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
Pioneer Bancorp (NASDAQ: PBFS) delivered a noticeably stronger first quarter of fiscal 2025, but the bigger picture over the last four years shows a business that has been shaped by a major balance sheet shift, volatile deposit flows, and lumpy earnings tied to investment activity and expense control.
For Q1 2025, the company posted net income of $6.3 million, up from $3.9 million in Q4 2024 and $3.4 million in Q1 2024. Revenue also improved to $22.0 million from $20.9 million in the prior quarter. However, the most important trend is that PBFS is not growing in a straight line: its reported results have swung materially quarter to quarter, largely because of changes in deposits, securities activity, and operating expenses.
What stands out positively is that profitability improved year over year and the bank generated solid core revenue in Q1 2025. Net interest income rose to $17.9 million from $17.2 million in Q4 2024, helped by a sharp increase in loans and leases interest income. Non-interest income also increased to $4.1 million, and pre-tax income improved to $8.2 million.
That said, PBFS also shows signs of a business in transition. The balance sheet at Q1 2025 was much smaller than a year earlier, with total assets of $2.01 billion versus $1.96 billion in Q1 2024, but the composition changed dramatically. Loans and leases net were reported at $1.40 billion, while deposits increased sharply quarter over quarter to $1.68 billion. That deposit rebound helped cash flow in Q1 2025, but the longer trend has included meaningful deposit volatility.
From a cash flow perspective, Q1 2025 was strong on the surface, with net cash from operating activities of $1.9 million and net cash change of $59.8 million. But that result was driven heavily by financing activity, including a $119.2 million increase in deposits, while investing activity used $59.3 million of cash. This suggests liquidity management remains a key story for the company.
Looking back over the last four years, the biggest fundamental change is that PBFS has moved from a period with a very large securities/trading-heavy asset base toward a more conventional banking mix, though the transition has not been smooth. Earnings were strongest in late 2023 and early 2024, then softened in mid-2024 before rebounding in Q1 2025. Expense discipline has been fairly good overall, but operating costs remain elevated relative to revenue, and “other operating expenses” can swing materially from quarter to quarter.
- Q1 2025 net income improved to $6.3 million, up from $3.9 million in Q4 2024 and $3.4 million in Q1 2024.
- Revenue increased quarter over quarter to $22.0 million, supported by stronger net interest income and non-interest income.
- Net interest income rose to $17.9 million, indicating improved core banking profitability in the latest quarter.
- Deposit growth was strong in Q1 2025, with net deposits up $119.2 million, supporting funding and liquidity.
- Common equity increased to $303.8 million at Q1 2025 from $288.9 million in Q3 2024, reflecting retained earnings growth.
- PBFS has been highly volatile quarter to quarter, so one strong quarter does not yet establish a stable trend.
- The balance sheet remains sensitive to securities activity, with large swings in purchases and maturities affecting cash flow.
- Non-interest income is a meaningful contributor, but it includes items like service charges and investment gains that may not be consistently repeatable.
- Non-interest expense remains elevated at $14.7 million in Q1 2025, limiting operating leverage.
- Deposit and funding trends have been uneven over time, which adds uncertainty to the earnings outlook.
Bottom line: Pioneer Bancorp looks healthier in Q1 2025 than it did in the prior quarter, with better earnings, stronger revenue, and meaningful deposit inflows. Still, investors should view the stock as a story of recovery and normalization rather than steady consistency. The key question going forward is whether PBFS can sustain this improved earnings power without relying on volatile deposit swings or investment-related gains.
06/09/26 06:32 PM ETAI Generated. May Contain Errors.