Annual Income Statements for Northeast Community Bancorp
This table shows Northeast Community Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Northeast Community Bancorp
This table shows Northeast Community Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Consolidated Net Income / (Loss) |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Net Income / (Loss) Continuing Operations |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Total Pre-Tax Income |
|
17 |
16 |
18 |
18 |
14 |
15 |
15 |
17 |
16 |
14 |
14 |
| Total Revenue |
|
27 |
26 |
27 |
28 |
25 |
25 |
26 |
27 |
26 |
25 |
25 |
| Net Interest Income / (Expense) |
|
25 |
25 |
26 |
26 |
25 |
24 |
25 |
26 |
25 |
24 |
25 |
| Total Interest Income |
|
37 |
38 |
40 |
41 |
40 |
38 |
38 |
39 |
39 |
36 |
36 |
| Loans and Leases Interest Income |
|
36 |
37 |
39 |
39 |
39 |
37 |
37 |
38 |
38 |
35 |
35 |
| Investment Securities Interest Income |
|
0.21 |
0.22 |
0.22 |
0.23 |
0.25 |
0.24 |
0.27 |
0.28 |
0.33 |
0.33 |
0.33 |
| Deposits and Money Market Investments Interest Income |
|
1.26 |
1.20 |
1.39 |
1.47 |
1.15 |
1.08 |
1.03 |
0.72 |
0.55 |
0.60 |
0.55 |
| Total Interest Expense |
|
12 |
13 |
14 |
15 |
15 |
14 |
13 |
13 |
13 |
12 |
11 |
| Deposits Interest Expense |
|
11 |
12 |
13 |
15 |
15 |
14 |
12 |
12 |
12 |
11 |
11 |
| Long-Term Debt Interest Expense |
|
0.78 |
0.73 |
0.57 |
0.26 |
0.01 |
0.00 |
0.90 |
1.40 |
1.32 |
0.42 |
0.79 |
| Total Non-Interest Income |
|
1.39 |
0.55 |
0.73 |
1.35 |
0.15 |
1.24 |
0.86 |
1.01 |
0.99 |
0.80 |
0.64 |
| Other Service Charges |
|
0.51 |
0.48 |
0.59 |
0.64 |
0.51 |
0.77 |
0.64 |
0.67 |
0.76 |
0.74 |
0.58 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.60 |
-0.08 |
-0.02 |
0.55 |
-0.53 |
0.30 |
0.05 |
0.17 |
0.05 |
-0.12 |
-0.12 |
| Other Non-Interest Income |
|
0.17 |
0.16 |
0.16 |
0.17 |
0.18 |
0.17 |
0.17 |
0.17 |
0.20 |
0.18 |
0.19 |
| Provision for Credit Losses |
|
0.21 |
-0.17 |
-0.23 |
0.11 |
1.03 |
0.24 |
0.00 |
0.00 |
-0.34 |
0.00 |
0.86 |
| Total Non-Interest Expense |
|
9.23 |
9.68 |
9.50 |
9.96 |
9.92 |
11 |
11 |
10 |
11 |
11 |
11 |
| Salaries and Employee Benefits |
|
4.76 |
5.35 |
5.25 |
5.14 |
5.20 |
5.93 |
5.65 |
5.42 |
6.19 |
6.17 |
5.82 |
| Net Occupancy & Equipment Expense |
|
1.49 |
1.60 |
1.50 |
1.60 |
1.62 |
1.70 |
1.75 |
1.78 |
1.71 |
1.89 |
1.73 |
| Marketing Expense |
|
0.10 |
0.09 |
0.09 |
0.13 |
0.11 |
0.10 |
0.12 |
0.12 |
0.09 |
0.04 |
0.04 |
| Other Operating Expenses |
|
2.75 |
2.66 |
2.66 |
3.11 |
2.99 |
2.90 |
2.99 |
3.04 |
3.24 |
2.78 |
3.04 |
| Income Tax Expense |
|
5.05 |
4.65 |
4.88 |
4.88 |
4.28 |
4.08 |
4.25 |
4.74 |
4.78 |
4.10 |
4.02 |
| Basic Earnings per Share |
|
$1.00 |
$0.87 |
$0.98 |
$0.97 |
$0.76 |
$0.80 |
$0.85 |
$0.90 |
$0.80 |
$0.76 |
$0.75 |
| Weighted Average Basic Shares Outstanding |
|
13.93M |
13.12M |
13.08M |
13.08M |
13.14M |
13.19M |
13.22M |
13.25M |
13.26M |
13.18M |
13.14M |
| Diluted Earnings per Share |
|
$1.00 |
$0.86 |
$0.97 |
$0.95 |
$0.74 |
$0.78 |
$0.82 |
$0.87 |
$0.78 |
$0.74 |
$0.72 |
| Weighted Average Diluted Shares Outstanding |
|
13.94M |
13.19M |
13.18M |
13.42M |
13.36M |
13.56M |
13.57M |
13.63M |
13.66M |
13.53M |
13.54M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
14.07M |
14.03M |
14.02M |
14.02M |
14.02M |
14.02M |
14.03M |
14.03M |
13.83M |
13.82M |
13.77M |
Annual Cash Flow Statements for Northeast Community Bancorp
This table details how cash moves in and out of Northeast Community Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-58 |
83 |
-57 |
-27 |
9.59 |
2.92 |
| Net Cash From Operating Activities |
|
16 |
22 |
28 |
43 |
49 |
53 |
| Net Cash From Continuing Operating Activities |
|
16 |
22 |
28 |
43 |
49 |
53 |
| Net Income / (Loss) Continuing Operations |
|
12 |
12 |
25 |
46 |
47 |
44 |
| Consolidated Net Income / (Loss) |
|
12 |
12 |
25 |
46 |
47 |
44 |
| Provision For Loan Losses |
|
0.81 |
3.61 |
0.44 |
0.97 |
0.74 |
-0.10 |
| Depreciation Expense |
|
1.07 |
1.12 |
1.25 |
1.22 |
1.19 |
1.17 |
| Amortization Expense |
|
-0.17 |
0.08 |
0.54 |
0.24 |
-0.14 |
-0.37 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.35 |
0.83 |
1.84 |
1.53 |
3.54 |
3.48 |
| Changes in Operating Assets and Liabilities, net |
|
1.97 |
4.01 |
-1.36 |
-7.40 |
-3.71 |
4.00 |
| Net Cash From Investing Activities |
|
-72 |
-179 |
-257 |
-358 |
-234 |
-52 |
| Net Cash From Continuing Investing Activities |
|
-72 |
-179 |
-257 |
-358 |
-234 |
-52 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.26 |
-6.45 |
-3.30 |
-0.63 |
-0.52 |
-1.75 |
| Purchase of Investment Securities |
|
-73 |
-195 |
-268 |
-400 |
-4.10 |
-9.49 |
| Sale and/or Maturity of Investments |
|
1.72 |
23 |
15 |
43 |
14 |
3.11 |
| Other Investing Activities, net |
|
- |
0.03 |
- |
- |
-243 |
-44 |
| Net Cash From Financing Activities |
|
-2.03 |
240 |
172 |
288 |
195 |
2.36 |
| Net Cash From Continuing Financing Activities |
|
-2.03 |
240 |
172 |
288 |
195 |
2.36 |
| Net Change in Deposits |
|
-7.45 |
155 |
195 |
278 |
270 |
-53 |
| Issuance of Debt |
|
7.00 |
-7.83 |
0.00 |
50 |
-64 |
70 |
| Repurchase of Common Equity |
|
- |
0.00 |
-9.32 |
-29 |
-3.20 |
-1.58 |
| Payment of Dividends |
|
-1.01 |
-2.26 |
-6.87 |
-3.65 |
-7.86 |
-13 |
| Other Financing Activities, Net |
|
-0.57 |
-0.37 |
0.49 |
-0.35 |
-0.39 |
0.73 |
| Cash Interest Paid |
|
9.98 |
4.98 |
8.01 |
35 |
57 |
52 |
| Cash Income Taxes Paid |
|
3.43 |
3.57 |
9.20 |
21 |
22 |
15 |
Quarterly Cash Flow Statements for Northeast Community Bancorp
This table details how cash moves in and out of Northeast Community Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-38 |
39 |
6.44 |
-16 |
-20 |
11 |
-30 |
4.96 |
17 |
-4.96 |
-2.80 |
| Net Cash From Operating Activities |
|
12 |
13 |
11 |
14 |
10 |
11 |
16 |
14 |
12 |
10 |
13 |
| Net Cash From Continuing Operating Activities |
|
12 |
13 |
11 |
14 |
10 |
11 |
16 |
14 |
12 |
10 |
13 |
| Net Income / (Loss) Continuing Operations |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Consolidated Net Income / (Loss) |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Provision For Loan Losses |
|
0.21 |
-0.17 |
-0.23 |
0.11 |
1.03 |
0.24 |
- |
- |
-0.34 |
0.00 |
0.86 |
| Depreciation Expense |
|
0.30 |
0.30 |
0.30 |
0.29 |
0.30 |
0.30 |
0.30 |
0.28 |
0.30 |
0.30 |
0.29 |
| Amortization Expense |
|
-0.01 |
0.02 |
-0.08 |
-0.07 |
-0.01 |
-0.06 |
-0.18 |
-0.04 |
-0.08 |
-0.04 |
-0.08 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.63 |
0.62 |
0.44 |
0.49 |
1.93 |
0.40 |
0.64 |
0.78 |
1.66 |
0.68 |
0.35 |
| Changes in Operating Assets and Liabilities, net |
|
-1.26 |
0.76 |
-2.11 |
0.93 |
-3.23 |
-0.50 |
3.69 |
1.18 |
-0.38 |
-0.46 |
1.58 |
| Net Cash From Investing Activities |
|
-78 |
-67 |
-53 |
-54 |
-59 |
86 |
-71 |
-78 |
11 |
31 |
-92 |
| Net Cash From Continuing Investing Activities |
|
-78 |
-67 |
-53 |
-54 |
-59 |
86 |
-71 |
-78 |
11 |
31 |
-92 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.25 |
-0.07 |
-0.13 |
-0.18 |
-0.14 |
-0.38 |
-0.75 |
-0.44 |
-0.17 |
-0.10 |
-0.13 |
| Purchase of Investment Securities |
|
-81 |
0.00 |
-54 |
-64 |
-58 |
-1.00 |
-2.96 |
-2.24 |
-3.29 |
-1.00 |
-0.60 |
| Sale and/or Maturity of Investments |
|
3.96 |
3.87 |
0.35 |
10 |
-0.45 |
0.51 |
0.53 |
1.18 |
0.89 |
0.42 |
1.03 |
| Other Investing Activities, net |
|
- |
-71 |
- |
- |
- |
87 |
-68 |
-76 |
13 |
32 |
-92 |
| Net Cash From Financing Activities |
|
28 |
93 |
49 |
23 |
30 |
-86 |
25 |
69 |
-6.05 |
-46 |
76 |
| Net Cash From Continuing Financing Activities |
|
28 |
93 |
49 |
23 |
30 |
-86 |
25 |
69 |
-6.05 |
-46 |
76 |
| Net Change in Deposits |
|
34 |
112 |
52 |
64 |
42 |
-84 |
-107 |
36 |
102 |
9.38 |
-90 |
| Issuance of Debt |
|
- |
- |
- |
- |
50 |
0.00 |
- |
170 |
-235 |
-50 |
170 |
| Repurchase of Common Equity |
|
-5.32 |
-1.25 |
-1.22 |
- |
-0.73 |
0.00 |
- |
-0.14 |
-1.44 |
-3.61 |
-1.06 |
| Payment of Dividends |
|
-0.87 |
-0.85 |
-1.41 |
-1.40 |
-4.21 |
-2.10 |
-2.81 |
-2.81 |
-5.61 |
-2.79 |
-2.76 |
| Other Financing Activities, Net |
|
-0.49 |
0.34 |
-0.44 |
0.56 |
-0.84 |
0.68 |
0.12 |
0.44 |
-0.51 |
0.61 |
-0.36 |
| Cash Interest Paid |
|
12 |
13 |
14 |
15 |
15 |
14 |
12 |
13 |
13 |
12 |
11 |
| Cash Income Taxes Paid |
|
4.33 |
4.02 |
4.83 |
5.25 |
8.02 |
2.42 |
2.45 |
3.50 |
4.83 |
2.23 |
5.67 |
Annual Balance Sheets for Northeast Community Bancorp
This table presents Northeast Community Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
968 |
1,225 |
1,425 |
1,764 |
2,010 |
2,064 |
| Cash and Due from Banks |
|
7.61 |
8.34 |
13 |
13 |
14 |
10 |
| Interest Bearing Deposits at Other Banks |
|
62 |
144 |
82 |
55 |
65 |
71 |
| Time Deposits Placed and Other Short-Term Investments |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
| Trading Account Securities |
|
18 |
38 |
44 |
18 |
22 |
45 |
| Loans and Leases, Net of Allowance |
|
820 |
968 |
2,424 |
-4.92 |
1,808 |
-4.46 |
| Loans and Leases |
|
825 |
973 |
2,435 |
0.18 |
1,813 |
0.27 |
| Allowance for Loan and Lease Losses |
|
5.09 |
5.24 |
11 |
5.09 |
4.83 |
4.73 |
| Premises and Equipment, Net |
|
19 |
24 |
26 |
25 |
25 |
25 |
| Other Assets |
|
42 |
42 |
47 |
1,657 |
77 |
1,916 |
| Total Liabilities & Shareholders' Equity |
|
968 |
1,225 |
1,425 |
1,764 |
2,010 |
2,064 |
| Total Liabilities |
|
814 |
974 |
1,163 |
1,485 |
1,691 |
1,712 |
| Non-Interest Bearing Deposits |
|
221 |
331 |
376 |
300 |
287 |
272 |
| Interest Bearing Deposits |
|
553 |
598 |
748 |
1,102 |
1,385 |
1,347 |
| Long-Term Debt |
|
28 |
28 |
21 |
64 |
0.00 |
70 |
| Other Long-Term Liabilities |
|
12 |
17 |
18 |
19 |
19 |
23 |
| Total Equity & Noncontrolling Interests |
|
154 |
251 |
262 |
279 |
318 |
352 |
| Total Preferred & Common Equity |
|
154 |
251 |
262 |
279 |
318 |
352 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
154 |
251 |
262 |
279 |
318 |
352 |
| Common Stock |
|
57 |
145 |
137 |
110 |
110 |
112 |
| Retained Earnings |
|
105 |
114 |
133 |
176 |
214 |
245 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.19 |
-0.14 |
0.16 |
0.32 |
0.22 |
0.23 |
| Other Equity Adjustments |
|
-1.30 |
-8.30 |
-7.43 |
-6.56 |
-6.09 |
-5.22 |
Quarterly Balance Sheets for Northeast Community Bancorp
This table presents Northeast Community Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,503 |
1,616 |
1,720 |
1,867 |
1,930 |
1,968 |
1,933 |
1,974 |
2,056 |
2,025 |
2,115 |
| Cash and Due from Banks |
|
14 |
14 |
16 |
9.94 |
13 |
16 |
12 |
19 |
11 |
14 |
9.47 |
| Interest Bearing Deposits at Other Banks |
|
63 |
106 |
91 |
98 |
101 |
82 |
78 |
40 |
53 |
62 |
64 |
| Time Deposits Placed and Other Short-Term Investments |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
| Trading Account Securities |
|
44 |
18 |
33 |
18 |
18 |
21 |
23 |
25 |
42 |
27 |
27 |
| Loans and Leases, Net of Allowance |
|
1,311 |
-4.16 |
1,503 |
-4.98 |
-5.12 |
1,755 |
1,720 |
-4.79 |
1,869 |
1,824 |
1,915 |
| Loans and Leases |
|
1,315 |
0.24 |
1,508 |
-0.05 |
-0.21 |
1,760 |
1,726 |
-0.06 |
1,874 |
1,828 |
1,920 |
| Allowance for Loan and Lease Losses |
|
4.07 |
4.40 |
4.77 |
4.93 |
4.92 |
4.83 |
5.13 |
4.72 |
4.75 |
4.59 |
4.75 |
| Premises and Equipment, Net |
|
26 |
26 |
26 |
25 |
25 |
25 |
25 |
25 |
26 |
25 |
25 |
| Other Assets |
|
1,355 |
1,456 |
51 |
1,721 |
1,778 |
69 |
75 |
1,869 |
55 |
72 |
74 |
| Total Liabilities & Shareholders' Equity |
|
1,503 |
1,616 |
1,720 |
1,867 |
1,930 |
1,968 |
1,933 |
1,974 |
2,056 |
2,025 |
2,115 |
| Total Liabilities |
|
1,240 |
1,346 |
1,448 |
1,578 |
1,630 |
1,658 |
1,606 |
1,637 |
1,712 |
1,669 |
1,753 |
| Non-Interest Bearing Deposits |
|
331 |
329 |
309 |
289 |
286 |
268 |
279 |
288 |
287 |
297 |
325 |
| Interest Bearing Deposits |
|
882 |
989 |
1,059 |
1,226 |
1,280 |
1,363 |
1,310 |
1,194 |
1,231 |
1,332 |
1,214 |
| Long-Term Debt |
|
14 |
14 |
64 |
47 |
47 |
7.00 |
- |
135 |
170 |
20 |
190 |
| Other Long-Term Liabilities |
|
14 |
14 |
15 |
17 |
17 |
21 |
18 |
21 |
24 |
20 |
24 |
| Total Equity & Noncontrolling Interests |
|
263 |
270 |
272 |
289 |
300 |
310 |
327 |
337 |
344 |
356 |
363 |
| Total Preferred & Common Equity |
|
263 |
270 |
272 |
289 |
300 |
310 |
327 |
337 |
344 |
356 |
363 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
263 |
270 |
272 |
289 |
300 |
310 |
327 |
337 |
344 |
356 |
363 |
| Common Stock |
|
127 |
123 |
115 |
109 |
109 |
110 |
111 |
112 |
112 |
109 |
109 |
| Retained Earnings |
|
143 |
153 |
164 |
186 |
197 |
206 |
222 |
230 |
237 |
252 |
259 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.16 |
0.17 |
0.18 |
0.32 |
0.32 |
0.33 |
0.21 |
0.22 |
0.23 |
0.24 |
0.26 |
| Other Equity Adjustments |
|
-7.22 |
-7.00 |
-6.78 |
-6.35 |
-6.13 |
-5.91 |
-5.87 |
-5.65 |
-5.44 |
-5.09 |
-4.96 |
Annual Metrics And Ratios for Northeast Community Bancorp
This table displays calculated financial ratios and metrics derived from Northeast Community Bancorp's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
16,377,936.00 |
- |
- |
- |
14,027,240.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
16,377,936.00 |
- |
- |
- |
14,027,240.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.73 |
- |
- |
- |
3.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
9.98% |
43.59% |
53.96% |
4.60% |
-0.71% |
| EBITDA Growth |
|
0.00% |
-49.21% |
115.91% |
82.80% |
0.94% |
-5.62% |
| EBIT Growth |
|
0.00% |
-50.12% |
121.07% |
88.04% |
1.59% |
-5.34% |
| NOPAT Growth |
|
0.00% |
-3.44% |
108.68% |
86.27% |
1.72% |
-5.65% |
| Net Income Growth |
|
0.00% |
-3.44% |
108.68% |
86.27% |
1.72% |
-5.65% |
| EPS Growth |
|
0.00% |
-100.00% |
0.00% |
110.13% |
6.02% |
-7.67% |
| Operating Cash Flow Growth |
|
0.00% |
37.62% |
27.76% |
55.54% |
13.66% |
8.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-77.92% |
-166.21% |
612.50% |
-181.80% |
| Invested Capital Growth |
|
0.00% |
-23.17% |
1.29% |
21.32% |
-7.28% |
32.47% |
| Revenue Q/Q Growth |
|
0.00% |
3.31% |
16.88% |
5.06% |
-1.07% |
0.96% |
| EBITDA Q/Q Growth |
|
0.00% |
-45.10% |
25.28% |
6.94% |
-3.81% |
1.62% |
| EBIT Q/Q Growth |
|
0.00% |
-44.82% |
26.18% |
7.48% |
-3.88% |
1.78% |
| NOPAT Q/Q Growth |
|
0.00% |
-46.66% |
19.50% |
9.05% |
-3.85% |
1.36% |
| Net Income Q/Q Growth |
|
0.00% |
6.69% |
19.50% |
9.05% |
-3.85% |
1.36% |
| EPS Q/Q Growth |
|
0.00% |
-100.00% |
338.89% |
8.50% |
-6.88% |
1.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
57.82% |
17.92% |
-2.55% |
-3.44% |
3.41% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-92.76% |
-8.66% |
4.81% |
61.62% |
| Invested Capital Q/Q Growth |
|
0.00% |
-49.52% |
0.69% |
2.05% |
0.54% |
-17.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
79.54% |
36.73% |
55.24% |
65.58% |
63.29% |
60.16% |
| EBIT Margin |
|
75.21% |
34.11% |
52.52% |
64.14% |
62.30% |
59.39% |
| Profit (Net Income) Margin |
|
59.40% |
26.07% |
37.89% |
45.85% |
44.59% |
42.37% |
| Tax Burden Percent |
|
236.93% |
76.44% |
72.16% |
71.48% |
71.57% |
71.34% |
| Interest Burden Percent |
|
300.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
63.07% |
23.56% |
27.84% |
28.52% |
28.43% |
28.66% |
| Return on Invested Capital (ROIC) |
|
6.78% |
3.70% |
8.84% |
14.78% |
14.23% |
12.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.34% |
3.70% |
8.84% |
14.78% |
14.23% |
12.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.70% |
0.77% |
0.84% |
2.32% |
1.52% |
1.25% |
| Return on Equity (ROE) |
|
24.05% |
4.47% |
9.68% |
17.10% |
15.75% |
13.26% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
29.91% |
7.55% |
-4.49% |
21.78% |
-15.93% |
| Operating Return on Assets (OROA) |
|
4.84% |
1.42% |
2.60% |
4.06% |
3.49% |
3.06% |
| Return on Assets (ROA) |
|
3.82% |
1.09% |
1.87% |
2.90% |
2.49% |
2.18% |
| Return on Common Equity (ROCE) |
|
16.03% |
4.47% |
9.68% |
17.10% |
15.75% |
13.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.05% |
4.74% |
9.48% |
16.57% |
14.79% |
12.63% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
12 |
25 |
46 |
47 |
44 |
| NOPAT Margin |
|
59.40% |
26.07% |
37.89% |
45.85% |
44.59% |
42.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
89.60% |
43.57% |
32.44% |
24.99% |
26.22% |
29.14% |
| Operating Expenses to Revenue |
|
181.30% |
57.98% |
46.81% |
34.90% |
37.00% |
40.70% |
| Earnings before Interest and Taxes (EBIT) |
|
31 |
16 |
34 |
65 |
66 |
62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
17 |
36 |
66 |
67 |
63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.64 |
0.68 |
0.89 |
0.87 |
1.07 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
1.28 |
0.68 |
0.89 |
0.87 |
1.07 |
0.89 |
| Price to Revenue (P/Rev) |
|
4.71 |
3.75 |
3.57 |
2.41 |
3.23 |
2.97 |
| Price to Earnings (P/E) |
|
15.87 |
14.37 |
9.41 |
5.26 |
7.24 |
7.02 |
| Dividend Yield |
|
0.00% |
1.72% |
2.90% |
1.75% |
2.30% |
4.27% |
| Earnings Yield |
|
25.20% |
6.96% |
10.62% |
19.01% |
13.81% |
14.24% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.62 |
0.17 |
0.56 |
0.70 |
0.82 |
0.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.72 |
1.02 |
2.43 |
2.36 |
2.49 |
2.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.43 |
2.78 |
4.40 |
3.61 |
3.93 |
4.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.24 |
3.00 |
4.63 |
3.69 |
3.99 |
4.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.17 |
3.92 |
6.42 |
5.16 |
5.58 |
6.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.22 |
2.17 |
5.79 |
5.57 |
5.39 |
5.71 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.49 |
7.51 |
0.00 |
3.64 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.11 |
0.08 |
0.23 |
0.00 |
0.20 |
| Long-Term Debt to Equity |
|
0.36 |
0.11 |
0.08 |
0.23 |
0.00 |
0.20 |
| Financial Leverage |
|
0.18 |
0.21 |
0.10 |
0.16 |
0.11 |
0.10 |
| Leverage Ratio |
|
12.59 |
5.41 |
5.16 |
5.89 |
6.31 |
6.08 |
| Compound Leverage Factor |
|
12.59 |
5.41 |
5.16 |
5.89 |
6.31 |
6.08 |
| Debt to Total Capital |
|
46.20% |
10.02% |
7.42% |
18.64% |
0.00% |
16.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
46.20% |
10.02% |
7.42% |
18.64% |
0.00% |
16.60% |
| 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 |
|
84.60% |
89.98% |
92.58% |
81.36% |
100.00% |
83.40% |
| Debt to EBITDA |
|
3.39 |
1.67 |
0.58 |
0.97 |
0.00 |
1.11 |
| Net Debt to EBITDA |
|
-2.50 |
-7.42 |
-2.05 |
-0.07 |
0.00 |
-0.18 |
| Long-Term Debt to EBITDA |
|
3.39 |
1.67 |
0.58 |
0.97 |
0.00 |
1.11 |
| Debt to NOPAT |
|
2.27 |
2.35 |
0.85 |
1.38 |
0.00 |
1.58 |
| Net Debt to NOPAT |
|
-6.70 |
-10.45 |
-3.00 |
-0.10 |
0.00 |
-0.25 |
| Long-Term Debt to NOPAT |
|
6.81 |
2.35 |
0.85 |
1.38 |
0.00 |
1.58 |
| 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 |
96 |
21 |
-14 |
72 |
-59 |
| Operating Cash Flow to CapEx |
|
4,114.62% |
339.89% |
833.50% |
6,842.65% |
9,417.02% |
3,010.19% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
18.85 |
2.61 |
-0.40 |
1.26 |
-1.10 |
| Operating Cash Flow to Interest Expense |
|
4.71 |
4.23 |
3.39 |
1.21 |
0.85 |
0.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.37 |
2.98 |
2.98 |
1.20 |
0.84 |
0.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.04 |
0.05 |
0.06 |
0.06 |
0.05 |
| Fixed Asset Turnover |
|
4.45 |
2.14 |
2.62 |
3.92 |
4.20 |
4.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
364 |
279 |
283 |
343 |
318 |
422 |
| Invested Capital Turnover |
|
0.46 |
0.14 |
0.23 |
0.32 |
0.32 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-84 |
3.61 |
60 |
-25 |
103 |
| Enterprise Value (EV) |
|
113 |
47 |
159 |
239 |
262 |
301 |
| Market Capitalization |
|
196 |
171 |
234 |
243 |
341 |
312 |
| Book Value per Share |
|
$19.05 |
$15.35 |
$16.25 |
$19.68 |
$22.71 |
$25.07 |
| Tangible Book Value per Share |
|
$18.97 |
$15.31 |
$16.24 |
$19.68 |
$22.71 |
$25.07 |
| Total Capital |
|
182 |
279 |
283 |
343 |
318 |
422 |
| Total Debt |
|
28 |
28 |
21 |
64 |
0.00 |
70 |
| Total Long-Term Debt |
|
56 |
28 |
21 |
64 |
0.00 |
70 |
| Net Debt |
|
-41 |
-124 |
-74 |
-4.77 |
-78 |
-11 |
| Capital Expenditures (CapEx) |
|
2.28 |
6.34 |
3.30 |
0.63 |
0.52 |
1.75 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
56 |
28 |
21 |
64 |
0.00 |
70 |
| Total Depreciation and Amortization (D&A) |
|
1.80 |
1.20 |
1.78 |
1.45 |
1.04 |
0.80 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.75 |
$1.61 |
$3.32 |
$3.58 |
$3.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
15.85M |
15.43M |
13.93M |
13.14M |
13.26M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.75 |
$1.58 |
$3.32 |
$3.52 |
$3.25 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
15.85M |
15.73M |
13.94M |
13.36M |
13.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
16.38M |
15.43M |
14.07M |
14.02M |
13.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
12 |
25 |
46 |
47 |
44 |
| Normalized NOPAT Margin |
|
59.77% |
26.07% |
38.39% |
45.95% |
44.59% |
42.37% |
| Pre Tax Income Margin |
|
75.21% |
34.11% |
52.52% |
64.14% |
62.30% |
59.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.69 |
3.05 |
4.24 |
1.83 |
1.15 |
1.17 |
| NOPAT to Interest Expense |
|
3.71 |
2.33 |
3.06 |
1.31 |
0.82 |
0.83 |
| EBIT Less CapEx to Interest Expense |
|
4.35 |
1.81 |
3.83 |
1.82 |
1.14 |
1.13 |
| NOPAT Less CapEx to Interest Expense |
|
3.36 |
1.09 |
2.65 |
1.29 |
0.81 |
0.80 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.35% |
18.99% |
27.65% |
7.89% |
16.70% |
30.00% |
| Augmented Payout Ratio |
|
24.53% |
18.99% |
65.15% |
69.93% |
23.50% |
33.56% |
Quarterly Metrics And Ratios for Northeast Community Bancorp
This table displays calculated financial ratios and metrics derived from Northeast Community Bancorp's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
14,023,376.00 |
14,023,376.00 |
14,025,800.00 |
14,027,240.00 |
13,834,022.00 |
13,815,407.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
14,023,376.00 |
14,023,376.00 |
14,025,800.00 |
14,027,240.00 |
13,834,022.00 |
13,815,407.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.75 |
0.80 |
0.85 |
0.77 |
0.72 |
0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.39% |
6.63% |
7.65% |
9.01% |
-4.31% |
-0.16% |
-3.79% |
-2.47% |
3.92% |
-2.23% |
-2.47% |
| EBITDA Growth |
|
32.68% |
0.80% |
12.27% |
7.09% |
-15.16% |
-8.90% |
-13.19% |
-5.33% |
6.81% |
-3.84% |
-9.79% |
| EBIT Growth |
|
35.62% |
1.67% |
13.73% |
7.92% |
-15.48% |
-8.62% |
-12.77% |
-5.50% |
7.52% |
-4.04% |
-10.44% |
| NOPAT Growth |
|
46.46% |
1.16% |
15.43% |
7.12% |
-15.58% |
-7.10% |
-12.72% |
-6.47% |
5.82% |
-5.82% |
-12.31% |
| Net Income Growth |
|
46.46% |
1.16% |
15.43% |
7.12% |
-15.58% |
-7.10% |
-12.72% |
-6.47% |
5.82% |
-5.82% |
-12.31% |
| EPS Growth |
|
35.14% |
11.69% |
29.33% |
18.75% |
-26.00% |
-9.30% |
-15.46% |
-8.42% |
5.41% |
-5.13% |
-12.20% |
| Operating Cash Flow Growth |
|
-8.58% |
17.89% |
58.98% |
11.60% |
-14.48% |
-15.22% |
40.47% |
-2.57% |
16.96% |
-4.61% |
-18.10% |
| Free Cash Flow Firm Growth |
|
-116.98% |
-116.83% |
-1,146.02% |
174.60% |
172.98% |
140.13% |
-124.29% |
-671.36% |
-362.92% |
-302.91% |
37.38% |
| Invested Capital Growth |
|
21.32% |
21.49% |
22.36% |
-5.88% |
-7.28% |
-2.59% |
35.94% |
62.35% |
32.47% |
15.00% |
17.15% |
| Revenue Q/Q Growth |
|
4.90% |
-3.96% |
5.53% |
2.53% |
-7.92% |
0.20% |
1.70% |
3.94% |
-1.89% |
-5.73% |
1.45% |
| EBITDA Q/Q Growth |
|
5.03% |
-6.32% |
9.59% |
-0.68% |
-16.80% |
0.59% |
4.43% |
8.33% |
-6.13% |
-9.44% |
-2.04% |
| EBIT Q/Q Growth |
|
5.38% |
-6.59% |
10.34% |
-0.63% |
-17.47% |
0.99% |
5.33% |
7.64% |
-6.10% |
-9.87% |
-1.69% |
| NOPAT Q/Q Growth |
|
2.19% |
-6.02% |
12.52% |
-0.88% |
-19.47% |
3.44% |
5.71% |
6.22% |
-8.88% |
-7.95% |
-1.58% |
| Net Income Q/Q Growth |
|
2.19% |
-6.02% |
12.52% |
-0.88% |
-19.47% |
3.44% |
5.71% |
6.22% |
-8.88% |
-7.95% |
-1.58% |
| EPS Q/Q Growth |
|
25.00% |
-14.00% |
12.79% |
-2.06% |
-22.11% |
5.41% |
5.13% |
6.10% |
-10.34% |
-5.13% |
-2.70% |
| Operating Cash Flow Q/Q Growth |
|
-7.37% |
7.85% |
-13.84% |
29.65% |
-29.02% |
6.91% |
42.77% |
-10.07% |
-14.79% |
-12.81% |
22.59% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.80% |
0.39% |
-5.35% |
164.16% |
8.39% |
-45.22% |
-688.82% |
-63.44% |
50.12% |
57.73% |
-81.73% |
| Invested Capital Q/Q Growth |
|
2.05% |
-2.16% |
3.29% |
-8.75% |
0.54% |
2.79% |
44.15% |
8.98% |
-17.96% |
-10.77% |
46.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
65.58% |
63.96% |
66.42% |
64.35% |
58.14% |
58.36% |
59.93% |
62.46% |
59.76% |
57.40% |
55.43% |
| EBIT Margin |
|
64.51% |
62.74% |
65.60% |
63.58% |
56.98% |
57.43% |
59.48% |
61.60% |
58.95% |
56.36% |
54.61% |
| Profit (Net Income) Margin |
|
45.51% |
44.53% |
47.48% |
45.91% |
40.15% |
41.44% |
43.07% |
44.02% |
40.88% |
39.92% |
38.73% |
| Tax Burden Percent |
|
70.55% |
70.98% |
72.38% |
72.21% |
70.46% |
72.16% |
72.42% |
71.47% |
69.35% |
70.83% |
70.91% |
| 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 |
|
29.45% |
29.02% |
27.62% |
27.79% |
29.54% |
27.84% |
27.58% |
28.53% |
30.65% |
29.17% |
29.09% |
| Return on Invested Capital (ROIC) |
|
14.67% |
14.91% |
15.73% |
15.00% |
12.81% |
13.19% |
11.00% |
11.01% |
11.58% |
11.83% |
7.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.67% |
14.91% |
15.73% |
15.00% |
12.81% |
13.19% |
11.00% |
11.01% |
11.58% |
11.83% |
7.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.30% |
1.65% |
1.68% |
1.83% |
1.37% |
1.01% |
3.14% |
2.98% |
1.21% |
0.35% |
3.64% |
| Return on Equity (ROE) |
|
16.97% |
16.56% |
17.41% |
16.83% |
14.18% |
14.20% |
14.14% |
13.99% |
12.79% |
12.18% |
11.48% |
| Cash Return on Invested Capital (CROIC) |
|
-4.49% |
-4.25% |
-4.85% |
21.06% |
21.78% |
16.58% |
-19.56% |
-36.98% |
-15.93% |
-1.50% |
-7.51% |
| Operating Return on Assets (OROA) |
|
4.08% |
3.82% |
3.86% |
3.68% |
3.19% |
3.19% |
3.18% |
3.18% |
3.03% |
2.97% |
2.77% |
| Return on Assets (ROA) |
|
2.88% |
2.71% |
2.80% |
2.66% |
2.25% |
2.30% |
2.31% |
2.27% |
2.10% |
2.10% |
1.96% |
| Return on Common Equity (ROCE) |
|
16.97% |
16.56% |
17.41% |
16.83% |
14.18% |
14.20% |
14.14% |
13.99% |
12.79% |
12.18% |
11.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
16.06% |
16.04% |
15.81% |
0.00% |
14.14% |
13.26% |
12.74% |
0.00% |
12.29% |
11.70% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| NOPAT Margin |
|
45.51% |
44.53% |
47.48% |
45.91% |
40.15% |
41.44% |
43.07% |
44.02% |
40.88% |
39.92% |
38.73% |
| 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 |
|
23.87% |
27.55% |
25.41% |
24.85% |
27.24% |
30.33% |
29.03% |
27.11% |
30.17% |
32.52% |
30.02% |
| Operating Expenses to Revenue |
|
34.72% |
37.91% |
35.24% |
36.04% |
38.99% |
41.64% |
40.52% |
38.40% |
42.32% |
43.64% |
41.99% |
| Earnings before Interest and Taxes (EBIT) |
|
17 |
16 |
18 |
18 |
14 |
15 |
15 |
17 |
16 |
14 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
16 |
18 |
18 |
15 |
15 |
16 |
17 |
16 |
14 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.87 |
0.76 |
0.83 |
1.18 |
1.07 |
0.95 |
0.96 |
0.83 |
0.89 |
0.92 |
1.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.87 |
0.76 |
0.83 |
1.18 |
1.07 |
0.95 |
0.96 |
0.83 |
0.89 |
0.92 |
1.05 |
| Price to Revenue (P/Rev) |
|
2.41 |
2.13 |
2.38 |
3.43 |
3.23 |
2.95 |
3.09 |
2.75 |
2.97 |
3.13 |
3.67 |
| Price to Earnings (P/E) |
|
5.26 |
4.71 |
5.17 |
7.48 |
7.24 |
6.73 |
7.24 |
6.52 |
7.02 |
7.46 |
8.95 |
| Dividend Yield |
|
1.75% |
1.54% |
1.58% |
1.22% |
2.30% |
2.93% |
3.25% |
5.16% |
4.27% |
4.24% |
2.91% |
| Earnings Yield |
|
19.01% |
21.23% |
19.35% |
13.37% |
13.81% |
14.85% |
13.81% |
15.34% |
14.24% |
13.41% |
11.17% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.70 |
0.47 |
0.52 |
0.87 |
0.82 |
0.68 |
0.85 |
0.76 |
0.71 |
0.72 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.36 |
1.54 |
1.74 |
2.58 |
2.49 |
2.10 |
3.82 |
3.77 |
2.87 |
2.59 |
4.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.61 |
2.38 |
2.66 |
3.96 |
3.93 |
3.40 |
6.33 |
6.30 |
4.77 |
4.32 |
8.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.69 |
2.43 |
2.71 |
4.02 |
3.99 |
3.45 |
6.42 |
6.40 |
4.83 |
4.38 |
8.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.16 |
3.41 |
3.78 |
5.63 |
5.58 |
4.80 |
8.94 |
8.93 |
6.77 |
6.17 |
11.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.57 |
3.53 |
3.71 |
5.46 |
5.39 |
4.75 |
7.79 |
7.69 |
5.71 |
5.19 |
10.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.01 |
3.64 |
4.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.16 |
0.16 |
0.02 |
0.00 |
0.00 |
0.40 |
0.49 |
0.20 |
0.06 |
0.52 |
| Long-Term Debt to Equity |
|
0.23 |
0.16 |
0.16 |
0.02 |
0.00 |
0.00 |
0.40 |
0.49 |
0.20 |
0.06 |
0.52 |
| Financial Leverage |
|
0.16 |
0.11 |
0.11 |
0.12 |
0.11 |
0.08 |
0.29 |
0.27 |
0.10 |
0.03 |
0.46 |
| Leverage Ratio |
|
5.89 |
6.11 |
6.23 |
6.34 |
6.31 |
6.17 |
6.13 |
6.16 |
6.08 |
5.79 |
5.85 |
| Compound Leverage Factor |
|
5.89 |
6.11 |
6.23 |
6.34 |
6.31 |
6.17 |
6.13 |
6.16 |
6.08 |
5.79 |
5.85 |
| Debt to Total Capital |
|
18.64% |
13.99% |
13.55% |
2.21% |
0.00% |
0.00% |
28.62% |
33.07% |
16.60% |
5.32% |
34.38% |
| 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 |
|
18.64% |
13.99% |
13.55% |
2.21% |
0.00% |
0.00% |
28.62% |
33.07% |
16.60% |
5.32% |
34.38% |
| 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 |
|
81.36% |
86.01% |
86.45% |
97.79% |
100.00% |
100.00% |
71.38% |
66.93% |
83.40% |
94.68% |
65.62% |
| Debt to EBITDA |
|
0.97 |
0.71 |
0.69 |
0.10 |
0.00 |
0.00 |
2.14 |
2.74 |
1.11 |
0.32 |
3.12 |
| Net Debt to EBITDA |
|
-0.07 |
-0.91 |
-0.98 |
-1.31 |
0.00 |
0.00 |
1.20 |
1.70 |
-0.18 |
-0.90 |
1.91 |
| Long-Term Debt to EBITDA |
|
0.97 |
0.71 |
0.69 |
0.10 |
0.00 |
0.00 |
2.14 |
2.74 |
1.11 |
0.32 |
3.12 |
| Debt to NOPAT |
|
1.38 |
1.01 |
0.98 |
0.14 |
0.00 |
0.00 |
3.02 |
3.88 |
1.58 |
0.46 |
4.48 |
| Net Debt to NOPAT |
|
-0.10 |
-1.30 |
-1.39 |
-1.86 |
0.00 |
0.00 |
1.69 |
2.41 |
-0.25 |
-1.29 |
2.75 |
| Long-Term Debt to NOPAT |
|
1.38 |
1.01 |
0.98 |
0.14 |
0.00 |
0.00 |
3.02 |
3.88 |
1.58 |
0.46 |
4.48 |
| 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) |
|
-48 |
-48 |
-51 |
32 |
35 |
19 |
-114 |
-186 |
-93 |
-39 |
-71 |
| Operating Cash Flow to CapEx |
|
4,865.45% |
18,982.35% |
8,362.41% |
8,193.18% |
7,311.43% |
2,864.66% |
2,080.29% |
3,178.73% |
6,960.47% |
10,651.02% |
9,621.05% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.05 |
-3.66 |
-3.61 |
2.18 |
2.32 |
1.38 |
-8.76 |
-13.91 |
-7.05 |
-3.31 |
-6.23 |
| Operating Cash Flow to Interest Expense |
|
1.00 |
0.98 |
0.79 |
0.97 |
0.67 |
0.78 |
1.21 |
1.05 |
0.91 |
0.88 |
1.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.98 |
0.78 |
0.96 |
0.67 |
0.76 |
1.15 |
1.02 |
0.90 |
0.87 |
1.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Fixed Asset Turnover |
|
3.92 |
4.02 |
4.12 |
4.23 |
4.20 |
4.21 |
4.15 |
4.12 |
4.18 |
4.16 |
4.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
343 |
336 |
347 |
317 |
318 |
327 |
472 |
514 |
422 |
376 |
553 |
| Invested Capital Turnover |
|
0.32 |
0.33 |
0.33 |
0.33 |
0.32 |
0.32 |
0.26 |
0.25 |
0.28 |
0.30 |
0.20 |
| Increase / (Decrease) in Invested Capital |
|
60 |
59 |
63 |
-20 |
-25 |
-8.71 |
125 |
197 |
103 |
49 |
81 |
| Enterprise Value (EV) |
|
239 |
158 |
182 |
275 |
262 |
222 |
399 |
391 |
301 |
270 |
496 |
| Market Capitalization |
|
243 |
219 |
249 |
366 |
341 |
312 |
323 |
286 |
312 |
327 |
380 |
| Book Value per Share |
|
$19.68 |
$20.54 |
$21.38 |
$22.08 |
$22.71 |
$23.33 |
$24.01 |
$24.53 |
$25.07 |
$25.75 |
$26.24 |
| Tangible Book Value per Share |
|
$19.68 |
$20.54 |
$21.38 |
$22.08 |
$22.71 |
$23.33 |
$24.01 |
$24.53 |
$25.07 |
$25.75 |
$26.24 |
| Total Capital |
|
343 |
336 |
347 |
317 |
318 |
327 |
472 |
514 |
422 |
376 |
553 |
| Total Debt |
|
64 |
47 |
47 |
7.00 |
0.00 |
0.00 |
135 |
170 |
70 |
20 |
190 |
| Total Long-Term Debt |
|
64 |
47 |
47 |
7.00 |
0.00 |
0.00 |
135 |
170 |
70 |
20 |
190 |
| Net Debt |
|
-4.77 |
-61 |
-67 |
-91 |
-78 |
-90 |
76 |
106 |
-11 |
-56 |
116 |
| Capital Expenditures (CapEx) |
|
0.25 |
0.07 |
0.13 |
0.18 |
0.14 |
0.38 |
0.75 |
0.44 |
0.17 |
0.10 |
0.13 |
| 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) |
|
64 |
47 |
47 |
7.00 |
0.00 |
0.00 |
135 |
170 |
70 |
20 |
190 |
| Total Depreciation and Amortization (D&A) |
|
0.29 |
0.31 |
0.22 |
0.21 |
0.30 |
0.24 |
0.12 |
0.23 |
0.21 |
0.26 |
0.21 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.00 |
$0.87 |
$0.98 |
$0.97 |
$0.76 |
$0.80 |
$0.85 |
$0.90 |
$0.80 |
$0.76 |
$0.75 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.93M |
13.12M |
13.08M |
13.08M |
13.14M |
13.19M |
13.22M |
13.25M |
13.26M |
13.18M |
13.14M |
| Adjusted Diluted Earnings per Share |
|
$1.00 |
$0.86 |
$0.97 |
$0.95 |
$0.74 |
$0.78 |
$0.82 |
$0.87 |
$0.78 |
$0.74 |
$0.72 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.94M |
13.19M |
13.18M |
13.42M |
13.36M |
13.56M |
13.57M |
13.63M |
13.66M |
13.53M |
13.54M |
| 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 |
|
14.07M |
14.03M |
14.02M |
14.02M |
14.02M |
14.02M |
14.03M |
14.03M |
13.83M |
13.82M |
13.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
11 |
13 |
13 |
10 |
11 |
11 |
12 |
11 |
9.95 |
9.80 |
| Normalized NOPAT Margin |
|
45.51% |
44.53% |
47.48% |
45.91% |
40.15% |
41.44% |
43.07% |
44.02% |
40.88% |
39.92% |
38.73% |
| Pre Tax Income Margin |
|
64.51% |
62.74% |
65.60% |
63.58% |
56.98% |
57.43% |
59.48% |
61.60% |
58.95% |
56.36% |
54.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.44 |
1.22 |
1.26 |
1.18 |
0.96 |
1.05 |
1.19 |
1.24 |
1.19 |
1.19 |
1.21 |
| NOPAT to Interest Expense |
|
1.02 |
0.87 |
0.91 |
0.85 |
0.67 |
0.76 |
0.86 |
0.89 |
0.82 |
0.84 |
0.86 |
| EBIT Less CapEx to Interest Expense |
|
1.42 |
1.21 |
1.25 |
1.17 |
0.95 |
1.02 |
1.13 |
1.21 |
1.17 |
1.18 |
1.20 |
| NOPAT Less CapEx to Interest Expense |
|
0.99 |
0.86 |
0.90 |
0.84 |
0.66 |
0.73 |
0.80 |
0.86 |
0.81 |
0.83 |
0.85 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
7.89% |
7.61% |
8.36% |
9.24% |
16.70% |
19.70% |
23.55% |
27.20% |
30.00% |
31.99% |
32.93% |
| Augmented Payout Ratio |
|
69.93% |
49.50% |
43.16% |
25.16% |
23.50% |
23.91% |
25.18% |
29.18% |
33.56% |
43.84% |
47.67% |
Key Financial Trends
NorthEast Community Bancorp’s latest results show a well-capitalized bank with continued loan growth, but profitability has softened from 2024 highs. In Q2 2026, net income was $9.8 million, or $0.72 diluted EPS, compared with $10.0 million and $0.74 in Q1 2026. Net income was also below the $12.8 million reported in Q2 2024. The decline reflects lower revenue and the return of credit-loss provisions after several quarters with little or no provision expense.
Net interest income improved modestly to $24.7 million in Q2 2026 from $24.1 million in Q1, supported by lower interest expense. Total interest expense fell to $11.4 million from $11.8 million in Q1 and $15.2 million in Q4 2024. However, net interest income remains below the $26.2 million to $26.3 million range reported during much of 2024, suggesting that margin expansion has not fully restored prior earnings power.
The balance sheet continues to expand. Loans and leases increased to $1.92 billion at June 30, 2026, up from $1.83 billion at the end of Q1 and approximately $1.51 billion in Q3 2023. Total assets reached $2.12 billion, while common equity rose to $362.6 million. Equity represented approximately 17.1% of assets, providing a meaningful capital cushion.
Cash generation remains positive, although cash flows are heavily influenced by investment-security transactions and funding activity. Operating cash flow was $12.8 million in Q2 2026, compared with $10.4 million in Q1. Investing activities used $91.7 million, while financing activities provided $76.1 million, resulting in a $2.8 million decline in cash and equivalents. The quarter also included $170 million of debt issuance and an $89.7 million decline in deposits, making the funding mix an important issue for investors to monitor.
- Loan growth remains strong: Loans and leases reached $1.92 billion in Q2 2026, increasing about 5% from Q1 and roughly 27% from Q3 2023.
- Operating cash flow is consistently positive: Quarterly operating cash flow has generally remained near or above $10 million across the reported periods, reaching $12.8 million in Q2 2026.
- Interest expense is moderating: Total interest expense declined to $11.4 million in Q2 2026 from $15.2 million in Q4 2024, helping net interest income improve sequentially.
- Capital has strengthened: Common equity increased to $362.6 million from $272.4 million in Q3 2023, and the equity-to-assets ratio was approximately 17.1% at the latest quarter.
- Shareholder returns continue: The company paid $2.8 million in dividends and repurchased approximately $1.1 million of common stock during Q2 2026.
- Investment activity is volatile: Large purchases, sales and other investment-related cash flows have caused investing cash flow to swing substantially from quarter to quarter, making reported cash changes difficult to interpret in isolation.
- Noninterest expense is relatively stable: Q2 2026 noninterest expense was $10.6 million, down from $10.9 million in Q1 but above levels reported in 2023 and early 2024.
- Profitability remains below recent highs: Q2 2026 net income of $9.8 million and diluted EPS of $0.72 were below the $12.8 million and $0.97 reported in Q2 2024.
- Credit-loss provisions have returned: The company recorded an $860,000 provision for credit losses in Q2 2026 after reporting no provision in Q1, indicating increased credit-cost pressure even though the allowance remained relatively small at $4.8 million.
- Funding risk has increased: Deposits fell by approximately $89.7 million in Q2 2026, while long-term debt rose to $190 million from $20 million at the end of Q1. The substantial debt issuance helped offset deposit outflows but may increase future interest costs and leverage.
10/15/26 03:04 AM ETAI Generated. May Contain Errors.