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) - Financial Analysis Overview (Q2 2022 to Q2 2025)
Live Oak Bancshares has demonstrated notable financial trends over the past several years through its income statements, balance sheets, and cash flow statements. Here’s a summary of key financial highlights and trends that retail investors should consider:
- Net income has shown consistent growth, increasing from just under $2 million in Q1 2023 to over $23 million by Q2 2025, indicating improving profitability.
- Net interest income has steadily increased, reflecting higher interest revenues from loans and leases; it rose from about $82 million in Q1 2023 to approximately $109 million in Q2 2025.
- Total assets have grown significantly from around $9.1 billion in Q2 2022 to over $13.8 billion by Q2 2025, demonstrating the bank's expanding balance sheet and capacity.
- Loans and leases increased robustly from about $5.8 billion in Q2 2022 to over $11 billion in Q2 2025, underpinning growth in core banking operations.
- Deposits have increased substantially, from approximately $8 billion in Q2 2022 to almost $12.5 billion by Q2 2025, signaling strong customer trust and liquidity position.
- Total shareholders’ equity rose from about $791 million in Q2 2022 to approximately $1.07 billion in Q2 2025, indicating healthy capital growth.
- Provision for loan losses showed fluctuations, peaking notably in late 2024 and early 2025 quarters, reflecting management’s caution in credit risk but also impacting earnings.
- Non-interest income has grown, supported by higher service charges and investment gains, contributing positively to overall revenue diversification.
- Non-interest expenses have risen moderately, mainly driven by salaries, occupancy, marketing, and other operating costs, which could pressure margins if unchecked.
- Significant negative net cash from investing activities each quarter (large purchases of investment securities) reflects aggressive asset deployment, which may introduce interest rate or market risks.
Detailed Observations:
- Earnings per share (EPS) increased steadily, from $0.01 diluted EPS in Q1 2023 to $0.51 in Q2 2025, showing not only growth in absolute earnings but improved shareholder returns.
- Cash and cash equivalents remain robust, fluctuating but ending higher at $663 million in Q2 2025, supporting operational liquidity.
- Cash interest paid is substantial but stable around $100 million per quarter, consistent with the bank’s growing debt and deposit base.
- Dividend payments are steady at roughly $0.03 per share per quarter, reflecting a consistent shareholder return policy.
- The allowance for loan and lease losses has increased from $65.9 million in Q2 2022 to $182 million by Q2 2025, potentially signaling growing credit risk or increased prudence.
- Accumulated other comprehensive losses have widened slightly, reflecting some investment valuation pressures or other comprehensive losses that can affect equity but not yet earnings.
Summary:
Live Oak Bancshares has enjoyed significant growth over the last four years, with strong increases in loans, deposits, revenues, and profitability. This growth has been accompanied by investments in property and securities, which have reflected in the cash flow statements as large investing outflows. The bank's management appears to be conservative regarding credit risk, as indicated by increased provisions for loan losses and allowance for loan losses, which have somewhat moderated net income growth but position the bank for long-term stability.
Investors should consider the solid growth trends, good capital base, and improving earnings when evaluating the stock. However, attention should be paid to rising non-interest expenses and increased provisions for credit losses as potential areas of concern. Overall, Live Oak Bancshares shows positive momentum with prudent risk management.
10/02/25 03:48 PM ETAI Generated. May Contain Errors.