Annual Income Statements for Pioneer Bancorp
This table shows Pioneer Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Pioneer Bancorp
This table shows Pioneer Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Consolidated Net Income / (Loss) |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Net Income / (Loss) Continuing Operations |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Total Pre-Tax Income |
|
0.46 |
3.05 |
6.49 |
7.98 |
7.67 |
5.72 |
4.31 |
4.01 |
6.06 |
5.03 |
8.20 |
| Total Revenue |
|
14 |
15 |
18 |
21 |
21 |
19 |
19 |
21 |
22 |
21 |
22 |
| Net Interest Income / (Expense) |
|
9.91 |
12 |
15 |
17 |
18 |
16 |
16 |
16 |
17 |
17 |
18 |
| Total Interest Income |
|
10 |
12 |
15 |
18 |
19 |
19 |
20 |
21 |
23 |
24 |
24 |
| Loans and Leases Interest Income |
|
9.31 |
10 |
12 |
14 |
15 |
16 |
17 |
18 |
19 |
19 |
21 |
| Investment Securities Interest Income |
|
0.75 |
1.17 |
1.93 |
2.52 |
2.62 |
2.79 |
2.57 |
2.60 |
2.34 |
2.24 |
2.17 |
| Deposits and Money Market Investments Interest Income |
|
0.19 |
0.84 |
1.75 |
1.95 |
1.50 |
0.74 |
1.06 |
1.16 |
2.03 |
1.94 |
1.28 |
| Total Interest Expense |
|
0.34 |
0.38 |
0.52 |
0.84 |
1.26 |
2.87 |
4.27 |
5.39 |
5.78 |
6.36 |
6.48 |
| Deposits Interest Expense |
|
0.33 |
0.34 |
0.41 |
0.63 |
1.05 |
2.53 |
3.95 |
5.09 |
5.54 |
6.10 |
6.27 |
| Long-Term Debt Interest Expense |
|
0.01 |
0.04 |
0.11 |
0.21 |
0.21 |
0.33 |
0.31 |
0.31 |
0.25 |
0.27 |
0.21 |
| Total Non-Interest Income |
|
3.61 |
3.31 |
3.81 |
3.95 |
3.25 |
3.15 |
3.57 |
4.84 |
4.23 |
3.69 |
4.12 |
| Service Charges on Deposit Accounts |
|
1.80 |
1.72 |
1.73 |
2.19 |
1.72 |
1.42 |
1.98 |
2.76 |
2.30 |
2.28 |
2.17 |
| Other Service Charges |
|
1.58 |
1.74 |
1.65 |
1.49 |
1.59 |
1.99 |
1.51 |
1.51 |
1.55 |
1.35 |
1.78 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.24 |
-0.15 |
-0.04 |
0.27 |
-0.06 |
0.20 |
0.08 |
0.57 |
0.39 |
- |
0.17 |
| Provision for Credit Losses |
|
0.00 |
-0.80 |
0.12 |
-0.40 |
0.00 |
0.28 |
0.75 |
1.12 |
0.08 |
0.75 |
-0.87 |
| Total Non-Interest Expense |
|
13 |
13 |
12 |
14 |
13 |
13 |
14 |
16 |
15 |
15 |
15 |
| Salaries and Employee Benefits |
|
6.53 |
6.86 |
6.59 |
7.22 |
7.07 |
6.54 |
6.92 |
7.46 |
7.39 |
7.46 |
7.67 |
| Net Occupancy & Equipment Expense |
|
2.71 |
3.11 |
2.75 |
2.92 |
3.06 |
3.09 |
3.02 |
3.22 |
2.98 |
2.80 |
2.81 |
| Marketing Expense |
|
0.15 |
0.13 |
0.14 |
0.29 |
0.18 |
0.21 |
0.14 |
0.21 |
0.16 |
0.21 |
0.22 |
| Property & Liability Insurance Claims |
|
0.37 |
0.39 |
0.40 |
0.38 |
0.47 |
0.52 |
0.50 |
0.50 |
0.49 |
0.51 |
0.51 |
| Other Operating Expenses |
|
3.30 |
2.32 |
1.99 |
2.70 |
2.33 |
3.00 |
3.82 |
4.42 |
4.41 |
4.12 |
3.47 |
| Income Tax Expense |
|
0.15 |
0.69 |
1.26 |
1.79 |
1.64 |
1.21 |
0.89 |
0.82 |
1.34 |
1.10 |
1.89 |
| Basic Earnings per Share |
|
$0.01 |
$0.10 |
$0.21 |
$0.25 |
$0.24 |
$0.17 |
$0.14 |
$0.13 |
$0.19 |
$0.15 |
$0.25 |
| Weighted Average Basic Shares Outstanding |
|
25.12M |
25.13M |
25.14M |
25.16M |
25.17M |
25.17M |
25.19M |
25.21M |
25.22M |
25.19M |
25.08M |
| Diluted Earnings per Share |
|
$0.01 |
$0.10 |
$0.21 |
$0.25 |
$0.24 |
$0.17 |
$0.14 |
$0.13 |
$0.19 |
$0.15 |
$0.25 |
| Weighted Average Diluted Shares Outstanding |
|
25.12M |
25.13M |
25.14M |
25.16M |
25.17M |
25.17M |
25.19M |
25.21M |
25.22M |
25.22M |
25.15M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
26.17M |
25.97M |
Annual Cash Flow Statements for Pioneer Bancorp
This table details how cash moves in and out of Pioneer Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
51 |
-226 |
15 |
| Net Cash From Operating Activities |
50 |
26 |
24 |
| Net Cash From Continuing Operating Activities |
50 |
26 |
24 |
| Net Income / (Loss) Continuing Operations |
10 |
22 |
15 |
| Consolidated Net Income / (Loss) |
10 |
22 |
15 |
| Provision For Loan Losses |
-0.55 |
0.00 |
2.70 |
| Depreciation Expense |
2.74 |
2.70 |
2.60 |
| Amortization Expense |
1.68 |
0.05 |
-1.86 |
| Non-Cash Adjustments to Reconcile Net Income |
1.17 |
0.81 |
6.02 |
| Changes in Operating Assets and Liabilities, net |
35 |
0.76 |
-0.86 |
| Net Cash From Investing Activities |
-148 |
-115 |
-18 |
| Net Cash From Continuing Investing Activities |
-148 |
-115 |
-18 |
| Purchase of Property, Leasehold Improvements and Equipment |
-0.78 |
-0.45 |
-0.84 |
| Purchase of Investment Securities |
-263 |
-306 |
-241 |
| Sale and/or Maturity of Investments |
115 |
192 |
224 |
| Net Cash From Financing Activities |
149 |
-137 |
8.91 |
| Net Cash From Continuing Financing Activities |
149 |
-137 |
8.91 |
| Net Change in Deposits |
149 |
-136 |
10 |
| Repayment of Debt |
0.00 |
-0.11 |
-0.10 |
| Repurchase of Common Equity |
- |
0.00 |
-1.08 |
| Other Financing Activities, Net |
0.00 |
-0.73 |
-0.12 |
| Cash Interest Paid |
1.46 |
5.44 |
22 |
| Cash Income Taxes Paid |
1.50 |
4.80 |
5.00 |
Quarterly Cash Flow Statements for Pioneer Bancorp
This table details how cash moves in and out of Pioneer Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Change in Cash & Equivalents |
|
116 |
-89 |
27 |
-256 |
-2.26 |
5.42 |
66 |
-77 |
107 |
-81 |
60 |
| Net Cash From Operating Activities |
|
23 |
21 |
7.98 |
2.38 |
2.37 |
14 |
12 |
-0.94 |
3.31 |
9.04 |
1.91 |
| Net Cash From Continuing Operating Activities |
|
23 |
21 |
7.98 |
2.38 |
2.37 |
14 |
12 |
-0.94 |
3.31 |
9.04 |
1.91 |
| Net Income / (Loss) Continuing Operations |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Consolidated Net Income / (Loss) |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Provision For Loan Losses |
|
- |
-0.80 |
0.12 |
-0.40 |
- |
0.28 |
0.75 |
1.12 |
0.08 |
0.75 |
-0.87 |
| Depreciation Expense |
|
0.69 |
0.70 |
0.69 |
0.69 |
0.66 |
0.65 |
0.67 |
0.65 |
0.64 |
0.64 |
0.63 |
| Amortization Expense |
|
0.52 |
0.49 |
0.27 |
0.07 |
-0.05 |
-0.24 |
-0.37 |
-0.45 |
-0.51 |
-0.54 |
-0.58 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.53 |
0.46 |
0.05 |
0.46 |
0.06 |
0.25 |
0.14 |
5.63 |
-0.79 |
1.04 |
3.95 |
| Changes in Operating Assets and Liabilities, net |
|
22 |
18 |
1.61 |
-4.62 |
-4.33 |
8.09 |
7.83 |
-11 |
-0.83 |
3.22 |
-7.53 |
| Net Cash From Investing Activities |
|
-38 |
-81 |
-77 |
-20 |
-29 |
11 |
-39 |
37 |
-21 |
4.75 |
-59 |
| Net Cash From Continuing Investing Activities |
|
-38 |
-81 |
-77 |
-20 |
-29 |
11 |
-39 |
37 |
-21 |
4.75 |
-59 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.13 |
-0.13 |
-0.07 |
-0.01 |
-0.09 |
-0.28 |
-0.37 |
-0.16 |
-0.10 |
-0.20 |
-0.12 |
| Purchase of Investment Securities |
|
28 |
-128 |
-119 |
-53 |
-65 |
-68 |
-85 |
-64 |
115 |
-207 |
-97 |
| Sale and/or Maturity of Investments |
|
-66 |
45 |
42 |
34 |
36 |
80 |
47 |
102 |
-136 |
212 |
38 |
| Net Cash From Financing Activities |
|
131 |
-29 |
96 |
-238 |
24 |
-19 |
93 |
-113 |
125 |
-95 |
117 |
| Net Cash From Continuing Financing Activities |
|
131 |
-29 |
96 |
-238 |
24 |
-19 |
93 |
-113 |
125 |
-95 |
117 |
| Net Change in Deposits |
|
131 |
-29 |
96 |
-238 |
25 |
-19 |
93 |
-113 |
125 |
-94 |
119 |
| Repayment of Debt |
|
- |
- |
-0.03 |
-0.03 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-1.22 |
| Other Financing Activities, Net |
|
- |
- |
- |
- |
-0.73 |
- |
0.00 |
- |
- |
- |
-0.75 |
| Cash Interest Paid |
|
0.34 |
0.38 |
0.50 |
0.85 |
1.27 |
2.82 |
4.28 |
5.30 |
5.84 |
6.33 |
6.50 |
| Cash Income Taxes Paid |
|
- |
0.50 |
0.90 |
1.15 |
- |
2.75 |
1.00 |
2.00 |
- |
2.00 |
1.00 |
Annual Balance Sheets for Pioneer Bancorp
This table presents Pioneer 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 |
2022 |
2023 |
2024 |
| Total Assets |
1,964 |
1,856 |
1,895 |
| Cash and Due from Banks |
30 |
34 |
37 |
| Restricted Cash |
- |
- |
25 |
| Federal Funds Sold |
3.47 |
2.17 |
14 |
| Interest Bearing Deposits at Other Banks |
343 |
115 |
115 |
| Trading Account Securities |
508 |
458 |
257 |
| Loans and Leases, Net of Allowance |
0.00 |
1,144 |
1,344 |
| Loans and Leases |
- |
1,167 |
1,366 |
| Allowance for Loan and Lease Losses |
- |
22 |
22 |
| Premises and Equipment, Net |
38 |
42 |
40 |
| Goodwill |
8.80 |
8.80 |
11 |
| Intangible Assets |
2.49 |
2.10 |
2.95 |
| Other Assets |
49 |
51 |
50 |
| Total Liabilities & Shareholders' Equity |
1,964 |
1,856 |
1,895 |
| Total Liabilities |
1,722 |
1,589 |
1,599 |
| Non-Interest Bearing Deposits |
593 |
526 |
445 |
| Interest Bearing Deposits |
1,092 |
1,024 |
1,115 |
| Other Long-Term Liabilities |
36 |
40 |
39 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
243 |
267 |
297 |
| Total Preferred & Common Equity |
243 |
267 |
297 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
243 |
267 |
297 |
| Common Stock |
114 |
114 |
114 |
| Retained Earnings |
151 |
173 |
188 |
| Accumulated Other Comprehensive Income / (Loss) |
-11 |
-9.57 |
4.94 |
| Other Equity Adjustments |
-11 |
-11 |
-9.89 |
Quarterly Balance Sheets for Pioneer Bancorp
This table presents Pioneer 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
| Total Assets |
|
1,974 |
2,070 |
1,835 |
1,864 |
1,963 |
1,853 |
1,982 |
2,015 |
| Cash and Due from Banks |
|
33 |
53 |
34 |
27 |
84 |
33 |
39 |
78 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
25 |
| Federal Funds Sold |
|
3.19 |
3.52 |
6.06 |
3.28 |
2.37 |
3.24 |
1.20 |
2.41 |
| Interest Bearing Deposits at Other Banks |
|
429 |
347 |
108 |
115 |
130 |
104 |
207 |
144 |
| Trading Account Securities |
|
445 |
540 |
534 |
530 |
439 |
347 |
320 |
263 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,204 |
-21 |
-22 |
1,400 |
| Loans and Leases |
|
- |
- |
- |
- |
1,225 |
0.00 |
0.00 |
1,421 |
| Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
21 |
21 |
22 |
21 |
| Premises and Equipment, Net |
|
38 |
43 |
43 |
42 |
41 |
41 |
41 |
40 |
| Goodwill |
|
8.80 |
8.80 |
8.80 |
8.80 |
11 |
11 |
11 |
11 |
| Intangible Assets |
|
2.60 |
2.39 |
2.29 |
2.19 |
3.35 |
3.22 |
3.08 |
2.83 |
| Other Assets |
|
48 |
53 |
51 |
50 |
1,253 |
2,596 |
2,694 |
49 |
| Total Liabilities & Shareholders' Equity |
|
1,974 |
2,070 |
1,835 |
1,864 |
1,963 |
1,853 |
1,982 |
2,015 |
| Total Liabilities |
|
1,737 |
1,828 |
1,585 |
1,604 |
1,692 |
1,569 |
1,693 |
1,711 |
| Non-Interest Bearing Deposits |
|
602 |
708 |
580 |
572 |
608 |
474 |
492 |
538 |
| Interest Bearing Deposits |
|
1,112 |
1,073 |
964 |
997 |
1,034 |
1,056 |
1,162 |
1,141 |
| Other Long-Term Liabilities |
|
22 |
46 |
41 |
35 |
49 |
40 |
39 |
32 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
237 |
242 |
250 |
260 |
272 |
284 |
289 |
304 |
| Total Preferred & Common Equity |
|
237 |
242 |
250 |
260 |
272 |
284 |
289 |
304 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
237 |
242 |
250 |
260 |
272 |
284 |
289 |
304 |
| Common Stock |
|
114 |
114 |
114 |
114 |
114 |
114 |
114 |
114 |
| Retained Earnings |
|
149 |
156 |
163 |
169 |
177 |
180 |
185 |
193 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-14 |
-17 |
-16 |
-12 |
-8.54 |
0.18 |
0.50 |
6.64 |
| Other Equity Adjustments |
|
-11 |
-11 |
-11 |
-11 |
-10 |
-10 |
-10 |
-9.72 |
Annual Metrics And Ratios for Pioneer Bancorp
This table displays calculated financial ratios and metrics derived from Pioneer Bancorp's official financial filings.
| Metric |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
-1.94% |
41.16% |
3.96% |
| EBITDA Growth |
182.77% |
72.35% |
-34.19% |
| EBIT Growth |
401.43% |
108.84% |
-30.32% |
| NOPAT Growth |
854.41% |
113.52% |
-30.47% |
| Net Income Growth |
854.41% |
113.52% |
-30.47% |
| EPS Growth |
925.00% |
112.20% |
-29.89% |
| Operating Cash Flow Growth |
53.02% |
-47.43% |
-9.22% |
| Free Cash Flow Firm Growth |
142.84% |
-138.82% |
-585.55% |
| Invested Capital Growth |
2.02% |
9.92% |
11.18% |
| Revenue Q/Q Growth |
2.46% |
5.71% |
1.87% |
| EBITDA Q/Q Growth |
56.38% |
6.63% |
-4.75% |
| EBIT Q/Q Growth |
86.15% |
10.61% |
-3.44% |
| NOPAT Q/Q Growth |
135.59% |
10.83% |
-3.64% |
| Net Income Q/Q Growth |
135.59% |
10.83% |
-3.64% |
| EPS Q/Q Growth |
156.25% |
8.75% |
-3.17% |
| Operating Cash Flow Q/Q Growth |
47.04% |
-23.02% |
-15.90% |
| Free Cash Flow Firm Q/Q Growth |
235.13% |
28.60% |
-9.91% |
| Invested Capital Q/Q Growth |
2.34% |
2.63% |
2.62% |
| Profitability Metrics |
- |
- |
- |
| EBITDA Margin |
31.46% |
38.41% |
24.31% |
| EBIT Margin |
23.63% |
34.95% |
23.43% |
| Profit (Net Income) Margin |
18.21% |
27.54% |
18.42% |
| Tax Burden Percent |
77.07% |
78.79% |
78.62% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
22.93% |
21.21% |
21.38% |
| Return on Invested Capital (ROIC) |
4.28% |
8.62% |
5.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
2.28% |
-0.83% |
-5.17% |
| Operating Return on Assets (OROA) |
0.71% |
1.46% |
1.03% |
| Return on Assets (ROA) |
0.55% |
1.15% |
0.81% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
4.24% |
8.23% |
5.15% |
| Net Operating Profit after Tax (NOPAT) |
10 |
22 |
15 |
| NOPAT Margin |
18.21% |
27.54% |
18.42% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
66.80% |
50.27% |
50.66% |
| Operating Expenses to Revenue |
77.35% |
65.05% |
73.31% |
| Earnings before Interest and Taxes (EBIT) |
13 |
28 |
19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
18 |
31 |
20 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.05 |
0.87 |
0.88 |
| Price to Tangible Book Value (P/TBV) |
1.10 |
0.91 |
0.92 |
| Price to Revenue (P/Rev) |
4.51 |
2.92 |
3.14 |
| Price to Earnings (P/E) |
24.77 |
10.59 |
17.04 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
4.04% |
9.44% |
5.87% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.31 |
0.32 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.03 |
1.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.68 |
4.71 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.94 |
4.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.74 |
6.22 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.12 |
3.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
7.83 |
7.50 |
6.66 |
| Compound Leverage Factor |
7.83 |
7.50 |
6.66 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
5.47 |
-2.13 |
-15 |
| Operating Cash Flow to CapEx |
0.00% |
5,824.61% |
2,845.70% |
| Free Cash Flow to Firm to Interest Expense |
3.74 |
-0.39 |
-0.67 |
| Operating Cash Flow to Interest Expense |
34.13 |
4.78 |
1.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
34.41 |
4.70 |
1.06 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.03 |
0.04 |
0.04 |
| Fixed Asset Turnover |
1.47 |
2.00 |
2.03 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
243 |
267 |
297 |
| Invested Capital Turnover |
0.24 |
0.31 |
0.29 |
| Increase / (Decrease) in Invested Capital |
4.81 |
24 |
30 |
| Enterprise Value (EV) |
-121 |
82 |
95 |
| Market Capitalization |
255 |
233 |
260 |
| Book Value per Share |
$9.34 |
$10.27 |
$11.41 |
| Tangible Book Value per Share |
$8.91 |
$9.85 |
$10.88 |
| Total Capital |
243 |
267 |
297 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-376 |
-150 |
-165 |
| Capital Expenditures (CapEx) |
-0.41 |
0.45 |
0.84 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
4.42 |
2.75 |
0.73 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.41 |
$0.87 |
$0.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
25.13M |
25.17M |
25.19M |
| Adjusted Diluted Earnings per Share |
$0.41 |
$0.87 |
$0.61 |
| Adjusted Weighted Average Diluted Shares Outstanding |
25.13M |
25.17M |
25.22M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
25.98M |
25.98M |
26.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
10 |
22 |
15 |
| Normalized NOPAT Margin |
18.21% |
27.54% |
18.42% |
| Pre Tax Income Margin |
23.63% |
34.95% |
23.43% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
9.11 |
5.07 |
0.89 |
| NOPAT to Interest Expense |
7.02 |
4.00 |
0.70 |
| EBIT Less CapEx to Interest Expense |
9.39 |
4.99 |
0.85 |
| NOPAT Less CapEx to Interest Expense |
7.30 |
3.91 |
0.66 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
7.04% |
Quarterly Metrics And Ratios for Pioneer Bancorp
This table displays calculated financial ratios and metrics derived from Pioneer Bancorp's official financial filings.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.31% |
9.90% |
37.54% |
45.99% |
53.61% |
28.59% |
5.33% |
-0.72% |
3.85% |
7.86% |
13.11% |
| EBITDA Growth |
|
-35.81% |
295.84% |
176.37% |
-4.65% |
396.94% |
44.88% |
-38.13% |
-51.79% |
-25.31% |
-16.35% |
78.81% |
| EBIT Growth |
|
-72.14% |
197.66% |
266.52% |
-1.07% |
1,581.58% |
87.57% |
-33.62% |
-49.67% |
-21.02% |
-12.08% |
90.21% |
| NOPAT Growth |
|
-77.48% |
208.09% |
285.70% |
-1.18% |
1,894.70% |
90.73% |
-34.68% |
-48.37% |
-21.66% |
-12.80% |
84.50% |
| Net Income Growth |
|
-77.48% |
166.51% |
285.70% |
-1.18% |
1,894.70% |
90.73% |
-34.68% |
-48.37% |
-21.66% |
-12.80% |
84.50% |
| EPS Growth |
|
-80.00% |
166.67% |
320.00% |
0.00% |
2,300.00% |
70.00% |
-33.33% |
-48.00% |
-20.83% |
-11.76% |
78.57% |
| Operating Cash Flow Growth |
|
6.06% |
294.94% |
35.15% |
2,279.82% |
-89.60% |
-36.70% |
56.01% |
-139.69% |
39.65% |
-33.28% |
-84.64% |
| Free Cash Flow Firm Growth |
|
-138.26% |
84.78% |
121.56% |
104.48% |
-106.56% |
-701.23% |
-1,097.49% |
-6,768.25% |
-45.45% |
-32.36% |
3.46% |
| Invested Capital Growth |
|
3.68% |
2.02% |
1.07% |
2.34% |
9.61% |
9.92% |
12.44% |
13.64% |
11.19% |
11.18% |
11.79% |
| Revenue Q/Q Growth |
|
-6.38% |
11.38% |
22.72% |
14.08% |
-1.49% |
-6.76% |
0.52% |
7.53% |
3.04% |
-3.15% |
5.41% |
| EBITDA Q/Q Growth |
|
-81.80% |
154.23% |
75.81% |
17.18% |
-5.12% |
-25.88% |
-24.92% |
-8.70% |
46.99% |
-16.99% |
60.49% |
| EBIT Q/Q Growth |
|
-94.34% |
568.86% |
112.82% |
22.86% |
-3.85% |
-25.39% |
-24.68% |
-6.85% |
50.87% |
-16.94% |
62.94% |
| NOPAT Q/Q Growth |
|
-95.17% |
682.45% |
121.50% |
18.13% |
-2.57% |
-25.18% |
-24.14% |
-6.64% |
47.84% |
-16.72% |
60.51% |
| Net Income Q/Q Growth |
|
-95.17% |
682.45% |
121.50% |
18.13% |
-2.57% |
-25.18% |
-24.14% |
-6.64% |
47.84% |
-16.72% |
60.51% |
| EPS Q/Q Growth |
|
-96.00% |
900.00% |
110.00% |
19.05% |
-4.00% |
-29.17% |
-17.65% |
-7.14% |
46.15% |
-21.05% |
66.67% |
| Operating Cash Flow Q/Q Growth |
|
20,988.99% |
-5.99% |
-62.74% |
-70.21% |
-0.34% |
472.21% |
-8.18% |
-107.58% |
450.69% |
173.39% |
-78.86% |
| Free Cash Flow Firm Q/Q Growth |
|
21.59% |
69.90% |
209.38% |
-82.67% |
-3,719.01% |
-16.77% |
-36.17% |
-15.88% |
21.06% |
-6.26% |
0.68% |
| Invested Capital Q/Q Growth |
|
-2.84% |
2.34% |
-0.38% |
3.32% |
4.06% |
2.63% |
1.90% |
4.42% |
1.82% |
2.62% |
2.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
12.33% |
28.14% |
40.32% |
41.42% |
39.89% |
31.71% |
23.68% |
20.11% |
28.69% |
24.59% |
37.44% |
| EBIT Margin |
|
3.37% |
20.26% |
35.13% |
37.83% |
36.93% |
29.55% |
22.14% |
19.18% |
28.08% |
24.08% |
37.23% |
| Profit (Net Income) Margin |
|
2.23% |
15.69% |
28.32% |
29.33% |
29.01% |
23.28% |
17.57% |
15.25% |
21.88% |
18.82% |
28.65% |
| Tax Burden Percent |
|
66.23% |
77.48% |
80.63% |
77.53% |
78.56% |
78.78% |
79.35% |
79.52% |
77.92% |
78.13% |
76.96% |
| 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 |
|
33.77% |
22.52% |
19.37% |
22.47% |
21.44% |
21.22% |
20.65% |
20.48% |
22.08% |
21.87% |
23.04% |
| Return on Invested Capital (ROIC) |
|
0.53% |
3.69% |
7.24% |
8.10% |
8.80% |
7.28% |
5.52% |
4.60% |
6.48% |
5.54% |
8.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-1.74% |
2.28% |
4.82% |
3.39% |
-1.20% |
-0.83% |
-3.87% |
-6.34% |
-4.83% |
-5.17% |
-4.82% |
| Operating Return on Assets (OROA) |
|
0.10% |
0.61% |
1.07% |
1.40% |
1.45% |
1.23% |
0.89% |
0.84% |
1.19% |
1.06% |
1.60% |
| Return on Assets (ROA) |
|
0.07% |
0.47% |
0.86% |
1.09% |
1.14% |
0.97% |
0.70% |
0.67% |
0.93% |
0.83% |
1.23% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.84% |
0.00% |
5.86% |
5.64% |
7.62% |
0.00% |
7.41% |
6.04% |
5.48% |
0.00% |
5.97% |
| Net Operating Profit after Tax (NOPAT) |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| NOPAT Margin |
|
2.23% |
15.69% |
28.32% |
29.33% |
29.01% |
23.28% |
17.57% |
15.25% |
21.88% |
18.82% |
28.65% |
| 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 |
|
69.49% |
67.07% |
51.31% |
49.48% |
49.60% |
50.84% |
51.81% |
52.00% |
48.82% |
50.15% |
48.62% |
| Operating Expenses to Revenue |
|
96.63% |
85.06% |
64.22% |
64.07% |
63.07% |
69.01% |
74.01% |
75.47% |
71.55% |
72.32% |
66.72% |
| Earnings before Interest and Taxes (EBIT) |
|
0.46 |
3.05 |
6.49 |
7.98 |
7.67 |
5.72 |
4.31 |
4.01 |
6.06 |
5.03 |
8.20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.67 |
4.24 |
7.45 |
8.73 |
8.28 |
6.14 |
4.61 |
4.21 |
6.19 |
5.14 |
8.24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.15 |
1.05 |
1.02 |
1.19 |
0.99 |
0.87 |
0.82 |
0.92 |
0.88 |
0.88 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.10 |
1.07 |
1.24 |
1.03 |
0.91 |
0.86 |
0.96 |
0.93 |
0.92 |
0.99 |
| Price to Revenue (P/Rev) |
|
4.96 |
4.51 |
4.02 |
4.35 |
3.40 |
2.92 |
2.75 |
3.23 |
3.13 |
3.14 |
3.36 |
| Price to Earnings (P/E) |
|
62.64 |
24.77 |
17.47 |
21.03 |
12.93 |
10.59 |
11.02 |
15.17 |
16.09 |
17.04 |
15.82 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1.60% |
4.04% |
5.72% |
4.76% |
7.73% |
9.44% |
9.08% |
6.59% |
6.21% |
5.87% |
6.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.60 |
0.43 |
0.31 |
0.02 |
0.42 |
0.03 |
0.32 |
0.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.18 |
1.47 |
1.03 |
0.07 |
1.50 |
0.10 |
1.14 |
0.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
6.74 |
3.87 |
2.68 |
0.19 |
5.18 |
0.39 |
4.71 |
1.58 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
8.28 |
4.41 |
2.94 |
0.21 |
5.55 |
0.41 |
4.89 |
1.61 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
10.57 |
5.61 |
3.74 |
0.26 |
7.02 |
0.52 |
6.22 |
2.07 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
2.73 |
3.26 |
3.12 |
0.17 |
4.39 |
0.29 |
3.98 |
2.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
17.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
|
8.08 |
7.83 |
8.40 |
7.45 |
7.72 |
7.50 |
7.85 |
6.91 |
7.01 |
6.66 |
6.91 |
| Compound Leverage Factor |
|
8.08 |
7.83 |
8.40 |
7.45 |
7.72 |
7.50 |
7.85 |
6.91 |
7.01 |
6.66 |
6.91 |
| 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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
-8.11 |
-2.44 |
2.67 |
0.46 |
-17 |
-20 |
-27 |
-31 |
-24 |
-26 |
-26 |
| Operating Cash Flow to CapEx |
|
17,788.28% |
16,216.67% |
12,269.23% |
18,276.92% |
2,573.91% |
4,822.06% |
3,335.66% |
-585.71% |
3,210.68% |
4,498.01% |
1,592.50% |
| Free Cash Flow to Firm to Interest Expense |
|
-23.93 |
-6.36 |
5.16 |
0.55 |
-13.27 |
-6.82 |
-6.25 |
-5.73 |
-4.21 |
-4.07 |
-3.97 |
| Operating Cash Flow to Interest Expense |
|
67.17 |
55.74 |
15.40 |
2.82 |
1.87 |
4.73 |
2.92 |
-0.17 |
0.57 |
1.42 |
0.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
66.79 |
55.40 |
15.27 |
2.80 |
1.80 |
4.63 |
2.83 |
-0.20 |
0.55 |
1.39 |
0.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
1.43 |
1.47 |
1.50 |
1.69 |
1.89 |
2.00 |
1.90 |
1.92 |
1.96 |
2.03 |
2.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
237 |
243 |
242 |
250 |
260 |
267 |
272 |
284 |
289 |
297 |
304 |
| Invested Capital Turnover |
|
0.24 |
0.24 |
0.26 |
0.28 |
0.30 |
0.31 |
0.31 |
0.30 |
0.30 |
0.29 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
8.41 |
4.81 |
2.56 |
5.72 |
23 |
24 |
30 |
34 |
29 |
30 |
32 |
| Enterprise Value (EV) |
|
-191 |
-121 |
-156 |
149 |
111 |
82 |
5.31 |
120 |
8.30 |
95 |
38 |
| Market Capitalization |
|
273 |
255 |
247 |
296 |
256 |
233 |
222 |
260 |
255 |
260 |
287 |
| Book Value per Share |
|
$9.13 |
$9.34 |
$9.30 |
$9.61 |
$10.00 |
$10.27 |
$10.46 |
$10.92 |
$11.12 |
$11.41 |
$11.61 |
| Tangible Book Value per Share |
|
$8.69 |
$8.91 |
$8.87 |
$9.19 |
$9.58 |
$9.85 |
$9.91 |
$10.38 |
$10.59 |
$10.88 |
$11.08 |
| Total Capital |
|
237 |
243 |
242 |
250 |
260 |
267 |
272 |
284 |
289 |
297 |
304 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-465 |
-376 |
-403 |
-147 |
-145 |
-150 |
-217 |
-140 |
-247 |
-165 |
-250 |
| Capital Expenditures (CapEx) |
|
0.13 |
0.13 |
0.07 |
0.01 |
0.09 |
0.28 |
0.37 |
0.16 |
0.10 |
0.20 |
0.12 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
1.21 |
1.19 |
0.96 |
0.76 |
0.62 |
0.42 |
0.30 |
0.20 |
0.13 |
0.11 |
0.05 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
$0.10 |
$0.21 |
$0.25 |
$0.24 |
$0.17 |
$0.14 |
$0.13 |
$0.19 |
$0.15 |
$0.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.12M |
25.13M |
25.14M |
25.16M |
25.17M |
25.17M |
25.19M |
25.21M |
25.22M |
25.19M |
25.08M |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.10 |
$0.21 |
$0.25 |
$0.24 |
$0.17 |
$0.14 |
$0.13 |
$0.19 |
$0.15 |
$0.25 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.12M |
25.13M |
25.14M |
25.16M |
25.17M |
25.17M |
25.19M |
25.21M |
25.22M |
25.22M |
25.15M |
| 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 |
|
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
25.98M |
26.17M |
25.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.30 |
2.36 |
5.23 |
6.18 |
6.02 |
4.51 |
3.42 |
3.19 |
4.72 |
3.93 |
6.31 |
| Normalized NOPAT Margin |
|
2.23% |
15.69% |
28.32% |
29.33% |
29.01% |
23.28% |
17.57% |
15.25% |
21.88% |
18.82% |
28.65% |
| Pre Tax Income Margin |
|
3.37% |
20.26% |
35.13% |
37.83% |
36.93% |
29.55% |
22.14% |
19.18% |
28.08% |
24.08% |
37.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.35 |
7.94 |
12.53 |
9.45 |
6.07 |
2.00 |
1.01 |
0.74 |
1.05 |
0.79 |
1.26 |
| NOPAT to Interest Expense |
|
0.89 |
6.15 |
10.10 |
7.33 |
4.77 |
1.57 |
0.80 |
0.59 |
0.82 |
0.62 |
0.97 |
| EBIT Less CapEx to Interest Expense |
|
0.97 |
7.60 |
12.41 |
9.43 |
6.00 |
1.90 |
0.92 |
0.71 |
1.03 |
0.76 |
1.25 |
| NOPAT Less CapEx to Interest Expense |
|
0.51 |
5.81 |
9.98 |
7.31 |
4.70 |
1.47 |
0.71 |
0.56 |
0.80 |
0.59 |
0.95 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.04% |
12.62% |
Key Financial Trends
Over the last four years, Pioneer Bancorp (NASDAQ:PBFS) has demonstrated a clear trend of growth and strengthening financial performance across its income, cash flow, and balance sheet statements.
- Net Interest Income has steadily increased from approximately $9.9 million in Q3 2022 to around $17.9 million in Q1 2025, indicating improved profitability from lending and investment activities.
- Total Revenue grew from about $13.5 million in Q3 2022 to $22.0 million in Q1 2025, reflecting both growing interest income and stable non-interest income streams.
- Net Income Attributable to Common Shareholders rose robustly from $302,000 in Q3 2022 to $6.3 million by Q1 2025, signaling profitability improvement.
- Basic and Diluted Earnings per Share increased from $0.01 in Q3 2022 to $0.25 in Q1 2025, indicating value creation for shareholders.
- Total Assets increased from approximately $1.86 billion in Q3 2022 to $2.01 billion by Q1 2025, illustrating expansion of the bank’s asset base.
- Loans and Leases, net of allowance, grew from near zero (likely due to accounting classification of loans held for sale) in Q3 2022 to about $1.4 billion in Q1 2025, reflecting growth in core lending operations.
- The company maintained a healthy allowance for loan and lease losses, increasing slightly to about $21.2 million in Q1 2025, suggesting prudent credit risk management amid growth.
- Net Cash From Continuing Operating Activities was positive for recent quarters, with $1.9 million in Q1 2025, showing ongoing operational cash generation.
- The bank’s Non-Interest Expense has increased over time, from $13 million in Q4 2022 to nearly $14.7 million in Q1 2025, likely due to scale and inflation effects, which warrants monitoring.
- Provision for Credit Losses has fluctuated, even showing occasional negative provisions (releases), which affects net income but suggests responsive credit loss management.
- Net Cash From Investing Activities has been consistently negative due to substantial purchases of investment securities, offset partially by sales; this reflects an active investment portfolio strategy.
- Net Cash From Financing Activities has varied significantly, with large positive inflows in recent quarters primarily from changes in deposits; deposit gathering remains a key funding source.
- Deposits consistently increased, reaching over $1.6 billion combined interest and non-interest bearing deposits by Q1 2025, supporting asset growth but also increasing interest expense.
- The company’s long-term debt interest expense has remained low but increased slightly over time, indicating modest leverage changes.
- Interest Expense on deposits has increased substantially from about $326,000 in Q3 2022 to over $6.2 million in Q1 2025, reflecting rising funding costs which could pressure margins if not passed on.
- Marketing and other operating expenses have generally increased, which could impact future profitability if revenues do not keep pace.
- Cash flow volatility evident in some quarters, such as large swings in net change in cash and investing activities, signals reliance on volatile investment securities transactions and deposit flows.
- Equity growth has been slower compared to asset growth; total common equity rose from about $237 million in Q3 2022 to around $304 million in Q1 2025, possibly indicating moderate capital buildup relative to asset expansion.
Overall, Pioneer Bancorp has shown solid income growth and improving profitability metrics while expanding its loan and deposit base significantly. Rising interest expense on deposits is an area to watch, as well as ongoing operational cost control. The bank’s active investment securities management contributes to cash flow variability, but continual net income growth and earnings per share improvement present a positive sign for investors.
10/25/25 10:14 AM ETAI Generated. May Contain Errors.