 |
1.07 |
-1.80 |
-0.03 |
| Net Cash From Operating Activities |
|
0.37 |
0.62 |
-0.80 |
0.23 |
0.95 |
0.11 |
0.85 |
-0.46 |
0.46 |
1.41 |
0.13 |
| Net Cash From Continuing Operating Activities |
|
0.37 |
0.62 |
-0.80 |
0.23 |
0.95 |
0.11 |
0.85 |
-0.46 |
0.46 |
1.41 |
0.13 |
| Net Income / (Loss) Continuing Operations |
|
0.09 |
0.27 |
-0.63 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.33 |
0.44 |
0.50 |
0.49 |
| Consolidated Net Income / (Loss) |
|
0.09 |
0.27 |
-0.63 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.33 |
0.44 |
0.50 |
0.49 |
| Provision For Loan Losses |
|
0.04 |
-0.14 |
0.82 |
0.03 |
-0.16 |
0.01 |
-0.04 |
0.47 |
-0.04 |
0.03 |
0.01 |
| Depreciation Expense |
|
0.04 |
0.05 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.07 |
0.07 |
| Amortization Expense |
|
0.01 |
0.01 |
0.01 |
-0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.03 |
-0.02 |
-0.02 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.13 |
-0.02 |
-0.21 |
-0.10 |
0.02 |
-0.04 |
0.09 |
-0.13 |
0.03 |
-0.06 |
0.01 |
| Changes in Operating Assets and Liabilities, net |
|
0.05 |
0.44 |
-0.87 |
0.15 |
0.83 |
0.02 |
0.59 |
-0.55 |
-0.01 |
0.89 |
-0.43 |
| Net Cash From Investing Activities |
|
-1.52 |
2.78 |
7.43 |
9.02 |
7.46 |
-0.22 |
-11 |
-12 |
-5.87 |
-3.88 |
-1.01 |
| Net Cash From Continuing Investing Activities |
|
-1.52 |
2.78 |
7.43 |
9.02 |
7.46 |
-0.22 |
-11 |
-12 |
-5.87 |
-3.88 |
-1.01 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.65 |
-0.35 |
-0.25 |
-0.02 |
-0.02 |
-0.01 |
-0.08 |
-0.07 |
-0.01 |
-0.01 |
-0.02 |
| Purchase of Investment Securities |
|
-0.05 |
-0.34 |
6.03 |
8.47 |
7.46 |
-0.77 |
-12 |
-12 |
-5.39 |
-5.67 |
0.07 |
| Sale and/or Maturity of Investments |
|
0.36 |
4.48 |
-2.89 |
0.35 |
0.15 |
0.36 |
1.13 |
0.10 |
0.11 |
1.16 |
0.08 |
| Other Investing Activities, net |
|
-0.18 |
-1.01 |
4.53 |
0.22 |
-0.12 |
0.21 |
-0.21 |
0.19 |
-0.58 |
0.64 |
-1.14 |
| Net Cash From Financing Activities |
|
-3.65 |
-2.26 |
-6.67 |
-6.86 |
-3.86 |
1.25 |
18 |
3.05 |
6.48 |
0.67 |
0.85 |
| Net Cash From Continuing Financing Activities |
|
-3.65 |
-2.26 |
-6.67 |
-6.86 |
-3.86 |
1.25 |
18 |
3.05 |
6.48 |
0.67 |
0.85 |
| Net Change in Deposits |
|
-8.65 |
-9.26 |
-9.67 |
3.30 |
-0.82 |
1.25 |
13 |
-11 |
6.48 |
-3.33 |
-4.24 |
| Issuance of Debt |
|
5.00 |
7.00 |
3.00 |
-10 |
- |
- |
2.00 |
3.00 |
- |
- |
5.00 |
| Cash Interest Paid |
|
0.77 |
0.79 |
0.71 |
1.10 |
1.13 |
0.15 |
1.25 |
1.00 |
0.85 |
1.02 |
0.93 |
| Cash Income Taxes Paid |
|
0.19 |
- |
- |
0.07 |
0.00 |
- |
- |
- |
0.09 |
0.06 |
0.04 |
Annual Balance Sheets for Marathon Bancorp, Inc. /MD/
This table presents Marathon Bancorp, Inc. /MD/'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 |
|
171 |
214 |
221 |
239 |
219 |
239 |
| Cash and Due from Banks |
|
3.61 |
1.99 |
2.42 |
2.27 |
2.98 |
2.24 |
| Federal Funds Sold |
|
21 |
44 |
6.01 |
9.50 |
7.50 |
12 |
| Interest Bearing Deposits at Other Banks |
|
1.94 |
2.06 |
1.95 |
3.76 |
0.20 |
0.24 |
| Trading Account Securities |
|
18 |
12 |
11 |
9.44 |
7.12 |
5.69 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
1.97 |
1.85 |
1.68 |
2.13 |
4.09 |
3.88 |
| Other Assets |
|
7.69 |
7.88 |
12 |
14 |
197 |
215 |
| Total Liabilities & Shareholders' Equity |
|
171 |
214 |
221 |
239 |
219 |
239 |
| Total Liabilities |
|
150 |
184 |
189 |
207 |
188 |
193 |
| Non-Interest Bearing Deposits |
|
12 |
24 |
24 |
26 |
23 |
22 |
| Interest Bearing Deposits |
|
122 |
148 |
164 |
171 |
150 |
153 |
| Long-Term Debt |
|
8.00 |
- |
0.00 |
8.00 |
13 |
15 |
| Other Long-Term Liabilities |
|
1.48 |
1.45 |
1.18 |
2.24 |
2.02 |
2.88 |
| Commitments & Contingencies |
|
- |
- |
- |
- |
- |
0.00 |
| Total Equity & Noncontrolling Interests |
|
21 |
30 |
31 |
31 |
31 |
46 |
| Total Preferred & Common Equity |
|
21 |
30 |
31 |
31 |
31 |
46 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
21 |
30 |
31 |
31 |
31 |
46 |
| Common Stock |
|
0.00 |
8.51 |
8.51 |
7.27 |
7.28 |
23 |
| Retained Earnings |
|
21 |
22 |
24 |
26 |
26 |
26 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.07 |
0.12 |
-0.37 |
-0.78 |
-0.75 |
-0.49 |
| Other Equity Adjustments |
|
0.00 |
-0.87 |
-0.82 |
-0.79 |
-0.75 |
-2.05 |
Quarterly Balance Sheets for Marathon Bancorp, Inc. /MD/
This table presents Marathon Bancorp, Inc. /MD/'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 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
234 |
226 |
216 |
218 |
237 |
246 |
248 |
249 |
| Cash and Due from Banks |
|
2.79 |
2.64 |
1.96 |
2.82 |
1.71 |
2.41 |
2.17 |
2.10 |
| Federal Funds Sold |
|
5.33 |
5.45 |
13 |
13 |
22 |
13 |
11 |
12 |
| Interest Bearing Deposits at Other Banks |
|
4.95 |
0.42 |
0.32 |
0.11 |
0.33 |
0.82 |
0.18 |
1.32 |
| Trading Account Securities |
|
8.05 |
7.43 |
7.10 |
6.74 |
5.68 |
5.65 |
4.53 |
4.45 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
3.97 |
4.12 |
4.01 |
3.95 |
3.92 |
3.79 |
3.71 |
3.62 |
| Other Assets |
|
209 |
206 |
190 |
191 |
203 |
220 |
226 |
226 |
| Total Liabilities & Shareholders' Equity |
|
234 |
226 |
216 |
218 |
237 |
246 |
248 |
249 |
| Total Liabilities |
|
202 |
195 |
185 |
186 |
205 |
200 |
201 |
201 |
| Non-Interest Bearing Deposits |
|
25 |
24 |
23 |
23 |
22 |
23 |
21 |
21 |
| Interest Bearing Deposits |
|
154 |
145 |
149 |
150 |
164 |
159 |
157 |
153 |
| Long-Term Debt |
|
20 |
23 |
10 |
10 |
15 |
15 |
19 |
24 |
| Other Long-Term Liabilities |
|
2.91 |
1.86 |
2.70 |
2.83 |
3.88 |
2.99 |
3.74 |
3.34 |
| Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
32 |
31 |
32 |
32 |
32 |
46 |
47 |
48 |
| Total Preferred & Common Equity |
|
32 |
31 |
32 |
32 |
32 |
46 |
47 |
48 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
32 |
31 |
32 |
32 |
32 |
46 |
47 |
48 |
| Common Stock |
|
7.35 |
7.39 |
7.27 |
7.30 |
7.36 |
23 |
23 |
23 |
| Retained Earnings |
|
26 |
25 |
26 |
26 |
26 |
26 |
27 |
27 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.82 |
-0.79 |
-0.64 |
-0.63 |
-0.58 |
-0.43 |
-0.40 |
-0.40 |
| Other Equity Adjustments |
|
-0.77 |
-0.76 |
-0.74 |
-0.73 |
-0.73 |
-2.03 |
-2.01 |
-1.98 |
Annual Metrics And Ratios for Marathon Bancorp, Inc. /MD/
This table displays calculated financial ratios and metrics derived from Marathon Bancorp, Inc. /MD/'s official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
2,229,497.00 |
2,229,497.00 |
2,153,156.00 |
2,147,497.00 |
2,941,927.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
2,229,497.00 |
2,229,497.00 |
2,153,156.00 |
2,147,497.00 |
2,941,927.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.62 |
0.60 |
0.78 |
-0.09 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
31.14% |
0.54% |
9.19% |
-17.94% |
3.44% |
| EBITDA Growth |
|
0.00% |
126.96% |
-11.22% |
51.76% |
-98.70% |
869.89% |
| EBIT Growth |
|
0.00% |
266.14% |
-4.25% |
19.45% |
-111.63% |
104.43% |
| NOPAT Growth |
|
0.00% |
228.59% |
-2.79% |
25.27% |
-110.30% |
124.64% |
| Net Income Growth |
|
0.00% |
228.59% |
-2.79% |
25.27% |
-111.18% |
122.70% |
| EPS Growth |
|
0.00% |
0.00% |
-3.13% |
27.42% |
-108.86% |
128.57% |
| Operating Cash Flow Growth |
|
0.00% |
-3.04% |
-20.00% |
140.95% |
-79.06% |
247.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
379.92% |
-161.78% |
18.73% |
-215.60% |
| Invested Capital Growth |
|
0.00% |
14.40% |
-22.37% |
25.80% |
12.77% |
37.06% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.18% |
-8.05% |
5.64% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.54% |
-95.17% |
-62.13% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.08% |
-166.76% |
-97.90% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.03% |
-177.95% |
-90.78% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.03% |
-184.62% |
-90.78% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.22% |
-170.00% |
-91.67% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.30% |
-54.75% |
-32.21% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
72.22% |
-310.33% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.01% |
-18.39% |
29.30% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
13.97% |
24.17% |
21.34% |
29.66% |
0.47% |
4.41% |
| EBIT Margin |
|
9.09% |
25.39% |
24.18% |
26.46% |
-3.75% |
0.16% |
| Profit (Net Income) Margin |
|
7.52% |
18.84% |
18.22% |
20.90% |
-2.85% |
0.63% |
| Tax Burden Percent |
|
82.67% |
74.19% |
75.32% |
78.99% |
75.98% |
389.76% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
17.33% |
25.81% |
24.68% |
21.01% |
0.00% |
-289.76% |
| Return on Invested Capital (ROIC) |
|
1.19% |
3.64% |
3.74% |
4.74% |
-0.41% |
0.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.19% |
3.64% |
3.74% |
4.74% |
-0.55% |
0.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.82% |
1.78% |
0.63% |
0.61% |
-0.19% |
0.03% |
| Return on Equity (ROE) |
|
2.01% |
5.42% |
4.37% |
5.35% |
-0.60% |
0.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-9.79% |
28.92% |
-18.11% |
-12.41% |
-31.18% |
| Operating Return on Assets (OROA) |
|
0.30% |
0.96% |
0.82% |
0.92% |
-0.11% |
0.00% |
| Return on Assets (ROA) |
|
0.24% |
0.71% |
0.61% |
0.73% |
-0.08% |
0.02% |
| Return on Common Equity (ROCE) |
|
2.01% |
5.42% |
4.37% |
5.35% |
-0.60% |
0.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.01% |
4.60% |
4.27% |
5.35% |
-0.60% |
0.09% |
| Net Operating Profit after Tax (NOPAT) |
|
0.42 |
1.37 |
1.33 |
1.67 |
-0.17 |
0.04 |
| NOPAT Margin |
|
7.52% |
18.84% |
18.22% |
20.90% |
-2.62% |
0.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
0.00% |
| SG&A Expenses to Revenue |
|
75.14% |
62.31% |
58.92% |
56.43% |
67.77% |
74.40% |
| Operating Expenses to Revenue |
|
88.21% |
74.61% |
75.82% |
73.54% |
106.64% |
101.22% |
| Earnings before Interest and Taxes (EBIT) |
|
0.51 |
1.85 |
1.77 |
2.12 |
-0.25 |
0.01 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.78 |
1.76 |
1.56 |
2.37 |
0.03 |
0.30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.76 |
0.75 |
0.63 |
0.59 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.76 |
0.75 |
0.63 |
0.59 |
0.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
3.09 |
3.19 |
2.48 |
2.80 |
4.05 |
| Price to Earnings (P/E) |
|
0.00 |
16.42 |
17.49 |
11.86 |
0.00 |
648.56 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
36.78% |
| Earnings Yield |
|
0.00% |
6.09% |
5.72% |
8.43% |
0.00% |
0.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.42 |
0.31 |
0.47 |
0.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.77 |
1.54 |
3.15 |
4.11 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
8.29 |
5.18 |
669.42 |
93.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.32 |
5.81 |
0.00 |
2,562.46 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
9.71 |
7.36 |
0.00 |
657.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
15.71 |
6.18 |
49.66 |
19.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.25 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.69 |
0.35 |
0.00 |
0.26 |
0.42 |
0.33 |
| Long-Term Debt to Equity |
|
0.38 |
0.00 |
0.00 |
0.26 |
0.42 |
0.33 |
| Financial Leverage |
|
0.69 |
0.49 |
0.17 |
0.13 |
0.34 |
0.36 |
| Leverage Ratio |
|
8.21 |
7.59 |
7.11 |
7.35 |
7.32 |
5.95 |
| Compound Leverage Factor |
|
8.21 |
7.59 |
7.11 |
7.35 |
7.32 |
5.95 |
| Debt to Total Capital |
|
40.89% |
25.79% |
0.00% |
20.37% |
29.35% |
24.71% |
| Short-Term Debt to Total Capital |
|
18.13% |
25.79% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
22.75% |
0.00% |
0.00% |
20.37% |
29.35% |
24.71% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
59.11% |
74.21% |
100.00% |
79.63% |
70.65% |
75.29% |
| Debt to EBITDA |
|
18.52 |
5.89 |
0.00 |
3.37 |
420.66 |
50.04 |
| Net Debt to EBITDA |
|
-15.26 |
-21.42 |
0.00 |
-3.18 |
75.32 |
1.26 |
| Long-Term Debt to EBITDA |
|
10.31 |
0.00 |
0.00 |
3.37 |
420.66 |
50.04 |
| Debt to NOPAT |
|
34.40 |
7.55 |
0.00 |
4.78 |
-75.46 |
353.40 |
| Net Debt to NOPAT |
|
-28.34 |
-27.49 |
0.00 |
-4.51 |
-13.51 |
8.88 |
| Long-Term Debt to NOPAT |
|
19.14 |
0.00 |
0.00 |
4.78 |
-75.46 |
353.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.69 |
10 |
-6.38 |
-5.19 |
-16 |
| Operating Cash Flow to CapEx |
|
364.16% |
1,166.41% |
2,421.34% |
3,043.20% |
18.39% |
809.03% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-3.38 |
10.90 |
-2.80 |
-1.44 |
-4.67 |
| Operating Cash Flow to Interest Expense |
|
0.78 |
0.95 |
0.87 |
0.87 |
0.12 |
0.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.57 |
0.86 |
0.84 |
0.84 |
-0.51 |
0.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
2.82 |
3.82 |
4.16 |
4.21 |
2.11 |
1.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
35 |
40 |
31 |
39 |
44 |
61 |
| Invested Capital Turnover |
|
0.16 |
0.19 |
0.21 |
0.23 |
0.16 |
0.13 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5.06 |
-9.00 |
8.06 |
5.02 |
16 |
| Enterprise Value (EV) |
|
0.00 |
-15 |
13 |
12 |
21 |
28 |
| Market Capitalization |
|
0.00 |
23 |
23 |
20 |
18 |
28 |
| Book Value per Share |
|
$0.00 |
$13.93 |
$14.01 |
$14.53 |
$14.57 |
$15.54 |
| Tangible Book Value per Share |
|
$0.00 |
$13.93 |
$14.01 |
$14.53 |
$14.57 |
$15.54 |
| Total Capital |
|
35 |
40 |
31 |
39 |
44 |
61 |
| Total Debt |
|
14 |
10 |
0.00 |
8.00 |
13 |
15 |
| Total Long-Term Debt |
|
8.00 |
0.00 |
0.00 |
8.00 |
13 |
15 |
| Net Debt |
|
-12 |
-38 |
-10 |
-7.54 |
2.33 |
0.38 |
| Capital Expenditures (CapEx) |
|
0.29 |
0.09 |
0.03 |
0.07 |
2.26 |
0.18 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
14 |
10 |
0.00 |
8.00 |
13 |
15 |
| Total Depreciation and Amortization (D&A) |
|
0.27 |
-0.09 |
-0.21 |
0.26 |
0.28 |
0.29 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.64 |
$0.62 |
$0.79 |
($0.09) |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
2.23M |
2.15M |
2.11M |
2.04M |
2.76M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.64 |
$0.62 |
$0.79 |
($0.09) |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
2.23M |
2.15M |
2.11M |
2.04M |
2.76M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.64 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
2.14M |
2.27M |
2.16M |
2.14M |
2.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.42 |
1.37 |
1.33 |
1.67 |
-0.17 |
0.01 |
| Normalized NOPAT Margin |
|
7.52% |
18.84% |
18.22% |
20.90% |
-2.62% |
0.11% |
| Pre Tax Income Margin |
|
9.09% |
25.39% |
24.18% |
26.46% |
-3.75% |
0.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.37 |
1.70 |
1.87 |
0.93 |
-0.07 |
0.00 |
| NOPAT to Interest Expense |
|
0.31 |
1.26 |
1.41 |
0.73 |
-0.05 |
0.01 |
| EBIT Less CapEx to Interest Expense |
|
0.16 |
1.62 |
1.83 |
0.90 |
-0.70 |
-0.05 |
| NOPAT Less CapEx to Interest Expense |
|
0.09 |
1.18 |
1.37 |
0.71 |
-0.68 |
-0.04 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
82.04% |
-83.54% |
193.58% |
Quarterly Metrics And Ratios for Marathon Bancorp, Inc. /MD/
This table displays calculated financial ratios and metrics derived from Marathon Bancorp, Inc. /MD/'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 |
|
2,157,497.00 |
2,157,497.00 |
2,157,497.00 |
2,147,497.00 |
2,135,412.00 |
2,134,487.00 |
2,135,761.00 |
2,941,927.00 |
2,938,698.00 |
2,938,620.00 |
2,938,620.00 |
| DEI Adjusted Shares Outstanding |
|
2,157,497.00 |
2,157,497.00 |
2,157,497.00 |
2,147,497.00 |
2,135,412.00 |
2,134,487.00 |
2,135,761.00 |
2,941,927.00 |
2,938,698.00 |
2,938,620.00 |
2,938,620.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.04 |
0.13 |
-0.29 |
0.04 |
0.08 |
0.02 |
0.07 |
-0.11 |
0.15 |
0.17 |
0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.58% |
-11.73% |
-18.72% |
-26.94% |
-9.95% |
-4.57% |
7.55% |
23.24% |
32.81% |
41.69% |
37.93% |
| EBITDA Growth |
|
-50.27% |
-40.75% |
-270.33% |
-82.94% |
-16.97% |
-57.76% |
134.01% |
-392.62% |
104.28% |
402.37% |
162.43% |
| EBIT Growth |
|
-54.18% |
-38.18% |
-296.75% |
-91.46% |
-25.09% |
-78.33% |
123.23% |
-885.77% |
153.97% |
1,018.04% |
214.21% |
| NOPAT Growth |
|
-83.14% |
-9.72% |
-259.66% |
-82.62% |
102.92% |
-81.21% |
125.42% |
-467.83% |
154.02% |
880.69% |
228.74% |
| Net Income Growth |
|
-83.14% |
-9.72% |
-272.58% |
-82.62% |
102.92% |
-81.21% |
123.51% |
-486.77% |
154.02% |
880.69% |
228.74% |
| EPS Growth |
|
-83.33% |
-7.14% |
-282.35% |
-70.83% |
50.00% |
-84.62% |
116.13% |
-342.86% |
183.33% |
850.00% |
260.00% |
| Operating Cash Flow Growth |
|
-75.16% |
221.10% |
-372.80% |
-68.75% |
157.78% |
-81.76% |
205.85% |
-300.56% |
-50.92% |
1,143.93% |
-85.19% |
| Free Cash Flow Firm Growth |
|
85.28% |
201.85% |
44.37% |
34.81% |
258.46% |
-232.21% |
138.36% |
-239.39% |
-284.74% |
43.08% |
-422.45% |
| Invested Capital Growth |
|
14.75% |
0.00% |
53.40% |
12.77% |
-19.77% |
0.00% |
-13.49% |
37.06% |
47.35% |
58.06% |
52.35% |
| Revenue Q/Q Growth |
|
-16.09% |
-7.21% |
-6.64% |
0.51% |
3.42% |
-1.67% |
5.22% |
15.17% |
11.45% |
4.90% |
2.43% |
| EBITDA Q/Q Growth |
|
-53.03% |
-12.41% |
-345.39% |
116.89% |
128.67% |
-55.44% |
97.61% |
-245.33% |
259.63% |
9.58% |
3.23% |
| EBIT Q/Q Growth |
|
-57.20% |
-15.56% |
-443.38% |
106.88% |
275.43% |
-75.57% |
268.09% |
-332.76% |
221.34% |
7.54% |
3.45% |
| NOPAT Q/Q Growth |
|
-82.54% |
215.67% |
-314.57% |
114.70% |
103.77% |
-70.77% |
190.26% |
-312.75% |
240.72% |
12.85% |
-2.70% |
| Net Income Q/Q Growth |
|
-82.54% |
215.67% |
-331.95% |
113.60% |
103.77% |
-70.77% |
190.26% |
-323.71% |
233.83% |
12.85% |
-2.70% |
| EPS Q/Q Growth |
|
-83.33% |
225.00% |
-338.46% |
122.58% |
-14.29% |
-66.67% |
150.00% |
-342.86% |
200.00% |
11.76% |
-5.26% |
| Operating Cash Flow Q/Q Growth |
|
-49.98% |
69.89% |
-228.76% |
128.55% |
312.70% |
-87.98% |
647.22% |
-154.10% |
201.01% |
204.63% |
-91.11% |
| Free Cash Flow Firm Q/Q Growth |
|
13.04% |
578.92% |
-161.86% |
74.69% |
311.38% |
-499.57% |
117.95% |
-323.90% |
-15.06% |
-23.12% |
-1.66% |
| Invested Capital Q/Q Growth |
|
31.96% |
-100.00% |
0.00% |
-18.39% |
-6.11% |
0.23% |
12.64% |
29.30% |
0.94% |
7.51% |
8.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
19.26% |
18.18% |
-47.78% |
8.03% |
17.75% |
8.05% |
15.11% |
-19.07% |
27.31% |
28.53% |
28.75% |
| EBIT Margin |
|
16.06% |
14.61% |
-53.74% |
3.68% |
13.36% |
3.32% |
11.61% |
-23.46% |
25.54% |
26.19% |
26.45% |
| Profit (Net Income) Margin |
|
4.81% |
16.37% |
-40.66% |
5.50% |
10.84% |
3.22% |
8.89% |
-17.27% |
20.74% |
22.31% |
21.19% |
| Tax Burden Percent |
|
29.96% |
112.02% |
75.67% |
149.53% |
81.16% |
97.11% |
76.58% |
73.61% |
81.18% |
85.18% |
80.12% |
| 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 |
|
70.04% |
-12.02% |
0.00% |
-49.53% |
18.84% |
2.89% |
23.42% |
0.00% |
18.82% |
14.82% |
19.88% |
| Return on Invested Capital (ROIC) |
|
0.77% |
0.00% |
-5.99% |
0.86% |
1.48% |
0.98% |
1.13% |
-2.12% |
2.95% |
3.31% |
3.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.77% |
0.00% |
-6.33% |
0.86% |
1.48% |
0.98% |
1.13% |
-2.24% |
2.95% |
3.31% |
3.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.41% |
0.00% |
-2.87% |
0.29% |
0.70% |
0.31% |
0.68% |
-0.81% |
0.95% |
1.22% |
1.51% |
| Return on Equity (ROE) |
|
1.18% |
0.00% |
-8.87% |
1.15% |
2.18% |
1.28% |
1.81% |
-2.94% |
3.90% |
4.53% |
4.59% |
| Cash Return on Invested Capital (CROIC) |
|
-11.16% |
0.00% |
-41.66% |
-12.41% |
21.46% |
-201.71% |
15.38% |
-31.18% |
-37.68% |
-43.58% |
-39.63% |
| Operating Return on Assets (OROA) |
|
0.53% |
0.00% |
-1.65% |
0.11% |
0.38% |
0.10% |
0.32% |
-0.70% |
0.81% |
0.90% |
0.94% |
| Return on Assets (ROA) |
|
0.16% |
0.00% |
-1.25% |
0.16% |
0.31% |
0.09% |
0.25% |
-0.51% |
0.66% |
0.76% |
0.75% |
| Return on Common Equity (ROCE) |
|
1.18% |
0.00% |
-8.87% |
1.15% |
2.18% |
1.28% |
1.81% |
-2.94% |
3.90% |
4.53% |
4.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.92% |
0.00% |
0.71% |
0.00% |
-0.31% |
-1.01% |
1.44% |
0.00% |
0.67% |
1.63% |
2.32% |
| Net Operating Profit after Tax (NOPAT) |
|
0.09 |
0.27 |
-0.58 |
0.09 |
0.17 |
0.05 |
0.15 |
-0.32 |
0.44 |
0.50 |
0.49 |
| NOPAT Margin |
|
4.81% |
16.37% |
-37.62% |
5.50% |
10.84% |
3.22% |
8.89% |
-16.42% |
20.74% |
22.31% |
21.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
59.58% |
66.44% |
76.10% |
70.30% |
74.70% |
73.02% |
69.25% |
79.78% |
57.62% |
51.72% |
55.87% |
| Operating Expenses to Revenue |
|
81.65% |
93.51% |
161.60% |
94.65% |
96.25% |
96.18% |
90.90% |
118.52% |
76.32% |
72.35% |
73.34% |
| Earnings before Interest and Taxes (EBIT) |
|
0.29 |
0.24 |
-0.83 |
0.06 |
0.22 |
0.05 |
0.19 |
-0.45 |
0.55 |
0.59 |
0.61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.34 |
0.30 |
-0.74 |
0.13 |
0.29 |
0.13 |
0.25 |
-0.37 |
0.59 |
0.64 |
0.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.55 |
0.00 |
0.46 |
0.59 |
0.58 |
0.90 |
0.86 |
0.60 |
0.61 |
0.70 |
0.78 |
| Price to Tangible Book Value (P/TBV) |
|
0.55 |
0.00 |
0.46 |
0.59 |
0.58 |
0.90 |
0.86 |
0.60 |
0.61 |
0.70 |
0.78 |
| Price to Revenue (P/Rev) |
|
2.25 |
2.55 |
2.00 |
2.80 |
2.87 |
4.51 |
4.29 |
4.05 |
3.83 |
4.11 |
4.31 |
| Price to Earnings (P/E) |
|
13.95 |
15.68 |
64.65 |
0.00 |
0.00 |
0.00 |
59.97 |
648.56 |
89.99 |
43.06 |
33.71 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
36.78% |
35.12% |
30.13% |
27.08% |
| Earnings Yield |
|
7.17% |
6.38% |
1.55% |
0.00% |
0.00% |
0.00% |
1.67% |
0.15% |
1.11% |
2.32% |
2.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.47 |
0.00 |
0.53 |
0.47 |
0.31 |
0.53 |
0.40 |
0.46 |
0.44 |
0.58 |
0.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.15 |
0.00 |
4.03 |
3.15 |
2.03 |
3.52 |
2.89 |
4.11 |
3.66 |
4.76 |
5.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.01 |
0.00 |
44.97 |
669.42 |
0.00 |
0.00 |
23.51 |
93.10 |
44.75 |
34.16 |
30.35 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.69 |
0.00 |
78.08 |
0.00 |
0.00 |
0.00 |
35.83 |
2,562.46 |
78.15 |
43.23 |
35.70 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.50 |
0.00 |
130.25 |
0.00 |
0.00 |
0.00 |
40.42 |
657.44 |
85.89 |
49.84 |
41.93 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
27.66 |
0.00 |
31.27 |
49.66 |
13.04 |
45.72 |
8.71 |
19.26 |
27.69 |
16.76 |
29.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.29 |
0.00 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.63 |
0.00 |
0.74 |
0.42 |
0.32 |
0.32 |
0.47 |
0.33 |
0.32 |
0.41 |
0.50 |
| Long-Term Debt to Equity |
|
0.63 |
0.00 |
0.74 |
0.42 |
0.32 |
0.32 |
0.47 |
0.33 |
0.32 |
0.41 |
0.50 |
| Financial Leverage |
|
0.54 |
0.00 |
0.45 |
0.34 |
0.47 |
0.32 |
0.60 |
0.36 |
0.32 |
0.37 |
0.49 |
| Leverage Ratio |
|
7.46 |
0.00 |
7.53 |
7.32 |
7.10 |
6.88 |
7.32 |
5.95 |
5.94 |
5.93 |
6.11 |
| Compound Leverage Factor |
|
7.46 |
0.00 |
7.53 |
7.32 |
7.10 |
6.88 |
7.32 |
5.95 |
5.94 |
5.93 |
6.11 |
| Debt to Total Capital |
|
38.59% |
0.00% |
42.37% |
29.35% |
24.05% |
23.99% |
31.95% |
24.71% |
24.48% |
28.84% |
33.55% |
| 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 |
|
38.59% |
0.00% |
42.37% |
29.35% |
24.05% |
23.99% |
31.95% |
24.71% |
24.48% |
28.84% |
33.55% |
| 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 |
|
61.41% |
0.00% |
57.63% |
70.65% |
75.95% |
76.01% |
68.05% |
75.29% |
75.52% |
71.16% |
66.45% |
| Debt to EBITDA |
|
9.88 |
0.00 |
35.93 |
420.66 |
-361.83 |
-49.46 |
18.95 |
50.04 |
25.07 |
17.09 |
15.77 |
| Net Debt to EBITDA |
|
3.42 |
0.00 |
22.65 |
75.32 |
193.27 |
31.08 |
-11.37 |
1.26 |
-2.14 |
4.65 |
5.95 |
| Long-Term Debt to EBITDA |
|
9.88 |
0.00 |
35.93 |
420.66 |
-361.83 |
-49.46 |
18.95 |
50.04 |
25.07 |
17.09 |
15.77 |
| Debt to NOPAT |
|
16.04 |
0.00 |
104.08 |
-75.46 |
-44.89 |
-28.09 |
32.59 |
353.40 |
48.10 |
24.93 |
21.79 |
| Net Debt to NOPAT |
|
5.55 |
0.00 |
65.61 |
-13.51 |
23.97 |
17.65 |
-19.55 |
8.88 |
-4.10 |
6.78 |
8.22 |
| Long-Term Debt to NOPAT |
|
16.04 |
0.00 |
104.08 |
-75.46 |
-44.89 |
-28.09 |
32.59 |
353.40 |
48.10 |
24.93 |
21.79 |
| 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) |
|
-6.58 |
31 |
-19 |
-4.93 |
10 |
-42 |
7.47 |
-17 |
-19 |
-24 |
-24 |
| Operating Cash Flow to CapEx |
|
22.26% |
180.25% |
-318.08% |
1,176.05% |
3,994.25% |
1,314.74% |
1,119.60% |
-647.82% |
6,332.21% |
10,081.72% |
805.27% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.81 |
34.36 |
-21.26 |
-5.38 |
11.68 |
-48.35 |
8.58 |
-18.93 |
-20.87 |
-26.54 |
-26.42 |
| Operating Cash Flow to Interest Expense |
|
0.44 |
0.68 |
-0.88 |
0.25 |
1.06 |
0.13 |
0.97 |
-0.52 |
0.50 |
1.58 |
0.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.52 |
0.30 |
-1.15 |
0.23 |
1.03 |
0.12 |
0.89 |
-0.60 |
0.50 |
1.57 |
0.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.00 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
| Fixed Asset Turnover |
|
2.44 |
0.00 |
2.26 |
2.11 |
1.60 |
1.60 |
1.60 |
1.70 |
1.88 |
2.09 |
2.28 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
52 |
0.00 |
54 |
44 |
42 |
42 |
47 |
61 |
61 |
66 |
72 |
| Invested Capital Turnover |
|
0.16 |
0.00 |
0.16 |
0.16 |
0.14 |
0.30 |
0.13 |
0.13 |
0.14 |
0.15 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
6.66 |
-31 |
19 |
5.02 |
-10 |
42 |
-7.32 |
16 |
20 |
24 |
25 |
| Enterprise Value (EV) |
|
24 |
0.00 |
29 |
21 |
13 |
22 |
19 |
28 |
27 |
38 |
46 |
| Market Capitalization |
|
17 |
19 |
14 |
18 |
18 |
28 |
28 |
28 |
28 |
33 |
37 |
| Book Value per Share |
|
$14.75 |
$0.00 |
$14.50 |
$14.57 |
$14.79 |
$14.84 |
$14.96 |
$15.54 |
$15.75 |
$15.95 |
$16.18 |
| Tangible Book Value per Share |
|
$14.75 |
$0.00 |
$14.50 |
$14.57 |
$14.79 |
$14.84 |
$14.96 |
$15.54 |
$15.75 |
$15.95 |
$16.18 |
| Total Capital |
|
52 |
0.00 |
54 |
44 |
42 |
42 |
47 |
61 |
61 |
66 |
72 |
| Total Debt |
|
20 |
0.00 |
23 |
13 |
10 |
10 |
15 |
15 |
15 |
19 |
24 |
| Total Long-Term Debt |
|
20 |
0.00 |
23 |
13 |
10 |
10 |
15 |
15 |
15 |
19 |
24 |
| Net Debt |
|
6.93 |
0.00 |
14 |
2.33 |
-5.34 |
-6.28 |
-9.00 |
0.38 |
-1.28 |
5.17 |
9.06 |
| Capital Expenditures (CapEx) |
|
1.65 |
0.35 |
0.25 |
0.02 |
0.02 |
0.01 |
0.08 |
0.07 |
0.01 |
0.01 |
0.02 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
20 |
0.00 |
23 |
13 |
10 |
10 |
15 |
15 |
15 |
19 |
24 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.06 |
0.09 |
0.07 |
0.07 |
0.07 |
0.06 |
0.08 |
0.04 |
0.05 |
0.05 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.31) |
$0.07 |
$0.09 |
$0.03 |
$0.07 |
($0.17) |
$0.17 |
$0.19 |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.05M |
2.80M |
2.04M |
2.03M |
2.04M |
2.76M |
2.68M |
2.69M |
2.69M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.31) |
$0.07 |
$0.09 |
$0.03 |
$0.07 |
($0.17) |
$0.17 |
$0.19 |
$0.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.05M |
2.80M |
2.04M |
2.04M |
2.06M |
2.76M |
2.69M |
2.70M |
2.74M |
| 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 |
|
0.00 |
0.00 |
2.15M |
2.14M |
2.13M |
2.14M |
2.94M |
2.94M |
2.94M |
2.94M |
2.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.20 |
0.17 |
-0.58 |
0.04 |
0.17 |
0.05 |
0.15 |
-0.32 |
0.44 |
0.50 |
0.49 |
| Normalized NOPAT Margin |
|
11.24% |
10.23% |
-37.62% |
2.58% |
10.84% |
3.22% |
8.89% |
-16.42% |
20.74% |
22.31% |
21.19% |
| Pre Tax Income Margin |
|
16.06% |
14.61% |
-53.74% |
3.68% |
13.36% |
3.32% |
11.61% |
-23.46% |
25.54% |
26.19% |
26.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.34 |
0.27 |
-0.91 |
0.06 |
0.24 |
0.06 |
0.22 |
-0.51 |
0.59 |
0.66 |
0.67 |
| NOPAT to Interest Expense |
|
0.10 |
0.30 |
-0.64 |
0.09 |
0.20 |
0.06 |
0.17 |
-0.36 |
0.48 |
0.56 |
0.53 |
| EBIT Less CapEx to Interest Expense |
|
-1.62 |
-0.11 |
-1.19 |
0.04 |
0.22 |
0.05 |
0.14 |
-0.59 |
0.59 |
0.64 |
0.65 |
| NOPAT Less CapEx to Interest Expense |
|
-1.85 |
-0.08 |
-0.91 |
0.07 |
0.17 |
0.05 |
0.08 |
-0.44 |
0.47 |
0.55 |
0.52 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
16.40% |
-83.54% |
-204.22% |
0.00% |
43.61% |
193.58% |
12.08% |
4.94% |
3.42% |
Key Financial Trends
Marathon Bancorp (NASDAQ: MBBC) showed a meaningful rebound in profitability in Q3 2026 after a weak prior quarter, while balance sheet growth remained modest and funding costs stayed elevated. The latest quarter also showed continued reliance on deposits and interest income, with very little loan balance on the balance sheet shown in the data.
- Net income improved sharply quarter over quarter to $487.9 thousand in Q3 2026 from $501.4 thousand in Q2 2026, and more importantly from a loss of $332.0 thousand in Q4 2025.
- Net interest income remained stable and strong at $2.06 million in Q3 2026, slightly above $2.06 million in Q2 2026 and well ahead of $1.75 million in Q4 2025.
- Non-interest income improved to $245.6 thousand in Q3 2026 from $189.9 thousand in Q2 2026, helping offset pressure from costs and funding expenses.
- Operating cash flow stayed positive at $125.7 thousand in Q3 2026, though it was much lower than Q2 2026’s $1.41 million.
- Deposits grew again in the latest quarter, with the company reporting a $4.24 million net change in deposits, which supported financing activity.
- Return to profitability trend versus late 2025 is encouraging, since Q4 2025 was a loss quarter with net income of negative $332.0 thousand.
- Total assets were essentially flat sequentially, rising to $249.0 million from $248.0 million in Q2 2026.
- Equity increased modestly to $47.5 million from $46.9 million in Q2 2026, supporting a stable capital base.
- The balance sheet continues to show heavy concentration in “other assets” at $226.0 million, which dominates reported assets and may warrant investor attention.
- Long-term debt rose to $24.0 million from $19.0 million in Q2 2026, indicating increased leverage.
- Interest expense remains a major drag, with total interest expense of $912.1 thousand in Q3 2026 versus $892.9 thousand in Q2 2026.
- Provision for credit losses was still needed at $5 thousand in Q3 2026, although it was lower than in Q2 2026.
- Non-interest expense remained high at $1.69 million, continuing to consume a large share of revenue.
- Cash and equivalents declined to $2.10 million from $2.17 million in Q2 2026, limiting near-term liquidity cushion.
- Earlier periods were volatile, including Q4 2025 when the company posted a net loss and negative operating cash flow, which suggests earnings can swing meaningfully quarter to quarter.
Looking at the four-year trend in the data, Marathon Bancorp has generally produced steady but modest profitability in most quarters, but with occasional sharp volatility, including losses in Q4 2025 and Q3 2024. Revenue has been fairly consistent in the $1.5 million to $2.3 million range, while expense control and funding costs appear to be the main variables driving quarterly results.
From an investor perspective, the key positives are the recovery in earnings, stable net interest income, and continued positive operating cash flow in the latest quarter. The biggest concerns are the large balance sheet concentration in other assets, rising leverage, and the fact that profitability remains relatively small compared with the company’s asset base.
08/07/26 02:08 PM ETAI Generated. May Contain Errors.