Annual Income Statements for Live Oak Bancshares
This table shows Live Oak Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Live Oak Bancshares
This table shows Live Oak Bancshares' 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 |
|
1.79 |
0.40 |
18 |
40 |
16 |
28 |
27 |
13 |
9.90 |
9.72 |
23 |
Consolidated Net Income / (Loss) |
|
1.79 |
0.40 |
18 |
40 |
16 |
28 |
27 |
13 |
9.84 |
9.67 |
23 |
Net Income / (Loss) Continuing Operations |
|
1.79 |
0.40 |
18 |
40 |
16 |
28 |
27 |
13 |
9.84 |
9.67 |
23 |
Total Pre-Tax Income |
|
0.72 |
3.61 |
19 |
43 |
17 |
22 |
36 |
18 |
13 |
13 |
31 |
Total Revenue |
|
105 |
102 |
108 |
127 |
120 |
116 |
125 |
130 |
128 |
126 |
144 |
Net Interest Income / (Expense) |
|
86 |
82 |
84 |
89 |
90 |
90 |
91 |
97 |
97 |
101 |
109 |
Total Interest Income |
|
137 |
151 |
170 |
181 |
187 |
192 |
198 |
209 |
213 |
213 |
224 |
Loans and Leases Interest Income |
|
127 |
139 |
152 |
163 |
170 |
176 |
182 |
192 |
195 |
196 |
205 |
Investment Securities Interest Income |
|
6.72 |
7.55 |
8.50 |
8.70 |
8.75 |
8.95 |
9.22 |
9.75 |
10 |
11 |
12 |
Other Interest Income |
|
2.58 |
4.82 |
8.85 |
9.19 |
8.26 |
7.46 |
7.39 |
7.02 |
7.26 |
6.40 |
8.12 |
Total Interest Expense |
|
51 |
69 |
85 |
91 |
97 |
102 |
107 |
112 |
115 |
113 |
115 |
Deposits Interest Expense |
|
50 |
68 |
85 |
91 |
97 |
102 |
105 |
110 |
113 |
111 |
113 |
Long-Term Debt Interest Expense |
|
0.35 |
1.80 |
0.41 |
0.29 |
0.27 |
0.31 |
1.77 |
1.76 |
1.74 |
1.69 |
1.68 |
Total Non-Interest Income |
|
19 |
20 |
24 |
38 |
30 |
26 |
34 |
33 |
31 |
26 |
35 |
Other Service Charges |
|
15 |
14 |
14 |
14 |
19 |
21 |
22 |
16 |
15 |
12 |
13 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.97 |
3.13 |
7.77 |
22 |
8.41 |
2.99 |
10 |
14 |
13 |
11 |
18 |
Other Non-Interest Income |
|
2.56 |
2.54 |
2.54 |
2.50 |
2.44 |
2.45 |
2.42 |
2.42 |
2.46 |
2.57 |
3.10 |
Provision for Credit Losses |
|
20 |
19 |
13 |
10 |
9.00 |
16 |
12 |
35 |
34 |
29 |
23 |
Total Non-Interest Expense |
|
85 |
79 |
76 |
74 |
93 |
78 |
78 |
78 |
81 |
84 |
89 |
Salaries and Employee Benefits |
|
43 |
45 |
43 |
43 |
44 |
47 |
46 |
45 |
45 |
48 |
49 |
Net Occupancy & Equipment Expense |
|
16 |
13 |
14 |
14 |
14 |
13 |
14 |
15 |
16 |
16 |
16 |
Marketing Expense |
|
5.76 |
6.01 |
5.78 |
5.64 |
4.05 |
6.13 |
5.33 |
4.82 |
4.61 |
6.46 |
7.00 |
Property & Liability Insurance Claims |
|
2.92 |
3.40 |
5.06 |
4.12 |
4.09 |
3.20 |
2.65 |
1.93 |
3.05 |
3.55 |
3.55 |
Other Operating Expenses |
|
8.82 |
11 |
8.32 |
8.03 |
12 |
8.09 |
9.53 |
11 |
12 |
10 |
13 |
Income Tax Expense |
|
-1.08 |
3.22 |
1.43 |
2.97 |
1.32 |
-5.48 |
9.10 |
4.82 |
3.39 |
3.46 |
7.82 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
- |
-0.05 |
-0.04 |
Basic Earnings per Share |
|
$0.04 |
$0.01 |
$0.40 |
$0.89 |
$0.37 |
$0.62 |
$0.60 |
$0.28 |
$0.22 |
$0.21 |
$0.51 |
Weighted Average Basic Shares Outstanding |
|
44.15M |
- |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
Diluted Earnings per Share |
|
$0.04 |
$0.01 |
$0.39 |
$0.88 |
$0.36 |
$0.60 |
$0.59 |
$0.28 |
$0.22 |
$0.21 |
$0.51 |
Weighted Average Diluted Shares Outstanding |
|
44.15M |
- |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
44.15M |
- |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
Annual Cash Flow Statements for Live Oak Bancshares
This table details how cash moves in and out of Live Oak Bancshares' 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 |
|
-7.34 |
73 |
135 |
57 |
24 |
-98 |
97 |
-115 |
213 |
166 |
26 |
Net Cash From Operating Activities |
|
-262 |
-335 |
-222 |
-288 |
6.29 |
-483 |
-261 |
-120 |
124 |
620 |
536 |
Net Cash From Continuing Operating Activities |
|
-262 |
-335 |
-222 |
-288 |
6.29 |
-483 |
-261 |
-120 |
124 |
620 |
536 |
Net Income / (Loss) Continuing Operations |
|
10 |
21 |
14 |
100 |
51 |
18 |
60 |
167 |
176 |
74 |
77 |
Consolidated Net Income / (Loss) |
|
10 |
21 |
14 |
100 |
51 |
18 |
60 |
167 |
176 |
74 |
77 |
Provision For Loan Losses |
|
2.79 |
3.81 |
13 |
9.54 |
5.56 |
15 |
41 |
15 |
41 |
51 |
96 |
Depreciation Expense |
|
2.16 |
3.44 |
4.26 |
10 |
16 |
20 |
22 |
21 |
21 |
21 |
23 |
Amortization Expense |
|
-0.61 |
3.21 |
3.10 |
0.46 |
0.80 |
0.51 |
3.36 |
6.46 |
3.42 |
0.01 |
-0.72 |
Non-Cash Adjustments to Reconcile Net Income |
|
-266 |
-358 |
-240 |
-382 |
-57 |
-567 |
-325 |
-332 |
-102 |
456 |
335 |
Changes in Operating Assets and Liabilities, net |
|
-9.45 |
-7.28 |
-15 |
-26 |
-11 |
31 |
-61 |
2.10 |
-15 |
17 |
5.73 |
Net Cash From Investing Activities |
|
18 |
60 |
-320 |
-535 |
-845 |
-685 |
-2,619 |
-150 |
-1,442 |
-1,775 |
-2,079 |
Net Cash From Continuing Investing Activities |
|
18 |
60 |
-320 |
-535 |
-845 |
-685 |
-2,619 |
-150 |
-1,442 |
-1,775 |
-2,079 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-14 |
-30 |
-11 |
-124 |
-111 |
-37 |
-21 |
-3.08 |
-44 |
-47 |
-49 |
Purchase of Investment Securities |
|
26 |
60 |
-333 |
-436 |
-794 |
-770 |
-2,811 |
-419 |
-1,711 |
-1,872 |
-2,237 |
Sale of Property, Leasehold Improvements and Equipment |
|
2.20 |
- |
0.00 |
0.00 |
0.87 |
0.00 |
0.00 |
0.08 |
0.00 |
0.10 |
1.04 |
Sale and/or Maturity of Investments |
|
5.02 |
20 |
24 |
25 |
60 |
123 |
213 |
273 |
313 |
144 |
207 |
Net Cash From Financing Activities |
|
236 |
348 |
677 |
880 |
863 |
1,069 |
2,977 |
155 |
1,531 |
1,321 |
1,569 |
Net Cash From Continuing Financing Activities |
|
236 |
348 |
677 |
880 |
863 |
1,069 |
2,977 |
155 |
1,531 |
1,321 |
1,569 |
Net Change in Deposits |
|
165 |
283 |
680 |
775 |
892 |
1,075 |
1,486 |
1,399 |
1,773 |
1,390 |
1,485 |
Issuance of Debt |
|
41 |
13 |
0.00 |
40 |
0.02 |
0.00 |
1,828 |
603 |
62 |
2,906 |
100 |
Repayment of Debt |
|
-2.39 |
-33 |
-0.53 |
-41 |
-25 |
-1.44 |
-286 |
-1,827 |
-297 |
-2,966 |
-10 |
Payment of Dividends |
|
-44 |
-2.73 |
-2.74 |
-3.78 |
-4.81 |
-4.83 |
-4.91 |
-5.19 |
-5.27 |
-5.33 |
-5.41 |
Other Financing Activities, Net |
|
0.18 |
0.24 |
0.40 |
-3.42 |
1.21 |
0.54 |
-46 |
-15 |
-1.79 |
-4.16 |
-0.64 |
Cash Interest Paid |
|
5.77 |
8.84 |
15 |
25 |
54 |
87 |
92 |
67 |
118 |
343 |
437 |
Cash Income Taxes Paid |
|
3.82 |
12 |
8.24 |
7.08 |
1.75 |
-12 |
11 |
20 |
25 |
5.30 |
39 |
Quarterly Cash Flow Statements for Live Oak Bancshares
This table details how cash moves in and out of Live Oak Bancshares' 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 |
|
13 |
47 |
345 |
- |
48 |
15 |
18 |
51 |
-58 |
135 |
-82 |
Net Cash From Operating Activities |
|
26 |
158 |
136 |
- |
170 |
91 |
84 |
191 |
171 |
105 |
208 |
Net Cash From Continuing Operating Activities |
|
26 |
158 |
136 |
- |
170 |
91 |
84 |
191 |
171 |
105 |
208 |
Net Income / (Loss) Continuing Operations |
|
1.79 |
0.40 |
18 |
- |
16 |
28 |
27 |
13 |
9.84 |
9.67 |
23 |
Consolidated Net Income / (Loss) |
|
1.79 |
0.40 |
18 |
- |
16 |
28 |
27 |
13 |
9.84 |
9.67 |
23 |
Provision For Loan Losses |
|
20 |
19 |
13 |
- |
9.00 |
16 |
12 |
35 |
34 |
29 |
23 |
Depreciation Expense |
|
5.15 |
5.19 |
5.25 |
- |
5.33 |
4.98 |
5.34 |
6.31 |
6.65 |
6.97 |
6.78 |
Amortization Expense |
|
0.40 |
0.17 |
-0.04 |
- |
-0.06 |
-0.36 |
-0.14 |
-0.13 |
-0.09 |
-0.08 |
-0.15 |
Non-Cash Adjustments to Reconcile Net Income |
|
33 |
124 |
84 |
- |
138 |
43 |
48 |
129 |
116 |
63 |
144 |
Changes in Operating Assets and Liabilities, net |
|
-34 |
9.66 |
16 |
- |
1.42 |
-0.41 |
-7.79 |
8.71 |
4.46 |
-3.44 |
10 |
Net Cash From Investing Activities |
|
-539 |
-593 |
-245 |
- |
-388 |
-279 |
-386 |
-829 |
-586 |
-599 |
-485 |
Net Cash From Continuing Investing Activities |
|
-539 |
-593 |
-245 |
- |
-388 |
-279 |
-386 |
-829 |
-586 |
-599 |
-485 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-8.12 |
-10 |
-6.56 |
- |
-22 |
-22 |
-17 |
-6.41 |
-4.02 |
-2.29 |
-1.43 |
Purchase of Investment Securities |
|
-565 |
-604 |
-266 |
- |
-425 |
-302 |
-427 |
-880 |
-629 |
-629 |
-535 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
- |
- |
- |
0.98 |
- |
- |
0.07 |
0.22 |
4.14 |
Sale and/or Maturity of Investments |
|
34 |
21 |
28 |
- |
58 |
44 |
58 |
58 |
47 |
32 |
47 |
Net Cash From Financing Activities |
|
526 |
481 |
453 |
- |
266 |
203 |
320 |
689 |
358 |
630 |
195 |
Net Cash From Continuing Financing Activities |
|
526 |
481 |
453 |
- |
266 |
203 |
320 |
689 |
358 |
630 |
195 |
Net Change in Deposits |
|
480 |
537 |
457 |
- |
271 |
108 |
324 |
694 |
360 |
635 |
199 |
Issuance of Debt |
|
50 |
2,156 |
750 |
- |
0.02 |
99 |
0.05 |
0.20 |
0.04 |
0.04 |
0.04 |
Repayment of Debt |
|
-2.44 |
-2,208 |
-752 |
- |
-2.51 |
-2.53 |
-2.55 |
-2.57 |
-2.60 |
-2.62 |
-2.63 |
Payment of Dividends |
|
-1.32 |
-1.33 |
-1.33 |
- |
-1.34 |
-1.35 |
-1.35 |
-1.35 |
-1.36 |
-1.37 |
-1.37 |
Other Financing Activities, Net |
|
-0.05 |
-2.36 |
0.05 |
- |
-1.53 |
-1.23 |
-0.06 |
-1.07 |
1.71 |
-1.76 |
0.50 |
Cash Interest Paid |
|
51 |
69 |
85 |
- |
98 |
103 |
107 |
112 |
115 |
112 |
116 |
Cash Income Taxes Paid |
|
7.58 |
0.18 |
5.05 |
- |
3.61 |
1.93 |
21 |
3.59 |
12 |
0.17 |
7.05 |
Annual Balance Sheets for Live Oak Bancshares
This table presents Live Oak Bancshares' 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 |
|
673 |
1,053 |
1,755 |
2,758 |
3,670 |
4,813 |
7,872 |
8,213 |
9,855 |
11,271 |
12,943 |
Cash and Due from Banks |
|
30 |
103 |
238 |
295 |
317 |
125 |
297 |
187 |
280 |
583 |
609 |
Time Deposits Placed and Other Short-Term Investments |
|
10 |
10 |
7.25 |
3.00 |
7.25 |
7.25 |
6.50 |
4.75 |
4.00 |
0.25 |
0.25 |
Trading Account Securities |
|
344 |
534 |
465 |
774 |
1,068 |
1,506 |
1,926 |
2,023 |
1,569 |
1,513 |
1,594 |
Loans and Leases, Net of Allowance |
|
200 |
273 |
889 |
1,320 |
1,811 |
2,599 |
5,093 |
5,458 |
7,248 |
8,508 |
10,066 |
Loans and Leases |
|
204 |
280 |
908 |
1,344 |
1,843 |
2,627 |
5,145 |
5,521 |
7,344 |
8,634 |
10,233 |
Allowance for Loan and Lease Losses |
|
4.41 |
7.42 |
18 |
24 |
32 |
28 |
52 |
64 |
97 |
126 |
168 |
Premises and Equipment, Net |
|
35 |
63 |
65 |
179 |
263 |
279 |
259 |
240 |
263 |
258 |
264 |
Other Assets |
|
54 |
70 |
91 |
188 |
205 |
200 |
270 |
284 |
355 |
410 |
410 |
Total Liabilities & Shareholders' Equity |
|
673 |
1,053 |
1,755 |
2,758 |
3,670 |
4,813 |
7,872 |
8,213 |
9,855 |
11,271 |
12,943 |
Total Liabilities |
|
582 |
853 |
1,532 |
2,322 |
3,177 |
4,280 |
7,304 |
7,498 |
9,044 |
10,369 |
11,940 |
Non-Interest Bearing Deposits |
|
14 |
22 |
28 |
58 |
54 |
52 |
75 |
89 |
194 |
259 |
319 |
Interest Bearing Deposits |
|
508 |
783 |
1,457 |
2,202 |
3,096 |
4,175 |
5,638 |
7,023 |
8,691 |
10,016 |
11,442 |
Long-Term Debt |
|
42 |
28 |
28 |
27 |
1.46 |
0.01 |
1,542 |
318 |
- |
23 |
113 |
Other Long-Term Liabilities |
|
11 |
20 |
19 |
35 |
26 |
53 |
50 |
68 |
76 |
70 |
67 |
Total Equity & Noncontrolling Interests |
|
92 |
199 |
223 |
437 |
494 |
532 |
568 |
715 |
811 |
903 |
1,003 |
Total Preferred & Common Equity |
|
92 |
199 |
223 |
437 |
494 |
532 |
568 |
715 |
811 |
903 |
999 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
92 |
199 |
223 |
437 |
494 |
532 |
568 |
715 |
811 |
903 |
999 |
Common Stock |
|
99 |
188 |
200 |
318 |
328 |
340 |
311 |
312 |
331 |
345 |
366 |
Retained Earnings |
|
-6.94 |
12 |
24 |
120 |
167 |
180 |
236 |
401 |
572 |
643 |
716 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.09 |
-0.19 |
-0.65 |
-1.03 |
-1.68 |
12 |
22 |
1.95 |
-92 |
-85 |
-82 |
Noncontrolling Interest |
|
0.00 |
0.03 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
4.47 |
Quarterly Balance Sheets for Live Oak Bancshares
This table presents Live Oak Bancshares' 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 |
|
9,121 |
9,315 |
10,364 |
10,819 |
10,950 |
11,506 |
11,869 |
12,607 |
13,596 |
13,831 |
Cash and Due from Banks |
|
580 |
335 |
463 |
808 |
535 |
597 |
615 |
667 |
744 |
663 |
Time Deposits Placed and Other Short-Term Investments |
|
4.25 |
4.25 |
4.00 |
4.00 |
3.75 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
Trading Account Securities |
|
2,128 |
1,543 |
1,683 |
1,657 |
1,672 |
1,431 |
1,515 |
1,593 |
1,681 |
1,676 |
Loans and Leases, Net of Allowance |
|
5,794 |
6,775 |
7,579 |
7,716 |
8,081 |
8,774 |
9,034 |
9,663 |
10,504 |
10,832 |
Loans and Leases |
|
5,860 |
6,853 |
7,687 |
7,836 |
8,203 |
8,913 |
9,172 |
9,832 |
10,694 |
11,014 |
Allowance for Loan and Lease Losses |
|
66 |
78 |
108 |
120 |
121 |
139 |
138 |
169 |
190 |
182 |
Premises and Equipment, Net |
|
258 |
260 |
268 |
269 |
258 |
258 |
268 |
267 |
259 |
246 |
Other Assets |
|
304 |
329 |
367 |
364 |
400 |
445 |
436 |
417 |
408 |
414 |
Total Liabilities & Shareholders' Equity |
|
9,121 |
9,315 |
10,364 |
10,819 |
10,950 |
11,506 |
11,869 |
12,607 |
13,596 |
13,831 |
Total Liabilities |
|
8,329 |
8,512 |
9,541 |
9,987 |
10,100 |
10,578 |
10,908 |
11,600 |
12,564 |
12,764 |
Non-Interest Bearing Deposits |
|
119 |
170 |
176 |
230 |
240 |
227 |
264 |
259 |
386 |
393 |
Interest Bearing Deposits |
|
8,036 |
8,235 |
9,246 |
9,649 |
9,764 |
10,157 |
10,443 |
11,142 |
12,010 |
12,201 |
Long-Term Debt |
|
86 |
- |
- |
- |
- |
120 |
118 |
- |
110 |
108 |
Other Long-Term Liabilities |
|
87 |
72 |
89 |
79 |
71 |
74 |
83 |
84 |
58 |
61 |
Total Equity & Noncontrolling Interests |
|
792 |
802 |
823 |
832 |
850 |
928 |
961 |
1,008 |
1,031 |
1,067 |
Total Preferred & Common Equity |
|
792 |
802 |
823 |
832 |
850 |
928 |
961 |
1,008 |
1,027 |
1,063 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
792 |
802 |
823 |
832 |
850 |
928 |
961 |
1,008 |
1,027 |
1,063 |
Common Stock |
|
321 |
326 |
335 |
341 |
341 |
350 |
356 |
362 |
371 |
378 |
Retained Earnings |
|
530 |
572 |
573 |
589 |
628 |
669 |
695 |
707 |
724 |
746 |
Accumulated Other Comprehensive Income / (Loss) |
|
-59 |
-95 |
-84 |
-98 |
-118 |
-91 |
-91 |
-61 |
-68 |
-62 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
4.42 |
4.38 |
Annual Metrics And Ratios for Live Oak Bancshares
This table displays calculated financial ratios and metrics derived from Live Oak Bancshares' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.74% |
-19.18% |
9.33% |
EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.71% |
-55.61% |
7.38% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.22% |
-60.62% |
7.73% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.52% |
-116.12% |
4.76% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.52% |
-58.06% |
4.76% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.66% |
-58.16% |
3.05% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
203.98% |
796.22% |
-13.48% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
93.53% |
-174.72% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.18% |
20.55% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.71% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.59% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.55% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.55% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.55% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.65% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
97.71% |
-53.26% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.05% |
10.77% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.39% |
37.34% |
18.04% |
43.43% |
30.95% |
21.58% |
25.80% |
52.22% |
41.47% |
45.56% |
22.37% |
EBIT Margin |
|
23.32% |
31.29% |
12.63% |
39.15% |
22.54% |
11.53% |
16.88% |
46.13% |
74.39% |
36.25% |
17.86% |
Profit (Net Income) Margin |
|
13.44% |
18.74% |
10.11% |
40.05% |
25.18% |
8.86% |
21.21% |
36.54% |
31.16% |
16.17% |
15.49% |
Tax Burden Percent |
|
57.63% |
59.89% |
159.98% |
102.28% |
111.73% |
76.85% |
125.65% |
79.22% |
167.56% |
89.22% |
86.76% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
200.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
42.37% |
40.11% |
40.02% |
-2.28% |
-11.73% |
23.15% |
-25.65% |
20.78% |
16.22% |
10.78% |
13.24% |
Return on Invested Capital (ROIC) |
|
7.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.51% |
7.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.51% |
7.58% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.54% |
Return on Equity (ROE) |
|
10.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.62% |
8.12% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.55% |
-4.73% |
-11.05% |
Operating Return on Assets (OROA) |
|
2.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.78% |
0.74% |
Return on Assets (ROA) |
|
1.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.01% |
0.64% |
Return on Common Equity (ROCE) |
|
10.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.62% |
8.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.94% |
10.33% |
0.00% |
23.00% |
10.42% |
0.00% |
10.49% |
23.35% |
21.73% |
8.19% |
7.75% |
Net Operating Profit after Tax (NOPAT) |
|
10 |
21 |
14 |
100 |
51 |
18 |
60 |
167 |
176 |
74 |
77 |
NOPAT Margin |
|
13.44% |
18.74% |
10.11% |
40.05% |
25.18% |
8.86% |
21.21% |
36.54% |
31.16% |
16.17% |
15.49% |
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 |
|
58.79% |
55.69% |
129.02% |
44.34% |
61.37% |
67.39% |
60.60% |
39.76% |
86.48% |
110.22% |
52.47% |
Operating Expenses to Revenue |
|
72.94% |
65.24% |
78.16% |
57.05% |
74.74% |
81.00% |
68.64% |
50.55% |
55.57% |
141.29% |
62.89% |
Earnings before Interest and Taxes (EBIT) |
|
17 |
34 |
17 |
98 |
46 |
23 |
47 |
211 |
210 |
83 |
89 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
41 |
25 |
109 |
63 |
44 |
72 |
239 |
235 |
104 |
112 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.62 |
2.23 |
1.79 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.62 |
4.47 |
1.79 |
Price to Revenue (P/Rev) |
|
0.00 |
4.25 |
4.50 |
3.68 |
2.84 |
3.70 |
6.79 |
8.21 |
2.33 |
4.41 |
3.57 |
Price to Earnings (P/E) |
|
0.00 |
22.64 |
44.45 |
9.19 |
11.27 |
41.72 |
32.01 |
22.46 |
7.48 |
27.28 |
23.05 |
Dividend Yield |
|
0.00% |
0.15% |
0.89% |
0.52% |
0.83% |
0.64% |
0.26% |
0.14% |
0.80% |
0.26% |
0.30% |
Earnings Yield |
|
0.00% |
4.42% |
2.25% |
10.89% |
8.87% |
2.40% |
3.12% |
4.45% |
26.73% |
3.67% |
4.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.11 |
1.57 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.25 |
4.50 |
3.68 |
2.84 |
3.70 |
6.79 |
8.21 |
1.59 |
3.19 |
2.59 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
11.38 |
24.92 |
8.47 |
9.17 |
17.12 |
26.31 |
15.72 |
3.83 |
13.99 |
11.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.57 |
35.58 |
9.40 |
12.60 |
32.06 |
40.22 |
17.79 |
4.27 |
17.59 |
14.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
22.66 |
44.48 |
9.19 |
11.27 |
41.72 |
32.01 |
22.46 |
5.09 |
19.71 |
16.71 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
92.15 |
0.00 |
0.00 |
0.00 |
17.80 |
2.35 |
2.41 |
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 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.11 |
Long-Term Debt to Equity |
|
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.11 |
Financial Leverage |
|
0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
Leverage Ratio |
|
7.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.33 |
12.70 |
Compound Leverage Factor |
|
7.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.82 |
12.70 |
Debt to Total Capital |
|
34.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
10.11% |
Short-Term Debt to Total Capital |
|
4.36% |
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 |
|
29.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
10.11% |
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% |
0.40% |
Common Equity to Total Capital |
|
65.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
197.48% |
89.49% |
Debt to EBITDA |
|
2.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
1.01 |
Net Debt to EBITDA |
|
0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.37 |
-4.44 |
Long-Term Debt to EBITDA |
|
2.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
1.01 |
Debt to NOPAT |
|
4.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
1.46 |
Net Debt to NOPAT |
|
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.57 |
-6.41 |
Long-Term Debt to NOPAT |
|
4.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
1.46 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-635 |
-41 |
-113 |
Operating Cash Flow to CapEx |
|
-2,153.04% |
-1,099.05% |
-4,076.59% |
-231.62% |
5.70% |
-1,297.20% |
-1,243.73% |
-3,993.23% |
569.06% |
1,326.67% |
1,111.53% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.43 |
-2.54 |
-0.26 |
Operating Cash Flow to Interest Expense |
|
-44.69 |
-37.77 |
-30.36 |
-11.30 |
0.12 |
-5.49 |
-2.79 |
-1.86 |
2.13 |
3.62 |
1.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-46.76 |
-41.20 |
-31.85 |
-16.18 |
-1.91 |
-5.91 |
-3.01 |
-1.90 |
0.69 |
3.34 |
1.12 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.25 |
1.75 |
1.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
140 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
811 |
926 |
1,116 |
Invested Capital Turnover |
|
0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.49 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
811 |
115 |
190 |
Enterprise Value (EV) |
|
0.00 |
467 |
612 |
923 |
580 |
752 |
1,906 |
3,751 |
897 |
1,457 |
1,294 |
Market Capitalization |
|
0.00 |
467 |
612 |
923 |
580 |
752 |
1,906 |
3,751 |
1,318 |
2,016 |
1,786 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$18.44 |
$20.29 |
$22.11 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$18.44 |
$20.29 |
$22.11 |
Total Capital |
|
140 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
811 |
926 |
1,116 |
Total Debt |
|
48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23 |
113 |
Total Long-Term Debt |
|
42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23 |
113 |
Net Debt |
|
8.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-421 |
-559 |
-496 |
Capital Expenditures (CapEx) |
|
12 |
30 |
11 |
124 |
110 |
37 |
21 |
3.00 |
44 |
47 |
48 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23 |
113 |
Total Depreciation and Amortization (D&A) |
|
1.55 |
6.65 |
7.36 |
11 |
17 |
20 |
25 |
28 |
24 |
21 |
23 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.02 |
$1.67 |
$1.72 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.15M |
44.77M |
45.57M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.92 |
$1.64 |
$1.69 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.15M |
44.77M |
45.57M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.15M |
44.77M |
45.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
21 |
16 |
72 |
34 |
18 |
33 |
170 |
190 |
87 |
78 |
Normalized NOPAT Margin |
|
13.44% |
18.74% |
23.97% |
28.62% |
16.69% |
9.08% |
11.82% |
37.10% |
33.56% |
19.03% |
15.59% |
Pre Tax Income Margin |
|
23.32% |
31.29% |
25.27% |
39.15% |
22.54% |
11.53% |
16.88% |
46.13% |
74.39% |
36.25% |
17.86% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.98 |
3.88 |
1.18 |
3.86 |
0.84 |
0.27 |
0.51 |
3.27 |
3.60 |
0.48 |
0.20 |
NOPAT to Interest Expense |
|
1.72 |
2.32 |
0.94 |
3.95 |
0.94 |
0.21 |
0.64 |
2.59 |
3.01 |
0.22 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
0.90 |
0.45 |
0.43 |
-1.02 |
-1.18 |
-0.16 |
0.28 |
3.23 |
2.85 |
0.21 |
0.09 |
NOPAT Less CapEx to Interest Expense |
|
-0.36 |
-1.11 |
0.39 |
-0.93 |
-1.08 |
-0.22 |
0.41 |
2.55 |
2.26 |
0.16 |
0.07 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
436.40% |
13.26% |
39.77% |
3.76% |
9.35% |
26.77% |
8.24% |
3.11% |
5.98% |
7.21% |
6.98% |
Augmented Payout Ratio |
|
436.40% |
13.26% |
19.89% |
3.76% |
9.35% |
26.77% |
8.24% |
3.11% |
5.98% |
14.41% |
6.98% |
Quarterly Metrics And Ratios for Live Oak Bancshares
This table displays calculated financial ratios and metrics derived from Live Oak Bancshares' 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 |
|
0.00% |
0.00% |
-95.95% |
-10.10% |
14.01% |
14.38% |
15.69% |
2.07% |
7.01% |
8.52% |
14.56% |
EBITDA Growth |
|
0.00% |
0.00% |
-160.45% |
-18.34% |
262.92% |
395.59% |
141.15% |
-87.68% |
-13.05% |
-25.10% |
-8.29% |
EBIT Growth |
|
0.00% |
0.00% |
-168.98% |
-3.68% |
2,338.49% |
1,535.62% |
180.10% |
-174.83% |
-24.34% |
-40.60% |
-13.47% |
NOPAT Growth |
|
0.00% |
0.00% |
-163.84% |
-14.35% |
801.95% |
13,662.31% |
53.69% |
-67.27% |
-39.10% |
-64.95% |
-13.26% |
Net Income Growth |
|
0.00% |
0.00% |
-163.84% |
-14.35% |
801.95% |
13,662.31% |
161.06% |
-134.54% |
-39.10% |
-64.95% |
-13.26% |
EPS Growth |
|
0.00% |
0.00% |
-163.89% |
-16.67% |
800.00% |
17,700.00% |
102.56% |
-204.55% |
-38.89% |
-65.00% |
-13.56% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
550.86% |
-85.28% |
-77.09% |
0.00% |
0.26% |
15.50% |
148.19% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
87.79% |
0.00% |
146.17% |
82.19% |
-82.60% |
91.76% |
66.84% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.18% |
0.00% |
88.76% |
37.02% |
20.55% |
8.94% |
8.91% |
Revenue Q/Q Growth |
|
-25.87% |
0.00% |
13.51% |
17.37% |
-11.97% |
-5.81% |
15.96% |
10.65% |
-1.44% |
-1.53% |
13.98% |
EBITDA Q/Q Growth |
|
-87.48% |
0.00% |
338.89% |
153.56% |
-93.55% |
34.92% |
108.67% |
-83.59% |
-17.59% |
1.18% |
88.98% |
EBIT Q/Q Growth |
|
-98.38% |
0.00% |
850.26% |
125.37% |
-118.22% |
52.88% |
63.11% |
-101.04% |
-25.85% |
-0.73% |
137.60% |
NOPAT Q/Q Growth |
|
-95.82% |
0.00% |
8,616.08% |
253.64% |
-118.76% |
212.02% |
-4.52% |
-155.08% |
-24.43% |
-1.78% |
141.90% |
Net Income Q/Q Growth |
|
-95.82% |
0.00% |
4,308.04% |
253.64% |
-59.38% |
141.35% |
-4.52% |
-103.39% |
-24.43% |
-1.78% |
141.90% |
EPS Q/Q Growth |
|
-95.83% |
0.00% |
7,600.00% |
125.64% |
-118.18% |
133.33% |
-3.33% |
-105.08% |
-21.43% |
-4.55% |
142.86% |
Operating Cash Flow Q/Q Growth |
|
26.63% |
0.00% |
-27.74% |
0.00% |
0.00% |
-139.83% |
-7.72% |
383.20% |
-10.64% |
-38.50% |
98.30% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.07% |
78.44% |
-962.72% |
235.51% |
102.55% |
-25.00% |
53.41% |
13.47% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.30% |
15.05% |
45.36% |
8.83% |
-13.17% |
10.77% |
2.27% |
2.91% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
5.97% |
17.67% |
44.60% |
67.18% |
19.02% |
46.01% |
65.76% |
55.45% |
15.45% |
15.88% |
26.32% |
EBIT Margin |
|
0.68% |
3.56% |
34.99% |
67.18% |
29.22% |
38.05% |
86.21% |
41.19% |
10.33% |
10.41% |
21.71% |
Profit (Net Income) Margin |
|
1.71% |
0.39% |
32.35% |
62.52% |
27.01% |
71.22% |
64.46% |
20.05% |
7.69% |
7.67% |
16.27% |
Tax Burden Percent |
|
249.93% |
22.03% |
92.47% |
186.12% |
184.89% |
374.35% |
224.33% |
219.02% |
74.40% |
73.62% |
74.95% |
Interest Burden Percent |
|
100.00% |
100.00% |
200.00% |
200.00% |
100.00% |
300.00% |
200.00% |
300.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-149.93% |
177.97% |
7.53% |
13.88% |
15.11% |
-49.57% |
75.67% |
80.98% |
25.60% |
26.38% |
25.05% |
Return on Invested Capital (ROIC) |
|
2.38% |
0.00% |
0.00% |
0.00% |
20.78% |
42.74% |
21.98% |
10.60% |
3.76% |
3.57% |
7.62% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.37% |
21.98% |
0.00% |
3.76% |
3.57% |
7.62% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.24% |
1.44% |
0.00% |
0.27% |
0.42% |
0.85% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.20% |
46.97% |
23.42% |
0.00% |
4.03% |
3.99% |
8.47% |
Cash Return on Invested Capital (CROIC) |
|
-156.55% |
0.00% |
-400.00% |
-400.00% |
-4.73% |
-361.42% |
-42.63% |
-23.78% |
-11.05% |
-3.13% |
-3.57% |
Operating Return on Assets (OROA) |
|
0.04% |
0.00% |
0.00% |
0.00% |
1.82% |
0.82% |
3.71% |
1.72% |
0.43% |
0.42% |
0.89% |
Return on Assets (ROA) |
|
0.11% |
0.00% |
0.00% |
0.00% |
1.68% |
1.02% |
2.78% |
0.84% |
0.32% |
0.31% |
0.67% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
71.11% |
35.13% |
0.00% |
4.02% |
3.98% |
8.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.79% |
23.00% |
24.93% |
0.00% |
5.79% |
5.26% |
Net Operating Profit after Tax (NOPAT) |
|
1.79 |
0.40 |
18 |
40 |
16 |
28 |
27 |
13 |
9.84 |
9.67 |
23 |
NOPAT Margin |
|
1.71% |
0.78% |
32.35% |
31.26% |
27.01% |
23.74% |
21.49% |
20.05% |
7.69% |
7.67% |
16.27% |
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 |
|
61.35% |
126.48% |
58.16% |
97.59% |
104.33% |
171.54% |
104.37% |
99.59% |
51.19% |
55.67% |
50.26% |
Operating Expenses to Revenue |
|
80.58% |
77.72% |
140.99% |
116.67% |
155.75% |
133.79% |
185.66% |
179.15% |
63.45% |
66.62% |
62.12% |
Earnings before Interest and Taxes (EBIT) |
|
0.72 |
3.61 |
19 |
43 |
17 |
22 |
36 |
18 |
13 |
13 |
31 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.27 |
8.98 |
24 |
43 |
23 |
27 |
41 |
24 |
20 |
20 |
38 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.62 |
0.00 |
2.79 |
1.50 |
2.23 |
2.00 |
1.64 |
4.23 |
1.79 |
1.18 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
1.62 |
0.00 |
2.79 |
1.50 |
2.23 |
2.00 |
1.64 |
6.35 |
1.79 |
1.18 |
1.28 |
Price to Revenue (P/Rev) |
|
2.33 |
0.00 |
0.00 |
0.00 |
4.41 |
3.93 |
3.22 |
4.34 |
3.57 |
2.38 |
2.57 |
Price to Earnings (P/E) |
|
7.48 |
0.00 |
0.00 |
0.00 |
27.28 |
18.33 |
14.25 |
50.92 |
23.05 |
20.38 |
24.24 |
Dividend Yield |
|
0.40% |
0.50% |
0.92% |
0.83% |
0.26% |
0.87% |
0.69% |
0.76% |
0.30% |
0.45% |
0.40% |
Earnings Yield |
|
13.37% |
0.00% |
0.00% |
0.00% |
7.34% |
5.46% |
14.04% |
7.86% |
4.34% |
4.91% |
4.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.11 |
0.00 |
0.84 |
1.74 |
3.16 |
1.31 |
1.00 |
4.36 |
1.16 |
0.51 |
0.69 |
Enterprise Value to Revenue (EV/Rev) |
|
1.59 |
0.00 |
0.00 |
0.00 |
3.19 |
2.92 |
6.61 |
8.95 |
2.59 |
1.15 |
1.53 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.83 |
0.00 |
0.00 |
0.00 |
27.78 |
11.28 |
18.18 |
38.30 |
11.57 |
5.57 |
7.95 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.27 |
0.00 |
0.00 |
0.00 |
34.91 |
13.57 |
18.18 |
47.01 |
14.50 |
7.29 |
10.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.09 |
0.00 |
0.00 |
0.00 |
19.71 |
13.60 |
9.74 |
52.49 |
16.71 |
9.83 |
14.45 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.21 |
0.00 |
0.00 |
0.00 |
4.66 |
2.49 |
0.00 |
5.47 |
2.41 |
1.06 |
1.20 |
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 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.39 |
0.37 |
0.00 |
0.11 |
0.11 |
0.10 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.39 |
0.12 |
0.00 |
0.11 |
0.11 |
0.10 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.20 |
0.13 |
0.00 |
0.07 |
0.12 |
0.11 |
Leverage Ratio |
|
11.84 |
0.00 |
13.00 |
25.75 |
24.82 |
24.90 |
37.95 |
25.36 |
12.70 |
12.81 |
12.67 |
Compound Leverage Factor |
|
11.84 |
0.00 |
25.99 |
25.75 |
24.82 |
24.90 |
25.30 |
38.03 |
12.70 |
12.81 |
12.67 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
11.47% |
21.83% |
0.00% |
10.11% |
9.66% |
9.16% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
22.95% |
32.74% |
0.00% |
10.11% |
9.66% |
9.16% |
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% |
0.40% |
0.39% |
0.37% |
Common Equity to Total Capital |
|
100.00% |
0.00% |
200.00% |
200.00% |
97.48% |
177.05% |
178.17% |
300.00% |
89.49% |
89.96% |
90.46% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.99 |
0.99 |
0.00 |
1.01 |
1.05 |
1.06 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.37 |
-11.75 |
-8.41 |
0.00 |
-4.44 |
-6.04 |
-5.46 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
2.96 |
1.99 |
0.00 |
1.01 |
1.05 |
1.06 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
2.38 |
3.20 |
0.00 |
1.46 |
1.85 |
1.93 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.57 |
-4.72 |
-9.01 |
0.00 |
-6.41 |
-10.66 |
-9.93 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
2.38 |
3.20 |
0.00 |
1.46 |
1.85 |
1.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
0.23% |
0.22% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-809 |
0.00 |
-815 |
-811 |
-99 |
-1,020 |
-219 |
-144 |
-180 |
-84 |
-73 |
Operating Cash Flow to CapEx |
|
322.13% |
3,045.77% |
2,079.57% |
0.00% |
787.88% |
878.28% |
974.96% |
8,944.00% |
4,317.86% |
5,066.46% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-15.96 |
0.00 |
-9.54 |
-8.89 |
-10.16 |
-29.92 |
-4.10 |
-2.58 |
-1.57 |
-0.75 |
-0.63 |
Operating Cash Flow to Interest Expense |
|
0.52 |
4.57 |
3.20 |
0.00 |
3.51 |
2.67 |
1.57 |
1.71 |
1.48 |
0.93 |
1.81 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.36 |
4.27 |
3.04 |
0.00 |
1.53 |
0.69 |
1.24 |
4.95 |
1.45 |
0.91 |
1.83 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.12 |
0.21 |
0.09 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.25 |
0.00 |
0.00 |
0.00 |
1.75 |
1.79 |
1.82 |
5.61 |
1.91 |
1.97 |
2.05 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
811 |
0.00 |
832 |
850 |
926 |
1,048 |
1,079 |
1,008 |
1,116 |
1,142 |
1,175 |
Invested Capital Turnover |
|
1.39 |
0.00 |
0.00 |
0.00 |
0.53 |
1.80 |
1.02 |
1.06 |
0.49 |
0.47 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
811 |
0.00 |
832 |
850 |
115 |
1,048 |
246 |
157 |
190 |
94 |
96 |
Enterprise Value (EV) |
|
897 |
1,069 |
348 |
741 |
1,457 |
1,375 |
1,077 |
2,930 |
1,294 |
585 |
808 |
Market Capitalization |
|
1,318 |
1,069 |
1,160 |
1,279 |
2,016 |
1,853 |
1,575 |
2,132 |
1,786 |
1,215 |
1,359 |
Book Value per Share |
|
$18.44 |
$0.00 |
$18.79 |
$19.17 |
$20.29 |
$20.72 |
$21.37 |
$22.38 |
$22.11 |
$22.54 |
$23.30 |
Tangible Book Value per Share |
|
$18.44 |
$0.00 |
$18.79 |
$19.17 |
$20.29 |
$20.72 |
$21.37 |
$22.38 |
$22.11 |
$22.54 |
$23.30 |
Total Capital |
|
811 |
0.00 |
832 |
850 |
926 |
1,048 |
1,079 |
1,008 |
1,116 |
1,142 |
1,175 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
23 |
120 |
118 |
0.00 |
113 |
110 |
108 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
23 |
120 |
118 |
0.00 |
113 |
110 |
108 |
Net Debt |
|
-421 |
0.00 |
-812 |
-539 |
-559 |
-477 |
-498 |
-667 |
-496 |
-634 |
-555 |
Capital Expenditures (CapEx) |
|
8.12 |
10 |
6.56 |
0.00 |
22 |
21 |
17 |
6.41 |
3.95 |
2.07 |
-2.71 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23 |
120 |
118 |
0.00 |
113 |
110 |
108 |
Total Depreciation and Amortization (D&A) |
|
5.55 |
5.36 |
5.22 |
0.00 |
5.28 |
4.63 |
5.20 |
6.17 |
6.56 |
6.89 |
6.64 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.04 |
$0.00 |
$0.40 |
$0.89 |
$0.37 |
$0.62 |
$0.60 |
$0.28 |
$0.22 |
$0.21 |
$0.51 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.15M |
0.00 |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
Adjusted Diluted Earnings per Share |
|
$0.04 |
$0.00 |
$0.39 |
$0.88 |
$0.36 |
$0.60 |
$0.59 |
$0.28 |
$0.22 |
$0.21 |
$0.51 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.15M |
0.00 |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
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 |
|
44.15M |
0.00 |
44.36M |
44.48M |
44.77M |
44.97M |
45.04M |
45.19M |
45.57M |
45.61M |
45.73M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6.41 |
2.53 |
18 |
40 |
16 |
15 |
27 |
13 |
9.84 |
9.67 |
23 |
Normalized NOPAT Margin |
|
6.11% |
4.98% |
32.35% |
62.52% |
27.01% |
26.63% |
42.98% |
20.05% |
7.69% |
7.67% |
16.27% |
Pre Tax Income Margin |
|
0.68% |
7.11% |
34.99% |
67.18% |
14.61% |
57.07% |
57.47% |
27.46% |
10.33% |
10.41% |
21.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.01 |
0.05 |
0.22 |
0.47 |
0.18 |
0.65 |
0.67 |
0.32 |
0.11 |
0.12 |
0.27 |
NOPAT to Interest Expense |
|
0.04 |
0.01 |
0.21 |
0.87 |
0.33 |
0.54 |
0.50 |
0.35 |
0.09 |
0.09 |
0.20 |
EBIT Less CapEx to Interest Expense |
|
-0.15 |
-0.10 |
0.29 |
0.94 |
-0.09 |
0.03 |
0.53 |
0.20 |
0.08 |
0.10 |
0.29 |
NOPAT Less CapEx to Interest Expense |
|
-0.12 |
-0.29 |
0.26 |
0.87 |
-0.06 |
0.13 |
0.18 |
0.18 |
0.05 |
0.07 |
0.23 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
2.99% |
0.00% |
0.00% |
0.00% |
7.21% |
15.86% |
0.00% |
19.29% |
6.98% |
9.12% |
9.74% |
Augmented Payout Ratio |
|
2.99% |
0.00% |
0.00% |
0.00% |
14.41% |
15.86% |
0.00% |
19.29% |
6.98% |
9.12% |
9.74% |
Key Financial Trends
Live Oak Bancshares (NASDAQ: LOB) has demonstrated solid financial performance over the past four years, with notable trends across its income statements, cash flow statements, and balance sheets.
Positive Highlights:
- Net income has substantially increased from $398,000 in Q1 2023 to $23.4 million in Q2 2025, showing strong profitability growth over the recent years.
- Net interest income rose steadily from $82 million in Q1 2023 to $109 million in Q2 2025, indicating improved core earnings from lending activities.
- Total assets expanded from approximately $10.36 billion in Q1 2023 to $13.83 billion in Q2 2025, reflecting growth in the bank's asset base, primarily loans and leases which grew from $7.6 billion net of allowance in early 2023 to over $10.8 billion by mid-2025.
- Significant growth in deposits, with total deposits increasing consistently, augmented by a healthy increase in interest-bearing deposits reaching $12.2 billion in Q2 2025.
- Consistent positive net cash flows from financing activities, driven mainly by increases in deposits, supporting liquidity and funding growth opportunities.
- Non-interest income, including service charges and realized/unrealized capital gains, has generally increased, enhancing revenue diversification.
- Diluted earnings per share improved from negligible levels in early 2023 to $0.51 in Q2 2025, indicating improved returns to shareholders.
- Allowance for loan and lease losses has been increasing, which potentially indicates prudent risk management with regard to credit quality as loan portfolios grow.
Neutral Observations:
- The company continues to invest heavily in property, leasehold improvements, and equipment, reflecting expansion or maintenance of operational capacity.
- Amortization expense values have fluctuated slightly but remain a minor portion of total expenses and do not materially impact net income.
Challenges and Risks:
- Provision for loan and credit losses has varied but remains a significant charge, peaking at over $34.5 million in Q3 2024 before declining to $23.3 million in Q2 2025, which might indicate periods of credit stress or increased risk in the loan portfolio.
- Total non-interest expenses have generally been rising, reaching nearly $89.3 million in Q2 2025, pressuring the profitability despite revenue growth.
- Net cash used in investing activities is large and persistent (e.g., -$485 million in Q2 2025), driven by considerable purchases of investment securities, which could impact liquidity if not matched by financing inflows.
- Interest expense increased in line with deposits and debt, which dampens net interest income growth to some extent.
- Accumulated other comprehensive income has recorded losses in the range of $60-$90 million, which represents unrealized losses that may affect equity value and financial stability.
Summary: Live Oak Bancshares exhibits robust growth in profitability, net interest income, and assets, supported by increasing deposits and improving earnings per share. While the bank manages underwriting risks reflected in provisions for loan losses and sustains a high level of non-interest expenses, its expanding core banking operations and strategic investments suggest a positive trajectory. Investors should monitor credit costs, expense management, and investment outlays going forward to assess sustainable growth and profitability.
09/12/25 09:38 AM ETAI Generated. May Contain Errors.