Annual Income Statements for Southern Missouri Bancorp
This table shows Southern Missouri Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Southern Missouri Bancorp
This table shows Southern Missouri Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Consolidated Net Income / (Loss) |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Net Income / (Loss) Continuing Operations |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Total Pre-Tax Income |
|
17 |
12 |
15 |
2.99 |
19 |
17 |
15 |
14 |
17 |
16 |
19 |
Total Revenue |
|
34 |
34 |
34 |
40 |
45 |
41 |
40 |
40 |
43 |
44 |
45 |
Net Interest Income / (Expense) |
|
28 |
29 |
28 |
34 |
36 |
35 |
34 |
35 |
35 |
37 |
38 |
Total Interest Income |
|
32 |
35 |
39 |
48 |
54 |
58 |
62 |
64 |
65 |
67 |
69 |
Loans and Leases Interest Income |
|
30 |
33 |
37 |
43 |
49 |
53 |
55 |
56 |
58 |
62 |
63 |
Investment Securities Interest Income |
|
1.49 |
1.66 |
1.79 |
3.73 |
5.12 |
5.08 |
5.26 |
5.49 |
5.68 |
5.55 |
5.56 |
Other Interest Income |
|
0.20 |
0.16 |
0.07 |
1.44 |
0.23 |
0.05 |
1.18 |
2.59 |
0.54 |
0.08 |
0.78 |
Total Interest Expense |
|
3.82 |
6.49 |
11 |
15 |
18 |
23 |
27 |
30 |
30 |
31 |
31 |
Deposits Interest Expense |
|
3.40 |
5.76 |
8.59 |
14 |
16 |
20 |
25 |
28 |
28 |
29 |
30 |
Long-Term Debt Interest Expense |
|
0.42 |
0.73 |
2.01 |
0.60 |
1.73 |
2.27 |
1.52 |
1.50 |
1.45 |
1.76 |
1.52 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
- |
- |
- |
0.21 |
- |
0.07 |
0.13 |
0.00 |
- |
0.16 |
0.23 |
Total Non-Interest Income |
|
6.50 |
5.51 |
5.46 |
6.28 |
8.95 |
5.85 |
5.64 |
5.58 |
7.77 |
7.17 |
6.87 |
Trust Fees by Commissions |
|
- |
- |
0.29 |
0.35 |
- |
0.26 |
0.31 |
0.31 |
- |
0.29 |
0.30 |
Other Service Charges |
|
3.10 |
4.90 |
4.29 |
4.97 |
6.24 |
4.12 |
4.57 |
4.63 |
4.95 |
5.28 |
5.07 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.66 |
0.29 |
0.13 |
0.13 |
0.32 |
0.21 |
-0.38 |
-0.71 |
0.10 |
0.36 |
0.13 |
Investment Banking Income |
|
- |
- |
0.43 |
0.46 |
- |
0.80 |
0.67 |
0.87 |
- |
0.73 |
0.84 |
Other Non-Interest Income |
|
0.31 |
0.32 |
0.32 |
0.37 |
0.51 |
0.46 |
0.47 |
0.48 |
0.50 |
0.52 |
0.52 |
Provision for Credit Losses |
|
0.24 |
5.06 |
1.14 |
10 |
0.80 |
0.90 |
0.90 |
0.90 |
0.90 |
2.16 |
0.93 |
Total Non-Interest Expense |
|
17 |
17 |
18 |
27 |
25 |
24 |
24 |
25 |
25 |
26 |
25 |
Salaries and Employee Benefits |
|
9.87 |
9.75 |
9.79 |
14 |
13 |
13 |
13 |
14 |
14 |
14 |
14 |
Net Occupancy & Equipment Expense |
|
4.03 |
3.89 |
3.87 |
5.53 |
5.68 |
5.82 |
5.86 |
5.97 |
5.72 |
5.86 |
5.81 |
Marketing Expense |
|
0.58 |
0.45 |
0.22 |
0.41 |
0.70 |
0.47 |
0.39 |
0.62 |
0.64 |
0.55 |
0.44 |
Property & Liability Insurance Claims |
|
0.21 |
0.22 |
0.26 |
0.23 |
0.76 |
0.55 |
0.60 |
0.68 |
0.64 |
0.47 |
0.59 |
Other Operating Expenses |
|
2.24 |
2.21 |
3.09 |
5.82 |
3.55 |
3.20 |
3.03 |
3.01 |
3.09 |
3.67 |
3.40 |
Amortization Expense |
|
0.40 |
0.40 |
0.40 |
0.81 |
1.02 |
1.02 |
1.02 |
1.02 |
1.02 |
0.90 |
0.90 |
Income Tax Expense |
|
3.60 |
2.44 |
3.27 |
0.58 |
3.94 |
3.49 |
3.17 |
2.84 |
3.43 |
3.38 |
4.55 |
Basic Earnings per Share |
|
$1.41 |
$1.04 |
$1.26 |
$0.22 |
$1.34 |
$1.16 |
$1.08 |
$1.00 |
$1.18 |
$1.10 |
$1.30 |
Weighted Average Basic Shares Outstanding |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
Diluted Earnings per Share |
|
$1.40 |
$1.04 |
$1.26 |
$0.22 |
$1.33 |
$1.16 |
$1.07 |
$0.99 |
$1.20 |
$1.10 |
$1.30 |
Weighted Average Diluted Shares Outstanding |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
Weighted Average Basic & Diluted Shares Outstanding |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
Cash Dividends to Common per Share |
|
$0.20 |
$0.21 |
$0.21 |
$0.21 |
$0.21 |
$0.21 |
$0.21 |
$0.21 |
$0.21 |
$0.23 |
$0.23 |
Annual Cash Flow Statements for Southern Missouri Bancorp
This table details how cash moves in and out of Southern Missouri 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 |
-14 |
65 |
6.93 |
Net Cash From Operating Activities |
67 |
62 |
70 |
Net Cash From Continuing Operating Activities |
67 |
62 |
70 |
Net Income / (Loss) Continuing Operations |
47 |
39 |
50 |
Consolidated Net Income / (Loss) |
47 |
39 |
50 |
Provision For Loan Losses |
1.49 |
17 |
3.60 |
Depreciation Expense |
4.48 |
4.92 |
6.02 |
Amortization Expense |
1.07 |
-0.33 |
-2.10 |
Non-Cash Adjustments to Reconcile Net Income |
-0.41 |
-1.91 |
0.16 |
Changes in Operating Assets and Liabilities, net |
14 |
3.04 |
12 |
Net Cash From Investing Activities |
-304 |
-213 |
-246 |
Net Cash From Continuing Investing Activities |
-304 |
-213 |
-246 |
Purchase of Property, Leasehold Improvements and Equipment |
-4.62 |
-6.04 |
-9.05 |
Purchase of Investment Securities |
-389 |
-595 |
-85 |
Divestitures |
49 |
208 |
0.00 |
Sale and/or Maturity of Investments |
43 |
178 |
76 |
Other Investing Activities, net |
-1.49 |
1.23 |
-228 |
Net Cash From Financing Activities |
200 |
119 |
182 |
Net Cash From Continuing Financing Activities |
223 |
217 |
182 |
Net Change in Deposits |
242 |
59 |
227 |
Issuance of Debt |
0.00 |
1,914 |
303 |
Issuance of Common Equity |
23 |
98 |
0.00 |
Repayment of Debt |
-29 |
-1,818 |
-335 |
Repurchase of Common Equity |
-5.84 |
0.00 |
-3.86 |
Payment of Dividends |
-7.19 |
-8.63 |
-9.53 |
Other Financing Activities, Net |
0.00 |
-28 |
0.39 |
Cash Interest Paid |
2.06 |
5.65 |
7.71 |
Cash Income Taxes Paid |
0.36 |
4.31 |
2.30 |
Quarterly Cash Flow Statements for Southern Missouri Bancorp
This table details how cash moves in and out of Southern Missouri Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-139 |
-39 |
5.42 |
61 |
38 |
34 |
128 |
-48 |
-107 |
14 |
70 |
Net Cash From Operating Activities |
|
21 |
7.06 |
21 |
11 |
23 |
14 |
17 |
24 |
15 |
9.99 |
20 |
Net Cash From Continuing Operating Activities |
|
21 |
7.06 |
21 |
11 |
23 |
14 |
17 |
24 |
15 |
9.99 |
20 |
Net Income / (Loss) Continuing Operations |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Consolidated Net Income / (Loss) |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Provision For Loan Losses |
|
0.24 |
5.06 |
1.14 |
10 |
0.80 |
0.90 |
0.90 |
0.90 |
0.90 |
2.16 |
0.93 |
Depreciation Expense |
|
1.17 |
1.15 |
1.10 |
1.18 |
1.49 |
1.44 |
1.49 |
1.53 |
1.57 |
1.61 |
1.61 |
Amortization Expense |
|
0.22 |
0.19 |
0.22 |
-0.32 |
-0.42 |
-0.72 |
-0.55 |
-0.45 |
-0.37 |
-0.48 |
-0.45 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.62 |
-1.33 |
- |
0.41 |
-0.99 |
-0.36 |
-0.27 |
0.84 |
-0.05 |
-0.04 |
0.33 |
Changes in Operating Assets and Liabilities, net |
|
6.13 |
-7.61 |
7.38 |
-2.94 |
6.22 |
-0.20 |
3.19 |
9.77 |
-0.36 |
-5.71 |
3.06 |
Net Cash From Investing Activities |
|
-132 |
-267 |
-5.41 |
199 |
-140 |
-74 |
-39 |
-59 |
-73 |
-101 |
-118 |
Net Cash From Continuing Investing Activities |
|
-132 |
-267 |
-5.41 |
199 |
-140 |
-74 |
-39 |
-59 |
-73 |
-101 |
-118 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.25 |
-0.40 |
-1.19 |
-2.64 |
-1.81 |
-1.43 |
-1.38 |
-4.31 |
-1.92 |
-1.43 |
-1.98 |
Purchase of Investment Securities |
|
-139 |
-10 |
-1.20 |
-128 |
-456 |
-2.12 |
-31 |
-44 |
-7.32 |
-2.79 |
-71 |
Sale and/or Maturity of Investments |
|
7.56 |
-1.17 |
16 |
154 |
9.35 |
10 |
24 |
27 |
15 |
19 |
17 |
Other Investing Activities, net |
|
- |
-255 |
-19 |
-36 |
311 |
-80 |
-31 |
-38 |
-79 |
-116 |
-61 |
Net Cash From Financing Activities |
|
-51 |
221 |
-11 |
-148 |
56 |
94 |
150 |
-13 |
-49 |
105 |
168 |
Net Cash From Continuing Financing Activities |
|
-28 |
221 |
-11 |
-148 |
155 |
94 |
150 |
-13 |
-49 |
105 |
168 |
Net Change in Deposits |
|
-40 |
36 |
155 |
-102 |
-30 |
116 |
154 |
0.62 |
-43 |
97 |
170 |
Repayment of Debt |
|
-5.01 |
-356 |
-1,128 |
-89 |
-246 |
-291 |
-1.01 |
-11 |
-32 |
-255 |
-0.01 |
Payment of Dividends |
|
-1.86 |
-1.94 |
-1.94 |
-2.38 |
-2.38 |
-2.38 |
-2.38 |
-2.39 |
-2.38 |
-2.59 |
-2.60 |
Cash Interest Paid |
|
0.57 |
0.72 |
2.36 |
0.64 |
1.93 |
2.38 |
2.01 |
1.60 |
1.72 |
1.98 |
2.26 |
Cash Income Taxes Paid |
|
0.10 |
1.13 |
0.54 |
2.40 |
0.25 |
0.54 |
0.49 |
0.85 |
0.42 |
4.02 |
0.02 |
Annual Balance Sheets for Southern Missouri Bancorp
This table presents Southern Missouri 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 |
3,215 |
4,360 |
4,604 |
Cash and Due from Banks |
87 |
54 |
61 |
Interest Bearing Deposits at Other Banks |
4.77 |
1.24 |
0.49 |
Trading Account Securities |
235 |
418 |
428 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
2,686 |
3,571 |
3,797 |
Premises and Equipment, Net |
71 |
92 |
96 |
Goodwill |
27 |
51 |
51 |
Intangible Assets |
8.18 |
30 |
27 |
Other Assets |
95 |
143 |
145 |
Total Liabilities & Shareholders' Equity |
3,215 |
4,360 |
4,604 |
Total Liabilities |
2,894 |
3,914 |
4,116 |
Non-Interest Bearing Deposits |
2,815 |
3,726 |
3,943 |
Short-Term Debt |
- |
- |
9.40 |
Accrued Interest Payable |
0.80 |
4.72 |
13 |
Long-Term Debt |
61 |
157 |
125 |
Other Long-Term Liabilities |
17 |
27 |
25 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
321 |
446 |
489 |
Total Preferred & Common Equity |
321 |
446 |
489 |
Total Common Equity |
321 |
446 |
489 |
Common Stock |
119 |
218 |
220 |
Retained Earnings |
240 |
271 |
311 |
Treasury Stock |
-21 |
-21 |
-25 |
Accumulated Other Comprehensive Income / (Loss) |
-17 |
-22 |
-17 |
Quarterly Balance Sheets for Southern Missouri Bancorp
This table presents Southern Missouri Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
3,445 |
3,451 |
4,293 |
4,470 |
4,644 |
4,647 |
4,729 |
4,908 |
Cash and Due from Banks |
|
48 |
53 |
115 |
88 |
216 |
168 |
75 |
146 |
Interest Bearing Deposits at Other Banks |
|
2.02 |
2.01 |
1.25 |
0.99 |
0.74 |
0.49 |
0.24 |
0.24 |
Trading Account Securities |
|
235 |
231 |
430 |
405 |
417 |
434 |
420 |
468 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
2,939 |
2,958 |
3,435 |
3,651 |
3,682 |
3,720 |
3,912 |
3,972 |
Premises and Equipment, Net |
|
71 |
67 |
92 |
95 |
95 |
96 |
96 |
96 |
Goodwill |
|
27 |
27 |
51 |
51 |
51 |
51 |
51 |
51 |
Intangible Assets |
|
7.79 |
7.34 |
31 |
29 |
28 |
27 |
26 |
25 |
Other Assets |
|
115 |
104 |
138 |
150 |
154 |
151 |
149 |
149 |
Total Liabilities & Shareholders' Equity |
|
3,445 |
3,451 |
4,293 |
4,470 |
4,644 |
4,647 |
4,729 |
4,908 |
Total Liabilities |
|
3,118 |
3,114 |
3,856 |
4,016 |
4,173 |
4,167 |
4,224 |
4,395 |
Non-Interest Bearing Deposits |
|
2,851 |
3,006 |
3,755 |
3,841 |
3,995 |
3,996 |
4,040 |
4,211 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
15 |
15 |
Accrued Interest Payable |
|
1.17 |
2.14 |
3.72 |
7.10 |
11 |
12 |
12 |
11 |
Long-Term Debt |
|
248 |
85 |
68 |
137 |
136 |
125 |
130 |
130 |
Other Long-Term Liabilities |
|
18 |
21 |
29 |
31 |
32 |
35 |
27 |
29 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
326 |
337 |
437 |
454 |
470 |
480 |
506 |
512 |
Total Preferred & Common Equity |
|
326 |
337 |
437 |
454 |
470 |
480 |
506 |
512 |
Total Common Equity |
|
326 |
337 |
437 |
454 |
470 |
480 |
506 |
512 |
Common Stock |
|
119 |
119 |
218 |
219 |
219 |
220 |
220 |
0.12 |
Retained Earnings |
|
248 |
258 |
258 |
281 |
291 |
300 |
321 |
333 |
Treasury Stock |
|
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-25 |
-25 |
Accumulated Other Comprehensive Income / (Loss) |
|
-20 |
-19 |
-18 |
-25 |
-19 |
-19 |
-11 |
204 |
Annual Metrics And Ratios for Southern Missouri Bancorp
This table displays calculated financial ratios and metrics derived from Southern Missouri Bancorp's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
10.68% |
22.58% |
7.44% |
EBITDA Growth |
0.30% |
-17.42% |
24.01% |
EBIT Growth |
0.33% |
-17.43% |
27.59% |
NOPAT Growth |
-0.02% |
-16.82% |
27.89% |
Net Income Growth |
-0.02% |
-16.82% |
27.89% |
EPS Growth |
-0.19% |
-26.10% |
14.81% |
Operating Cash Flow Growth |
30.10% |
-7.90% |
13.29% |
Free Cash Flow Firm Growth |
-37.45% |
-941.78% |
121.42% |
Invested Capital Growth |
7.18% |
57.86% |
1.87% |
Revenue Q/Q Growth |
4.57% |
7.68% |
-1.39% |
EBITDA Q/Q Growth |
-0.51% |
4.84% |
-3.47% |
EBIT Q/Q Growth |
-0.88% |
6.03% |
-3.86% |
NOPAT Q/Q Growth |
-1.26% |
6.73% |
-3.89% |
Net Income Q/Q Growth |
-1.26% |
6.73% |
-3.89% |
EPS Q/Q Growth |
-2.62% |
-1.79% |
-2.86% |
Operating Cash Flow Q/Q Growth |
3.55% |
1.95% |
-9.57% |
Free Cash Flow Firm Q/Q Growth |
185.19% |
-136.42% |
181.36% |
Invested Capital Q/Q Growth |
-2.39% |
19.40% |
1.52% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
52.46% |
35.34% |
40.79% |
EBIT Margin |
48.01% |
32.34% |
38.41% |
Profit (Net Income) Margin |
37.80% |
25.65% |
30.54% |
Tax Burden Percent |
78.74% |
79.33% |
79.52% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
21.26% |
20.67% |
20.48% |
Return on Invested Capital (ROIC) |
12.78% |
7.97% |
8.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
12.78% |
7.97% |
8.25% |
Return on Net Nonoperating Assets (RNNOA) |
2.83% |
2.26% |
2.49% |
Return on Equity (ROE) |
15.61% |
10.23% |
10.74% |
Cash Return on Invested Capital (CROIC) |
5.85% |
-36.90% |
6.40% |
Operating Return on Assets (OROA) |
2.03% |
1.31% |
1.41% |
Return on Assets (ROA) |
1.59% |
1.04% |
1.12% |
Return on Common Equity (ROCE) |
15.61% |
10.23% |
10.74% |
Return on Equity Simple (ROE_SIMPLE) |
14.70% |
8.80% |
10.27% |
Net Operating Profit after Tax (NOPAT) |
47 |
39 |
50 |
NOPAT Margin |
37.80% |
25.65% |
30.54% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
41.96% |
44.23% |
47.92% |
Operating Expenses to Revenue |
50.80% |
56.51% |
59.40% |
Earnings before Interest and Taxes (EBIT) |
60 |
49 |
63 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
65 |
54 |
67 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.26 |
0.95 |
1.04 |
Price to Tangible Book Value (P/TBV) |
1.41 |
1.17 |
1.24 |
Price to Revenue (P/Rev) |
3.23 |
2.78 |
3.10 |
Price to Earnings (P/E) |
8.55 |
10.84 |
10.14 |
Dividend Yield |
1.85% |
2.24% |
1.87% |
Earnings Yield |
11.69% |
9.23% |
9.86% |
Enterprise Value to Invested Capital (EV/IC) |
0.98 |
0.87 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
2.99 |
3.44 |
3.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
5.70 |
9.74 |
8.54 |
Enterprise Value to EBIT (EV/EBIT) |
6.23 |
10.65 |
9.07 |
Enterprise Value to NOPAT (EV/NOPAT) |
7.91 |
13.42 |
11.41 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
5.54 |
8.49 |
8.15 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
17.28 |
0.00 |
14.72 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.19 |
0.35 |
0.26 |
Long-Term Debt to Equity |
0.19 |
0.35 |
0.26 |
Financial Leverage |
0.22 |
0.28 |
0.30 |
Leverage Ratio |
9.79 |
9.88 |
9.59 |
Compound Leverage Factor |
9.79 |
9.88 |
9.59 |
Debt to Total Capital |
15.98% |
25.99% |
20.39% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
15.98% |
25.99% |
20.39% |
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 |
84.02% |
74.01% |
79.61% |
Debt to EBITDA |
0.93 |
2.90 |
1.87 |
Net Debt to EBITDA |
-0.47 |
1.88 |
0.95 |
Long-Term Debt to EBITDA |
0.93 |
2.90 |
1.87 |
Debt to NOPAT |
1.29 |
3.99 |
2.50 |
Net Debt to NOPAT |
-0.65 |
2.58 |
1.27 |
Long-Term Debt to NOPAT |
1.29 |
3.99 |
2.50 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
22 |
-182 |
39 |
Operating Cash Flow to CapEx |
1,458.57% |
1,027.04% |
776.70% |
Free Cash Flow to Firm to Interest Expense |
1.62 |
-3.66 |
0.36 |
Operating Cash Flow to Interest Expense |
5.06 |
1.25 |
0.65 |
Operating Cash Flow Less CapEx to Interest Expense |
4.72 |
1.13 |
0.56 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
1.84 |
1.87 |
1.74 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
382 |
603 |
614 |
Invested Capital Turnover |
0.34 |
0.31 |
0.27 |
Increase / (Decrease) in Invested Capital |
26 |
221 |
11 |
Enterprise Value (EV) |
373 |
527 |
573 |
Market Capitalization |
404 |
425 |
509 |
Book Value per Share |
$34.46 |
$39.37 |
$43.04 |
Tangible Book Value per Share |
$30.65 |
$32.20 |
$36.24 |
Total Capital |
382 |
603 |
614 |
Total Debt |
61 |
157 |
125 |
Total Long-Term Debt |
61 |
157 |
125 |
Net Debt |
-31 |
101 |
64 |
Capital Expenditures (CapEx) |
4.62 |
6.04 |
9.05 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
61 |
157 |
125 |
Total Depreciation and Amortization (D&A) |
5.55 |
4.60 |
3.93 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$3.86 |
$4.42 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
11.34M |
11.28M |
Adjusted Diluted Earnings per Share |
$0.00 |
$3.85 |
$4.42 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
11.34M |
11.28M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
11.34M |
11.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
47 |
39 |
50 |
Normalized NOPAT Margin |
37.80% |
25.65% |
30.54% |
Pre Tax Income Margin |
48.01% |
32.34% |
38.41% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
4.50 |
1.00 |
0.58 |
NOPAT to Interest Expense |
3.55 |
0.79 |
0.46 |
EBIT Less CapEx to Interest Expense |
4.16 |
0.87 |
0.50 |
NOPAT Less CapEx to Interest Expense |
3.20 |
0.67 |
0.38 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
15.25% |
22.00% |
18.98% |
Augmented Payout Ratio |
27.63% |
22.00% |
26.67% |
Quarterly Metrics And Ratios for Southern Missouri Bancorp
This table displays calculated financial ratios and metrics derived from Southern Missouri Bancorp's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.93% |
12.83% |
11.09% |
33.42% |
31.86% |
21.24% |
19.04% |
0.10% |
-5.11% |
6.27% |
12.17% |
EBITDA Growth |
|
-1.84% |
-23.82% |
-2.83% |
-70.58% |
13.80% |
29.62% |
0.30% |
295.61% |
-11.72% |
-2.27% |
24.91% |
EBIT Growth |
|
-3.07% |
-25.80% |
-2.24% |
-74.49% |
16.84% |
38.12% |
2.91% |
373.52% |
-13.01% |
-4.83% |
24.95% |
NOPAT Growth |
|
-4.39% |
-24.66% |
-2.68% |
-74.24% |
18.90% |
36.95% |
4.54% |
369.36% |
-13.05% |
-5.27% |
20.18% |
Net Income Growth |
|
-4.39% |
-24.66% |
-2.68% |
-74.24% |
18.90% |
36.95% |
4.54% |
369.36% |
-13.05% |
-5.27% |
20.18% |
EPS Growth |
|
-9.09% |
-27.27% |
-6.67% |
-78.64% |
-5.00% |
11.54% |
-15.08% |
350.00% |
-9.77% |
-5.17% |
21.50% |
Operating Cash Flow Growth |
|
12.06% |
-50.29% |
39.96% |
-33.74% |
5.54% |
101.20% |
-21.16% |
121.08% |
-32.82% |
-29.66% |
18.81% |
Free Cash Flow Firm Growth |
|
-1,342.74% |
-1,235.46% |
-1,292.29% |
-260.40% |
-1,542.39% |
98.34% |
-205.68% |
20.21% |
101.10% |
-1,259.84% |
78.78% |
Invested Capital Growth |
|
7.18% |
61.79% |
19.28% |
29.04% |
57.86% |
2.90% |
43.84% |
19.82% |
1.87% |
10.12% |
8.46% |
Revenue Q/Q Growth |
|
14.12% |
-0.68% |
-0.93% |
18.82% |
12.78% |
-8.68% |
-2.72% |
-0.08% |
6.90% |
2.27% |
2.68% |
EBITDA Q/Q Growth |
|
38.19% |
-25.93% |
21.39% |
-76.32% |
434.56% |
-15.64% |
-6.07% |
-6.61% |
19.29% |
-6.61% |
20.06% |
EBIT Q/Q Growth |
|
42.52% |
-27.82% |
23.95% |
-79.99% |
552.80% |
-14.67% |
-7.65% |
-7.95% |
19.92% |
-6.64% |
21.25% |
NOPAT Q/Q Growth |
|
39.95% |
-26.62% |
21.46% |
-79.35% |
545.95% |
-15.49% |
-7.28% |
-7.27% |
19.67% |
-7.93% |
17.62% |
Net Income Q/Q Growth |
|
39.95% |
-26.62% |
21.46% |
-79.35% |
545.95% |
-15.49% |
-7.28% |
-7.27% |
19.67% |
-7.93% |
17.62% |
EPS Q/Q Growth |
|
35.92% |
-25.71% |
21.15% |
-82.54% |
504.55% |
-12.78% |
-7.76% |
-7.48% |
21.21% |
-8.33% |
18.18% |
Operating Cash Flow Q/Q Growth |
|
31.62% |
-67.11% |
204.52% |
-49.73% |
109.65% |
-37.30% |
19.32% |
40.96% |
-36.29% |
-34.35% |
101.54% |
Free Cash Flow Firm Q/Q Growth |
|
59.48% |
-1,578.04% |
73.08% |
-96.91% |
-84.67% |
98.30% |
-4,858.55% |
48.60% |
102.54% |
-2,200.09% |
22.63% |
Invested Capital Q/Q Growth |
|
-2.39% |
50.46% |
-26.62% |
19.74% |
19.40% |
-1.93% |
2.58% |
-0.26% |
1.52% |
6.01% |
1.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
52.77% |
39.35% |
48.22% |
9.61% |
45.54% |
42.07% |
40.62% |
37.97% |
42.37% |
38.69% |
45.24% |
EBIT Margin |
|
48.72% |
35.41% |
44.30% |
7.46% |
43.17% |
40.34% |
38.29% |
35.28% |
39.57% |
36.12% |
42.66% |
Profit (Net Income) Margin |
|
38.20% |
28.23% |
34.60% |
6.01% |
34.45% |
31.88% |
30.39% |
28.20% |
31.57% |
28.42% |
32.56% |
Tax Burden Percent |
|
78.42% |
79.72% |
78.12% |
80.65% |
79.80% |
79.04% |
79.35% |
79.94% |
79.77% |
78.67% |
76.32% |
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 |
|
21.58% |
20.28% |
21.88% |
19.35% |
20.20% |
20.96% |
20.65% |
20.06% |
20.23% |
21.33% |
23.68% |
Return on Invested Capital (ROIC) |
|
12.92% |
7.81% |
11.79% |
1.91% |
10.70% |
8.76% |
9.85% |
8.47% |
8.53% |
7.64% |
8.85% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.92% |
7.81% |
11.79% |
1.91% |
10.70% |
8.76% |
9.85% |
8.47% |
8.53% |
7.64% |
8.85% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.86% |
3.91% |
2.52% |
0.34% |
3.04% |
4.33% |
2.69% |
1.79% |
2.57% |
2.25% |
2.53% |
Return on Equity (ROE) |
|
15.78% |
11.72% |
14.31% |
2.24% |
13.74% |
13.09% |
12.54% |
10.26% |
11.10% |
9.89% |
11.38% |
Cash Return on Invested Capital (CROIC) |
|
5.85% |
-37.73% |
-6.30% |
-17.15% |
-36.90% |
4.49% |
-27.53% |
-8.62% |
6.40% |
-1.66% |
0.11% |
Operating Return on Assets (OROA) |
|
2.06% |
1.47% |
1.84% |
0.28% |
1.74% |
1.63% |
1.58% |
1.32% |
1.45% |
1.31% |
1.53% |
Return on Assets (ROA) |
|
1.61% |
1.17% |
1.43% |
0.23% |
1.39% |
1.29% |
1.25% |
1.05% |
1.16% |
1.03% |
1.17% |
Return on Common Equity (ROCE) |
|
15.78% |
11.72% |
14.31% |
2.24% |
13.74% |
13.09% |
12.54% |
10.26% |
11.10% |
9.89% |
11.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.49% |
12.97% |
8.42% |
0.00% |
9.43% |
9.21% |
10.89% |
0.00% |
9.79% |
10.14% |
Net Operating Profit after Tax (NOPAT) |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
NOPAT Margin |
|
38.20% |
28.23% |
34.60% |
6.01% |
34.45% |
31.88% |
30.39% |
28.20% |
31.57% |
28.42% |
32.56% |
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 |
|
42.26% |
41.42% |
41.18% |
50.25% |
43.27% |
45.91% |
47.88% |
50.74% |
47.25% |
47.46% |
44.41% |
Operating Expenses to Revenue |
|
50.58% |
49.73% |
52.33% |
67.39% |
55.07% |
57.48% |
59.46% |
62.48% |
58.33% |
58.95% |
55.27% |
Earnings before Interest and Taxes (EBIT) |
|
17 |
12 |
15 |
2.99 |
19 |
17 |
15 |
14 |
17 |
16 |
19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
13 |
16 |
3.85 |
21 |
17 |
16 |
15 |
18 |
17 |
20 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.26 |
1.39 |
1.21 |
0.77 |
0.95 |
0.95 |
1.26 |
1.03 |
1.04 |
1.26 |
1.26 |
Price to Tangible Book Value (P/TBV) |
|
1.41 |
1.55 |
1.35 |
0.94 |
1.17 |
1.15 |
1.52 |
1.22 |
1.24 |
1.48 |
1.48 |
Price to Revenue (P/Rev) |
|
3.23 |
3.52 |
3.09 |
2.36 |
2.78 |
2.69 |
3.57 |
2.95 |
3.10 |
3.82 |
3.77 |
Price to Earnings (P/E) |
|
8.55 |
10.29 |
9.34 |
9.11 |
10.84 |
10.05 |
13.72 |
9.42 |
10.14 |
12.87 |
12.45 |
Dividend Yield |
|
1.85% |
1.65% |
1.85% |
2.29% |
2.24% |
2.21% |
1.60% |
1.94% |
1.87% |
1.52% |
1.53% |
Earnings Yield |
|
11.69% |
9.72% |
10.70% |
10.98% |
9.23% |
9.95% |
7.29% |
10.62% |
9.86% |
7.77% |
8.03% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
1.13 |
1.04 |
0.57 |
0.87 |
0.81 |
0.85 |
0.74 |
0.93 |
1.09 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
2.99 |
5.06 |
3.32 |
2.02 |
3.44 |
2.98 |
3.08 |
2.69 |
3.48 |
4.23 |
3.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.70 |
10.63 |
7.20 |
5.57 |
9.74 |
8.24 |
8.84 |
6.45 |
8.54 |
10.61 |
9.14 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.23 |
11.69 |
7.91 |
6.15 |
10.65 |
8.84 |
9.42 |
6.83 |
9.07 |
11.34 |
9.77 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.91 |
14.79 |
10.02 |
7.81 |
13.42 |
11.17 |
11.86 |
8.58 |
11.41 |
14.28 |
12.44 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.54 |
10.82 |
6.60 |
4.72 |
8.49 |
6.91 |
7.95 |
5.77 |
8.15 |
10.70 |
9.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.28 |
0.00 |
0.00 |
0.00 |
0.00 |
18.28 |
0.00 |
0.00 |
14.72 |
0.00 |
958.67 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.76 |
0.25 |
0.16 |
0.35 |
0.30 |
0.29 |
0.26 |
0.26 |
0.29 |
0.28 |
Long-Term Debt to Equity |
|
0.19 |
0.76 |
0.25 |
0.16 |
0.35 |
0.30 |
0.29 |
0.26 |
0.26 |
0.26 |
0.25 |
Financial Leverage |
|
0.22 |
0.50 |
0.21 |
0.18 |
0.28 |
0.49 |
0.27 |
0.21 |
0.30 |
0.29 |
0.29 |
Leverage Ratio |
|
9.79 |
9.98 |
9.97 |
9.92 |
9.88 |
10.14 |
10.03 |
9.76 |
9.59 |
9.59 |
9.72 |
Compound Leverage Factor |
|
9.79 |
9.98 |
9.97 |
9.92 |
9.88 |
10.14 |
10.03 |
9.76 |
9.59 |
9.59 |
9.72 |
Debt to Total Capital |
|
15.98% |
43.18% |
20.06% |
13.49% |
25.99% |
23.20% |
22.46% |
20.70% |
20.39% |
22.31% |
22.09% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.30% |
2.28% |
Long-Term Debt to Total Capital |
|
15.98% |
43.18% |
20.06% |
13.49% |
25.99% |
23.20% |
22.46% |
20.70% |
20.39% |
20.01% |
19.81% |
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 |
|
84.02% |
56.82% |
79.94% |
86.51% |
74.01% |
76.80% |
77.54% |
79.30% |
79.61% |
77.69% |
77.91% |
Debt to EBITDA |
|
0.93 |
4.05 |
1.39 |
1.32 |
2.90 |
2.36 |
2.34 |
1.80 |
1.87 |
2.18 |
2.05 |
Net Debt to EBITDA |
|
-0.47 |
3.24 |
0.48 |
-0.93 |
1.88 |
0.83 |
-1.39 |
-0.63 |
0.95 |
1.05 |
-0.01 |
Long-Term Debt to EBITDA |
|
0.93 |
4.05 |
1.39 |
1.32 |
2.90 |
2.36 |
2.34 |
1.80 |
1.87 |
1.95 |
1.84 |
Debt to NOPAT |
|
1.29 |
5.63 |
1.94 |
1.85 |
3.99 |
3.21 |
3.14 |
2.40 |
2.50 |
2.93 |
2.80 |
Net Debt to NOPAT |
|
-0.65 |
4.50 |
0.67 |
-1.30 |
2.58 |
1.12 |
-1.87 |
-0.83 |
1.27 |
1.41 |
-0.02 |
Long-Term Debt to NOPAT |
|
1.29 |
5.63 |
1.94 |
1.85 |
3.99 |
3.21 |
3.14 |
2.40 |
2.50 |
2.63 |
2.51 |
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) |
|
-13 |
-210 |
-56 |
-111 |
-205 |
-3.48 |
-173 |
-89 |
2.25 |
-47 |
-37 |
Operating Cash Flow to CapEx |
|
8,519.05% |
1,778.34% |
1,814.26% |
408.89% |
1,249.01% |
995.45% |
1,224.71% |
553.82% |
791.94% |
698.25% |
1,015.02% |
Free Cash Flow to Firm to Interest Expense |
|
-3.28 |
-32.33 |
-5.33 |
-7.66 |
-11.37 |
-0.15 |
-6.37 |
-3.01 |
0.08 |
-1.54 |
-1.17 |
Operating Cash Flow to Interest Expense |
|
5.63 |
1.09 |
2.03 |
0.74 |
1.25 |
0.63 |
0.63 |
0.81 |
0.51 |
0.33 |
0.64 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.56 |
1.03 |
1.92 |
0.56 |
1.15 |
0.56 |
0.57 |
0.66 |
0.45 |
0.28 |
0.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
1.84 |
1.89 |
1.99 |
1.73 |
1.87 |
1.94 |
2.06 |
1.77 |
1.74 |
1.75 |
1.80 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
382 |
574 |
422 |
505 |
603 |
591 |
606 |
605 |
614 |
651 |
658 |
Invested Capital Turnover |
|
0.34 |
0.28 |
0.34 |
0.32 |
0.31 |
0.27 |
0.32 |
0.30 |
0.27 |
0.27 |
0.27 |
Increase / (Decrease) in Invested Capital |
|
26 |
219 |
68 |
114 |
221 |
17 |
185 |
100 |
11 |
60 |
51 |
Enterprise Value (EV) |
|
373 |
651 |
438 |
287 |
527 |
478 |
514 |
448 |
573 |
707 |
646 |
Market Capitalization |
|
404 |
453 |
408 |
335 |
425 |
430 |
594 |
492 |
509 |
637 |
647 |
Book Value per Share |
|
$34.46 |
$35.37 |
$36.51 |
$47.31 |
$39.37 |
$40.04 |
$41.48 |
$42.23 |
$43.04 |
$44.83 |
$45.43 |
Tangible Book Value per Share |
|
$30.65 |
$31.57 |
$32.76 |
$38.45 |
$32.20 |
$32.97 |
$34.50 |
$35.36 |
$36.24 |
$38.07 |
$38.75 |
Total Capital |
|
382 |
574 |
422 |
505 |
603 |
591 |
606 |
605 |
614 |
651 |
658 |
Total Debt |
|
61 |
248 |
85 |
68 |
157 |
137 |
136 |
125 |
125 |
145 |
145 |
Total Long-Term Debt |
|
61 |
248 |
85 |
68 |
157 |
137 |
136 |
125 |
125 |
130 |
130 |
Net Debt |
|
-31 |
198 |
29 |
-48 |
101 |
48 |
-81 |
-44 |
64 |
70 |
-0.83 |
Capital Expenditures (CapEx) |
|
0.25 |
0.40 |
1.19 |
2.64 |
1.81 |
1.43 |
1.38 |
4.31 |
1.92 |
1.43 |
1.98 |
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) |
|
61 |
248 |
85 |
68 |
157 |
137 |
136 |
125 |
125 |
145 |
145 |
Total Depreciation and Amortization (D&A) |
|
1.39 |
1.34 |
1.32 |
0.86 |
1.07 |
0.72 |
0.93 |
1.08 |
1.20 |
1.12 |
1.16 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.41 |
$1.04 |
$1.26 |
$0.22 |
$1.34 |
$1.16 |
$1.08 |
$1.00 |
$1.18 |
$1.10 |
$1.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
Adjusted Diluted Earnings per Share |
|
$1.40 |
$1.04 |
$1.26 |
$0.22 |
$1.33 |
$1.16 |
$1.07 |
$0.99 |
$1.20 |
$1.10 |
$1.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
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 |
|
9.23M |
9.23M |
11.31M |
11.33M |
11.34M |
11.34M |
11.36M |
11.36M |
11.28M |
11.28M |
11.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
9.60 |
12 |
2.41 |
16 |
13 |
12 |
11 |
14 |
12 |
15 |
Normalized NOPAT Margin |
|
38.20% |
28.23% |
34.60% |
6.01% |
34.45% |
31.88% |
30.39% |
28.20% |
31.57% |
28.42% |
32.56% |
Pre Tax Income Margin |
|
48.72% |
35.41% |
44.30% |
7.46% |
43.17% |
40.34% |
38.29% |
35.28% |
39.57% |
36.12% |
42.66% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.37 |
1.86 |
1.41 |
0.21 |
1.08 |
0.73 |
0.57 |
0.48 |
0.57 |
0.52 |
0.61 |
NOPAT to Interest Expense |
|
3.43 |
1.48 |
1.10 |
0.17 |
0.86 |
0.58 |
0.45 |
0.38 |
0.46 |
0.41 |
0.47 |
EBIT Less CapEx to Interest Expense |
|
4.31 |
1.80 |
1.30 |
0.02 |
0.98 |
0.67 |
0.52 |
0.33 |
0.51 |
0.47 |
0.55 |
NOPAT Less CapEx to Interest Expense |
|
3.36 |
1.42 |
0.99 |
-0.02 |
0.76 |
0.52 |
0.40 |
0.24 |
0.39 |
0.36 |
0.41 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.25% |
16.69% |
17.19% |
22.06% |
22.00% |
21.21% |
21.97% |
18.24% |
18.98% |
19.68% |
19.16% |
Augmented Payout Ratio |
|
27.63% |
16.69% |
17.19% |
34.74% |
22.00% |
21.21% |
21.97% |
18.60% |
26.67% |
19.68% |
19.16% |
Key Financial Trends
Southern Missouri Bancorp (NASDAQ: SMBC) has demonstrated consistent financial performance over the past several quarters and years, with several key trends that retail investors should consider.
Positive Trends:
- Net interest income has steadily increased over the past year, with Q2 2025 showing a net interest income of approximately $38.1 million, up from about $34.5 million in Q2 2024, reflecting improving earnings from loans and leases.
- Total revenue has grown from approximately $40.1 million in Q2 2024 to $45.0 million in Q2 2025, driven by both interest income and non-interest income, signaling diversified and expanding income streams.
- Net income attributable to common shareholders rose to $14.7 million in Q2 2025 from around $12.2 million in Q2 2024, yielding a basic and diluted earnings per share (EPS) of $1.30 compared to $1.08 a year earlier, indicating stronger profitability.
- The company's deposit base has grown substantially, with net changes in deposits increasing from about $153.8 million in Q2 2024 to $170.5 million in Q2 2025, which strengthens the company's funding position.
- Cash and due from banks have increased significantly from $216.4 million in Q2 2024 to $145.8 million in Q2 2025 quarter end, signaling strong liquidity management.
- Total shareholder equity has increased from $470.2 million at Q2 2024 to $512.4 million in Q2 2025, providing a stronger capital base for growth and risk absorption.
- The company has maintained a steady dividend payout, increasing the cash dividend per share to $0.23 in Q2 2025 from $0.21 a year ago, suggesting management confidence in ongoing cash flow generation.
- Non-interest income including service charges, investment banking income, and trust fees has remained stable or grown, contributing about $6.9 million in Q2 2025, supporting revenue diversification.
Neutral Trends:
- Loans held for sale increased from about $3.68 billion in Q2 2024 to $3.97 billion in Q2 2025, indicating a focus on loan origination and sales rather than holding loans, which may affect interest income volatility.
- Intangible assets and goodwill have stayed relatively consistent, around $24-29 million, showing no major recent acquisitions or asset impairments.
Negative Trends:
- Provision for credit losses increased from $900,000 in Q2 2024 to $932,000 in Q2 2025, indicating higher anticipated loan losses which could affect future earnings.
- Total non-interest expenses rose slightly to about $24.9 million in Q2 2025 from $23.9 million in Q2 2024, reflecting increased operating costs that could pressure margins if revenue growth slows.
- Investing activities have resulted in large negative cash flows over recent quarters, such as the $117.5 million net cash outflow in Q2 2025, primarily due to significant purchases of investment securities, which may constrain short-term liquidity.
- Long-term debt remains high and relatively stable around $130 million, reflecting ongoing leverage that requires careful servicing, though interest expense appears manageable.
Summary: Southern Missouri Bancorp has shown steady growth in revenue, net interest income, and profitability over the last four quarters, supported by rising deposits and shareholder equity. The stable dividend payments enhance its appeal to income investors. However, rising credit loss provisions and increased operating expenses warrant attention. The sizable investments and debt levels suggest the company is balancing growth and risk management. Overall, SMBC appears financially healthy with positive earnings momentum and sufficient capital to support future growth, but investors should watch for expense controls and asset quality developments.
08/30/25 12:40 AM ETAI Generated. May Contain Errors.