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% |