Annual Income Statements for Shore Bancshares
This table shows Shore Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Shore Bancshares
This table shows Shore Bancshares' 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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
9.66 |
8.41 |
6.46 |
4.02 |
-9.74 |
10 |
8.18 |
11 |
11 |
13 |
Consolidated Net Income / (Loss) |
|
9.66 |
8.41 |
6.46 |
4.02 |
-9.74 |
10 |
8.18 |
11 |
11 |
13 |
Net Income / (Loss) Continuing Operations |
|
9.66 |
8.41 |
6.46 |
4.02 |
-9.74 |
10 |
8.18 |
11 |
11 |
13 |
Total Pre-Tax Income |
|
13 |
11 |
8.89 |
5.51 |
-15 |
15 |
11 |
15 |
15 |
18 |
Total Revenue |
|
33 |
33 |
31 |
28 |
61 |
49 |
48 |
51 |
51 |
53 |
Net Interest Income / (Expense) |
|
27 |
27 |
26 |
22 |
46 |
42 |
41 |
42 |
43 |
44 |
Total Interest Income |
|
31 |
32 |
35 |
37 |
71 |
71 |
71 |
73 |
75 |
76 |
Loans and Leases Interest Income |
|
26 |
28 |
31 |
33 |
65 |
66 |
66 |
67 |
69 |
67 |
Investment Securities Interest Income |
|
3.19 |
3.95 |
4.07 |
3.73 |
5.07 |
4.00 |
4.43 |
5.24 |
4.97 |
4.84 |
Deposits and Money Market Investments Interest Income |
|
1.47 |
0.66 |
0.16 |
0.17 |
1.21 |
1.22 |
0.96 |
0.58 |
0.56 |
4.14 |
Total Interest Expense |
|
3.26 |
5.34 |
9.40 |
14 |
26 |
30 |
30 |
31 |
31 |
32 |
Deposits Interest Expense |
|
2.56 |
4.55 |
7.28 |
9.91 |
23 |
28 |
28 |
28 |
29 |
30 |
Long-Term Debt Interest Expense |
|
0.70 |
0.71 |
0.76 |
0.78 |
1.46 |
1.46 |
1.45 |
1.80 |
2.08 |
2.03 |
Total Non-Interest Income |
|
5.34 |
5.86 |
5.33 |
5.29 |
15 |
7.55 |
6.57 |
8.44 |
7.29 |
8.85 |
Trust Fees by Commissions |
|
0.42 |
0.40 |
0.43 |
0.40 |
1.93 |
0.84 |
0.73 |
0.90 |
0.88 |
0.86 |
Service Charges on Deposit Accounts |
|
1.51 |
1.35 |
1.21 |
1.26 |
1.51 |
1.52 |
1.51 |
1.49 |
1.54 |
1.61 |
Other Service Charges |
|
1.49 |
0.68 |
1.36 |
1.08 |
1.87 |
2.86 |
1.94 |
2.19 |
1.98 |
2.40 |
Other Non-Interest Income |
|
1.92 |
3.44 |
2.33 |
2.55 |
3.02 |
-0.65 |
2.39 |
3.87 |
2.89 |
-1.03 |
Provision for Credit Losses |
|
0.68 |
0.45 |
1.21 |
0.67 |
28 |
0.90 |
0.41 |
2.08 |
1.47 |
0.78 |
Total Non-Interest Expense |
|
19 |
21 |
21 |
22 |
47 |
34 |
37 |
33 |
34 |
34 |
Salaries and Employee Benefits |
|
8.56 |
8.91 |
8.68 |
8.96 |
14 |
25 |
12 |
13 |
13 |
28 |
Net Occupancy & Equipment Expense |
|
3.79 |
4.20 |
3.95 |
3.82 |
5.48 |
5.88 |
6.19 |
6.31 |
6.34 |
6.64 |
Property & Liability Insurance Claims |
|
1.10 |
0.95 |
1.12 |
1.72 |
1.84 |
3.14 |
2.75 |
2.44 |
2.52 |
2.54 |
Other Operating Expenses |
|
4.80 |
5.51 |
6.01 |
5.49 |
8.16 |
-3.73 |
13 |
8.87 |
9.72 |
-5.75 |
Amortization Expense |
|
0.50 |
0.46 |
0.44 |
0.44 |
2.63 |
2.60 |
2.58 |
2.57 |
2.34 |
2.30 |
Income Tax Expense |
|
3.43 |
2.95 |
2.44 |
1.50 |
-4.99 |
4.02 |
2.41 |
3.77 |
3.78 |
4.86 |
Basic Earnings per Share |
|
$0.49 |
$0.42 |
$0.32 |
$0.20 |
($0.29) |
$0.19 |
$0.25 |
$0.34 |
$0.34 |
$0.39 |
Weighted Average Basic Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
Diluted Earnings per Share |
|
$0.49 |
$0.42 |
$0.32 |
$0.20 |
($0.29) |
$0.19 |
$0.25 |
$0.34 |
$0.34 |
$0.39 |
Weighted Average Diluted Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
Weighted Average Basic & Diluted Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
Cash Dividends to Common per Share |
|
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
Annual Cash Flow Statements for Shore Bancshares
This table details how cash moves in and out of Shore Bancshares' 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 |
-528 |
317 |
87 |
Net Cash From Operating Activities |
53 |
23 |
47 |
Net Cash From Continuing Operating Activities |
53 |
23 |
47 |
Net Income / (Loss) Continuing Operations |
31 |
11 |
44 |
Consolidated Net Income / (Loss) |
31 |
11 |
44 |
Provision For Loan Losses |
1.93 |
31 |
4.74 |
Depreciation Expense |
5.86 |
11 |
16 |
Amortization Expense |
1.54 |
0.96 |
-0.42 |
Non-Cash Adjustments to Reconcile Net Income |
22 |
-18 |
-18 |
Changes in Operating Assets and Liabilities, net |
-9.66 |
-13 |
0.66 |
Net Cash From Investing Activities |
-582 |
172 |
-135 |
Net Cash From Continuing Investing Activities |
-582 |
172 |
-135 |
Purchase of Property, Leasehold Improvements and Equipment |
-2.45 |
-5.95 |
-5.22 |
Acquisitions |
0.00 |
25 |
0.00 |
Purchase of Investment Securities |
-654 |
-386 |
-286 |
Sale of Property, Leasehold Improvements and Equipment |
0.00 |
0.72 |
0.95 |
Sale and/or Maturity of Investments |
75 |
538 |
156 |
Net Cash From Financing Activities |
0.81 |
122 |
175 |
Net Cash From Continuing Financing Activities |
0.81 |
122 |
175 |
Net Change in Deposits |
-16 |
243 |
141 |
Issuance of Debt |
36 |
-109 |
50 |
Issuance of Common Equity |
0.39 |
0.39 |
0.38 |
Payment of Dividends |
-9.53 |
-13 |
-16 |
Cash Interest Paid |
13 |
74 |
124 |
Cash Income Taxes Paid |
12 |
7.29 |
0.00 |
Quarterly Cash Flow Statements for Shore Bancshares
This table details how cash moves in and out of Shore Bancshares' 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 |
Net Change in Cash & Equivalents |
|
-240 |
-108 |
-18 |
8.12 |
63 |
264 |
-258 |
24 |
45 |
276 |
Net Cash From Operating Activities |
|
7.01 |
2.59 |
11 |
-0.57 |
-24 |
36 |
2.39 |
3.03 |
9.05 |
32 |
Net Cash From Continuing Operating Activities |
|
7.01 |
2.59 |
11 |
-0.57 |
-24 |
36 |
2.39 |
3.03 |
9.05 |
32 |
Net Income / (Loss) Continuing Operations |
|
9.66 |
8.41 |
6.46 |
4.02 |
-9.74 |
10 |
8.18 |
11 |
11 |
13 |
Consolidated Net Income / (Loss) |
|
9.66 |
8.41 |
6.46 |
4.02 |
-9.74 |
10 |
8.18 |
11 |
11 |
13 |
Provision For Loan Losses |
|
0.68 |
0.45 |
1.21 |
0.67 |
28 |
0.90 |
0.41 |
2.08 |
1.47 |
0.78 |
Depreciation Expense |
|
1.35 |
1.61 |
1.38 |
1.36 |
4.10 |
4.09 |
4.10 |
4.12 |
3.82 |
4.00 |
Amortization Expense |
|
1.19 |
0.32 |
0.28 |
0.44 |
0.10 |
0.14 |
0.07 |
-8.28 |
7.67 |
0.11 |
Non-Cash Adjustments to Reconcile Net Income |
|
-3.85 |
-3.82 |
-0.37 |
-4.28 |
-20 |
6.80 |
-6.90 |
-7.79 |
-7.61 |
4.28 |
Changes in Operating Assets and Liabilities, net |
|
-2.01 |
-4.38 |
2.26 |
-2.77 |
-26 |
14 |
-3.48 |
1.66 |
-7.49 |
9.97 |
Net Cash From Investing Activities |
|
-246 |
-133 |
-103 |
-77 |
396 |
-44 |
-54 |
-20 |
-5.94 |
-54 |
Net Cash From Continuing Investing Activities |
|
-246 |
-133 |
-103 |
-77 |
396 |
-44 |
-54 |
-20 |
-5.94 |
-54 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.59 |
-0.14 |
-0.62 |
-1.15 |
-1.89 |
-2.30 |
-1.77 |
-1.59 |
-0.61 |
-1.26 |
Purchase of Investment Securities |
|
-266 |
-150 |
-123 |
-97 |
-104 |
-62 |
-71 |
-98 |
-46 |
-70 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.95 |
Sale and/or Maturity of Investments |
|
21 |
17 |
21 |
21 |
477 |
20 |
19 |
80 |
41 |
16 |
Net Cash From Financing Activities |
|
-1.12 |
22 |
74 |
85 |
-309 |
272 |
-206 |
41 |
42 |
298 |
Net Cash From Continuing Financing Activities |
|
-1.12 |
22 |
74 |
85 |
-309 |
272 |
-206 |
41 |
42 |
298 |
Net Change in Deposits |
|
1.14 |
-5.37 |
-15 |
-57 |
40 |
276 |
-202 |
-36 |
77 |
302 |
Issuance of Common Equity |
|
0.13 |
0.12 |
0.09 |
0.10 |
0.08 |
0.11 |
0.10 |
0.12 |
0.10 |
0.06 |
Payment of Dividends |
|
-2.38 |
-2.38 |
-2.39 |
-2.39 |
-3.98 |
-3.98 |
-3.98 |
-4.01 |
-4.02 |
-4.00 |
Cash Interest Paid |
|
3.60 |
4.92 |
13 |
9.13 |
25 |
27 |
31 |
30 |
31 |
32 |
Annual Balance Sheets for Shore Bancshares
This table presents Shore Bancshares' 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 |
3,477 |
6,011 |
6,231 |
Cash and Due from Banks |
38 |
63 |
44 |
Interest Bearing Deposits at Other Banks |
18 |
309 |
416 |
Trading Account Securities |
96 |
134 |
175 |
Loans and Leases, Net of Allowance |
2,539 |
4,584 |
4,714 |
Loans and Leases |
2,556 |
4,641 |
4,772 |
Allowance for Loan and Lease Losses |
17 |
57 |
58 |
Loans Held for Sale |
4.25 |
8.78 |
20 |
Premises and Equipment, Net |
51 |
82 |
82 |
Goodwill |
63 |
63 |
63 |
Intangible Assets |
5.55 |
48 |
38 |
Other Assets |
662 |
718 |
679 |
Total Liabilities & Shareholders' Equity |
3,477 |
6,011 |
6,231 |
Total Liabilities |
3,113 |
5,500 |
5,690 |
Non-Interest Bearing Deposits |
862 |
1,258 |
1,563 |
Interest Bearing Deposits |
2,148 |
4,128 |
3,966 |
Long-Term Debt |
83 |
73 |
124 |
Other Long-Term Liabilities |
20 |
41 |
38 |
Commitments & Contingencies |
- |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
364 |
511 |
541 |
Total Preferred & Common Equity |
364 |
511 |
541 |
Total Common Equity |
364 |
511 |
541 |
Common Stock |
202 |
356 |
358 |
Retained Earnings |
172 |
162 |
190 |
Accumulated Other Comprehensive Income / (Loss) |
-9.02 |
-7.49 |
-7.55 |
Quarterly Balance Sheets for Shore Bancshares
This table presents Shore Bancshares' 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 |
Total Assets |
|
3,447 |
3,554 |
3,642 |
5,705 |
5,826 |
5,864 |
5,918 |
Cash and Due from Banks |
|
34 |
24 |
35 |
68 |
43 |
50 |
52 |
Interest Bearing Deposits at Other Banks |
|
129 |
14 |
10 |
41 |
71 |
89 |
131 |
Trading Account Securities |
|
668 |
98 |
101 |
98 |
203 |
159 |
160 |
Loans and Leases, Net of Allowance |
|
2,386 |
2,640 |
-29 |
-57 |
-57 |
4,647 |
4,675 |
Loans and Leases |
|
2,402 |
2,669 |
0.00 |
- |
- |
4,706 |
4,734 |
Allowance for Loan and Lease Losses |
|
16 |
28 |
29 |
57 |
57 |
58 |
59 |
Loans Held for Sale |
|
8.34 |
3.51 |
6.85 |
15 |
14 |
28 |
27 |
Premises and Equipment, Net |
|
52 |
51 |
51 |
81 |
83 |
82 |
82 |
Goodwill |
|
63 |
63 |
63 |
63 |
63 |
63 |
63 |
Intangible Assets |
|
6.01 |
5.11 |
4.67 |
51 |
46 |
43 |
41 |
Other Assets |
|
100 |
3,296 |
3,398 |
5,289 |
5,302 |
703 |
687 |
Total Liabilities & Shareholders' Equity |
|
3,447 |
3,554 |
3,642 |
5,705 |
5,826 |
5,864 |
5,918 |
Total Liabilities |
|
3,090 |
3,192 |
3,278 |
5,204 |
5,310 |
5,341 |
5,384 |
Non-Interest Bearing Deposits |
|
894 |
809 |
779 |
1,211 |
1,201 |
1,587 |
1,571 |
Interest Bearing Deposits |
|
2,122 |
2,186 |
2,159 |
3,897 |
3,984 |
3,562 |
3,654 |
Long-Term Debt |
|
53 |
175 |
319 |
72 |
73 |
154 |
123 |
Other Long-Term Liabilities |
|
21 |
23 |
22 |
23 |
54 |
39 |
35 |
Total Equity & Noncontrolling Interests |
|
357 |
362 |
363 |
502 |
515 |
523 |
533 |
Total Preferred & Common Equity |
|
357 |
362 |
363 |
502 |
515 |
523 |
533 |
Total Common Equity |
|
357 |
362 |
363 |
502 |
515 |
523 |
533 |
Common Stock |
|
201 |
202 |
202 |
356 |
357 |
357 |
358 |
Retained Earnings |
|
166 |
168 |
169 |
156 |
166 |
174 |
181 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.78 |
-8.16 |
-8.56 |
-10 |
-8.06 |
-8.26 |
-5.53 |
Annual Metrics And Ratios for Shore Bancshares
This table displays calculated financial ratios and metrics derived from Shore Bancshares' official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
60.24% |
35.44% |
19.73% |
EBITDA Growth |
90.77% |
-47.35% |
184.94% |
EBIT Growth |
98.97% |
-66.34% |
313.87% |
NOPAT Growth |
102.87% |
-63.99% |
290.89% |
Net Income Growth |
102.87% |
-63.99% |
290.89% |
EPS Growth |
34.19% |
-73.25% |
214.29% |
Operating Cash Flow Growth |
801.68% |
-56.86% |
106.43% |
Free Cash Flow Firm Growth |
95.09% |
-1,382.41% |
70.38% |
Invested Capital Growth |
9.72% |
30.50% |
13.87% |
Revenue Q/Q Growth |
5.99% |
10.69% |
1.92% |
EBITDA Q/Q Growth |
18.03% |
26.46% |
4.95% |
EBIT Q/Q Growth |
21.16% |
28.57% |
6.60% |
NOPAT Q/Q Growth |
22.30% |
22.78% |
6.79% |
Net Income Q/Q Growth |
22.30% |
22.78% |
6.79% |
EPS Q/Q Growth |
25.60% |
-35.38% |
17.86% |
Operating Cash Flow Q/Q Growth |
95.12% |
310.91% |
-7.22% |
Free Cash Flow Firm Q/Q Growth |
94.55% |
18.82% |
11.73% |
Invested Capital Q/Q Growth |
9.05% |
1.78% |
1.23% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
39.83% |
15.48% |
36.85% |
EBIT Margin |
33.88% |
8.42% |
29.11% |
Profit (Net Income) Margin |
25.06% |
6.66% |
21.76% |
Tax Burden Percent |
73.98% |
79.16% |
74.76% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
26.02% |
20.84% |
25.24% |
Return on Invested Capital (ROIC) |
7.29% |
2.18% |
7.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
7.29% |
2.18% |
7.03% |
Return on Net Nonoperating Assets (RNNOA) |
1.43% |
0.39% |
1.31% |
Return on Equity (ROE) |
8.72% |
2.57% |
8.34% |
Cash Return on Invested Capital (CROIC) |
-1.98% |
-24.29% |
-5.94% |
Operating Return on Assets (OROA) |
1.21% |
0.30% |
0.96% |
Return on Assets (ROA) |
0.90% |
0.24% |
0.72% |
Return on Common Equity (ROCE) |
8.72% |
2.57% |
8.34% |
Return on Equity Simple (ROE_SIMPLE) |
8.56% |
2.20% |
8.11% |
Net Operating Profit after Tax (NOPAT) |
31 |
11 |
44 |
NOPAT Margin |
25.06% |
6.66% |
21.76% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
41.07% |
45.19% |
45.64% |
Operating Expenses to Revenue |
64.57% |
73.21% |
68.55% |
Earnings before Interest and Taxes (EBIT) |
42 |
14 |
59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
50 |
26 |
74 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.89 |
0.88 |
0.97 |
Price to Tangible Book Value (P/TBV) |
1.09 |
1.13 |
1.19 |
Price to Revenue (P/Rev) |
2.60 |
2.68 |
2.60 |
Price to Earnings (P/E) |
10.36 |
40.18 |
11.95 |
Dividend Yield |
3.69% |
3.53% |
3.05% |
Earnings Yield |
9.65% |
2.49% |
8.37% |
Enterprise Value to Invested Capital (EV/IC) |
0.78 |
0.26 |
0.28 |
Enterprise Value to Revenue (EV/Rev) |
2.82 |
0.90 |
0.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
7.08 |
5.81 |
2.53 |
Enterprise Value to EBIT (EV/EBIT) |
8.32 |
10.68 |
3.21 |
Enterprise Value to NOPAT (EV/NOPAT) |
11.24 |
13.49 |
4.29 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
6.66 |
6.67 |
4.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.23 |
0.14 |
0.23 |
Long-Term Debt to Equity |
0.23 |
0.14 |
0.23 |
Financial Leverage |
0.20 |
0.18 |
0.19 |
Leverage Ratio |
9.70 |
10.84 |
11.63 |
Compound Leverage Factor |
9.70 |
10.84 |
11.63 |
Debt to Total Capital |
18.57% |
12.45% |
18.61% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
18.57% |
12.45% |
18.61% |
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 |
81.43% |
87.55% |
81.39% |
Debt to EBITDA |
1.68 |
2.79 |
1.66 |
Net Debt to EBITDA |
0.56 |
-11.49 |
-4.52 |
Long-Term Debt to EBITDA |
1.68 |
2.79 |
1.66 |
Debt to NOPAT |
2.66 |
6.47 |
2.82 |
Net Debt to NOPAT |
0.88 |
-26.70 |
-7.66 |
Long-Term Debt to NOPAT |
2.66 |
6.47 |
2.82 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-8.45 |
-125 |
-37 |
Operating Cash Flow to CapEx |
2,149.73% |
434.03% |
1,096.00% |
Free Cash Flow to Firm to Interest Expense |
-0.67 |
-1.59 |
-0.30 |
Operating Cash Flow to Interest Expense |
4.20 |
0.29 |
0.38 |
Operating Cash Flow Less CapEx to Interest Expense |
4.00 |
0.22 |
0.34 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
2.41 |
2.52 |
2.46 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
447 |
584 |
665 |
Invested Capital Turnover |
0.29 |
0.33 |
0.32 |
Increase / (Decrease) in Invested Capital |
40 |
136 |
81 |
Enterprise Value (EV) |
351 |
151 |
188 |
Market Capitalization |
323 |
451 |
524 |
Book Value per Share |
$18.34 |
$15.42 |
$16.24 |
Tangible Book Value per Share |
$14.88 |
$12.06 |
$13.19 |
Total Capital |
447 |
584 |
665 |
Total Debt |
83 |
73 |
124 |
Total Long-Term Debt |
83 |
73 |
124 |
Net Debt |
28 |
-300 |
-336 |
Capital Expenditures (CapEx) |
2.45 |
5.23 |
4.28 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
83 |
73 |
124 |
Total Depreciation and Amortization (D&A) |
7.40 |
12 |
16 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.57 |
$0.42 |
$1.32 |
Adjusted Weighted Average Basic Shares Outstanding |
19.90M |
33.21M |
33.35M |
Adjusted Diluted Earnings per Share |
$1.57 |
$0.42 |
$1.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
19.90M |
33.21M |
33.35M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
19.90M |
33.21M |
33.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
33 |
25 |
44 |
Normalized NOPAT Margin |
26.31% |
14.82% |
21.76% |
Pre Tax Income Margin |
33.88% |
8.42% |
29.11% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
3.36 |
0.18 |
0.47 |
NOPAT to Interest Expense |
2.49 |
0.14 |
0.35 |
EBIT Less CapEx to Interest Expense |
3.16 |
0.11 |
0.44 |
NOPAT Less CapEx to Interest Expense |
2.29 |
0.08 |
0.32 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
30.57% |
113.40% |
36.49% |
Augmented Payout Ratio |
30.57% |
113.40% |
36.49% |
Quarterly Metrics And Ratios for Shore Bancshares
This table displays calculated financial ratios and metrics derived from Shore Bancshares' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
76.55% |
27.30% |
8.86% |
-8.75% |
85.57% |
49.61% |
53.89% |
82.02% |
-16.59% |
7.72% |
EBITDA Growth |
|
113.71% |
132.31% |
10.10% |
-33.75% |
-167.40% |
41.07% |
39.93% |
48.23% |
351.27% |
18.70% |
EBIT Growth |
|
108.59% |
184.30% |
17.87% |
-45.72% |
-212.56% |
27.76% |
19.17% |
172.08% |
201.62% |
25.05% |
NOPAT Growth |
|
109.23% |
208.74% |
15.04% |
-46.42% |
-206.75% |
24.78% |
26.75% |
179.59% |
208.53% |
26.62% |
Net Income Growth |
|
109.23% |
208.74% |
15.04% |
-46.42% |
-200.82% |
24.78% |
26.75% |
179.59% |
214.91% |
26.62% |
EPS Growth |
|
25.64% |
320.00% |
14.29% |
-47.37% |
-159.18% |
-54.76% |
-21.88% |
70.00% |
217.24% |
105.26% |
Operating Cash Flow Growth |
|
39.20% |
111.21% |
-55.47% |
-103.19% |
-442.44% |
1,294.74% |
-78.73% |
631.75% |
137.70% |
-10.12% |
Free Cash Flow Firm Growth |
|
-23,841.46% |
83.08% |
28.60% |
-58.33% |
-1.61% |
-303.49% |
65.36% |
106.24% |
58.59% |
46.25% |
Invested Capital Growth |
|
78.65% |
9.72% |
32.48% |
68.18% |
39.83% |
30.50% |
9.60% |
-0.84% |
14.49% |
13.87% |
Revenue Q/Q Growth |
|
7.25% |
0.44% |
-5.50% |
-10.36% |
118.10% |
-19.03% |
-2.80% |
6.03% |
-0.06% |
4.58% |
EBITDA Q/Q Growth |
|
41.51% |
-14.96% |
-20.56% |
-30.70% |
-243.95% |
278.00% |
-21.20% |
-26.59% |
144.02% |
-15.92% |
EBIT Q/Q Growth |
|
28.83% |
-13.22% |
-21.69% |
-38.00% |
-367.15% |
198.50% |
-26.95% |
41.55% |
-0.23% |
21.21% |
NOPAT Q/Q Growth |
|
28.79% |
-12.95% |
-23.20% |
-37.77% |
-356.59% |
201.75% |
-21.98% |
37.27% |
-0.40% |
18.71% |
Net Income Q/Q Growth |
|
28.79% |
-12.95% |
-23.20% |
-37.77% |
-342.33% |
207.73% |
-21.98% |
37.27% |
-0.40% |
18.71% |
EPS Q/Q Growth |
|
28.95% |
-14.29% |
-23.81% |
-37.50% |
-245.00% |
165.52% |
31.58% |
36.00% |
0.00% |
14.71% |
Operating Cash Flow Q/Q Growth |
|
-60.73% |
-63.11% |
333.87% |
-105.08% |
-4,111.40% |
250.25% |
-93.38% |
26.98% |
198.58% |
258.22% |
Free Cash Flow Firm Q/Q Growth |
|
0.71% |
81.74% |
-300.53% |
-118.02% |
36.28% |
27.48% |
65.51% |
139.24% |
-523.14% |
5.88% |
Invested Capital Q/Q Growth |
|
1.10% |
9.05% |
19.88% |
27.24% |
-15.94% |
1.78% |
0.75% |
15.11% |
-2.94% |
1.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.84% |
40.50% |
34.05% |
26.32% |
-17.37% |
38.19% |
30.96% |
21.44% |
52.34% |
42.09% |
EBIT Margin |
|
40.07% |
34.62% |
28.69% |
19.84% |
-24.30% |
29.56% |
22.22% |
29.66% |
29.61% |
34.32% |
Profit (Net Income) Margin |
|
29.57% |
25.63% |
20.83% |
14.46% |
-16.07% |
21.38% |
17.16% |
22.21% |
22.13% |
25.12% |
Tax Burden Percent |
|
73.81% |
74.04% |
72.62% |
72.88% |
66.11% |
72.31% |
77.23% |
74.89% |
74.76% |
73.22% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.19% |
25.96% |
27.38% |
27.12% |
0.00% |
27.69% |
22.77% |
25.11% |
25.24% |
26.78% |
Return on Invested Capital (ROIC) |
|
10.85% |
7.46% |
5.62% |
3.30% |
-5.26% |
6.98% |
5.65% |
6.80% |
7.12% |
8.12% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.85% |
7.46% |
5.62% |
3.30% |
-4.35% |
6.98% |
5.65% |
6.80% |
7.12% |
8.12% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.57% |
1.46% |
1.79% |
1.72% |
-0.63% |
1.24% |
1.59% |
3.63% |
1.35% |
1.52% |
Return on Equity (ROE) |
|
12.42% |
8.92% |
7.41% |
5.02% |
-5.90% |
8.23% |
7.25% |
10.43% |
8.47% |
9.63% |
Cash Return on Invested Capital (CROIC) |
|
-48.48% |
-1.98% |
-21.14% |
-45.60% |
-31.35% |
-24.29% |
-6.86% |
3.82% |
-6.83% |
-5.94% |
Operating Return on Assets (OROA) |
|
1.65% |
1.24% |
1.03% |
0.70% |
-0.81% |
1.05% |
0.88% |
1.30% |
1.01% |
1.13% |
Return on Assets (ROA) |
|
1.22% |
0.92% |
0.75% |
0.51% |
-0.53% |
0.76% |
0.68% |
0.97% |
0.75% |
0.83% |
Return on Common Equity (ROCE) |
|
12.42% |
8.92% |
7.41% |
5.02% |
-5.90% |
8.23% |
7.25% |
10.43% |
8.47% |
9.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.14% |
0.00% |
8.85% |
7.86% |
1.82% |
0.00% |
2.51% |
3.86% |
7.71% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
9.66 |
8.41 |
6.46 |
4.02 |
-10 |
10 |
8.18 |
11 |
11 |
13 |
NOPAT Margin |
|
29.57% |
25.63% |
20.83% |
14.46% |
-17.01% |
21.38% |
17.16% |
22.21% |
22.13% |
25.12% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
37.82% |
39.95% |
40.76% |
45.96% |
32.44% |
63.29% |
37.82% |
38.78% |
38.65% |
65.94% |
Operating Expenses to Revenue |
|
57.87% |
64.01% |
67.40% |
77.76% |
77.81% |
68.61% |
76.93% |
66.23% |
67.49% |
64.21% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
11 |
8.89 |
5.51 |
-15 |
15 |
11 |
15 |
15 |
18 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
13 |
11 |
7.32 |
-11 |
19 |
15 |
11 |
26 |
22 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.89 |
0.89 |
0.74 |
0.60 |
0.67 |
0.88 |
0.73 |
0.72 |
0.87 |
0.97 |
Price to Tangible Book Value (P/TBV) |
|
1.10 |
1.09 |
0.91 |
0.74 |
0.86 |
1.13 |
0.92 |
0.90 |
1.09 |
1.19 |
Price to Revenue (P/Rev) |
|
2.70 |
2.60 |
2.10 |
1.76 |
2.20 |
2.68 |
2.02 |
1.81 |
2.36 |
2.60 |
Price to Earnings (P/E) |
|
12.43 |
10.36 |
8.34 |
7.65 |
36.57 |
40.18 |
28.89 |
18.68 |
11.34 |
11.95 |
Dividend Yield |
|
3.01% |
3.69% |
4.47% |
5.46% |
7.13% |
3.53% |
4.26% |
4.23% |
3.43% |
3.05% |
Earnings Yield |
|
8.05% |
9.65% |
11.99% |
13.06% |
2.73% |
2.49% |
3.46% |
5.35% |
8.82% |
8.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.50 |
0.78 |
0.75 |
0.72 |
0.52 |
0.26 |
0.57 |
0.58 |
0.62 |
0.28 |
Enterprise Value to Revenue (EV/Rev) |
|
1.76 |
2.82 |
3.18 |
3.96 |
1.96 |
0.90 |
1.79 |
1.88 |
2.05 |
0.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.92 |
7.08 |
8.00 |
10.51 |
14.44 |
5.81 |
10.97 |
11.58 |
5.73 |
2.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.94 |
8.32 |
9.29 |
12.66 |
26.99 |
10.68 |
20.91 |
15.43 |
7.37 |
3.21 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.10 |
11.24 |
12.61 |
17.23 |
32.56 |
13.49 |
25.65 |
19.42 |
9.88 |
4.29 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.66 |
6.66 |
10.45 |
24.29 |
0.00 |
6.67 |
23.94 |
22.40 |
8.03 |
4.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.10 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.15 |
0.23 |
0.48 |
0.88 |
0.14 |
0.14 |
0.14 |
0.29 |
0.23 |
0.23 |
Long-Term Debt to Equity |
|
0.15 |
0.23 |
0.48 |
0.88 |
0.14 |
0.14 |
0.14 |
0.29 |
0.23 |
0.23 |
Financial Leverage |
|
0.15 |
0.20 |
0.32 |
0.52 |
0.15 |
0.18 |
0.28 |
0.53 |
0.19 |
0.19 |
Leverage Ratio |
|
10.21 |
9.70 |
9.88 |
9.90 |
10.66 |
10.84 |
10.70 |
10.73 |
11.23 |
11.63 |
Compound Leverage Factor |
|
10.21 |
9.70 |
9.88 |
9.90 |
10.66 |
10.84 |
10.70 |
10.73 |
11.23 |
11.63 |
Debt to Total Capital |
|
12.92% |
18.57% |
32.57% |
46.78% |
12.56% |
12.45% |
12.34% |
22.73% |
18.80% |
18.61% |
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% |
Long-Term Debt to Total Capital |
|
12.92% |
18.57% |
32.57% |
46.78% |
12.56% |
12.45% |
12.34% |
22.73% |
18.80% |
18.61% |
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% |
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% |
Common Equity to Total Capital |
|
87.08% |
81.43% |
67.43% |
53.22% |
87.44% |
87.55% |
87.66% |
77.27% |
81.20% |
81.39% |
Debt to EBITDA |
|
1.26 |
1.68 |
3.46 |
6.82 |
3.49 |
2.79 |
2.39 |
4.55 |
1.74 |
1.66 |
Net Debt to EBITDA |
|
-2.63 |
0.56 |
2.71 |
5.84 |
-1.78 |
-11.49 |
-1.39 |
0.44 |
-0.85 |
-4.52 |
Long-Term Debt to EBITDA |
|
1.26 |
1.68 |
3.46 |
6.82 |
3.49 |
2.79 |
2.39 |
4.55 |
1.74 |
1.66 |
Debt to NOPAT |
|
2.08 |
2.66 |
5.45 |
11.19 |
7.88 |
6.47 |
5.60 |
7.63 |
3.00 |
2.82 |
Net Debt to NOPAT |
|
-4.33 |
0.88 |
4.28 |
9.58 |
-4.01 |
-26.70 |
-3.24 |
0.74 |
-1.46 |
-7.66 |
Long-Term Debt to NOPAT |
|
2.08 |
2.66 |
5.45 |
11.19 |
7.88 |
6.47 |
5.60 |
7.63 |
3.00 |
2.82 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
-171 |
-31 |
-125 |
-273 |
-174 |
-126 |
-43 |
17 |
-72 |
-68 |
Operating Cash Flow to CapEx |
|
1,192.18% |
1,834.04% |
1,812.60% |
-49.61% |
-1,272.80% |
1,568.17% |
134.63% |
191.11% |
1,483.61% |
10,491.59% |
Free Cash Flow to Firm to Interest Expense |
|
-52.42 |
-5.85 |
-13.30 |
-19.28 |
-6.78 |
-4.25 |
-1.44 |
0.55 |
-2.29 |
-2.09 |
Operating Cash Flow to Interest Expense |
|
2.15 |
0.48 |
1.19 |
-0.04 |
-0.94 |
1.22 |
0.08 |
0.10 |
0.29 |
1.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.97 |
0.46 |
1.13 |
-0.12 |
-1.01 |
1.14 |
0.02 |
0.05 |
0.27 |
0.99 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
2.96 |
2.41 |
2.47 |
2.41 |
2.28 |
2.52 |
2.77 |
3.12 |
2.43 |
2.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
410 |
447 |
536 |
682 |
574 |
584 |
588 |
677 |
657 |
665 |
Invested Capital Turnover |
|
0.37 |
0.29 |
0.27 |
0.23 |
0.31 |
0.33 |
0.33 |
0.31 |
0.32 |
0.32 |
Increase / (Decrease) in Invested Capital |
|
181 |
40 |
131 |
277 |
163 |
136 |
51 |
-5.76 |
83 |
81 |
Enterprise Value (EV) |
|
207 |
351 |
404 |
492 |
298 |
151 |
332 |
392 |
406 |
188 |
Market Capitalization |
|
317 |
323 |
267 |
218 |
334 |
451 |
374 |
377 |
466 |
524 |
Book Value per Share |
|
$18.00 |
$18.34 |
$18.17 |
$18.25 |
$15.14 |
$15.42 |
$15.51 |
$15.74 |
$16.01 |
$16.24 |
Tangible Book Value per Share |
|
$14.51 |
$14.88 |
$14.74 |
$14.84 |
$11.70 |
$12.06 |
$12.24 |
$12.54 |
$12.89 |
$13.19 |
Total Capital |
|
410 |
447 |
536 |
682 |
574 |
584 |
588 |
677 |
657 |
665 |
Total Debt |
|
53 |
83 |
175 |
319 |
72 |
73 |
73 |
154 |
123 |
124 |
Total Long-Term Debt |
|
53 |
83 |
175 |
319 |
72 |
73 |
73 |
154 |
123 |
124 |
Net Debt |
|
-110 |
28 |
137 |
273 |
-37 |
-300 |
-42 |
15 |
-60 |
-336 |
Capital Expenditures (CapEx) |
|
0.59 |
0.14 |
0.62 |
1.15 |
1.89 |
2.30 |
1.77 |
1.59 |
0.61 |
0.31 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
53 |
83 |
175 |
319 |
72 |
73 |
73 |
154 |
123 |
124 |
Total Depreciation and Amortization (D&A) |
|
2.54 |
1.93 |
1.66 |
1.80 |
4.20 |
4.24 |
4.17 |
-4.16 |
11 |
4.11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.49 |
$0.42 |
$0.32 |
$0.20 |
($0.29) |
$0.19 |
$0.25 |
$0.34 |
$0.34 |
$0.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
Adjusted Diluted Earnings per Share |
|
$0.49 |
$0.42 |
$0.32 |
$0.20 |
($0.29) |
$0.19 |
$0.25 |
$0.34 |
$0.34 |
$0.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
19.86M |
19.90M |
19.90M |
33.12M |
33.15M |
33.21M |
33.21M |
33.32M |
33.33M |
33.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
9.78 |
9.12 |
6.96 |
4.89 |
0.10 |
11 |
8.18 |
11 |
11 |
13 |
Normalized NOPAT Margin |
|
29.93% |
27.81% |
22.45% |
17.60% |
0.16% |
22.26% |
17.16% |
22.21% |
22.13% |
25.12% |
Pre Tax Income Margin |
|
40.07% |
34.62% |
28.69% |
19.84% |
-24.30% |
29.56% |
22.22% |
29.66% |
29.61% |
34.32% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.01 |
2.13 |
0.95 |
0.39 |
-0.57 |
0.49 |
0.35 |
0.48 |
0.48 |
0.56 |
NOPAT to Interest Expense |
|
2.96 |
1.58 |
0.69 |
0.28 |
-0.40 |
0.35 |
0.27 |
0.36 |
0.36 |
0.41 |
EBIT Less CapEx to Interest Expense |
|
3.83 |
2.10 |
0.88 |
0.31 |
-0.65 |
0.41 |
0.29 |
0.43 |
0.46 |
0.55 |
NOPAT Less CapEx to Interest Expense |
|
2.78 |
1.55 |
0.62 |
0.20 |
-0.48 |
0.28 |
0.21 |
0.31 |
0.34 |
0.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.36% |
30.57% |
29.78% |
33.44% |
121.77% |
113.40% |
110.61% |
79.07% |
38.92% |
36.49% |
Augmented Payout Ratio |
|
37.36% |
30.57% |
29.78% |
33.44% |
121.77% |
113.40% |
110.61% |
79.07% |
38.92% |
36.49% |
Key Financial Trends
Shore Bancshares (NASDAQ: SHBI) has shown steady financial performance across the last few years, with important trends and metrics emerging from its quarterly statements for 2022 through 2024.
Key positive trends observed include:
- Consistent growth in consolidated net income, from $6.5 million in Q1 2023 to over $13.3 million in Q4 2024, reflecting improving profitability.
- Net interest income has steadily increased over time, reaching approximately $44 million in Q4 2024, indicating effective core banking operations and strong interest income from loans and leases.
- Deposits have shown a remarkable increase, with net change in deposits rising significantly, such as a $302 million increase in Q4 2024, evidencing solid customer confidence and deposit gathering.
- Cash dividends per share have been stable at $0.12 each quarter, which indicates a commitment to returning capital to shareholders.
- Non-interest income, including trust fees and service charges, has contributed positively, showing a diversified revenue source beyond interest income.
- Strong net cash from operating activities, which was $32.4 million in Q4 2024, reflecting good cash generation from core operations.
- Stable equity base, with total common equity increasing from around $361 million in early 2023 to about $533 million by Q3 2024, strengthening the bank’s capital position.
Neutral factors that retail investors should note:
- Provision for credit losses has fluctuated but remains relatively moderate, with $780,000 in Q4 2024, suggesting prudent risk management but vigilance needed for credit quality.
- Amortization and depreciation expenses are consistent parts of ongoing operations, reflecting investment in long-term assets but with no unusual spikes.
- Weighted average shares outstanding have been fairly stable around 33 million shares in 2024, showing no significant dilution or buybacks recently.
Negative trends and concerns identified:
- Total non-interest expenses have increased slightly to over $33.9 million in Q4 2024, driven by employee benefits and occupancy costs, which could pressure margins if revenue growth slows.
- Certain quarters showed negative other non-interest income, for example -$1.03 million in Q4 2024, which might reflect losses or unusual items worth monitoring.
- Large and frequent investing outflows for purchasing investment securities (e.g., -$69.9 million in Q4 2024), compared to sales/maturities, may impact liquidity or interest income depending on yield environment.
- Long-term debt outstanding has grown, reaching $123 million by Q3 2024, and while interest expense remains manageable, increased leverage could elevate financial risk if earnings weaken.
- In Q3 2023, the company recorded a net loss of nearly $9.7 million, driven by a substantial provision for credit losses ($28.2 million), which could indicate past period credit stress or cautious reserve building that investors should consider.
Summary: Shore Bancshares displays a generally positive earnings trajectory, growing net interest income, and improving capital levels. However, investors should keep an eye on rising operating expenses, investment security purchase trends, and occasional spikes in credit loss provisions. The stable dividend supports consistent shareholder returns. Overall, SHBI presents a balanced outlook with solid fundamentals for retail investors considering the banking sector.
08/14/25 06:44 AMAI Generated. May Contain Errors.