Annual Income Statements for Veritex
This table shows Veritex's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Veritex
This table shows Veritex'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 |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
Consolidated Net Income / (Loss) |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
Net Income / (Loss) Continuing Operations |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
Total Pre-Tax Income |
|
52 |
49 |
43 |
42 |
9.50 |
31 |
35 |
39 |
33 |
38 |
39 |
Total Revenue |
|
120 |
117 |
115 |
109 |
78 |
99 |
107 |
113 |
106 |
110 |
110 |
Net Interest Income / (Expense) |
|
106 |
103 |
101 |
99 |
96 |
93 |
96 |
100 |
96 |
95 |
96 |
Total Interest Income |
|
152 |
170 |
183 |
187 |
188 |
185 |
191 |
197 |
185 |
174 |
175 |
Loans and Leases Interest Income |
|
137 |
152 |
164 |
167 |
165 |
162 |
167 |
167 |
155 |
147 |
149 |
Investment Securities Interest Income |
|
11 |
11 |
10 |
11 |
12 |
14 |
15 |
16 |
17 |
17 |
17 |
Deposits and Money Market Investments Interest Income |
|
3.40 |
5.53 |
7.51 |
7.13 |
8.16 |
8.05 |
7.72 |
13 |
12 |
9.24 |
8.04 |
Other Interest Income |
|
1.09 |
1.41 |
1.12 |
1.69 |
1.72 |
0.90 |
1.14 |
1.00 |
0.94 |
0.87 |
0.85 |
Total Interest Expense |
|
46 |
66 |
82 |
88 |
92 |
92 |
95 |
97 |
89 |
78 |
79 |
Deposits Interest Expense |
|
33 |
51 |
61 |
76 |
86 |
87 |
90 |
93 |
85 |
75 |
77 |
Long-Term Debt Interest Expense |
|
14 |
15 |
21 |
12 |
5.68 |
4.51 |
4.58 |
3.16 |
3.46 |
2.85 |
2.17 |
Total Non-Interest Income |
|
14 |
14 |
14 |
9.67 |
-18 |
6.66 |
11 |
13 |
10 |
14 |
13 |
Other Service Charges |
|
11 |
10 |
8.08 |
7.84 |
7.02 |
9.94 |
8.93 |
12 |
8.54 |
10 |
10 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.85 |
2.85 |
4.63 |
1.64 |
-25 |
-3.69 |
1.32 |
0.78 |
0.97 |
3.30 |
1.69 |
Other Non-Interest Income |
|
1.59 |
0.22 |
0.98 |
0.20 |
0.23 |
0.41 |
0.33 |
0.27 |
0.55 |
0.70 |
1.55 |
Provision for Credit Losses |
|
11 |
11 |
14 |
7.72 |
8.00 |
5.96 |
8.25 |
4.00 |
1.90 |
5.30 |
3.25 |
Total Non-Interest Expense |
|
57 |
57 |
57 |
59 |
60 |
62 |
63 |
70 |
71 |
67 |
67 |
Salaries and Employee Benefits |
|
34 |
32 |
29 |
31 |
31 |
33 |
33 |
37 |
37 |
37 |
35 |
Net Occupancy & Equipment Expense |
|
9.31 |
9.69 |
9.54 |
9.42 |
9.24 |
9.53 |
9.68 |
10 |
10 |
10 |
10 |
Marketing Expense |
|
1.84 |
1.78 |
2.63 |
2.35 |
1.95 |
1.55 |
1.98 |
2.78 |
2.90 |
2.03 |
2.61 |
Other Operating Expenses |
|
10 |
11 |
14 |
14 |
16 |
15 |
16 |
17 |
18 |
16 |
17 |
Amortization Expense |
|
2.50 |
2.50 |
2.47 |
2.44 |
2.44 |
2.44 |
2.44 |
2.44 |
2.44 |
2.44 |
2.44 |
Income Tax Expense |
|
12 |
11 |
9.73 |
9.28 |
6.00 |
7.24 |
8.22 |
8.07 |
8.22 |
8.53 |
8.52 |
Basic Earnings per Share |
|
$0.74 |
$0.71 |
$0.62 |
$0.60 |
$0.07 |
$0.44 |
$0.50 |
$0.57 |
$0.46 |
$0.53 |
$0.57 |
Weighted Average Basic Shares Outstanding |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
Diluted Earnings per Share |
|
$0.73 |
$0.70 |
$0.62 |
$0.60 |
$0.06 |
$0.44 |
$0.50 |
$0.56 |
$0.45 |
$0.53 |
$0.56 |
Weighted Average Diluted Shares Outstanding |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
Weighted Average Basic & Diluted Shares Outstanding |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
Annual Cash Flow Statements for Veritex
This table details how cash moves in and out of Veritex's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
17 |
-22 |
163 |
-100 |
-65 |
167 |
-21 |
149 |
56 |
193 |
226 |
Net Cash From Operating Activities |
|
2.23 |
16 |
11 |
27 |
50 |
104 |
108 |
193 |
193 |
144 |
136 |
Net Cash From Continuing Operating Activities |
|
2.23 |
16 |
11 |
12 |
50 |
104 |
108 |
193 |
193 |
144 |
136 |
Net Income / (Loss) Continuing Operations |
|
5.21 |
8.79 |
13 |
0.00 |
39 |
91 |
74 |
140 |
146 |
108 |
107 |
Consolidated Net Income / (Loss) |
|
5.21 |
8.79 |
13 |
- |
39 |
91 |
74 |
140 |
146 |
108 |
107 |
Provision For Loan Losses |
|
1.42 |
0.87 |
2.05 |
5.11 |
6.60 |
22 |
66 |
-4.83 |
28 |
40 |
20 |
Depreciation Expense |
|
1.34 |
1.42 |
1.70 |
2.84 |
7.08 |
16 |
16 |
16 |
19 |
19 |
20 |
Amortization Expense |
|
0.41 |
0.31 |
0.61 |
-1.97 |
-6.20 |
-35 |
-13 |
-4.31 |
-0.34 |
-1.75 |
-7.34 |
Non-Cash Adjustments to Reconcile Net Income |
|
-7.69 |
5.10 |
-5.32 |
8.80 |
3.03 |
25 |
-19 |
35 |
6.63 |
-15 |
-1.94 |
Changes in Operating Assets and Liabilities, net |
|
1.54 |
-0.27 |
-0.73 |
-2.68 |
0.54 |
-14 |
-17 |
12 |
-6.31 |
-7.52 |
-1.34 |
Net Cash From Investing Activities |
|
-117 |
-146 |
-203 |
-125 |
-400 |
-46 |
-875 |
-816 |
-2,399 |
-48 |
-181 |
Net Cash From Continuing Investing Activities |
|
-117 |
-146 |
-203 |
-125 |
-400 |
-46 |
-875 |
-816 |
-2,399 |
-48 |
-181 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.67 |
-2.39 |
-4.27 |
-41 |
-5.01 |
-7.66 |
-2.86 |
-14 |
-4.62 |
-1.85 |
-13 |
Purchase of Investment Securities |
|
-427 |
-481 |
-547 |
-1,074 |
-1,197 |
-929 |
-2,075 |
-972 |
-2,664 |
-1,547 |
-1,680 |
Sale and/or Maturity of Investments |
|
314 |
325 |
348 |
968 |
802 |
883 |
1,204 |
169 |
269 |
1,501 |
1,512 |
Net Cash From Financing Activities |
|
131 |
108 |
356 |
12 |
285 |
109 |
746 |
772 |
2,263 |
96 |
270 |
Net Cash From Continuing Financing Activities |
|
131 |
108 |
356 |
12 |
285 |
109 |
746 |
772 |
2,263 |
96 |
270 |
Net Change in Deposits |
|
65 |
132 |
251 |
18 |
344 |
-196 |
619 |
851 |
1,760 |
1,216 |
419 |
Issuance of Debt |
|
25 |
0.11 |
9.97 |
10 |
0.11 |
75 |
123 |
0.00 |
35,050 |
48,817 |
0.00 |
Issuance of Common Equity |
|
41 |
0.00 |
95 |
57 |
- |
- |
0.00 |
0.00 |
154 |
0.00 |
0.00 |
Repayment of Debt |
|
0.00 |
-16 |
0.00 |
-47 |
-58 |
350 |
95 |
-35 |
-34,653 |
-49,892 |
-100 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-95 |
-57 |
-16 |
0.00 |
0.00 |
-3.54 |
Payment of Dividends |
|
0.08 |
-0.10 |
0.00 |
-0.23 |
0.00 |
-27 |
-34 |
-37 |
-42 |
-43 |
-44 |
Other Financing Activities, Net |
|
0.00 |
-0.20 |
0.34 |
-0.92 |
-1.04 |
1.72 |
0.45 |
7.60 |
-6.27 |
-1.38 |
-1.21 |
Quarterly Cash Flow Statements for Veritex
This table details how cash moves in and out of Veritex'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 |
|
2.18 |
372 |
-144 |
49 |
-84 |
112 |
-89 |
449 |
-246 |
-5.41 |
-79 |
Net Cash From Operating Activities |
|
43 |
35 |
64 |
40 |
6.02 |
44 |
41 |
57 |
-6.63 |
44 |
27 |
Net Cash From Continuing Operating Activities |
|
43 |
35 |
64 |
40 |
6.02 |
44 |
41 |
57 |
-6.63 |
44 |
27 |
Net Income / (Loss) Continuing Operations |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
Consolidated Net Income / (Loss) |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
Provision For Loan Losses |
|
11 |
11 |
14 |
7.72 |
8.00 |
5.96 |
8.25 |
4.00 |
1.90 |
5.30 |
3.25 |
Depreciation Expense |
|
4.67 |
4.76 |
5.28 |
4.86 |
4.59 |
5.13 |
4.40 |
4.66 |
5.47 |
4.69 |
4.66 |
Amortization Expense |
|
-0.33 |
0.11 |
0.19 |
-0.54 |
-1.51 |
-0.07 |
-3.04 |
-1.70 |
-2.53 |
-0.66 |
-0.75 |
Non-Cash Adjustments to Reconcile Net Income |
|
-6.49 |
-20 |
10 |
-5.82 |
0.97 |
22 |
1.30 |
9.90 |
-35 |
20 |
3.32 |
Changes in Operating Assets and Liabilities, net |
|
-5.68 |
0.86 |
0.24 |
0.91 |
-9.52 |
-13 |
3.18 |
9.59 |
-1.15 |
-14 |
-14 |
Net Cash From Investing Activities |
|
-429 |
-67 |
-42 |
183 |
-122 |
-237 |
-88 |
90 |
54 |
135 |
-8.32 |
Net Cash From Continuing Investing Activities |
|
-429 |
-67 |
-42 |
183 |
-122 |
-237 |
-88 |
90 |
54 |
135 |
-8.32 |
Purchase of Investment Securities |
|
-477 |
-300 |
-198 |
-175 |
-875 |
-383 |
-269 |
-105 |
-921 |
-190 |
-316 |
Sale and/or Maturity of Investments |
|
49 |
233 |
156 |
359 |
753 |
147 |
183 |
206 |
975 |
325 |
313 |
Net Cash From Financing Activities |
|
387 |
404 |
-166 |
-173 |
32 |
305 |
-43 |
301 |
-293 |
-184 |
-98 |
Net Cash From Continuing Financing Activities |
|
387 |
404 |
-166 |
-173 |
32 |
305 |
-43 |
301 |
-293 |
-184 |
-98 |
Net Change in Deposits |
|
375 |
-88 |
199 |
963 |
143 |
317 |
72 |
312 |
-282 |
-86 |
-246 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
- |
-0.04 |
- |
-9.52 |
-7.05 |
Payment of Dividends |
|
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-12 |
Other Financing Activities, Net |
|
-2.11 |
-1.39 |
0.18 |
-0.19 |
0.02 |
-1.26 |
-0.32 |
-0.26 |
0.63 |
-1.86 |
167 |
Annual Balance Sheets for Veritex
This table presents Veritex's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
802 |
1,040 |
1,409 |
2,946 |
3,209 |
7,955 |
8,821 |
9,757 |
12,154 |
12,394 |
12,768 |
Cash and Due from Banks |
|
9.22 |
11 |
16 |
149 |
20 |
65 |
44 |
424 |
61 |
59 |
52 |
Interest Bearing Deposits at Other Banks |
|
84 |
61 |
219 |
- |
65 |
186 |
186 |
336 |
376 |
570 |
803 |
Trading Account Securities |
|
49 |
80 |
110 |
242 |
263 |
1,012 |
1,070 |
102 |
1,302 |
1,279 |
1,501 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
2,221 |
2,536 |
-30 |
6,101 |
0.00 |
8,945 |
9,097 |
8,787 |
Loans and Leases |
|
- |
- |
- |
2,233 |
2,555 |
- |
6,206 |
- |
9,036 |
9,207 |
8,899 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
13 |
19 |
30 |
105 |
- |
91 |
110 |
112 |
Loans Held for Sale |
|
606 |
817 |
989 |
0.84 |
1.26 |
14 |
21 |
- |
21 |
79 |
89 |
Premises and Equipment, Net |
|
11 |
17 |
17 |
75 |
78 |
119 |
115 |
109 |
109 |
106 |
113 |
Mortgage Servicing Rights |
|
- |
- |
- |
- |
- |
184 |
578 |
- |
446 |
378 |
605 |
Goodwill |
|
19 |
27 |
27 |
159 |
161 |
371 |
371 |
404 |
404 |
404 |
404 |
Intangible Assets |
|
1.26 |
2.41 |
2.18 |
20 |
16 |
72 |
62 |
66 |
53 |
42 |
29 |
Other Assets |
|
22 |
25 |
29 |
78 |
68 |
5,962 |
271 |
222 |
437 |
381 |
384 |
Total Liabilities & Shareholders' Equity |
|
802 |
1,040 |
1,409 |
2,946 |
3,209 |
7,955 |
8,821 |
9,757 |
12,154 |
12,394 |
12,768 |
Total Liabilities |
|
689 |
908 |
1,169 |
2,457 |
2,678 |
6,764 |
7,617 |
6,569 |
10,705 |
10,863 |
11,167 |
Non-Interest Bearing Deposits |
|
251 |
301 |
328 |
613 |
626 |
1,557 |
2,097 |
2,511 |
2,641 |
2,218 |
2,191 |
Interest Bearing Deposits |
|
388 |
567 |
792 |
1,666 |
1,996 |
4,338 |
4,416 |
3,276 |
6,483 |
8,120 |
8,561 |
Other Short-Term Payables |
|
1.58 |
1.78 |
2.91 |
5.10 |
5.41 |
- |
62 |
- |
178 |
195 |
184 |
Long-Term Debt |
|
48 |
36 |
46 |
88 |
45 |
826 |
1,040 |
778 |
1,404 |
330 |
231 |
Total Equity & Noncontrolling Interests |
|
113 |
132 |
239 |
489 |
531 |
1,191 |
1,203 |
1,315 |
1,450 |
1,531 |
1,601 |
Total Preferred & Common Equity |
|
113 |
132 |
239 |
489 |
531 |
1,191 |
1,203 |
1,315 |
1,450 |
1,531 |
1,601 |
Total Common Equity |
|
105 |
132 |
239 |
489 |
531 |
1,191 |
1,203 |
1,315 |
1,450 |
1,531 |
1,601 |
Common Stock |
|
98 |
116 |
211 |
446 |
450 |
1,118 |
1,127 |
1,143 |
1,307 |
1,318 |
1,329 |
Retained Earnings |
|
8.05 |
17 |
29 |
45 |
84 |
148 |
172 |
275 |
379 |
444 |
508 |
Treasury Stock |
|
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-0.07 |
-95 |
-152 |
-168 |
-168 |
-168 |
-171 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.17 |
-0.14 |
-1.25 |
-1.28 |
-2.93 |
19 |
56 |
64 |
-69 |
-63 |
-65 |
Quarterly Balance Sheets for Veritex
This table presents Veritex's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
11,305 |
11,714 |
12,609 |
12,470 |
12,346 |
12,708 |
12,684 |
13,043 |
12,606 |
12,528 |
Cash and Due from Banks |
|
59 |
52 |
866 |
53 |
54 |
42 |
53 |
54 |
81 |
67 |
Interest Bearing Deposits at Other Banks |
|
352 |
382 |
751 |
611 |
660 |
699 |
598 |
1,047 |
769 |
704 |
Trading Account Securities |
|
1,371 |
1,323 |
987 |
1,165 |
1,081 |
1,367 |
1,371 |
1,446 |
1,484 |
1,439 |
Loans and Leases, Net of Allowance |
|
7,843 |
8,428 |
-99 |
9,155 |
9,128 |
9,138 |
9,096 |
8,911 |
8,717 |
8,672 |
Loans and Leases |
|
7,923 |
8,513 |
- |
9,257 |
9,237 |
9,250 |
9,209 |
9,029 |
8,829 |
8,784 |
Allowance for Loan and Lease Losses |
|
81 |
85 |
99 |
102 |
110 |
112 |
113 |
117 |
112 |
112 |
Loans Held for Sale |
|
14 |
18 |
43 |
30 |
41 |
65 |
57 |
48 |
69 |
69 |
Premises and Equipment, Net |
|
109 |
109 |
108 |
106 |
106 |
105 |
105 |
114 |
113 |
117 |
Mortgage Servicing Rights |
|
629 |
524 |
- |
436 |
391 |
450 |
568 |
631 |
572 |
669 |
Goodwill |
|
404 |
404 |
404 |
404 |
404 |
404 |
404 |
404 |
404 |
404 |
Intangible Assets |
|
59 |
56 |
51 |
48 |
44 |
39 |
36 |
33 |
28 |
25 |
Other Assets |
|
366 |
418 |
332 |
462 |
437 |
401 |
395 |
354 |
370 |
362 |
Total Liabilities & Shareholders' Equity |
|
11,305 |
11,714 |
12,609 |
12,470 |
12,346 |
12,708 |
12,684 |
13,043 |
12,606 |
12,528 |
Total Liabilities |
|
9,875 |
10,303 |
10,510 |
10,979 |
10,855 |
11,170 |
11,136 |
11,435 |
10,973 |
10,879 |
Non-Interest Bearing Deposits |
|
2,948 |
2,811 |
2,212 |
2,234 |
2,363 |
2,349 |
2,417 |
2,644 |
2,319 |
2,133 |
Interest Bearing Deposits |
|
5,570 |
5,937 |
6,389 |
7,000 |
7,833 |
8,305 |
8,308 |
8,392 |
8,346 |
8,285 |
Other Short-Term Payables |
|
126 |
173 |
- |
191 |
229 |
186 |
181 |
168 |
152 |
136 |
Long-Term Debt |
|
1,228 |
1,379 |
1,909 |
1,554 |
430 |
330 |
230 |
231 |
156 |
325 |
Total Equity & Noncontrolling Interests |
|
1,429 |
1,412 |
1,494 |
1,491 |
1,491 |
1,539 |
1,549 |
1,608 |
1,633 |
1,649 |
Total Preferred & Common Equity |
|
1,429 |
1,412 |
1,494 |
1,491 |
1,491 |
1,539 |
1,549 |
1,608 |
1,633 |
1,649 |
Total Common Equity |
|
1,429 |
1,412 |
1,494 |
1,491 |
1,491 |
1,539 |
1,549 |
1,608 |
1,633 |
1,649 |
Common Stock |
|
1,301 |
1,304 |
1,309 |
1,312 |
1,315 |
1,320 |
1,323 |
1,326 |
1,330 |
1,330 |
Retained Earnings |
|
318 |
350 |
407 |
430 |
452 |
457 |
474 |
494 |
526 |
545 |
Treasury Stock |
|
-168 |
-168 |
-168 |
-168 |
-168 |
-168 |
-171 |
-171 |
-181 |
-188 |
Accumulated Other Comprehensive Income / (Loss) |
|
-21 |
-74 |
-55 |
-83 |
-108 |
-71 |
-77 |
-40 |
-42 |
-39 |
Annual Metrics And Ratios for Veritex
This table displays calculated financial ratios and metrics derived from Veritex's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.79% |
26.32% |
34.97% |
60.32% |
65.74% |
149.94% |
-0.65% |
8.32% |
23.08% |
0.18% |
1.78% |
EBITDA Growth |
|
36.39% |
51.41% |
45.79% |
36.19% |
75.94% |
90.01% |
-5.93% |
105.49% |
9.18% |
-20.95% |
-6.62% |
EBIT Growth |
|
52.56% |
63.17% |
47.35% |
48.18% |
78.27% |
130.63% |
-23.97% |
100.15% |
5.86% |
-22.69% |
-3.67% |
NOPAT Growth |
|
52.73% |
68.88% |
42.79% |
20.72% |
159.64% |
130.65% |
-18.58% |
88.93% |
4.82% |
-26.01% |
-0.94% |
Net Income Growth |
|
52.73% |
68.88% |
42.79% |
20.72% |
159.64% |
130.65% |
-18.58% |
88.93% |
4.82% |
-26.01% |
-0.94% |
EPS Growth |
|
26.32% |
16.67% |
34.52% |
-29.20% |
100.00% |
5.00% |
-11.90% |
87.16% |
-2.17% |
-26.94% |
-1.52% |
Operating Cash Flow Growth |
|
-58.64% |
625.79% |
-32.99% |
145.51% |
88.99% |
106.32% |
3.55% |
79.74% |
-0.40% |
-25.24% |
-5.35% |
Free Cash Flow Firm Growth |
|
22.16% |
102.48% |
-6,390.60% |
-179.03% |
119.15% |
-2,521.34% |
88.48% |
-918.19% |
179.71% |
-12.85% |
-87.60% |
Invested Capital Growth |
|
80.70% |
4.42% |
69.38% |
107.33% |
-2.78% |
250.50% |
11.38% |
76.76% |
-28.13% |
-34.78% |
-1.57% |
Revenue Q/Q Growth |
|
0.00% |
8.42% |
4.69% |
26.01% |
3.50% |
16.52% |
3.33% |
1.74% |
7.06% |
-9.26% |
7.16% |
EBITDA Q/Q Growth |
|
0.00% |
9.80% |
4.92% |
16.54% |
10.86% |
20.64% |
6.23% |
10.98% |
0.61% |
-21.18% |
18.35% |
EBIT Q/Q Growth |
|
0.00% |
12.10% |
5.22% |
25.15% |
6.19% |
25.86% |
-1.35% |
10.11% |
-0.22% |
-22.66% |
20.45% |
NOPAT Q/Q Growth |
|
0.00% |
11.17% |
5.17% |
0.44% |
20.04% |
26.88% |
-7.80% |
15.47% |
-1.09% |
-25.16% |
24.91% |
Net Income Q/Q Growth |
|
0.00% |
11.17% |
5.17% |
0.44% |
20.04% |
26.88% |
-7.80% |
15.47% |
-1.09% |
-25.16% |
24.91% |
EPS Q/Q Growth |
|
0.00% |
6.33% |
3.67% |
-15.79% |
21.21% |
9.80% |
-5.73% |
14.46% |
-2.87% |
-25.28% |
25.00% |
Operating Cash Flow Q/Q Growth |
|
-44.99% |
31.17% |
6.00% |
42.70% |
2.49% |
19.43% |
-12.01% |
-5.06% |
26.10% |
-20.57% |
-8.49% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-712.40% |
1.92% |
176.02% |
0.33% |
47.54% |
-876.04% |
497.28% |
8.25% |
-18.73% |
Invested Capital Q/Q Growth |
|
0.00% |
2.72% |
51.15% |
18.16% |
-5.21% |
-0.83% |
-6.81% |
70.62% |
2.17% |
-3.10% |
-0.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
34.71% |
41.61% |
44.95% |
38.18% |
40.53% |
30.81% |
29.17% |
55.35% |
49.10% |
38.74% |
35.55% |
EBIT Margin |
|
28.42% |
36.71% |
40.07% |
37.04% |
39.84% |
36.76% |
28.13% |
51.98% |
44.71% |
34.50% |
32.65% |
Profit (Net Income) Margin |
|
18.70% |
25.00% |
26.45% |
19.91% |
31.20% |
28.79% |
23.59% |
41.15% |
35.05% |
25.89% |
25.19% |
Tax Burden Percent |
|
65.80% |
68.10% |
66.00% |
53.77% |
78.31% |
78.32% |
83.88% |
79.17% |
78.40% |
75.03% |
77.16% |
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 |
|
34.20% |
31.90% |
34.00% |
46.23% |
21.69% |
21.68% |
16.12% |
20.83% |
21.60% |
24.97% |
22.84% |
Return on Invested Capital (ROIC) |
|
4.15% |
5.33% |
5.53% |
3.45% |
6.74% |
7.00% |
3.47% |
4.49% |
4.29% |
4.59% |
5.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.15% |
5.33% |
5.53% |
3.45% |
6.74% |
7.00% |
3.47% |
4.49% |
4.29% |
4.59% |
5.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.65% |
1.84% |
1.23% |
0.71% |
0.98% |
3.54% |
2.71% |
6.59% |
6.30% |
2.67% |
1.04% |
Return on Equity (ROE) |
|
5.80% |
7.17% |
6.76% |
4.16% |
7.72% |
10.54% |
6.17% |
11.08% |
10.58% |
7.26% |
6.85% |
Cash Return on Invested Capital (CROIC) |
|
-53.35% |
1.01% |
-45.98% |
-66.39% |
9.56% |
-104.21% |
-7.30% |
-50.98% |
37.02% |
46.69% |
7.39% |
Operating Return on Assets (OROA) |
|
1.08% |
1.40% |
1.55% |
1.29% |
1.63% |
2.08% |
1.05% |
1.90% |
1.70% |
1.18% |
1.10% |
Return on Assets (ROA) |
|
0.71% |
0.95% |
1.03% |
0.70% |
1.28% |
1.63% |
0.88% |
1.50% |
1.34% |
0.88% |
0.85% |
Return on Common Equity (ROCE) |
|
5.28% |
6.93% |
6.76% |
4.16% |
7.72% |
10.54% |
6.17% |
11.08% |
10.58% |
7.26% |
6.85% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.59% |
6.66% |
5.25% |
3.10% |
7.41% |
7.62% |
6.14% |
10.61% |
10.09% |
7.07% |
6.70% |
Net Operating Profit after Tax (NOPAT) |
|
5.21 |
8.79 |
13 |
15 |
39 |
91 |
74 |
140 |
146 |
108 |
107 |
NOPAT Margin |
|
18.70% |
25.00% |
26.45% |
19.91% |
31.20% |
28.79% |
23.59% |
41.15% |
35.05% |
25.89% |
25.19% |
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 |
|
53.57% |
47.66% |
42.44% |
39.37% |
36.97% |
31.98% |
34.71% |
37.53% |
37.79% |
40.33% |
44.59% |
Operating Expenses to Revenue |
|
66.47% |
60.83% |
55.61% |
56.24% |
54.92% |
56.41% |
50.90% |
49.45% |
48.64% |
55.82% |
62.62% |
Earnings before Interest and Taxes (EBIT) |
|
7.91 |
13 |
19 |
28 |
50 |
116 |
88 |
176 |
187 |
144 |
139 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.66 |
15 |
21 |
29 |
51 |
97 |
91 |
188 |
205 |
162 |
151 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
1.10 |
1.01 |
1.07 |
0.82 |
1.09 |
0.94 |
1.35 |
0.96 |
0.79 |
0.92 |
Price to Tangible Book Value (P/TBV) |
|
1.33 |
1.42 |
1.15 |
1.70 |
1.23 |
1.73 |
1.47 |
2.10 |
1.41 |
1.12 |
1.26 |
Price to Revenue (P/Rev) |
|
4.04 |
4.15 |
5.08 |
6.89 |
3.45 |
4.11 |
3.61 |
5.24 |
3.34 |
2.89 |
3.45 |
Price to Earnings (P/E) |
|
21.97 |
16.77 |
19.20 |
34.72 |
11.05 |
14.27 |
15.29 |
12.73 |
9.54 |
11.18 |
13.70 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.00% |
2.99% |
2.05% |
3.87% |
3.59% |
2.97% |
Earnings Yield |
|
4.55% |
5.96% |
5.21% |
2.88% |
9.05% |
7.01% |
6.54% |
7.86% |
10.48% |
8.94% |
7.30% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.47 |
0.66 |
0.18 |
0.81 |
0.69 |
0.93 |
0.86 |
0.45 |
0.83 |
0.49 |
0.46 |
Enterprise Value to Revenue (EV/Rev) |
|
2.71 |
3.15 |
1.11 |
6.29 |
3.13 |
5.93 |
6.20 |
5.30 |
5.66 |
2.18 |
1.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.80 |
7.56 |
2.46 |
16.47 |
7.73 |
19.24 |
21.25 |
9.58 |
11.53 |
5.62 |
5.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.53 |
8.57 |
2.76 |
16.98 |
7.86 |
16.13 |
22.04 |
10.20 |
12.66 |
6.32 |
6.07 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.49 |
12.59 |
4.19 |
31.57 |
10.04 |
20.59 |
26.28 |
12.89 |
16.15 |
8.42 |
7.87 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
33.77 |
6.83 |
4.84 |
17.94 |
7.84 |
17.98 |
18.04 |
9.30 |
12.26 |
6.32 |
6.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
66.70 |
0.00 |
0.00 |
7.08 |
0.00 |
0.00 |
0.00 |
1.87 |
0.83 |
6.18 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
0.28 |
0.19 |
0.21 |
0.08 |
0.69 |
0.87 |
0.59 |
0.97 |
0.22 |
0.14 |
Long-Term Debt to Equity |
|
0.42 |
0.28 |
0.19 |
0.18 |
0.08 |
0.69 |
0.86 |
0.59 |
0.97 |
0.22 |
0.14 |
Financial Leverage |
|
0.40 |
0.34 |
0.22 |
0.20 |
0.14 |
0.51 |
0.78 |
1.47 |
1.47 |
0.58 |
0.18 |
Leverage Ratio |
|
8.17 |
7.51 |
6.60 |
5.98 |
6.04 |
6.49 |
7.01 |
7.38 |
7.93 |
8.23 |
8.03 |
Compound Leverage Factor |
|
8.17 |
7.51 |
6.60 |
5.98 |
6.04 |
6.49 |
7.01 |
7.38 |
7.93 |
8.23 |
8.03 |
Debt to Total Capital |
|
29.79% |
21.64% |
16.24% |
17.38% |
7.77% |
40.95% |
46.42% |
37.28% |
49.19% |
17.72% |
12.60% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.53% |
0.00% |
0.00% |
0.10% |
0.19% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
29.79% |
21.64% |
16.24% |
14.85% |
7.77% |
40.95% |
46.32% |
37.08% |
49.19% |
17.72% |
12.60% |
Preferred Equity to Total Capital |
|
4.96% |
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 |
|
65.25% |
78.36% |
83.76% |
82.62% |
92.23% |
59.05% |
53.58% |
62.72% |
50.81% |
82.28% |
87.40% |
Debt to EBITDA |
|
4.98 |
2.49 |
2.17 |
3.54 |
0.87 |
8.50 |
11.41 |
4.16 |
6.85 |
2.04 |
1.53 |
Net Debt to EBITDA |
|
-4.68 |
-2.40 |
-8.84 |
-1.59 |
-0.78 |
5.91 |
8.89 |
0.12 |
4.72 |
-1.85 |
-4.13 |
Long-Term Debt to EBITDA |
|
4.98 |
2.49 |
2.17 |
3.02 |
0.87 |
8.50 |
11.39 |
4.14 |
6.85 |
2.04 |
1.53 |
Debt to NOPAT |
|
9.24 |
4.15 |
3.69 |
6.79 |
1.14 |
9.10 |
14.11 |
5.60 |
9.59 |
3.05 |
2.15 |
Net Debt to NOPAT |
|
-8.68 |
-4.00 |
-15.01 |
-3.05 |
-1.01 |
6.33 |
10.99 |
0.16 |
6.61 |
-2.76 |
-5.82 |
Long-Term Debt to NOPAT |
|
9.24 |
4.15 |
3.69 |
5.80 |
1.14 |
9.10 |
14.08 |
5.57 |
9.59 |
3.05 |
2.15 |
Noncontrolling Interest Sharing Ratio |
|
8.91% |
3.26% |
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) |
|
-67 |
1.66 |
-104 |
-291 |
56 |
-1,351 |
-156 |
-1,585 |
1,263 |
1,101 |
137 |
Operating Cash Flow to CapEx |
|
60.88% |
994.29% |
254.09% |
65.72% |
1,005.15% |
20,586.14% |
3,758.73% |
1,425.35% |
4,171.56% |
7,771.68% |
1,086.34% |
Free Cash Flow to Firm to Interest Expense |
|
-22.91 |
0.48 |
-18.50 |
-26.37 |
1.86 |
-14.41 |
-2.78 |
-44.38 |
14.90 |
3.36 |
0.37 |
Operating Cash Flow to Interest Expense |
|
0.77 |
4.68 |
1.93 |
2.41 |
1.68 |
1.11 |
1.92 |
5.42 |
2.27 |
0.44 |
0.37 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.49 |
4.21 |
1.17 |
-1.26 |
1.51 |
1.10 |
1.87 |
5.04 |
2.22 |
0.43 |
0.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.06 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
2.64 |
2.46 |
2.72 |
1.64 |
1.64 |
3.20 |
2.68 |
3.02 |
3.83 |
3.90 |
3.88 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
161 |
169 |
285 |
592 |
575 |
2,017 |
2,246 |
3,970 |
2,854 |
1,861 |
1,832 |
Invested Capital Turnover |
|
0.22 |
0.21 |
0.21 |
0.17 |
0.22 |
0.24 |
0.15 |
0.11 |
0.12 |
0.18 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
72 |
7.13 |
117 |
306 |
-16 |
1,441 |
230 |
1,724 |
-1,117 |
-992 |
-29 |
Enterprise Value (EV) |
|
75 |
111 |
53 |
478 |
395 |
1,869 |
1,941 |
1,799 |
2,364 |
911 |
844 |
Market Capitalization |
|
113 |
146 |
241 |
525 |
435 |
1,294 |
1,130 |
1,777 |
1,396 |
1,211 |
1,469 |
Book Value per Share |
|
$11.13 |
$12.33 |
$22.25 |
$21.59 |
$21.90 |
$22.94 |
$24.23 |
$26.68 |
$26.85 |
$28.19 |
$29.39 |
Tangible Book Value per Share |
|
$8.97 |
$9.59 |
$19.54 |
$13.64 |
$14.58 |
$14.41 |
$15.52 |
$17.15 |
$18.37 |
$19.98 |
$21.44 |
Total Capital |
|
161 |
169 |
285 |
592 |
575 |
2,017 |
2,246 |
2,097 |
2,854 |
1,861 |
1,832 |
Total Debt |
|
48 |
36 |
46 |
103 |
45 |
826 |
1,043 |
782 |
1,404 |
330 |
231 |
Total Long-Term Debt |
|
48 |
36 |
46 |
88 |
45 |
826 |
1,040 |
778 |
1,404 |
330 |
231 |
Net Debt |
|
-45 |
-35 |
-188 |
-46 |
-40 |
574 |
812 |
22 |
968 |
-299 |
-624 |
Capital Expenditures (CapEx) |
|
3.67 |
1.63 |
4.27 |
41 |
5.01 |
0.51 |
2.86 |
14 |
4.62 |
1.85 |
13 |
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) |
|
48 |
36 |
46 |
103 |
45 |
826 |
1,043 |
2,655 |
1,404 |
330 |
231 |
Total Depreciation and Amortization (D&A) |
|
1.75 |
1.72 |
2.31 |
0.87 |
0.87 |
-19 |
3.27 |
11 |
18 |
18 |
12 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.73 |
$0.86 |
$1.16 |
$0.82 |
$1.63 |
$1.71 |
$1.48 |
$2.83 |
$2.75 |
$2.00 |
$1.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
9.48M |
10.72M |
15.22M |
24.13M |
54.54M |
50.50M |
49.42M |
49.58M |
54.16M |
54.50M |
54.47M |
Adjusted Diluted Earnings per Share |
|
$0.72 |
$0.84 |
$1.13 |
$0.80 |
$1.60 |
$1.68 |
$1.48 |
$2.77 |
$2.71 |
$1.98 |
$1.95 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
9.48M |
10.72M |
15.22M |
24.13M |
54.54M |
50.50M |
49.42M |
49.58M |
54.16M |
54.50M |
54.47M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.71 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.48M |
10.72M |
15.22M |
24.13M |
54.54M |
50.50M |
49.42M |
49.58M |
54.16M |
54.50M |
54.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.21 |
8.79 |
13 |
17 |
43 |
121 |
74 |
140 |
147 |
108 |
107 |
Normalized NOPAT Margin |
|
18.70% |
25.00% |
26.45% |
21.82% |
34.44% |
38.47% |
23.59% |
41.35% |
35.31% |
25.89% |
25.19% |
Pre Tax Income Margin |
|
28.42% |
36.71% |
40.07% |
37.04% |
39.84% |
36.76% |
28.13% |
51.98% |
44.71% |
34.50% |
32.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.71 |
3.73 |
3.37 |
2.55 |
1.67 |
1.24 |
1.57 |
4.94 |
2.20 |
0.44 |
0.37 |
NOPAT to Interest Expense |
|
1.78 |
2.54 |
2.23 |
1.37 |
1.31 |
0.97 |
1.32 |
3.91 |
1.73 |
0.33 |
0.29 |
EBIT Less CapEx to Interest Expense |
|
1.45 |
3.26 |
2.61 |
-1.12 |
1.51 |
1.23 |
1.52 |
4.56 |
2.15 |
0.43 |
0.34 |
NOPAT Less CapEx to Interest Expense |
|
0.53 |
2.07 |
1.47 |
-2.30 |
1.14 |
0.96 |
1.27 |
3.53 |
1.67 |
0.32 |
0.25 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-1.54% |
1.11% |
0.00% |
1.50% |
0.00% |
29.53% |
46.10% |
26.18% |
28.90% |
40.01% |
40.64% |
Augmented Payout Ratio |
|
-1.54% |
1.11% |
0.00% |
1.50% |
0.00% |
133.71% |
123.88% |
37.29% |
28.90% |
40.01% |
43.94% |
Quarterly Metrics And Ratios for Veritex
This table displays calculated financial ratios and metrics derived from Veritex'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 |
|
29.64% |
32.66% |
20.73% |
-4.41% |
-35.44% |
-14.93% |
-6.73% |
3.79% |
36.60% |
10.32% |
2.83% |
EBITDA Growth |
|
2.27% |
20.27% |
13.22% |
-23.58% |
-77.59% |
-32.88% |
-24.82% |
-9.07% |
186.53% |
14.21% |
17.81% |
EBIT Growth |
|
-0.80% |
18.89% |
15.25% |
-24.59% |
-81.65% |
-36.48% |
-18.48% |
-6.77% |
248.35% |
19.76% |
11.29% |
NOPAT Growth |
|
-3.88% |
14.76% |
13.85% |
-24.70% |
-91.23% |
-37.11% |
-19.35% |
-4.97% |
611.12% |
20.34% |
13.62% |
Net Income Growth |
|
-3.88% |
14.76% |
13.85% |
-24.70% |
-91.23% |
-37.11% |
-19.35% |
-4.97% |
611.12% |
20.34% |
13.62% |
EPS Growth |
|
-9.88% |
7.69% |
14.81% |
-24.05% |
-91.78% |
-37.14% |
-19.35% |
-6.67% |
650.00% |
20.45% |
12.00% |
Operating Cash Flow Growth |
|
1,158.36% |
-49.37% |
105.58% |
-20.73% |
-86.11% |
28.17% |
-35.26% |
44.52% |
-210.15% |
-1.56% |
-33.65% |
Free Cash Flow Firm Growth |
|
168.74% |
-920.97% |
-10.94% |
314.13% |
-13.89% |
243.18% |
468.79% |
-87.49% |
-94.56% |
-95.00% |
-112.71% |
Invested Capital Growth |
|
-28.13% |
63.03% |
14.45% |
-31.23% |
-34.78% |
-53.38% |
-41.59% |
-4.28% |
-1.57% |
-4.24% |
10.98% |
Revenue Q/Q Growth |
|
5.58% |
-2.91% |
-2.05% |
-4.79% |
-28.70% |
27.95% |
7.39% |
5.95% |
-6.16% |
3.33% |
0.09% |
EBITDA Q/Q Growth |
|
-7.21% |
-3.25% |
-9.90% |
-5.51% |
-72.79% |
189.74% |
0.91% |
14.29% |
-14.25% |
15.48% |
4.09% |
EBIT Q/Q Growth |
|
-6.81% |
-4.56% |
-12.08% |
-3.57% |
-77.32% |
230.35% |
12.84% |
10.29% |
-15.27% |
13.57% |
4.86% |
NOPAT Q/Q Growth |
|
-7.91% |
-3.72% |
-12.19% |
-3.29% |
-89.27% |
590.37% |
12.61% |
13.97% |
-19.74% |
16.83% |
6.32% |
Net Income Q/Q Growth |
|
-7.91% |
-3.72% |
-12.19% |
-3.29% |
-89.27% |
590.37% |
12.61% |
13.97% |
-19.74% |
16.83% |
6.32% |
EPS Q/Q Growth |
|
-7.59% |
-4.11% |
-11.43% |
-3.23% |
-90.00% |
633.33% |
13.64% |
12.00% |
-19.64% |
17.78% |
5.66% |
Operating Cash Flow Q/Q Growth |
|
-13.58% |
-20.30% |
84.66% |
-37.67% |
-84.86% |
635.49% |
-6.73% |
39.13% |
-111.54% |
757.27% |
-37.13% |
Free Cash Flow Firm Q/Q Growth |
|
373.73% |
-230.67% |
76.79% |
357.88% |
10.08% |
117.26% |
-40.20% |
-91.26% |
-52.11% |
99.75% |
-251.99% |
Invested Capital Q/Q Growth |
|
2.17% |
40.46% |
-24.02% |
-36.93% |
-3.10% |
0.40% |
-4.80% |
3.35% |
-0.37% |
-2.32% |
10.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
46.60% |
46.44% |
42.72% |
42.39% |
16.18% |
36.64% |
34.43% |
37.14% |
33.94% |
37.93% |
39.45% |
EBIT Margin |
|
43.00% |
42.27% |
37.94% |
38.43% |
12.22% |
31.56% |
33.16% |
34.52% |
31.17% |
34.26% |
35.89% |
Profit (Net Income) Margin |
|
33.13% |
32.85% |
29.45% |
29.92% |
4.50% |
24.29% |
25.47% |
27.39% |
23.43% |
26.49% |
28.14% |
Tax Burden Percent |
|
77.04% |
77.72% |
77.62% |
77.85% |
36.82% |
76.95% |
76.79% |
79.35% |
75.16% |
77.32% |
78.40% |
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 |
|
22.96% |
22.28% |
22.38% |
22.15% |
63.18% |
23.05% |
23.21% |
20.65% |
24.84% |
22.68% |
21.60% |
Return on Invested Capital (ROIC) |
|
4.05% |
4.53% |
4.81% |
5.85% |
0.80% |
3.31% |
4.15% |
5.79% |
5.40% |
6.31% |
6.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.05% |
4.53% |
4.81% |
5.85% |
0.80% |
3.31% |
4.15% |
5.79% |
5.40% |
6.31% |
6.58% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.95% |
5.43% |
4.59% |
3.65% |
0.46% |
3.11% |
2.44% |
1.23% |
0.97% |
0.97% |
1.14% |
Return on Equity (ROE) |
|
10.01% |
9.97% |
9.40% |
9.50% |
1.26% |
6.42% |
6.59% |
7.02% |
6.37% |
7.28% |
7.72% |
Cash Return on Invested Capital (CROIC) |
|
37.02% |
-43.25% |
-8.03% |
43.14% |
46.69% |
76.02% |
56.14% |
8.94% |
7.39% |
10.46% |
-4.24% |
Operating Return on Assets (OROA) |
|
1.64% |
1.64% |
1.49% |
1.47% |
0.42% |
1.00% |
1.04% |
1.08% |
1.05% |
1.18% |
1.25% |
Return on Assets (ROA) |
|
1.26% |
1.27% |
1.15% |
1.15% |
0.15% |
0.77% |
0.80% |
0.86% |
0.79% |
0.91% |
0.98% |
Return on Common Equity (ROCE) |
|
10.01% |
9.97% |
9.40% |
9.50% |
1.26% |
6.42% |
6.59% |
7.02% |
6.37% |
7.28% |
7.72% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.13% |
10.42% |
9.70% |
0.00% |
6.11% |
5.65% |
5.34% |
0.00% |
6.87% |
7.03% |
Net Operating Profit after Tax (NOPAT) |
|
40 |
38 |
34 |
33 |
3.50 |
24 |
27 |
31 |
25 |
29 |
31 |
NOPAT Margin |
|
33.13% |
32.85% |
29.45% |
29.92% |
4.50% |
24.29% |
25.47% |
27.39% |
23.43% |
26.49% |
28.14% |
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 |
|
37.24% |
37.07% |
35.64% |
39.18% |
53.76% |
44.68% |
41.61% |
44.37% |
47.76% |
44.39% |
43.33% |
Operating Expenses to Revenue |
|
47.63% |
48.42% |
49.94% |
54.49% |
77.49% |
62.45% |
59.11% |
61.94% |
67.04% |
60.91% |
61.15% |
Earnings before Interest and Taxes (EBIT) |
|
52 |
49 |
43 |
42 |
9.50 |
31 |
35 |
39 |
33 |
38 |
39 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
56 |
54 |
49 |
46 |
13 |
36 |
37 |
42 |
36 |
42 |
43 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.96 |
0.62 |
0.62 |
0.62 |
0.79 |
0.70 |
0.74 |
0.88 |
0.92 |
0.83 |
0.86 |
Price to Tangible Book Value (P/TBV) |
|
1.41 |
0.90 |
0.89 |
0.89 |
1.12 |
0.98 |
1.03 |
1.21 |
1.26 |
1.13 |
1.16 |
Price to Revenue (P/Rev) |
|
3.34 |
2.08 |
1.99 |
2.02 |
2.89 |
2.69 |
2.90 |
3.58 |
3.45 |
3.12 |
3.23 |
Price to Earnings (P/E) |
|
9.54 |
6.15 |
5.96 |
6.43 |
11.18 |
11.45 |
13.03 |
16.56 |
13.70 |
12.13 |
12.23 |
Dividend Yield |
|
3.87% |
5.82% |
5.86% |
5.84% |
3.59% |
4.04% |
3.83% |
3.06% |
2.97% |
3.20% |
3.14% |
Earnings Yield |
|
10.48% |
16.27% |
16.78% |
15.55% |
8.94% |
8.73% |
7.68% |
6.04% |
7.30% |
8.25% |
8.18% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.30 |
0.60 |
0.34 |
0.49 |
0.36 |
0.40 |
0.30 |
0.46 |
0.37 |
0.49 |
Enterprise Value to Revenue (EV/Rev) |
|
5.66 |
2.74 |
3.90 |
1.40 |
2.18 |
1.66 |
1.83 |
1.39 |
1.98 |
1.53 |
2.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.53 |
5.71 |
8.26 |
3.15 |
5.62 |
4.62 |
5.44 |
4.31 |
5.58 |
4.26 |
5.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.66 |
6.28 |
9.07 |
3.47 |
6.32 |
5.28 |
6.07 |
4.78 |
6.07 |
4.59 |
6.51 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.15 |
8.08 |
11.69 |
4.47 |
8.42 |
7.09 |
8.21 |
6.42 |
7.87 |
5.94 |
8.38 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.26 |
7.68 |
9.47 |
3.56 |
6.32 |
4.33 |
5.47 |
3.70 |
6.19 |
4.91 |
7.97 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.87 |
0.00 |
0.00 |
0.64 |
0.83 |
0.30 |
0.53 |
3.28 |
6.18 |
3.48 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.97 |
1.28 |
1.04 |
0.29 |
0.22 |
0.21 |
0.15 |
0.14 |
0.14 |
0.10 |
0.20 |
Long-Term Debt to Equity |
|
0.97 |
1.28 |
1.04 |
0.29 |
0.22 |
0.21 |
0.15 |
0.14 |
0.14 |
0.10 |
0.20 |
Financial Leverage |
|
1.47 |
1.20 |
0.95 |
0.62 |
0.58 |
0.94 |
0.59 |
0.21 |
0.18 |
0.15 |
0.17 |
Leverage Ratio |
|
7.93 |
7.84 |
8.14 |
8.29 |
8.23 |
8.35 |
8.27 |
8.19 |
8.03 |
7.98 |
7.88 |
Compound Leverage Factor |
|
7.93 |
7.84 |
8.14 |
8.29 |
8.23 |
8.35 |
8.27 |
8.19 |
8.03 |
7.98 |
7.88 |
Debt to Total Capital |
|
49.19% |
56.10% |
51.03% |
22.36% |
17.72% |
17.66% |
12.95% |
12.54% |
12.60% |
8.71% |
16.47% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
49.19% |
56.10% |
51.03% |
22.36% |
17.72% |
17.66% |
12.95% |
12.54% |
12.60% |
8.71% |
16.47% |
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 |
|
50.81% |
43.90% |
48.97% |
77.64% |
82.28% |
82.34% |
87.05% |
87.46% |
87.40% |
91.29% |
83.53% |
Debt to EBITDA |
|
6.85 |
8.92 |
7.07 |
2.09 |
2.04 |
2.29 |
1.74 |
1.80 |
1.53 |
1.00 |
1.99 |
Net Debt to EBITDA |
|
4.72 |
1.36 |
4.05 |
-1.38 |
-1.85 |
-2.85 |
-3.19 |
-6.81 |
-4.13 |
-4.43 |
-2.73 |
Long-Term Debt to EBITDA |
|
6.85 |
8.92 |
7.07 |
2.09 |
2.04 |
2.29 |
1.74 |
1.80 |
1.53 |
1.00 |
1.99 |
Debt to NOPAT |
|
9.59 |
12.62 |
10.00 |
2.97 |
3.05 |
3.51 |
2.63 |
2.69 |
2.15 |
1.39 |
2.81 |
Net Debt to NOPAT |
|
6.61 |
1.93 |
5.73 |
-1.96 |
-2.76 |
-4.37 |
-4.82 |
-10.14 |
-5.82 |
-6.19 |
-3.85 |
Long-Term Debt to NOPAT |
|
9.59 |
12.62 |
10.00 |
2.97 |
3.05 |
3.51 |
2.63 |
2.69 |
2.15 |
1.39 |
2.81 |
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) |
|
1,157 |
-1,511 |
-351 |
905 |
996 |
2,164 |
1,294 |
113 |
54 |
108 |
-164 |
Operating Cash Flow to CapEx |
|
3,120.09% |
0.00% |
0.00% |
2,931.49% |
720.84% |
5,764.19% |
3,654.07% |
563.89% |
-1,416.67% |
8,348.08% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
25.08 |
-22.81 |
-4.29 |
10.31 |
10.82 |
23.58 |
13.62 |
1.17 |
0.61 |
1.38 |
-2.09 |
Operating Cash Flow to Interest Expense |
|
0.94 |
0.52 |
0.78 |
0.45 |
0.07 |
0.48 |
0.43 |
0.59 |
-0.07 |
0.56 |
0.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.91 |
0.52 |
0.78 |
0.44 |
0.06 |
0.47 |
0.42 |
0.49 |
-0.08 |
0.55 |
0.35 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
3.83 |
4.12 |
4.34 |
4.29 |
3.90 |
3.77 |
3.72 |
3.61 |
3.88 |
4.00 |
3.96 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,854 |
4,008 |
3,046 |
1,921 |
1,861 |
1,869 |
1,779 |
1,839 |
1,832 |
1,789 |
1,974 |
Invested Capital Turnover |
|
0.12 |
0.14 |
0.16 |
0.20 |
0.18 |
0.14 |
0.16 |
0.21 |
0.23 |
0.24 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
-1,117 |
1,550 |
385 |
-872 |
-992 |
-2,140 |
-1,267 |
-82 |
-29 |
-79 |
195 |
Enterprise Value (EV) |
|
2,364 |
1,222 |
1,816 |
647 |
911 |
666 |
718 |
551 |
844 |
666 |
971 |
Market Capitalization |
|
1,396 |
930 |
926 |
930 |
1,211 |
1,077 |
1,140 |
1,422 |
1,469 |
1,360 |
1,416 |
Book Value per Share |
|
$26.85 |
$27.58 |
$27.49 |
$27.46 |
$28.19 |
$28.22 |
$28.40 |
$29.57 |
$29.39 |
$29.99 |
$30.39 |
Tangible Book Value per Share |
|
$18.37 |
$19.17 |
$19.14 |
$19.20 |
$19.98 |
$20.09 |
$20.33 |
$21.53 |
$21.44 |
$22.05 |
$22.48 |
Total Capital |
|
2,854 |
3,403 |
3,046 |
1,921 |
1,861 |
1,869 |
1,779 |
1,839 |
1,832 |
1,789 |
1,974 |
Total Debt |
|
1,404 |
1,909 |
1,554 |
430 |
330 |
330 |
230 |
231 |
231 |
156 |
325 |
Total Long-Term Debt |
|
1,404 |
1,909 |
1,554 |
430 |
330 |
330 |
230 |
231 |
231 |
156 |
325 |
Net Debt |
|
968 |
292 |
890 |
-284 |
-299 |
-411 |
-422 |
-870 |
-624 |
-694 |
-445 |
Capital Expenditures (CapEx) |
|
1.39 |
-0.02 |
-0.32 |
1.36 |
0.84 |
0.77 |
1.13 |
10 |
0.47 |
0.52 |
0.00 |
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) |
|
1,404 |
2,514 |
1,554 |
430 |
330 |
330 |
230 |
231 |
231 |
156 |
325 |
Total Depreciation and Amortization (D&A) |
|
4.34 |
4.88 |
5.47 |
4.32 |
3.08 |
5.05 |
1.36 |
2.97 |
2.94 |
4.03 |
3.91 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.74 |
$0.71 |
$0.62 |
$0.60 |
$0.07 |
$0.44 |
$0.50 |
$0.57 |
$0.46 |
$0.53 |
$0.57 |
Adjusted Weighted Average Basic Shares Outstanding |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.70 |
$0.62 |
$0.60 |
$0.06 |
$0.44 |
$0.50 |
$0.56 |
$0.45 |
$0.53 |
$0.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
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 |
|
54.16M |
108.50M |
108.61M |
108.64M |
54.50M |
54.53M |
54.39M |
54.48M |
54.47M |
54.27M |
54.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
40 |
38 |
34 |
33 |
6.65 |
24 |
27 |
31 |
25 |
29 |
31 |
Normalized NOPAT Margin |
|
33.13% |
32.85% |
29.45% |
29.92% |
8.56% |
24.29% |
25.47% |
27.39% |
23.43% |
26.49% |
28.14% |
Pre Tax Income Margin |
|
43.00% |
42.27% |
37.94% |
38.43% |
12.22% |
31.56% |
33.16% |
34.52% |
31.17% |
34.26% |
35.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.12 |
0.75 |
0.53 |
0.48 |
0.10 |
0.34 |
0.37 |
0.40 |
0.37 |
0.48 |
0.50 |
NOPAT to Interest Expense |
|
0.87 |
0.58 |
0.41 |
0.37 |
0.04 |
0.26 |
0.29 |
0.32 |
0.28 |
0.37 |
0.39 |
EBIT Less CapEx to Interest Expense |
|
1.09 |
0.75 |
0.54 |
0.46 |
0.09 |
0.33 |
0.36 |
0.30 |
0.37 |
0.47 |
0.50 |
NOPAT Less CapEx to Interest Expense |
|
0.84 |
0.58 |
0.42 |
0.36 |
0.03 |
0.25 |
0.27 |
0.22 |
0.28 |
0.36 |
0.39 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.90% |
28.57% |
27.85% |
29.96% |
40.01% |
46.15% |
49.65% |
50.61% |
40.64% |
38.88% |
38.53% |
Augmented Payout Ratio |
|
28.90% |
28.57% |
27.85% |
29.96% |
40.01% |
46.15% |
53.64% |
54.73% |
43.94% |
50.52% |
52.87% |
Key Financial Trends
Veritex Holdings, Inc. (NASDAQ: VBTX) has demonstrated consistent financial growth over the past several years, as observed in their quarterly financial statements from Q2 2022 through Q2 2025. Here's a summary of key financial trends and notable points that retail investors should consider:
- Steady increase in net income: Consolidated net income grew from $29.6 million in Q2 2022 to $30.9 million in Q2 2025, showing solid profitability expansion over this 3-year period.
- Rising net interest income: Net interest income has generally increased over time, reaching $96.3 million in Q2 2025 from $84.5 million in Q2 2022, indicating good core earnings growth from loans and deposits.
- Net interest margin stability: While interest income and expense fluctuated, net interest income remained strong, supported by a growing loan portfolio and controlled funding costs.
- Loan portfolio growth: Loans and leases net of allowance increased from approximately $7.8 billion in Q2 2022 to about $8.7 billion by Q2 2025, reflecting ongoing expansion in lending activities.
- Controlled credit losses: Provision for loan losses showed a mixed pattern but generally trended lower by Q2 2025 ($3.25 million), suggesting improved asset quality and credit management.
- Consistent dividend payments with moderate repurchases: The company has regularly paid dividends (~$10-$12 million quarterly) and conducted share repurchases, which can signal confidence in long-term cash flows.
- Fluctuating investment activity: Large changes in purchases and sales of investment securities indicate active portfolio management, but also contribute to cash flow volatility.
- Operating expenses mostly stable: Salaries, occupancy, marketing, and other operating expenses have remained roughly steady, supporting operating leverage with revenue growth.
- Total deposits variation: Deposit balances showed some volatility quarter to quarter, which is typical for regional banks but important to monitor for funding stability.
- Mortgage servicing rights and goodwill substantial but stable: These intangible assets remain sizeable, at roughly $669 million (mortgage servicing rights) and $404 million (goodwill) as of Q2 2025; they require monitoring for impairment risks.
- Declining cash balances: Cash and due from banks decreased from $58.5 million in Q2 2022 to $66.7 million in Q2 2025, indicating usage of cash which requires attention to ensure liquidity.
- Rising long-term debt recently: Long-term debt increased to $325 million in Q2 2025 from lower levels (~$122 million in Q2 2022), which might elevate interest expenses or leverage risk.
- Negative net cash from financing activities: The company shows ongoing negative cash flow from financing, driven by deposit reductions and debt repayments, highlighting possible funding pressures.
- Negative capital gains in certain periods: Some quarters, notably Q4 2023, showed significant negative net realized and unrealized capital losses impacting non-interest income.
Summary: Overall, Veritex has demonstrated steady growth in core earnings, a growing loan portfolio, and controlled costs, which bodes well for future performance. Investors should watch for funding and liquidity trends, the impact of capital markets volatility on investment income, and debt levels as potential risks.
This analysis is based on reported financial data through Q2 2025 and reflects company performance trends suitable for retail investors with moderate risk tolerance.
08/22/25 10:09 PMAI Generated. May Contain Errors.