Annual Income Statements for USCB Financial
This table shows USCB Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for USCB Financial
This table shows USCB Financial'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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Consolidated Net Income / (Loss) |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Net Income / (Loss) Continuing Operations |
|
5.56 |
4.17 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Total Pre-Tax Income |
|
7.52 |
5.85 |
7.69 |
5.53 |
5.07 |
3.51 |
6.04 |
8.18 |
9.16 |
9.10 |
Total Revenue |
|
19 |
16 |
18 |
16 |
16 |
16 |
18 |
21 |
22 |
23 |
Net Interest Income / (Expense) |
|
17 |
17 |
16 |
14 |
14 |
14 |
15 |
17 |
18 |
19 |
Total Interest Income |
|
18 |
21 |
22 |
24 |
26 |
28 |
31 |
33 |
34 |
34 |
Loans and Leases Interest Income |
|
16 |
18 |
20 |
21 |
23 |
25 |
27 |
28 |
30 |
31 |
Investment Securities Interest Income |
|
2.20 |
2.31 |
2.29 |
2.38 |
2.83 |
2.51 |
2.81 |
3.07 |
2.75 |
2.85 |
Deposits and Money Market Investments Interest Income |
|
0.32 |
0.46 |
0.38 |
1.05 |
1.03 |
0.66 |
1.43 |
1.53 |
0.99 |
0.56 |
Total Interest Expense |
|
1.70 |
3.73 |
6.38 |
10 |
12 |
14 |
16 |
15 |
15 |
15 |
Deposits Interest Expense |
|
1.52 |
3.52 |
5.89 |
9.31 |
12 |
12 |
14 |
14 |
14 |
13 |
Short-Term Borrowings Interest Expense |
|
0.18 |
0.22 |
0.50 |
0.79 |
0.69 |
1.41 |
1.67 |
1.62 |
1.59 |
1.46 |
Total Non-Interest Income |
|
1.79 |
-0.12 |
2.07 |
1.85 |
2.16 |
1.33 |
2.46 |
3.21 |
3.44 |
3.63 |
Other Service Charges |
|
1.08 |
-0.49 |
0.54 |
0.58 |
1.53 |
-1.40 |
0.75 |
0.80 |
0.79 |
-0.89 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.23 |
-1.78 |
0.33 |
0.09 |
-0.70 |
-0.78 |
0.07 |
0.43 |
0.11 |
0.15 |
Investment Banking Income |
|
0.93 |
1.09 |
1.21 |
1.17 |
1.33 |
1.35 |
1.65 |
1.98 |
2.54 |
2.67 |
Provision for Credit Losses |
|
0.91 |
0.88 |
0.20 |
0.04 |
0.65 |
1.48 |
0.41 |
0.79 |
0.93 |
1.03 |
Total Non-Interest Expense |
|
10 |
10 |
10 |
10 |
10 |
11 |
11 |
12 |
11 |
13 |
Salaries and Employee Benefits |
|
6.08 |
6.08 |
6.38 |
5.88 |
6.07 |
6.10 |
6.31 |
7.35 |
7.20 |
7.93 |
Net Occupancy & Equipment Expense |
|
1.77 |
1.74 |
1.78 |
1.82 |
1.83 |
1.81 |
1.82 |
1.75 |
1.85 |
1.83 |
Property & Liability Insurance Claims |
|
0.60 |
0.37 |
0.36 |
0.39 |
0.51 |
0.64 |
0.59 |
0.26 |
0.16 |
0.55 |
Other Operating Expenses |
|
1.68 |
1.82 |
1.66 |
2.36 |
2.05 |
2.16 |
2.45 |
2.20 |
2.24 |
2.54 |
Income Tax Expense |
|
1.96 |
1.42 |
1.88 |
1.33 |
1.25 |
0.79 |
1.43 |
1.97 |
2.21 |
2.20 |
Basic Earnings per Share |
|
$0.28 |
$0.23 |
$0.29 |
$0.21 |
$0.20 |
$0.14 |
$0.23 |
$0.32 |
$0.35 |
$0.35 |
Weighted Average Basic Shares Outstanding |
|
- |
19.62M |
19.62M |
19.54M |
19.54M |
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
Diluted Earnings per Share |
|
$0.28 |
$0.22 |
$0.29 |
$0.21 |
$0.19 |
$0.15 |
$0.23 |
$0.31 |
$0.35 |
$0.35 |
Weighted Average Diluted Shares Outstanding |
|
- |
19.62M |
19.62M |
19.54M |
19.54M |
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
19.62M |
19.62M |
19.54M |
19.54M |
19.65M |
19.65M |
19.62M |
19.84M |
20.05M |
Annual Cash Flow Statements for USCB Financial
This table details how cash moves in and out of USCB Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
12 |
-1.51 |
7.94 |
-13 |
36 |
Net Cash From Operating Activities |
|
13 |
22 |
30 |
23 |
34 |
Net Cash From Continuing Operating Activities |
|
13 |
22 |
30 |
23 |
34 |
Net Income / (Loss) Continuing Operations |
|
11 |
21 |
20 |
17 |
25 |
Consolidated Net Income / (Loss) |
|
11 |
21 |
20 |
17 |
25 |
Provision For Loan Losses |
|
3.25 |
-0.16 |
2.50 |
2.37 |
3.16 |
Depreciation Expense |
|
1.27 |
1.03 |
0.69 |
0.59 |
0.59 |
Amortization Expense |
|
-2.30 |
-3.16 |
-1.06 |
-0.95 |
0.14 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.80 |
-3.30 |
1.10 |
-0.09 |
-0.32 |
Changes in Operating Assets and Liabilities, net |
|
1.86 |
6.55 |
6.18 |
4.09 |
5.86 |
Net Cash From Investing Activities |
|
-179 |
-359 |
-271 |
-273 |
-212 |
Net Cash From Continuing Investing Activities |
|
-179 |
-359 |
-271 |
-273 |
-212 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.35 |
-0.63 |
-0.67 |
-0.16 |
-0.31 |
Purchase of Investment Securities |
|
-298 |
-495 |
-400 |
-442 |
-298 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.00 |
1.65 |
0.00 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
120 |
134 |
130 |
169 |
86 |
Net Cash From Financing Activities |
|
178 |
336 |
249 |
237 |
214 |
Net Cash From Continuing Financing Activities |
|
178 |
336 |
249 |
237 |
214 |
Net Change in Deposits |
|
256 |
317 |
239 |
108 |
237 |
Issuance of Debt |
|
79 |
0.00 |
126 |
529 |
227 |
Issuance of Common Equity |
|
0.02 |
40 |
0.10 |
0.08 |
1.32 |
Repayment of Debt |
|
-154 |
0.00 |
-116 |
-392 |
-247 |
Repurchase of Preferred Equity |
|
0.00 |
-19 |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
-7.58 |
-0.50 |
Payment of Dividends |
|
-3.13 |
-2.08 |
0.00 |
0.00 |
-3.94 |
Cash Interest Paid |
|
8.84 |
4.29 |
7.31 |
41 |
61 |
Quarterly Cash Flow Statements for USCB Financial
This table details how cash moves in and out of USCB Financial'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 |
Net Change in Cash & Equivalents |
|
-9.95 |
-19 |
9.08 |
24 |
-54 |
7.63 |
85 |
-49 |
-39 |
39 |
Net Cash From Operating Activities |
|
11 |
-2.03 |
9.00 |
11 |
8.34 |
-5.98 |
8.03 |
18 |
11 |
-3.05 |
Net Cash From Continuing Operating Activities |
|
11 |
-2.03 |
9.00 |
11 |
8.34 |
-5.98 |
8.03 |
18 |
11 |
-3.05 |
Net Income / (Loss) Continuing Operations |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Consolidated Net Income / (Loss) |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Provision For Loan Losses |
|
0.91 |
0.88 |
0.20 |
0.04 |
0.65 |
1.48 |
0.41 |
0.79 |
0.93 |
1.03 |
Depreciation Expense |
|
0.17 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
Amortization Expense |
|
-0.75 |
-0.11 |
-0.13 |
-0.21 |
-0.55 |
-0.07 |
-0.14 |
0.01 |
0.42 |
-0.16 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.10 |
1.64 |
-0.47 |
-0.07 |
-0.23 |
0.68 |
-0.12 |
-0.47 |
-0.16 |
0.43 |
Changes in Operating Assets and Liabilities, net |
|
5.48 |
-9.03 |
3.44 |
7.08 |
4.50 |
-11 |
3.12 |
11 |
2.93 |
-11 |
Net Cash From Investing Activities |
|
-39 |
-70 |
-69 |
-44 |
-77 |
-83 |
-66 |
-20 |
-75 |
-51 |
Net Cash From Continuing Investing Activities |
|
-39 |
-70 |
-69 |
-44 |
-77 |
-83 |
-66 |
-20 |
-75 |
-51 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.00 |
-0.50 |
-0.02 |
-0.04 |
-0.07 |
-0.03 |
-0.09 |
-0.09 |
-0.08 |
-0.06 |
Purchase of Investment Securities |
|
-70 |
-97 |
-92 |
-105 |
-117 |
-128 |
-78 |
-69 |
-88 |
-63 |
Sale and/or Maturity of Investments |
|
31 |
28 |
23 |
61 |
40 |
46 |
12 |
49 |
13 |
12 |
Net Cash From Financing Activities |
|
18 |
53 |
69 |
57 |
15 |
96 |
144 |
-47 |
25 |
92 |
Net Cash From Continuing Financing Activities |
|
18 |
53 |
69 |
57 |
15 |
96 |
144 |
-47 |
25 |
92 |
Net Change in Deposits |
|
58 |
33 |
1.18 |
91 |
-0.38 |
16 |
166 |
-46 |
70 |
47 |
Issuance of Debt |
|
30 |
66 |
158 |
81 |
20 |
270 |
80 |
- |
117 |
30 |
Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
0.08 |
0.32 |
0.00 |
- |
1.00 |
Repayment of Debt |
|
-70 |
-46 |
-84 |
-114 |
-5.00 |
-189 |
-101 |
- |
-161 |
15 |
Payment of Dividends |
|
- |
- |
0.00 |
- |
- |
- |
-1.02 |
-1.02 |
-1.02 |
-0.89 |
Cash Interest Paid |
|
1.67 |
3.63 |
6.04 |
9.49 |
12 |
13 |
15 |
14 |
18 |
14 |
Annual Balance Sheets for USCB Financial
This table presents USCB Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,502 |
1,854 |
2,086 |
2,339 |
2,581 |
Cash and Due from Banks |
|
58 |
53 |
61 |
49 |
84 |
Interest Bearing Deposits at Other Banks |
|
38 |
40 |
48 |
33 |
70 |
Trading Account Securities |
|
334 |
524 |
419 |
404 |
425 |
Loans and Leases, Net of Allowance |
|
0.00 |
1,175 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
6.35 |
5.28 |
5.26 |
4.84 |
4.56 |
Other Assets |
|
90 |
103 |
1,608 |
1,889 |
2,075 |
Total Liabilities & Shareholders' Equity |
|
1,502 |
1,854 |
2,086 |
2,339 |
2,581 |
Total Liabilities |
|
1,331 |
1,650 |
1,903 |
2,147 |
2,366 |
Non-Interest Bearing Deposits |
|
- |
- |
- |
553 |
575 |
Interest Bearing Deposits |
|
1,273 |
1,590 |
1,829 |
1,384 |
1,599 |
Accrued Interest Payable |
|
6.83 |
9.48 |
14 |
16 |
20 |
Long-Term Debt |
|
36 |
36 |
46 |
183 |
163 |
Other Long-Term Liabilities |
|
15 |
14 |
14 |
11 |
8.45 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
171 |
204 |
182 |
192 |
215 |
Total Preferred & Common Equity |
|
171 |
204 |
182 |
192 |
215 |
Preferred Stock |
|
32 |
0.00 |
20 |
0.00 |
0.00 |
Total Common Equity |
|
139 |
204 |
162 |
192 |
215 |
Common Stock |
|
188 |
331 |
311 |
325 |
328 |
Retained Earnings |
|
-54 |
-124 |
-104 |
-89 |
-68 |
Accumulated Other Comprehensive Income / (Loss) |
|
4.78 |
-2.52 |
-45 |
-44 |
-45 |
Quarterly Balance Sheets for USCB Financial
This table presents USCB Financial'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 |
Total Assets |
|
2,164 |
2,226 |
2,245 |
2,489 |
2,458 |
2,504 |
Cash and Due from Banks |
|
69 |
95 |
39 |
136 |
82 |
46 |
Interest Bearing Deposits at Other Banks |
|
58 |
79 |
28 |
117 |
72 |
31 |
Trading Account Securities |
|
229 |
218 |
416 |
433 |
406 |
427 |
Loans and Leases, Net of Allowance |
|
1,562 |
221 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5.14 |
5.03 |
4.95 |
4.79 |
4.73 |
4.66 |
Other Assets |
|
118 |
117 |
133 |
1,925 |
1,970 |
2,034 |
Total Liabilities & Shareholders' Equity |
|
2,164 |
2,226 |
2,245 |
2,489 |
2,458 |
2,504 |
Total Liabilities |
|
1,980 |
2,042 |
2,062 |
2,294 |
2,257 |
2,290 |
Interest Bearing Deposits |
|
1,830 |
1,921 |
1,921 |
2,103 |
2,057 |
2,127 |
Accrued Interest Payable |
|
16 |
21 |
27 |
19 |
29 |
36 |
Long-Term Debt |
|
120 |
87 |
102 |
162 |
162 |
118 |
Other Long-Term Liabilities |
|
14 |
13 |
12 |
11 |
9.94 |
9.19 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
184 |
184 |
183 |
195 |
201 |
214 |
Total Preferred & Common Equity |
|
184 |
184 |
183 |
195 |
201 |
214 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
184 |
184 |
183 |
195 |
201 |
214 |
Common Stock |
|
326 |
325 |
325 |
325 |
325 |
326 |
Retained Earnings |
|
-100 |
-95 |
-91 |
-85 |
-80 |
-74 |
Accumulated Other Comprehensive Income / (Loss) |
|
-42 |
-46 |
-51 |
-45 |
-45 |
-38 |
Annual Metrics And Ratios for USCB Financial
This table displays calculated financial ratios and metrics derived from USCB Financial's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
40.48% |
9.01% |
-4.24% |
25.32% |
EBITDA Growth |
|
0.00% |
78.09% |
5.85% |
-19.76% |
54.92% |
EBIT Growth |
|
0.00% |
79.99% |
-0.99% |
-19.53% |
49.00% |
NOPAT Growth |
|
0.00% |
94.80% |
-4.44% |
-17.85% |
49.13% |
Net Income Growth |
|
0.00% |
46.91% |
-4.44% |
-17.85% |
49.13% |
EPS Growth |
|
0.00% |
-473.33% |
114.88% |
-16.00% |
47.62% |
Operating Cash Flow Growth |
|
0.00% |
68.30% |
33.95% |
-23.67% |
51.20% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
367.45% |
-511.25% |
116.35% |
Invested Capital Growth |
|
0.00% |
15.89% |
-4.78% |
64.15% |
0.91% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.16% |
9.66% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.70% |
19.89% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.69% |
20.80% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.38% |
20.41% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.38% |
20.41% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.69% |
19.23% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.92% |
9.39% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
180.08% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
31.62% |
14.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
31.49% |
39.93% |
38.77% |
32.49% |
40.16% |
EBIT Margin |
|
33.79% |
43.29% |
39.32% |
33.04% |
39.28% |
Profit (Net Income) Margin |
|
31.89% |
33.35% |
29.24% |
25.08% |
29.84% |
Tax Burden Percent |
|
107.00% |
76.15% |
74.36% |
75.91% |
75.97% |
Interest Burden Percent |
|
88.22% |
101.17% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.30% |
23.85% |
25.64% |
24.09% |
24.03% |
Return on Invested Capital (ROIC) |
|
5.23% |
9.43% |
8.60% |
5.48% |
6.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.02% |
9.43% |
8.60% |
5.48% |
6.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.16% |
1.81% |
1.83% |
3.35% |
5.56% |
Return on Equity (ROE) |
|
8.39% |
11.24% |
10.43% |
8.84% |
12.11% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-5.29% |
13.50% |
-43.09% |
5.64% |
Operating Return on Assets (OROA) |
|
1.01% |
1.63% |
1.38% |
0.99% |
1.32% |
Return on Assets (ROA) |
|
0.96% |
1.26% |
1.02% |
0.75% |
1.00% |
Return on Common Equity (ROCE) |
|
6.82% |
10.28% |
9.89% |
8.37% |
12.11% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.39% |
10.34% |
11.04% |
8.62% |
11.46% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
21 |
20 |
17 |
25 |
NOPAT Margin |
|
24.05% |
33.35% |
29.24% |
25.08% |
29.84% |
Net Nonoperating Expense Percent (NNEP) |
|
-9.80% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
58.68% |
44.56% |
44.72% |
48.01% |
43.60% |
Operating Expenses to Revenue |
|
73.44% |
56.46% |
57.06% |
63.37% |
56.90% |
Earnings before Interest and Taxes (EBIT) |
|
15 |
27 |
27 |
22 |
32 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
25 |
27 |
21 |
33 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.48 |
1.22 |
1.63 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.48 |
1.22 |
1.63 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.50 |
3.56 |
4.24 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
11.97 |
14.19 |
14.20 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.13% |
Earnings Yield |
|
0.00% |
0.00% |
8.36% |
7.05% |
7.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.87 |
0.89 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.88 |
5.09 |
4.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.44 |
15.66 |
10.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.34 |
15.40 |
11.06 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
9.87 |
20.28 |
14.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
6.73 |
14.88 |
10.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
6.29 |
0.00 |
16.90 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.18 |
0.25 |
0.95 |
0.76 |
Long-Term Debt to Equity |
|
0.21 |
0.18 |
0.25 |
0.95 |
0.76 |
Financial Leverage |
|
0.21 |
0.19 |
0.21 |
0.61 |
0.85 |
Leverage Ratio |
|
8.78 |
8.95 |
10.20 |
11.82 |
12.08 |
Compound Leverage Factor |
|
7.75 |
9.06 |
10.20 |
11.82 |
12.08 |
Debt to Total Capital |
|
17.39% |
15.01% |
20.14% |
48.80% |
43.08% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
17.39% |
15.01% |
20.14% |
48.80% |
43.08% |
Preferred Equity to Total Capital |
|
15.50% |
0.00% |
8.76% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
67.11% |
84.99% |
71.11% |
51.20% |
56.92% |
Debt to EBITDA |
|
2.54 |
1.43 |
1.72 |
8.54 |
4.91 |
Net Debt to EBITDA |
|
-4.20 |
-2.24 |
-2.33 |
4.71 |
0.27 |
Long-Term Debt to EBITDA |
|
2.54 |
1.43 |
1.72 |
8.54 |
4.91 |
Debt to NOPAT |
|
3.33 |
1.71 |
2.28 |
11.06 |
6.61 |
Net Debt to NOPAT |
|
-5.50 |
-2.68 |
-3.10 |
6.10 |
0.36 |
Long-Term Debt to NOPAT |
|
3.33 |
1.71 |
2.28 |
11.06 |
6.61 |
Noncontrolling Interest Sharing Ratio |
|
18.76% |
8.56% |
5.18% |
5.34% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-12 |
32 |
-130 |
21 |
Operating Cash Flow to CapEx |
|
3,775.79% |
0.00% |
4,388.86% |
13,831.90% |
10,856.69% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.80 |
4.25 |
-3.06 |
0.35 |
Operating Cash Flow to Interest Expense |
|
0.95 |
5.22 |
3.97 |
0.53 |
0.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.93 |
5.46 |
3.88 |
0.53 |
0.55 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
7.09 |
10.87 |
13.07 |
13.06 |
17.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
207 |
240 |
228 |
375 |
378 |
Invested Capital Turnover |
|
0.22 |
0.28 |
0.29 |
0.22 |
0.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
33 |
-11 |
147 |
3.42 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
199 |
336 |
359 |
Market Capitalization |
|
0.00 |
0.00 |
241 |
235 |
350 |
Book Value per Share |
|
$0.00 |
$10.19 |
$8.12 |
$9.82 |
$10.86 |
Tangible Book Value per Share |
|
$0.00 |
$10.19 |
$8.12 |
$9.82 |
$10.86 |
Total Capital |
|
207 |
240 |
228 |
375 |
378 |
Total Debt |
|
36 |
36 |
46 |
183 |
163 |
Total Long-Term Debt |
|
36 |
36 |
46 |
183 |
163 |
Net Debt |
|
-59 |
-56 |
-62 |
101 |
8.93 |
Capital Expenditures (CapEx) |
|
0.35 |
-1.02 |
0.67 |
0.16 |
0.31 |
Net Nonoperating Expense (NNE) |
|
-3.53 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
36 |
36 |
46 |
183 |
163 |
Total Depreciation and Amortization (D&A) |
|
-1.03 |
-2.13 |
-0.38 |
-0.36 |
0.73 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($6.72) |
$0.00 |
$0.84 |
$1.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($6.72) |
$0.00 |
$0.84 |
$1.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
20.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
21 |
20 |
17 |
25 |
Normalized NOPAT Margin |
|
24.05% |
33.35% |
29.24% |
25.08% |
29.84% |
Pre Tax Income Margin |
|
29.81% |
43.80% |
39.32% |
33.04% |
39.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.11 |
6.47 |
3.64 |
0.51 |
0.53 |
NOPAT to Interest Expense |
|
0.79 |
4.99 |
2.71 |
0.39 |
0.40 |
EBIT Less CapEx to Interest Expense |
|
1.08 |
6.71 |
3.55 |
0.51 |
0.52 |
NOPAT Less CapEx to Interest Expense |
|
0.76 |
5.23 |
2.62 |
0.39 |
0.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.80% |
9.85% |
0.00% |
0.00% |
15.96% |
Augmented Payout Ratio |
|
21.80% |
9.85% |
0.00% |
45.83% |
17.99% |
Quarterly Metrics And Ratios for USCB Financial
This table displays calculated financial ratios and metrics derived from USCB Financial'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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
8.90% |
-7.18% |
-12.82% |
-4.70% |
-2.46% |
28.11% |
33.15% |
46.38% |
EBITDA Growth |
|
0.00% |
0.00% |
18.09% |
-28.20% |
-32.72% |
-36.26% |
-21.65% |
52.41% |
108.55% |
153.51% |
EBIT Growth |
|
0.00% |
0.00% |
10.20% |
-21.05% |
-32.60% |
-37.17% |
-21.48% |
47.87% |
80.75% |
159.44% |
NOPAT Growth |
|
0.00% |
0.00% |
19.67% |
-20.76% |
-31.29% |
-38.63% |
-20.61% |
47.97% |
81.96% |
153.73% |
Net Income Growth |
|
0.00% |
0.00% |
19.67% |
-20.76% |
-31.29% |
-38.63% |
-20.61% |
47.97% |
81.96% |
153.73% |
EPS Growth |
|
0.00% |
0.00% |
20.83% |
-19.23% |
-32.14% |
-31.82% |
-20.69% |
47.62% |
84.21% |
133.33% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
60.65% |
-22.87% |
-27.22% |
-195.21% |
-10.83% |
60.01% |
34.54% |
48.96% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
83.71% |
67.68% |
85.74% |
102.42% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.15% |
17.49% |
34.11% |
16.51% |
0.91% |
Revenue Q/Q Growth |
|
7.56% |
-11.24% |
9.65% |
-11.34% |
1.02% |
-2.97% |
12.23% |
16.46% |
4.99% |
6.67% |
EBITDA Q/Q Growth |
|
-8.88% |
-18.87% |
36.95% |
-29.08% |
-14.62% |
-23.14% |
68.34% |
37.95% |
16.84% |
-6.56% |
EBIT Q/Q Growth |
|
7.40% |
-25.77% |
37.74% |
-28.10% |
-8.32% |
-30.80% |
72.12% |
35.41% |
12.06% |
-0.67% |
NOPAT Q/Q Growth |
|
4.97% |
-20.22% |
31.01% |
-27.77% |
-8.98% |
-28.75% |
69.50% |
34.63% |
11.92% |
-0.65% |
Net Income Q/Q Growth |
|
4.97% |
-20.22% |
31.01% |
-27.77% |
-8.98% |
-28.75% |
69.50% |
34.63% |
11.92% |
-0.65% |
EPS Q/Q Growth |
|
7.69% |
-21.43% |
31.82% |
-27.59% |
-9.52% |
-21.05% |
53.33% |
34.78% |
12.90% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-21.00% |
-117.67% |
544.49% |
24.26% |
-25.45% |
-171.70% |
234.26% |
122.99% |
-37.32% |
-127.20% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.59% |
-5.47% |
48.83% |
66.25% |
-77.43% |
53.46% |
108.69% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
33.02% |
-10.92% |
5.25% |
31.62% |
-4.79% |
1.68% |
-8.57% |
14.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.38% |
34.16% |
42.67% |
34.13% |
28.85% |
22.85% |
34.28% |
40.60% |
45.18% |
39.57% |
EBIT Margin |
|
40.52% |
33.88% |
42.56% |
34.52% |
31.32% |
22.34% |
34.26% |
39.84% |
42.52% |
39.60% |
Profit (Net Income) Margin |
|
29.94% |
26.91% |
32.15% |
26.19% |
23.60% |
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
Tax Burden Percent |
|
73.90% |
75.81% |
75.54% |
75.89% |
75.34% |
77.57% |
76.38% |
75.94% |
75.85% |
75.86% |
Interest Burden Percent |
|
100.00% |
104.76% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.10% |
24.19% |
24.46% |
24.11% |
24.66% |
22.43% |
23.62% |
24.06% |
24.15% |
24.14% |
Return on Invested Capital (ROIC) |
|
0.00% |
8.12% |
14.89% |
13.38% |
11.06% |
3.79% |
5.19% |
6.69% |
7.88% |
6.59% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.12% |
14.89% |
13.38% |
11.06% |
3.79% |
5.19% |
6.69% |
7.88% |
6.59% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.05% |
9.72% |
6.34% |
6.17% |
2.32% |
3.86% |
4.33% |
4.37% |
5.60% |
Return on Equity (ROE) |
|
0.00% |
10.16% |
24.61% |
19.72% |
17.23% |
6.11% |
9.05% |
11.01% |
12.26% |
12.19% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
13.84% |
0.00% |
0.00% |
0.00% |
-43.09% |
-11.44% |
-23.66% |
-8.61% |
5.64% |
Operating Return on Assets (OROA) |
|
0.00% |
1.18% |
1.38% |
1.07% |
0.93% |
0.67% |
0.97% |
1.19% |
1.35% |
1.33% |
Return on Assets (ROA) |
|
0.00% |
0.94% |
1.05% |
0.81% |
0.70% |
0.52% |
0.74% |
0.90% |
1.02% |
1.01% |
Return on Common Equity (ROCE) |
|
0.00% |
9.64% |
24.61% |
19.72% |
17.23% |
5.78% |
9.05% |
11.01% |
12.26% |
12.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
11.47% |
10.89% |
9.98% |
0.00% |
7.87% |
8.64% |
9.58% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
NOPAT Margin |
|
29.94% |
26.91% |
32.15% |
26.19% |
23.60% |
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
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% |
SG&A Expenses to Revenue |
|
42.26% |
47.45% |
45.13% |
48.11% |
48.80% |
50.43% |
46.14% |
44.33% |
42.02% |
42.47% |
Operating Expenses to Revenue |
|
54.58% |
60.78% |
56.32% |
65.25% |
64.64% |
68.27% |
63.41% |
56.33% |
53.16% |
55.92% |
Earnings before Interest and Taxes (EBIT) |
|
7.52 |
5.58 |
7.69 |
5.53 |
5.07 |
3.51 |
6.04 |
8.18 |
9.16 |
9.10 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.94 |
5.63 |
7.71 |
5.47 |
4.67 |
3.59 |
6.04 |
8.33 |
9.74 |
9.10 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.48 |
1.04 |
1.08 |
1.11 |
1.22 |
1.14 |
1.25 |
1.40 |
1.63 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.48 |
1.04 |
1.08 |
1.11 |
1.22 |
1.14 |
1.25 |
1.40 |
1.63 |
Price to Revenue (P/Rev) |
|
0.00 |
3.50 |
2.72 |
2.86 |
3.04 |
3.56 |
3.39 |
3.59 |
3.97 |
4.24 |
Price to Earnings (P/E) |
|
0.00 |
11.97 |
9.09 |
9.89 |
11.12 |
14.19 |
14.49 |
14.47 |
14.60 |
14.20 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.44% |
0.78% |
0.98% |
1.13% |
Earnings Yield |
|
0.00% |
8.36% |
11.00% |
10.11% |
9.00% |
7.05% |
6.90% |
6.91% |
6.85% |
7.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.87 |
0.61 |
0.41 |
0.84 |
0.89 |
0.37 |
0.71 |
1.03 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.88 |
2.63 |
1.59 |
3.57 |
5.09 |
2.00 |
3.69 |
4.51 |
4.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.44 |
6.64 |
4.28 |
10.14 |
15.66 |
6.64 |
11.43 |
12.29 |
10.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.34 |
6.66 |
4.19 |
9.97 |
15.40 |
6.51 |
11.35 |
12.66 |
11.06 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
9.87 |
8.78 |
5.51 |
13.04 |
20.28 |
8.55 |
14.90 |
16.60 |
14.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.73 |
5.62 |
3.72 |
8.98 |
14.88 |
6.08 |
9.15 |
10.92 |
10.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.90 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.25 |
0.65 |
0.47 |
0.56 |
0.95 |
0.83 |
0.81 |
0.55 |
0.76 |
Long-Term Debt to Equity |
|
0.00 |
0.25 |
0.65 |
0.47 |
0.56 |
0.95 |
0.83 |
0.81 |
0.55 |
0.76 |
Financial Leverage |
|
0.00 |
0.25 |
0.65 |
0.47 |
0.56 |
0.61 |
0.74 |
0.65 |
0.55 |
0.85 |
Leverage Ratio |
|
0.00 |
10.20 |
11.77 |
12.12 |
12.27 |
11.82 |
12.28 |
12.18 |
11.97 |
12.08 |
Compound Leverage Factor |
|
0.00 |
10.68 |
11.77 |
12.12 |
12.27 |
11.82 |
12.28 |
12.18 |
11.97 |
12.08 |
Debt to Total Capital |
|
0.00% |
20.14% |
39.49% |
32.14% |
35.80% |
48.80% |
45.38% |
44.63% |
35.55% |
43.08% |
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 |
|
0.00% |
20.14% |
39.49% |
32.14% |
35.80% |
48.80% |
45.38% |
44.63% |
35.55% |
43.08% |
Preferred Equity to Total Capital |
|
0.00% |
8.76% |
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 |
|
0.00% |
71.11% |
60.51% |
67.86% |
64.20% |
51.20% |
54.62% |
55.37% |
64.45% |
56.92% |
Debt to EBITDA |
|
0.00 |
1.72 |
4.30 |
3.38 |
4.35 |
8.54 |
8.20 |
7.16 |
4.26 |
4.91 |
Net Debt to EBITDA |
|
0.00 |
-2.33 |
-0.23 |
-3.40 |
1.50 |
4.71 |
-4.61 |
0.33 |
1.48 |
0.27 |
Long-Term Debt to EBITDA |
|
0.00 |
1.72 |
4.30 |
3.38 |
4.35 |
8.54 |
8.20 |
7.16 |
4.26 |
4.91 |
Debt to NOPAT |
|
0.00 |
2.28 |
5.69 |
4.35 |
5.59 |
11.06 |
10.56 |
9.33 |
5.76 |
6.61 |
Net Debt to NOPAT |
|
0.00 |
-3.10 |
-0.31 |
-4.38 |
1.92 |
6.10 |
-5.94 |
0.43 |
2.00 |
0.36 |
Long-Term Debt to NOPAT |
|
0.00 |
2.28 |
5.69 |
4.35 |
5.59 |
11.06 |
10.56 |
9.33 |
5.76 |
6.61 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
5.18% |
0.00% |
0.00% |
0.00% |
5.34% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-298 |
-266 |
-281 |
-144 |
-49 |
-86 |
-40 |
3.48 |
Operating Cash Flow to CapEx |
|
572,850.00% |
-406.63% |
40,913.64% |
29,434.21% |
11,743.66% |
-18,681.25% |
8,819.78% |
20,571.26% |
14,382.05% |
-5,260.34% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-46.70 |
-26.37 |
-22.74 |
-10.57 |
-3.09 |
-5.63 |
-2.59 |
0.24 |
Operating Cash Flow to Interest Expense |
|
6.73 |
-0.54 |
1.41 |
1.11 |
0.67 |
-0.44 |
0.51 |
1.17 |
0.73 |
-0.21 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.73 |
-0.68 |
1.41 |
1.10 |
0.67 |
-0.44 |
0.50 |
1.16 |
0.72 |
-0.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
13.07 |
13.70 |
13.76 |
13.48 |
13.06 |
13.21 |
14.36 |
15.70 |
17.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
228 |
304 |
271 |
285 |
375 |
357 |
363 |
332 |
378 |
Invested Capital Turnover |
|
0.00 |
0.30 |
0.46 |
0.51 |
0.47 |
0.22 |
0.20 |
0.22 |
0.24 |
0.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
304 |
271 |
285 |
147 |
53 |
92 |
47 |
3.42 |
Enterprise Value (EV) |
|
0.00 |
199 |
185 |
110 |
238 |
336 |
131 |
259 |
340 |
359 |
Market Capitalization |
|
259 |
241 |
192 |
198 |
203 |
235 |
222 |
251 |
299 |
350 |
Book Value per Share |
|
$0.00 |
$8.12 |
$9.37 |
$9.36 |
$9.36 |
$9.82 |
$9.92 |
$10.23 |
$10.90 |
$10.86 |
Tangible Book Value per Share |
|
$0.00 |
$8.12 |
$9.37 |
$9.36 |
$9.36 |
$9.82 |
$9.92 |
$10.23 |
$10.90 |
$10.86 |
Total Capital |
|
0.00 |
228 |
304 |
271 |
285 |
375 |
357 |
363 |
332 |
378 |
Total Debt |
|
0.00 |
46 |
120 |
87 |
102 |
183 |
162 |
162 |
118 |
163 |
Total Long-Term Debt |
|
0.00 |
46 |
120 |
87 |
102 |
183 |
162 |
162 |
118 |
163 |
Net Debt |
|
0.00 |
-62 |
-6.50 |
-88 |
35 |
101 |
-91 |
7.48 |
41 |
8.93 |
Capital Expenditures (CapEx) |
|
0.00 |
0.50 |
0.02 |
0.04 |
0.07 |
0.03 |
0.09 |
0.09 |
0.08 |
0.06 |
Net Nonoperating Expense (NNE) |
|
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 |
46 |
120 |
87 |
102 |
183 |
162 |
162 |
118 |
163 |
Total Depreciation and Amortization (D&A) |
|
-0.58 |
0.05 |
0.02 |
-0.06 |
-0.40 |
0.08 |
0.00 |
0.16 |
0.57 |
-0.01 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.23 |
$0.29 |
$0.21 |
$0.20 |
$0.14 |
$0.23 |
$0.32 |
$0.35 |
$0.35 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
19.62M |
19.62M |
19.54M |
19.54M |
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.22 |
$0.29 |
$0.21 |
$0.19 |
$0.15 |
$0.23 |
$0.31 |
$0.35 |
$0.35 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
19.62M |
19.62M |
19.54M |
19.54M |
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
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 |
|
0.00 |
19.62M |
19.62M |
19.54M |
19.54M |
19.65M |
19.65M |
19.62M |
19.84M |
20.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.56 |
4.43 |
5.81 |
4.20 |
3.82 |
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
Normalized NOPAT Margin |
|
29.94% |
26.91% |
32.15% |
26.19% |
23.60% |
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
Pre Tax Income Margin |
|
40.52% |
35.50% |
42.56% |
34.52% |
31.32% |
22.34% |
34.26% |
39.84% |
42.52% |
39.60% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.42 |
1.50 |
1.21 |
0.55 |
0.41 |
0.26 |
0.38 |
0.53 |
0.59 |
0.61 |
NOPAT to Interest Expense |
|
3.26 |
1.19 |
0.91 |
0.42 |
0.31 |
0.20 |
0.29 |
0.41 |
0.45 |
0.47 |
EBIT Less CapEx to Interest Expense |
|
4.42 |
1.36 |
1.20 |
0.54 |
0.40 |
0.26 |
0.38 |
0.53 |
0.59 |
0.61 |
NOPAT Less CapEx to Interest Expense |
|
3.26 |
1.05 |
0.91 |
0.41 |
0.30 |
0.20 |
0.29 |
0.40 |
0.44 |
0.46 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.62% |
11.71% |
14.88% |
15.96% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
27.81% |
33.07% |
36.22% |
45.83% |
18.32% |
19.49% |
22.06% |
17.99% |
Key Financial Trends
USCB Financial Holdings, Inc. (NASDAQ: USCB) has shown a consistent improvement in its financial performance over the past several quarters, as evident from its quarterly financial statements for the last four years. Below is an analysis of key trends and financial highlights that retail investors should consider:
- Increasing Net Interest Income: Net interest income increased steadily from $16.87 million in Q4 2022 to $19.36 million in Q4 2024, reflecting growth in interest income from loans, leases, and investments outpacing interest expenses.
- Rising Net Income: Consolidated net income rose from $4.43 million in Q4 2022 to $6.90 million in Q4 2024. Earnings per share improved from $0.14 per share in Q4 2023 to $0.35 in Q4 2024, indicating enhanced profitability and value for shareholders.
- Growing Total Revenue: Total revenue grew from $16.48 million in Q4 2022 to $22.98 million in Q4 2024, driven by higher interest income and increased non-interest income, including investment banking income.
- Stable Earnings per Share: Basic and diluted earnings per share have steadily improved, reaching $0.35 in Q4 2024, up from $0.14 in Q4 2022, showing consistent shareholder returns on a per-share basis.
- Strong Capital Position: Total equity increased from approximately $183.7 million in Q2 2023 to about $213.9 million in Q3 2024, providing a solid capital base to support growth and absorb potential losses.
- Investment Banking Income Growth: Investment banking income has grown from $1.09 million in Q4 2022 to $2.67 million in Q4 2024, adding diversification to non-interest income streams.
- Volatile Non-Interest Income: Other service charges fluctuated across periods, with negative figures in some quarters (e.g., -$885,000 in Q4 2024), indicating some unpredictability in fee income.
- Low Loan Balances on Balance Sheet: Loans and leases net of allowance were shown as $0 in recent balance sheets, which is unusual for a financial institution and may indicate a particular business model or accounting presentation that investors should investigate further.
- Provision for Credit Losses Fluctuations: The provision for credit losses increased from $880,000 in Q4 2022 to $1.03 million in Q4 2024, potentially indicating a rise in credit risk or conservative provisioning practices.
- Rising Interest Expense: Total interest expense increased from $3.73 million in Q4 2022 to $14.81 million in Q4 2024, which may pressure net interest margins if not accompanied by proportional income growth.
Additional Analysis:
- Cash Flow from Financing Activities is consistently strong, with significant issuances of debt and increased deposits, supporting asset growth and liquidity.
- Cash Flow From Operating Activities was negative in Q4 2024 (-$3.05 million), indicating operational cash challenges that could signal working capital management concerns.
- Total assets have fluctuated but generally stayed above $2.2 billion, with changes driven by trading securities and other assets, emphasizing the company's focus on securities trading rather than traditional lending assets.
- The balance between issuance and repayment of long-term debt suggests active debt management, but notable repayments in some quarters might pressure liquidity if not offset.
Summary: USCB Financial has demonstrated improving profitability, stable revenue growth, and a solid capital position over recent years. The growing investment banking segment adds positive diversification. However, investors should be cautious about the apparent absence of loans on the balance sheet, fluctuating non-interest income, and rising provisions for credit losses. The increased interest expenses also warrant attention to maintain net interest margins. The company's strong financing cash flows provide liquidity, but operational cash flow volatility could be an area for further due diligence.
Overall, USCB Financial appears to be on a growth trajectory with improving earnings but carries some risks related to asset composition and operating cash flows that investors should monitor closely.
08/29/25 02:37 PM ETAI Generated. May Contain Errors.