Annual Income Statements for Metropolitan Bank
This table shows Metropolitan Bank's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Metropolitan Bank
This table shows Metropolitan Bank's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
25 |
-8.10 |
26 |
16 |
22 |
16 |
16 |
17 |
13 |
23 |
18 |
Consolidated Net Income / (Loss) |
|
25 |
-7.74 |
25 |
16 |
22 |
15 |
16 |
17 |
12 |
21 |
16 |
Net Income / (Loss) Continuing Operations |
|
25 |
-8.10 |
26 |
16 |
22 |
16 |
16 |
17 |
13 |
23 |
18 |
Total Pre-Tax Income |
|
36 |
1.28 |
34 |
25 |
28 |
20 |
24 |
24 |
18 |
31 |
23 |
Total Revenue |
|
69 |
71 |
66 |
62 |
63 |
62 |
67 |
68 |
72 |
72 |
72 |
Net Interest Income / (Expense) |
|
63 |
64 |
59 |
54 |
54 |
57 |
60 |
62 |
65 |
67 |
67 |
Total Interest Income |
|
70 |
81 |
83 |
89 |
98 |
105 |
112 |
116 |
120 |
120 |
119 |
Loans and Leases Interest Income |
|
61 |
73 |
76 |
81 |
91 |
98 |
102 |
105 |
111 |
111 |
111 |
Investment Securities Interest Income |
|
4.13 |
4.41 |
4.50 |
4.68 |
- |
- |
- |
5.49 |
5.43 |
- |
5.40 |
Deposits and Money Market Investments Interest Income |
|
5.11 |
3.29 |
2.48 |
3.09 |
1.78 |
1.97 |
4.15 |
5.17 |
3.22 |
2.47 |
1.93 |
Other Interest Income |
|
0.25 |
0.29 |
0.32 |
0.69 |
0.76 |
0.74 |
0.66 |
0.51 |
0.51 |
0.57 |
0.58 |
Total Interest Expense |
|
6.73 |
17 |
25 |
35 |
44 |
48 |
53 |
54 |
55 |
53 |
52 |
Deposits Interest Expense |
|
6.51 |
15 |
22 |
27 |
36 |
43 |
47 |
51 |
52 |
49 |
47 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.23 |
0.31 |
0.33 |
0.36 |
0.40 |
0.38 |
0.38 |
0.38 |
0.38 |
0.35 |
0.32 |
Total Non-Interest Income |
|
5.82 |
6.35 |
6.97 |
7.86 |
6.51 |
6.56 |
7.00 |
6.14 |
6.29 |
4.40 |
3.64 |
Other Service Charges |
|
0.00 |
- |
7.62 |
8.53 |
0.00 |
15 |
0.00 |
6.51 |
6.87 |
- |
5.03 |
Other Non-Interest Income |
|
5.91 |
- |
- |
-7.46 |
6.58 |
- |
7.03 |
-3.29 |
-3.11 |
- |
-4.32 |
Provision for Credit Losses |
|
2.01 |
2.31 |
0.65 |
4.31 |
0.79 |
6.54 |
0.53 |
1.54 |
2.69 |
1.50 |
4.51 |
Total Non-Interest Expense |
|
31 |
67 |
31 |
32 |
34 |
34 |
42 |
42 |
51 |
38 |
43 |
Salaries and Employee Benefits |
|
15 |
16 |
16 |
15 |
17 |
18 |
20 |
19 |
20 |
20 |
22 |
Net Occupancy & Equipment Expense |
|
3.21 |
3.43 |
3.66 |
3.77 |
3.57 |
3.29 |
5.35 |
5.37 |
5.44 |
4.51 |
4.68 |
Property & Liability Insurance Claims |
|
1.11 |
1.03 |
2.81 |
1.64 |
1.98 |
2.64 |
2.93 |
2.93 |
2.95 |
2.98 |
2.97 |
Other Operating Expenses |
|
12 |
46 |
8.30 |
12 |
11 |
9.99 |
14 |
15 |
23 |
11 |
13 |
Income Tax Expense |
|
11 |
9.02 |
8.76 |
9.30 |
6.29 |
5.30 |
8.08 |
7.08 |
5.30 |
9.93 |
7.01 |
Basic Earnings per Share |
|
$2.28 |
($0.72) |
$2.26 |
$1.39 |
$1.99 |
$1.31 |
$1.46 |
$1.50 |
$1.10 |
$1.91 |
$1.46 |
Weighted Average Basic Shares Outstanding |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
Diluted Earnings per Share |
|
$2.23 |
($0.70) |
$2.25 |
$1.37 |
$1.97 |
$1.32 |
$1.46 |
$1.50 |
$1.08 |
$1.89 |
$1.45 |
Weighted Average Diluted Shares Outstanding |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
Weighted Average Basic & Diluted Shares Outstanding |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
Annual Cash Flow Statements for Metropolitan Bank
This table details how cash moves in and out of Metropolitan Bank's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
20 |
17 |
178 |
-28 |
156 |
475 |
1,495 |
-2,102 |
12 |
-69 |
Net Cash From Operating Activities |
|
5.44 |
15 |
31 |
27 |
39 |
87 |
37 |
86 |
42 |
148 |
Net Cash From Continuing Operating Activities |
|
5.44 |
15 |
31 |
27 |
39 |
87 |
37 |
86 |
42 |
148 |
Net Income / (Loss) Continuing Operations |
|
4.27 |
5.01 |
12 |
26 |
30 |
39 |
61 |
59 |
77 |
67 |
Consolidated Net Income / (Loss) |
|
4.27 |
5.01 |
12 |
26 |
30 |
39 |
61 |
59 |
77 |
67 |
Provision For Loan Losses |
|
2.02 |
8.06 |
7.06 |
3.14 |
4.22 |
9.49 |
3.82 |
10 |
12 |
6.26 |
Depreciation Expense |
|
0.70 |
0.79 |
0.98 |
1.36 |
1.61 |
4.60 |
5.06 |
9.71 |
7.14 |
-11 |
Non-Cash Adjustments to Reconcile Net Income |
|
-2.93 |
8.01 |
3.22 |
-0.59 |
1.00 |
0.42 |
-2.85 |
5.79 |
6.49 |
-7.06 |
Changes in Operating Assets and Liabilities, net |
|
0.90 |
-7.67 |
7.48 |
-2.76 |
1.39 |
33 |
-29 |
0.85 |
-61 |
94 |
Net Cash From Investing Activities |
|
-187 |
-234 |
-367 |
-455 |
-1,015 |
-489 |
-1,303 |
-1,229 |
-775 |
-370 |
Net Cash From Continuing Investing Activities |
|
-187 |
-234 |
-367 |
-455 |
-1,015 |
-489 |
-1,303 |
-1,229 |
-775 |
-370 |
Purchase of Investment Securities |
|
-195 |
-245 |
-387 |
-493 |
-1,022 |
-719 |
-1,491 |
-1,371 |
-1,036 |
-511 |
Sale and/or Maturity of Investments |
|
9.77 |
12 |
22 |
39 |
59 |
230 |
188 |
141 |
261 |
141 |
Net Cash From Financing Activities |
|
202 |
236 |
513 |
399 |
1,132 |
877 |
2,761 |
-958 |
745 |
152 |
Net Cash From Continuing Financing Activities |
|
202 |
236 |
513 |
399 |
1,132 |
877 |
2,761 |
-958 |
745 |
152 |
Net Change in Deposits |
|
157 |
228 |
411 |
256 |
1,130 |
1,028 |
2,606 |
-1,158 |
459 |
246 |
Issuance of Debt |
|
97 |
120 |
351 |
293 |
1,071 |
0.00 |
0.00 |
100 |
340 |
0.00 |
Repayment of Debt |
|
-65 |
-138 |
-363 |
-150 |
-1,069 |
-150 |
-4.50 |
-49 |
-0.14 |
-200 |
Repurchase of Common Equity |
|
- |
- |
-0.26 |
-0.13 |
-0.09 |
-0.88 |
-3.39 |
-1.56 |
-3.17 |
-4.58 |
Other Financing Activities, Net |
|
- |
- |
0.14 |
0.36 |
- |
0.00 |
0.00 |
150 |
-51 |
111 |
Cash Interest Paid |
|
5.03 |
6.18 |
8.15 |
12 |
32 |
19 |
16 |
32 |
151 |
215 |
Cash Income Taxes Paid |
|
3.27 |
5.27 |
8.79 |
14 |
15 |
19 |
24 |
35 |
36 |
35 |
Quarterly Cash Flow Statements for Metropolitan Bank
This table details how cash moves in and out of Metropolitan Bank's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-633 |
-451 |
42 |
-98 |
-24 |
92 |
265 |
-290 |
74 |
-118 |
-3.81 |
Net Cash From Operating Activities |
|
53 |
11 |
39 |
6.66 |
27 |
-31 |
25 |
35 |
4.80 |
83 |
7.77 |
Net Cash From Continuing Operating Activities |
|
53 |
11 |
39 |
6.66 |
27 |
-31 |
25 |
35 |
4.80 |
83 |
7.77 |
Net Income / (Loss) Continuing Operations |
|
25 |
-7.74 |
25 |
16 |
22 |
15 |
16 |
17 |
12 |
21 |
16 |
Consolidated Net Income / (Loss) |
|
25 |
-7.74 |
25 |
16 |
22 |
15 |
16 |
17 |
12 |
21 |
16 |
Provision For Loan Losses |
|
2.01 |
2.31 |
0.65 |
4.31 |
0.79 |
6.54 |
0.53 |
1.54 |
2.69 |
1.50 |
4.51 |
Depreciation Expense |
|
2.60 |
4.83 |
1.23 |
2.78 |
0.82 |
2.31 |
-3.19 |
-2.54 |
-3.29 |
-2.38 |
-1.45 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
-0.60 |
2.71 |
2.27 |
2.21 |
-0.70 |
10 |
6.14 |
-1.28 |
-22 |
1.71 |
Changes in Operating Assets and Liabilities, net |
|
36 |
13 |
9.37 |
-18 |
1.60 |
-53 |
1.02 |
13 |
-5.59 |
85 |
-13 |
Net Cash From Investing Activities |
|
-234 |
-240 |
1.59 |
-305 |
-195 |
-277 |
-117 |
-107 |
-31 |
-115 |
-307 |
Net Cash From Continuing Investing Activities |
|
-234 |
-240 |
1.59 |
-305 |
-195 |
-277 |
-117 |
-107 |
-31 |
-115 |
-307 |
Purchase of Investment Securities |
|
-262 |
-283 |
-71 |
-384 |
-269 |
-313 |
-144 |
-162 |
-55 |
-150 |
-367 |
Sale and/or Maturity of Investments |
|
27 |
43 |
72 |
78 |
74 |
36 |
27 |
55 |
24 |
35 |
60 |
Net Cash From Financing Activities |
|
-452 |
-223 |
1.47 |
201 |
143 |
400 |
357 |
-218 |
100 |
-87 |
295 |
Net Cash From Continuing Financing Activities |
|
-452 |
-223 |
1.47 |
201 |
143 |
400 |
357 |
-218 |
100 |
-87 |
295 |
Net Change in Deposits |
|
-447 |
-454 |
-146 |
157 |
233 |
216 |
500 |
-68 |
100 |
-287 |
466 |
Issuance of Debt |
|
-5.55 |
106 |
100 |
0.04 |
155 |
85 |
100 |
-0.04 |
-100 |
- |
9.96 |
Repayment of Debt |
|
0.42 |
-25 |
0.00 |
-0.07 |
0.07 |
-0.14 |
-140 |
-150 |
100 |
-10 |
-80 |
Repurchase of Common Equity |
|
- |
-0.37 |
-1.34 |
- |
-1.83 |
- |
-4.46 |
-0.02 |
-0.03 |
-0.07 |
-16 |
Other Financing Activities, Net |
|
- |
150 |
49 |
44 |
-243 |
99 |
-99 |
- |
- |
210 |
-85 |
Cash Interest Paid |
|
6.69 |
16 |
25 |
35 |
44 |
48 |
52 |
53 |
53 |
57 |
51 |
Cash Income Taxes Paid |
|
11 |
6.67 |
3.19 |
19 |
12 |
1.65 |
11 |
8.05 |
11 |
4.79 |
8.17 |
Annual Balance Sheets for Metropolitan Bank
This table presents Metropolitan Bank's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,220 |
1,760 |
2,183 |
3,358 |
4,331 |
7,116 |
6,267 |
7,068 |
7,301 |
Cash and Due from Banks |
|
83 |
261 |
233 |
389 |
864 |
2,388 |
257 |
269 |
200 |
Trading Account Securities |
|
44 |
38 |
35 |
239 |
269 |
949 |
956 |
930 |
911 |
Loans and Leases, Net of Allowance |
|
1,043 |
1,405 |
1,846 |
2,647 |
3,102 |
3,697 |
4,796 |
5,567 |
5,971 |
Loans and Leases |
|
1,055 |
1,420 |
1,865 |
2,673 |
3,137 |
3,732 |
4,841 |
5,625 |
6,034 |
Allowance for Loan and Lease Losses |
|
12 |
15 |
19 |
26 |
35 |
35 |
45 |
58 |
63 |
Other Assets |
|
33 |
36 |
52 |
61 |
73 |
57 |
258 |
301 |
219 |
Total Liabilities & Shareholders' Equity |
|
1,220 |
1,760 |
2,183 |
3,358 |
4,331 |
7,116 |
6,267 |
7,068 |
7,301 |
Total Liabilities |
|
1,111 |
1,523 |
1,918 |
3,058 |
3,990 |
6,473 |
5,691 |
6,409 |
6,571 |
Non-Interest Bearing Deposits |
|
403 |
813 |
799 |
1,090 |
1,726 |
3,669 |
2,422 |
1,838 |
1,334 |
Interest Bearing Deposits |
|
590 |
592 |
862 |
1,700 |
2,103 |
2,767 |
2,856 |
3,899 |
4,649 |
Federal Funds Purchased and Securities Sold |
|
- |
- |
- |
- |
- |
0.00 |
150 |
99 |
210 |
Long-Term Debt |
|
99 |
87 |
230 |
232 |
82 |
0.00 |
128 |
468 |
268 |
Other Long-Term Liabilities |
|
18 |
31 |
26 |
34 |
77 |
37 |
135 |
104 |
110 |
Total Equity & Noncontrolling Interests |
|
109 |
237 |
265 |
299 |
341 |
557 |
576 |
659 |
730 |
Total Preferred & Common Equity |
|
109 |
237 |
265 |
299 |
341 |
557 |
576 |
659 |
730 |
Total Common Equity |
|
109 |
237 |
265 |
299 |
341 |
557 |
576 |
659 |
730 |
Common Stock |
|
96 |
211 |
214 |
217 |
219 |
383 |
389 |
396 |
400 |
Retained Earnings |
|
13 |
26 |
51 |
81 |
121 |
181 |
241 |
316 |
383 |
Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.17 |
-0.21 |
-0.47 |
1.21 |
0.97 |
-7.50 |
-54 |
-53 |
-53 |
Quarterly Balance Sheets for Metropolitan Bank
This table presents Metropolitan Bank's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,422 |
6,310 |
6,522 |
6,683 |
7,453 |
7,266 |
7,403 |
7,616 |
Cash and Due from Banks |
|
709 |
332 |
202 |
177 |
534 |
245 |
318 |
196 |
Trading Account Securities |
|
945 |
444 |
942 |
909 |
958 |
954 |
949 |
923 |
Loans and Leases, Net of Allowance |
|
4,575 |
4,804 |
5,098 |
5,302 |
5,661 |
5,779 |
5,835 |
6,274 |
Loans and Leases |
|
4,617 |
4,852 |
5,150 |
5,354 |
5,719 |
5,839 |
5,897 |
6,342 |
Allowance for Loan and Lease Losses |
|
43 |
48 |
52 |
52 |
59 |
60 |
62 |
68 |
Other Assets |
|
153 |
259 |
281 |
295 |
300 |
288 |
301 |
223 |
Total Liabilities & Shareholders' Equity |
|
6,422 |
6,310 |
6,522 |
6,683 |
7,453 |
7,266 |
7,403 |
7,616 |
Total Liabilities |
|
5,840 |
5,663 |
5,901 |
6,048 |
6,780 |
6,573 |
6,688 |
6,878 |
Non-Interest Bearing Deposits |
|
3,058 |
2,123 |
1,730 |
1,747 |
1,928 |
1,883 |
1,780 |
1,385 |
Interest Bearing Deposits |
|
2,674 |
3,009 |
3,558 |
3,775 |
4,310 |
4,286 |
4,490 |
5,065 |
Federal Funds Purchased and Securities Sold |
|
- |
195 |
243 |
0.00 |
0.00 |
0.00 |
0.00 |
125 |
Long-Term Debt |
|
48 |
200 |
228 |
383 |
428 |
278 |
278 |
198 |
Other Long-Term Liabilities |
|
60 |
136 |
141 |
144 |
114 |
125 |
140 |
106 |
Total Equity & Noncontrolling Interests |
|
582 |
608 |
621 |
635 |
674 |
692 |
715 |
738 |
Total Preferred & Common Equity |
|
582 |
608 |
621 |
635 |
674 |
692 |
715 |
738 |
Total Common Equity |
|
582 |
608 |
621 |
635 |
674 |
692 |
715 |
738 |
Common Stock |
|
388 |
394 |
393 |
394 |
393 |
396 |
398 |
399 |
Retained Earnings |
|
249 |
264 |
279 |
301 |
332 |
349 |
361 |
399 |
Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
-13 |
Accumulated Other Comprehensive Income / (Loss) |
|
-54 |
-50 |
-51 |
-60 |
-52 |
-52 |
-44 |
-47 |
Annual Metrics And Ratios for Metropolitan Bank
This table displays calculated financial ratios and metrics derived from Metropolitan Bank's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
38.01% |
39.28% |
31.21% |
30.29% |
39.77% |
25.63% |
42.45% |
-1.20% |
10.13% |
EBITDA Growth |
|
0.00% |
14.75% |
170.96% |
54.44% |
20.21% |
38.31% |
47.01% |
14.24% |
8.73% |
-24.72% |
EBIT Growth |
|
0.00% |
18.01% |
192.60% |
55.97% |
19.81% |
34.80% |
49.88% |
9.82% |
12.23% |
-9.41% |
NOPAT Growth |
|
0.00% |
17.43% |
146.74% |
106.60% |
17.92% |
30.97% |
53.44% |
-1.87% |
30.03% |
-13.70% |
Net Income Growth |
|
0.00% |
17.43% |
146.74% |
106.60% |
17.92% |
30.97% |
53.44% |
-1.87% |
30.03% |
-13.70% |
EPS Growth |
|
0.00% |
-72.08% |
444.19% |
30.77% |
16.34% |
30.90% |
38.41% |
-17.98% |
30.62% |
-14.18% |
Operating Cash Flow Growth |
|
0.00% |
167.46% |
116.19% |
-14.02% |
43.96% |
124.02% |
-57.29% |
130.41% |
-50.60% |
249.92% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
49.25% |
-40.32% |
95.51% |
2,372.80% |
-208.32% |
99.26% |
-29,000.67% |
156.70% |
Invested Capital Growth |
|
0.00% |
0.00% |
55.47% |
52.59% |
7.41% |
-20.38% |
52.15% |
9.42% |
60.06% |
-11.47% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.73% |
-13.64% |
31.62% |
10.89% |
6.08% |
-3.63% |
3.85% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.11% |
-31.00% |
98.17% |
12.08% |
-17.44% |
22.69% |
14.15% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.66% |
-32.62% |
111.45% |
11.01% |
-20.88% |
20.61% |
12.90% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.10% |
5.53% |
11.00% |
13.31% |
-30.94% |
40.59% |
11.45% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.10% |
5.53% |
11.00% |
13.31% |
-30.94% |
40.59% |
11.45% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.33% |
5.33% |
10.69% |
5.05% |
-31.21% |
41.31% |
10.63% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
13.61% |
-43.90% |
6.11% |
94.29% |
-29.10% |
-4.44% |
-49.89% |
332.75% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
92.71% |
34.70% |
2.42% |
-101.49% |
-3.69% |
131.44% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
36.49% |
10.64% |
4.18% |
3.22% |
11.83% |
10.71% |
0.46% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.68% |
21.35% |
41.53% |
48.88% |
45.10% |
44.63% |
52.23% |
41.88% |
46.09% |
31.51% |
EBIT Margin |
|
21.87% |
18.70% |
39.29% |
46.70% |
42.95% |
41.42% |
49.42% |
38.10% |
43.28% |
35.60% |
Profit (Net Income) Margin |
|
13.67% |
11.63% |
20.61% |
32.45% |
29.37% |
27.52% |
33.61% |
23.16% |
30.48% |
23.88% |
Tax Burden Percent |
|
62.52% |
62.21% |
52.46% |
69.49% |
68.39% |
68.14% |
67.61% |
61.33% |
72.27% |
68.69% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
97.51% |
100.61% |
99.11% |
97.44% |
97.67% |
Effective Tax Rate |
|
37.48% |
37.79% |
47.54% |
30.51% |
31.61% |
31.86% |
32.39% |
38.67% |
27.73% |
31.31% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.81% |
4.64% |
6.24% |
5.87% |
8.27% |
11.35% |
8.82% |
8.44% |
6.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.81% |
4.64% |
6.24% |
5.87% |
8.27% |
11.35% |
8.82% |
8.44% |
6.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.35% |
2.50% |
3.95% |
4.82% |
4.06% |
2.14% |
1.67% |
4.08% |
3.33% |
Return on Equity (ROE) |
|
0.00% |
9.16% |
7.14% |
10.19% |
10.69% |
12.33% |
13.49% |
10.49% |
12.51% |
9.60% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.19% |
-38.78% |
-35.40% |
-1.27% |
30.96% |
-30.01% |
-0.18% |
-37.75% |
18.45% |
Operating Return on Assets (OROA) |
|
0.00% |
0.66% |
1.58% |
1.87% |
1.59% |
1.55% |
1.56% |
1.46% |
1.65% |
1.38% |
Return on Assets (ROA) |
|
0.00% |
0.41% |
0.83% |
1.30% |
1.09% |
1.03% |
1.06% |
0.89% |
1.16% |
0.93% |
Return on Common Equity (ROCE) |
|
0.00% |
9.16% |
7.14% |
10.19% |
10.69% |
12.33% |
13.49% |
10.49% |
12.51% |
9.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.58% |
5.22% |
9.66% |
10.07% |
11.58% |
10.87% |
10.32% |
11.72% |
9.14% |
Net Operating Profit after Tax (NOPAT) |
|
4.27 |
5.01 |
12 |
26 |
30 |
39 |
61 |
59 |
77 |
67 |
NOPAT Margin |
|
13.67% |
11.63% |
20.61% |
32.45% |
29.37% |
27.52% |
33.61% |
23.16% |
30.48% |
23.88% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
53.94% |
48.73% |
39.24% |
44.08% |
36.82% |
35.93% |
32.84% |
27.61% |
32.04% |
35.29% |
Operating Expenses to Revenue |
|
71.68% |
62.59% |
48.95% |
49.31% |
52.94% |
51.96% |
48.47% |
57.96% |
51.88% |
62.16% |
Earnings before Interest and Taxes (EBIT) |
|
6.83 |
8.06 |
24 |
37 |
44 |
59 |
89 |
98 |
110 |
99 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.02 |
9.20 |
25 |
38 |
46 |
64 |
94 |
107 |
117 |
88 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.46 |
0.96 |
1.34 |
0.88 |
2.04 |
1.11 |
0.93 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.52 |
0.99 |
1.39 |
0.91 |
2.04 |
1.11 |
0.93 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.75 |
3.22 |
3.91 |
2.10 |
6.29 |
2.50 |
2.42 |
2.34 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
27.91 |
9.91 |
13.32 |
7.34 |
18.73 |
10.79 |
7.65 |
9.48 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
3.58% |
10.09% |
7.51% |
13.61% |
5.34% |
9.27% |
13.07% |
10.55% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.53 |
0.51 |
0.46 |
0.00 |
0.00 |
0.73 |
0.72 |
0.72 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.85 |
3.18 |
2.38 |
0.00 |
0.00 |
2.00 |
3.20 |
2.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
6.87 |
6.51 |
5.28 |
0.00 |
0.00 |
4.77 |
6.94 |
8.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.26 |
6.81 |
5.54 |
0.00 |
0.00 |
5.24 |
7.40 |
7.26 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
13.85 |
9.80 |
8.11 |
0.00 |
0.00 |
8.62 |
10.50 |
10.82 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
5.44 |
9.25 |
6.27 |
0.00 |
0.00 |
5.96 |
19.12 |
4.86 |
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 |
3.68 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.90 |
0.37 |
0.87 |
0.78 |
0.24 |
0.00 |
0.22 |
0.71 |
0.37 |
Long-Term Debt to Equity |
|
0.00 |
0.90 |
0.37 |
0.87 |
0.78 |
0.24 |
0.00 |
0.22 |
0.71 |
0.37 |
Financial Leverage |
|
0.00 |
0.90 |
0.54 |
0.63 |
0.82 |
0.49 |
0.19 |
0.19 |
0.48 |
0.53 |
Leverage Ratio |
|
0.00 |
11.15 |
8.60 |
7.86 |
9.83 |
12.01 |
12.75 |
11.81 |
10.80 |
10.35 |
Compound Leverage Factor |
|
0.00 |
11.15 |
8.60 |
7.86 |
9.83 |
11.72 |
12.83 |
11.71 |
10.52 |
10.10 |
Debt to Total Capital |
|
0.00% |
47.49% |
26.93% |
46.53% |
43.70% |
19.44% |
0.00% |
18.22% |
41.54% |
26.86% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
47.49% |
26.93% |
46.53% |
43.70% |
19.44% |
0.00% |
18.22% |
41.54% |
26.86% |
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
52.50% |
73.07% |
53.47% |
56.30% |
80.56% |
100.00% |
81.78% |
58.46% |
73.14% |
Debt to EBITDA |
|
0.00 |
10.77 |
3.50 |
5.98 |
5.02 |
1.29 |
0.00 |
1.19 |
4.01 |
3.05 |
Net Debt to EBITDA |
|
0.00 |
1.75 |
-6.98 |
-0.07 |
-3.39 |
-12.22 |
0.00 |
-1.20 |
1.70 |
0.77 |
Long-Term Debt to EBITDA |
|
0.00 |
10.77 |
3.50 |
5.98 |
5.02 |
1.29 |
0.00 |
1.19 |
4.01 |
3.05 |
Debt to NOPAT |
|
0.00 |
19.76 |
7.06 |
9.01 |
7.71 |
2.08 |
0.00 |
2.16 |
6.06 |
4.02 |
Net Debt to NOPAT |
|
0.00 |
3.21 |
-14.06 |
-0.11 |
-5.21 |
-19.82 |
0.00 |
-2.17 |
2.57 |
1.02 |
Long-Term Debt to NOPAT |
|
0.00 |
19.76 |
7.06 |
9.01 |
7.71 |
2.08 |
0.00 |
2.16 |
6.06 |
4.02 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-204 |
-103 |
-145 |
-6.50 |
148 |
-160 |
-1.19 |
-346 |
196 |
Operating Cash Flow to CapEx |
|
314.26% |
1,233.73% |
1,423.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-33.42 |
-11.91 |
-11.40 |
-0.20 |
8.13 |
-9.83 |
-0.04 |
-2.27 |
0.91 |
Operating Cash Flow to Interest Expense |
|
1.03 |
2.39 |
3.63 |
2.13 |
1.21 |
4.80 |
2.29 |
2.72 |
0.28 |
0.69 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.71 |
2.20 |
3.37 |
2.13 |
1.21 |
4.80 |
2.29 |
2.72 |
0.28 |
0.69 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
0.00 |
8.56 |
10.62 |
11.98 |
10.81 |
11.21 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
209 |
324 |
495 |
531 |
423 |
644 |
704 |
1,127 |
998 |
Invested Capital Turnover |
|
0.00 |
0.41 |
0.23 |
0.19 |
0.20 |
0.30 |
0.34 |
0.38 |
0.28 |
0.26 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
209 |
116 |
170 |
37 |
-108 |
221 |
61 |
423 |
-129 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
171 |
250 |
244 |
-481 |
-1,254 |
512 |
811 |
722 |
Market Capitalization |
|
0.00 |
0.00 |
345 |
253 |
401 |
301 |
1,134 |
641 |
613 |
654 |
Book Value per Share |
|
$0.00 |
$0.00 |
$28.89 |
$32.23 |
$35.95 |
$41.10 |
$52.33 |
$52.68 |
$59.57 |
$65.18 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$27.70 |
$31.04 |
$34.78 |
$39.93 |
$52.33 |
$52.68 |
$59.57 |
$65.18 |
Total Capital |
|
0.00 |
209 |
324 |
495 |
531 |
423 |
557 |
704 |
1,127 |
998 |
Total Debt |
|
0.00 |
99 |
87 |
230 |
232 |
82 |
0.00 |
128 |
468 |
268 |
Total Long-Term Debt |
|
0.00 |
99 |
87 |
230 |
232 |
82 |
0.00 |
128 |
468 |
268 |
Net Debt |
|
0.00 |
16 |
-174 |
-2.79 |
-157 |
-782 |
-2,388 |
-129 |
199 |
68 |
Capital Expenditures (CapEx) |
|
1.73 |
1.18 |
2.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
99 |
87 |
230 |
232 |
82 |
87 |
128 |
468 |
268 |
Total Depreciation and Amortization (D&A) |
|
1.19 |
1.14 |
1.35 |
1.72 |
2.21 |
4.60 |
5.06 |
9.71 |
7.14 |
-11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.54 |
$0.43 |
$2.40 |
$3.12 |
$3.63 |
$4.76 |
$6.64 |
$5.42 |
$6.95 |
$5.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
8.19M |
8.26M |
8.30M |
8.34M |
10.93M |
10.96M |
11.09M |
11.23M |
Adjusted Diluted Earnings per Share |
|
$1.54 |
$0.43 |
$2.34 |
$3.06 |
$3.56 |
$4.66 |
$6.45 |
$5.29 |
$6.91 |
$5.93 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
8.19M |
8.26M |
8.30M |
8.34M |
10.93M |
10.96M |
11.09M |
11.23M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
8.19M |
8.26M |
8.30M |
8.34M |
10.93M |
10.96M |
11.09M |
11.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4.27 |
5.01 |
12 |
26 |
30 |
39 |
61 |
59 |
77 |
67 |
Normalized NOPAT Margin |
|
13.67% |
11.63% |
20.61% |
32.45% |
29.37% |
27.52% |
33.61% |
23.16% |
30.48% |
23.88% |
Pre Tax Income Margin |
|
21.87% |
18.70% |
39.29% |
46.70% |
42.95% |
40.39% |
49.72% |
37.76% |
42.17% |
34.77% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.30 |
1.32 |
2.72 |
2.89 |
1.37 |
3.27 |
5.47 |
3.10 |
0.72 |
0.46 |
NOPAT to Interest Expense |
|
0.81 |
0.82 |
1.43 |
2.01 |
0.94 |
2.17 |
3.72 |
1.88 |
0.51 |
0.31 |
EBIT Less CapEx to Interest Expense |
|
0.97 |
1.13 |
2.46 |
2.89 |
1.37 |
3.27 |
5.47 |
3.10 |
0.72 |
0.46 |
NOPAT Less CapEx to Interest Expense |
|
0.48 |
0.63 |
1.17 |
2.01 |
0.94 |
2.17 |
3.72 |
1.88 |
0.51 |
0.31 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
68.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
68.22% |
2.06% |
0.52% |
0.30% |
2.23% |
5.59% |
2.62% |
4.10% |
6.87% |
Quarterly Metrics And Ratios for Metropolitan Bank
This table displays calculated financial ratios and metrics derived from Metropolitan Bank's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
48.30% |
26.30% |
22.37% |
-0.60% |
-8.87% |
-12.25% |
0.85% |
9.25% |
14.28% |
16.69% |
7.90% |
EBITDA Growth |
|
53.59% |
-77.66% |
31.29% |
-19.37% |
-24.48% |
262.29% |
-40.94% |
-23.34% |
-49.07% |
28.16% |
10.48% |
EBIT Growth |
|
48.85% |
-93.80% |
32.41% |
-24.87% |
-21.31% |
1,151.47% |
-29.57% |
-5.03% |
-35.99% |
53.19% |
1.93% |
NOPAT Growth |
|
53.90% |
-140.98% |
31.83% |
-32.89% |
-11.59% |
288.22% |
-35.38% |
7.96% |
-44.40% |
47.02% |
0.93% |
Net Income Growth |
|
53.90% |
-140.98% |
31.83% |
-32.89% |
-11.59% |
288.22% |
-35.38% |
7.96% |
-44.40% |
47.02% |
0.93% |
EPS Growth |
|
25.99% |
-141.18% |
33.14% |
-33.82% |
-11.66% |
288.57% |
-35.11% |
9.49% |
-45.18% |
43.18% |
-0.68% |
Operating Cash Flow Growth |
|
126.90% |
-25.78% |
26.38% |
167.39% |
-48.54% |
-367.53% |
-35.95% |
429.13% |
-82.53% |
371.27% |
-68.94% |
Free Cash Flow Firm Growth |
|
109.30% |
66.11% |
-27.62% |
-30.67% |
-2,057.15% |
-497.51% |
-13.84% |
49.67% |
110.14% |
136.91% |
176.49% |
Invested Capital Growth |
|
1.00% |
9.42% |
38.23% |
35.50% |
61.67% |
60.06% |
30.03% |
14.24% |
-2.44% |
-11.47% |
-15.05% |
Revenue Q/Q Growth |
|
10.50% |
2.08% |
-7.57% |
-5.85% |
1.30% |
-1.71% |
7.57% |
2.00% |
5.96% |
0.37% |
-0.53% |
EBITDA Q/Q Growth |
|
10.01% |
-83.09% |
1,642.10% |
-20.72% |
3.04% |
-18.90% |
-4.90% |
2.91% |
-31.54% |
104.08% |
-23.15% |
EBIT Q/Q Growth |
|
6.03% |
-95.27% |
1,226.63% |
-25.94% |
11.06% |
-24.71% |
13.75% |
-0.14% |
-25.14% |
80.16% |
-24.31% |
NOPAT Q/Q Growth |
|
7.62% |
-131.02% |
423.98% |
-37.94% |
41.78% |
-33.97% |
11.22% |
3.68% |
-26.98% |
74.61% |
-23.64% |
Net Income Q/Q Growth |
|
7.62% |
-131.02% |
423.98% |
-37.94% |
41.78% |
-33.97% |
11.22% |
3.68% |
-26.98% |
74.61% |
-23.64% |
EPS Q/Q Growth |
|
7.73% |
-131.39% |
421.43% |
-39.11% |
43.80% |
-32.99% |
10.61% |
2.74% |
-28.00% |
75.00% |
-23.28% |
Operating Cash Flow Q/Q Growth |
|
640.13% |
-78.48% |
239.58% |
-82.93% |
312.46% |
-211.88% |
181.30% |
41.05% |
-86.38% |
1,637.26% |
-90.69% |
Free Cash Flow Firm Q/Q Growth |
|
111.81% |
-465.19% |
-206.13% |
1.07% |
-76.95% |
-11.49% |
41.67% |
56.26% |
135.64% |
306.04% |
20.85% |
Invested Capital Q/Q Growth |
|
0.45% |
11.83% |
20.31% |
0.27% |
19.85% |
10.71% |
-2.26% |
-11.91% |
2.34% |
0.46% |
-6.22% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
55.80% |
9.24% |
53.99% |
45.46% |
46.24% |
38.15% |
31.62% |
31.90% |
20.61% |
41.90% |
32.37% |
EBIT Margin |
|
52.05% |
2.41% |
52.12% |
41.00% |
44.95% |
34.43% |
36.40% |
35.64% |
25.18% |
45.19% |
34.39% |
Profit (Net Income) Margin |
|
36.04% |
-10.95% |
37.91% |
24.98% |
34.97% |
23.49% |
24.29% |
24.69% |
17.01% |
29.60% |
22.72% |
Tax Burden Percent |
|
69.42% |
-604.22% |
74.11% |
62.60% |
77.81% |
73.33% |
66.72% |
70.34% |
69.81% |
68.33% |
70.00% |
Interest Burden Percent |
|
99.75% |
75.09% |
98.14% |
97.35% |
99.99% |
93.05% |
100.00% |
98.49% |
96.79% |
95.84% |
94.38% |
Effective Tax Rate |
|
30.58% |
704.22% |
25.89% |
37.40% |
22.19% |
26.67% |
33.28% |
29.66% |
30.19% |
31.67% |
30.00% |
Return on Invested Capital (ROIC) |
|
13.91% |
-4.17% |
14.00% |
9.11% |
11.17% |
6.50% |
6.33% |
7.05% |
4.55% |
7.78% |
6.34% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.91% |
-4.17% |
14.00% |
9.11% |
11.17% |
6.50% |
6.33% |
7.05% |
4.55% |
7.78% |
6.34% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.59% |
-0.79% |
3.50% |
2.14% |
3.95% |
3.14% |
3.30% |
2.72% |
2.23% |
4.12% |
2.81% |
Return on Equity (ROE) |
|
15.50% |
-4.96% |
17.50% |
11.25% |
15.12% |
9.65% |
9.63% |
9.77% |
6.78% |
11.90% |
9.16% |
Cash Return on Invested Capital (CROIC) |
|
12.74% |
-0.18% |
-23.13% |
-22.31% |
-40.47% |
-37.75% |
-19.09% |
-5.64% |
8.42% |
18.45% |
22.84% |
Operating Return on Assets (OROA) |
|
2.00% |
0.09% |
2.17% |
1.65% |
1.80% |
1.31% |
1.34% |
1.34% |
0.96% |
1.76% |
1.30% |
Return on Assets (ROA) |
|
1.39% |
-0.42% |
1.58% |
1.00% |
1.40% |
0.89% |
0.90% |
0.93% |
0.65% |
1.15% |
0.86% |
Return on Common Equity (ROCE) |
|
15.50% |
-4.96% |
17.50% |
11.25% |
15.12% |
9.65% |
9.63% |
9.77% |
6.78% |
11.90% |
9.16% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.78% |
0.00% |
10.77% |
9.31% |
8.66% |
0.00% |
10.15% |
10.06% |
8.37% |
0.00% |
9.06% |
Net Operating Profit after Tax (NOPAT) |
|
25 |
-7.74 |
25 |
16 |
22 |
15 |
16 |
17 |
12 |
21 |
16 |
NOPAT Margin |
|
36.04% |
-10.95% |
37.91% |
24.98% |
34.97% |
23.49% |
24.29% |
24.69% |
17.01% |
29.60% |
22.72% |
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 |
|
25.68% |
27.34% |
30.10% |
30.60% |
32.93% |
34.67% |
37.75% |
35.12% |
35.12% |
33.34% |
36.71% |
Operating Expenses to Revenue |
|
45.05% |
94.32% |
46.90% |
52.09% |
53.80% |
55.03% |
62.81% |
62.10% |
71.09% |
52.73% |
59.35% |
Earnings before Interest and Taxes (EBIT) |
|
36 |
1.71 |
34 |
26 |
28 |
21 |
24 |
24 |
18 |
33 |
25 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
39 |
6.53 |
36 |
28 |
29 |
24 |
21 |
22 |
15 |
30 |
23 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.21 |
1.11 |
0.61 |
0.63 |
0.63 |
0.93 |
0.63 |
0.68 |
0.82 |
0.90 |
0.85 |
Price to Tangible Book Value (P/TBV) |
|
1.23 |
1.11 |
0.61 |
0.63 |
0.63 |
0.93 |
0.63 |
0.68 |
0.82 |
0.90 |
0.85 |
Price to Revenue (P/Rev) |
|
2.91 |
2.50 |
1.38 |
1.45 |
1.53 |
2.42 |
1.68 |
1.81 |
2.19 |
2.34 |
2.21 |
Price to Earnings (P/E) |
|
8.14 |
10.79 |
5.47 |
6.43 |
6.96 |
7.65 |
6.05 |
6.59 |
9.45 |
9.48 |
8.91 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
12.28% |
9.27% |
18.27% |
15.56% |
14.37% |
13.07% |
16.52% |
15.17% |
10.58% |
10.55% |
11.22% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.07 |
0.73 |
0.28 |
0.49 |
0.60 |
0.72 |
0.29 |
0.52 |
0.55 |
0.72 |
0.67 |
Enterprise Value to Revenue (EV/Rev) |
|
0.17 |
2.00 |
0.89 |
1.54 |
2.31 |
3.20 |
1.26 |
1.94 |
2.04 |
2.58 |
2.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.33 |
4.77 |
2.15 |
3.97 |
6.37 |
6.94 |
3.27 |
5.52 |
7.11 |
8.20 |
6.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.34 |
5.24 |
2.24 |
4.22 |
6.68 |
7.40 |
3.22 |
5.14 |
6.23 |
7.26 |
6.31 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.49 |
8.62 |
3.66 |
7.19 |
11.05 |
10.50 |
4.69 |
7.25 |
9.16 |
10.82 |
9.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.47 |
5.96 |
2.55 |
3.76 |
7.17 |
19.12 |
11.30 |
8.85 |
15.98 |
4.86 |
4.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.47 |
3.68 |
2.71 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.08 |
0.22 |
0.33 |
0.37 |
0.60 |
0.71 |
0.64 |
0.40 |
0.39 |
0.37 |
0.27 |
Long-Term Debt to Equity |
|
0.08 |
0.22 |
0.33 |
0.37 |
0.60 |
0.71 |
0.64 |
0.40 |
0.39 |
0.37 |
0.27 |
Financial Leverage |
|
0.11 |
0.19 |
0.25 |
0.24 |
0.35 |
0.48 |
0.52 |
0.39 |
0.49 |
0.53 |
0.44 |
Leverage Ratio |
|
11.17 |
11.81 |
11.08 |
11.20 |
10.77 |
10.80 |
10.74 |
10.50 |
10.43 |
10.35 |
10.68 |
Compound Leverage Factor |
|
11.14 |
8.87 |
10.87 |
10.90 |
10.77 |
10.05 |
10.74 |
10.34 |
10.10 |
9.91 |
10.08 |
Debt to Total Capital |
|
7.55% |
18.22% |
24.76% |
26.87% |
37.64% |
41.54% |
38.86% |
28.66% |
28.00% |
26.86% |
21.16% |
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 |
|
7.55% |
18.22% |
24.76% |
26.87% |
37.64% |
41.54% |
38.86% |
28.66% |
28.00% |
26.86% |
21.16% |
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% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
92.45% |
81.78% |
75.24% |
73.13% |
62.36% |
58.46% |
61.14% |
71.34% |
72.00% |
73.14% |
78.84% |
Debt to EBITDA |
|
0.37 |
1.19 |
1.79 |
2.18 |
4.02 |
4.01 |
4.37 |
3.04 |
3.61 |
3.05 |
2.20 |
Net Debt to EBITDA |
|
-5.08 |
-1.20 |
-1.18 |
0.25 |
2.16 |
1.70 |
-1.08 |
0.37 |
-0.52 |
0.77 |
0.02 |
Long-Term Debt to EBITDA |
|
0.37 |
1.19 |
1.79 |
2.18 |
4.02 |
4.01 |
4.37 |
3.04 |
3.61 |
3.05 |
2.20 |
Debt to NOPAT |
|
0.55 |
2.16 |
3.05 |
3.95 |
6.97 |
6.06 |
6.26 |
3.99 |
4.65 |
4.02 |
2.96 |
Net Debt to NOPAT |
|
-7.68 |
-2.17 |
-2.02 |
0.46 |
3.75 |
2.57 |
-1.55 |
0.48 |
-0.67 |
1.02 |
0.02 |
Long-Term Debt to NOPAT |
|
0.55 |
2.16 |
3.05 |
3.95 |
6.97 |
6.06 |
6.26 |
3.99 |
4.65 |
4.02 |
2.96 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
19 |
-68 |
-209 |
-207 |
-366 |
-408 |
-238 |
-104 |
37 |
151 |
182 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
2.78 |
-4.10 |
-8.46 |
-5.88 |
-8.26 |
-8.46 |
-4.53 |
-1.92 |
0.67 |
2.83 |
3.52 |
Operating Cash Flow to Interest Expense |
|
7.93 |
0.69 |
1.58 |
0.19 |
0.62 |
-0.64 |
0.48 |
0.65 |
0.09 |
1.57 |
0.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.93 |
0.69 |
1.58 |
0.19 |
0.62 |
-0.64 |
0.48 |
0.65 |
0.09 |
1.57 |
0.15 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
10.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
630 |
704 |
847 |
850 |
1,018 |
1,127 |
1,102 |
971 |
993 |
998 |
936 |
Invested Capital Turnover |
|
0.39 |
0.38 |
0.37 |
0.36 |
0.32 |
0.28 |
0.26 |
0.29 |
0.27 |
0.26 |
0.28 |
Increase / (Decrease) in Invested Capital |
|
6.24 |
61 |
234 |
223 |
388 |
423 |
254 |
121 |
-25 |
-129 |
-166 |
Enterprise Value (EV) |
|
42 |
512 |
239 |
416 |
607 |
811 |
321 |
505 |
548 |
722 |
630 |
Market Capitalization |
|
704 |
641 |
371 |
389 |
401 |
613 |
427 |
471 |
589 |
654 |
628 |
Book Value per Share |
|
$53.26 |
$52.68 |
$55.46 |
$55.42 |
$57.39 |
$59.57 |
$60.73 |
$61.86 |
$63.90 |
$65.18 |
$65.73 |
Tangible Book Value per Share |
|
$52.37 |
$52.68 |
$55.46 |
$55.42 |
$57.39 |
$59.57 |
$60.73 |
$61.86 |
$63.90 |
$65.18 |
$65.73 |
Total Capital |
|
630 |
704 |
808 |
850 |
1,018 |
1,127 |
1,102 |
971 |
993 |
998 |
936 |
Total Debt |
|
48 |
128 |
200 |
228 |
383 |
468 |
428 |
278 |
278 |
268 |
198 |
Total Long-Term Debt |
|
48 |
128 |
200 |
228 |
383 |
468 |
428 |
278 |
278 |
268 |
198 |
Net Debt |
|
-661 |
-129 |
-132 |
26 |
206 |
199 |
-106 |
33 |
-40 |
68 |
1.56 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
48 |
128 |
239 |
228 |
383 |
468 |
428 |
278 |
278 |
268 |
198 |
Total Depreciation and Amortization (D&A) |
|
2.60 |
4.83 |
1.23 |
2.78 |
0.82 |
2.31 |
-3.19 |
-2.54 |
-3.29 |
-2.38 |
-1.45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.28 |
($0.72) |
$2.26 |
$1.39 |
$1.99 |
$1.31 |
$1.46 |
$1.50 |
$1.10 |
$1.91 |
$1.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
Adjusted Diluted Earnings per Share |
|
$2.23 |
($0.70) |
$2.25 |
$1.37 |
$1.97 |
$1.32 |
$1.46 |
$1.50 |
$1.08 |
$1.89 |
$1.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
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 |
|
10.93M |
10.96M |
11.21M |
11.06M |
11.06M |
11.09M |
11.19M |
11.19M |
11.20M |
11.23M |
10.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
0.90 |
25 |
16 |
22 |
15 |
16 |
17 |
12 |
21 |
16 |
Normalized NOPAT Margin |
|
36.04% |
1.27% |
37.91% |
24.98% |
34.97% |
23.49% |
24.29% |
24.69% |
17.01% |
29.60% |
22.72% |
Pre Tax Income Margin |
|
51.92% |
1.81% |
51.15% |
39.91% |
44.94% |
32.03% |
36.40% |
35.10% |
24.37% |
43.31% |
32.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.35 |
0.10 |
1.39 |
0.72 |
0.64 |
0.44 |
0.46 |
0.45 |
0.33 |
0.61 |
0.48 |
NOPAT to Interest Expense |
|
3.71 |
-0.46 |
1.01 |
0.44 |
0.50 |
0.30 |
0.31 |
0.31 |
0.22 |
0.40 |
0.32 |
EBIT Less CapEx to Interest Expense |
|
5.35 |
0.10 |
1.39 |
0.72 |
0.64 |
0.44 |
0.46 |
0.45 |
0.33 |
0.61 |
0.48 |
NOPAT Less CapEx to Interest Expense |
|
3.71 |
-0.46 |
1.01 |
0.44 |
0.50 |
0.30 |
0.31 |
0.31 |
0.22 |
0.40 |
0.32 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
2.71% |
2.62% |
2.60% |
2.95% |
6.44% |
4.10% |
9.20% |
9.06% |
7.54% |
6.87% |
24.32% |
Key Financial Trends
Metropolitan Bank Holding Corp. (NYSE:MCB) has demonstrated solid financial performance with some notable trends and developments over the last four years through Q1 2025.
Positive Highlights:
- The bank's consolidated net income has shown a steady upward trend from Q1 2023 ($25.1M) to Q1 2025 ($16.4M for Q1 alone with recent quarters reflecting solid earnings), with quarterly net income generally growing over the period especially compared to 2022 where a loss was recorded.
- Net interest income has increased over time (Q1 2023: $58.5M, Q1 2025: $66.9M), reflecting higher earnings from loans and leases interest, which increased from about $75.9M in early 2023 to around $111M in early 2025, indicating strong core banking operations.
- Total assets have grown consistently, from $6.3 billion in early 2023 to $7.6 billion by Q1 2025, driven by growth in loans and leases, which net of allowance increased from about $4.8 billion in early 2023 to over $6.2 billion.
- Deposits have generally increased, particularly interest-bearing deposits rising from approximately $3.0 billion in early 2023 to over $5.0 billion by Q1 2025, evidencing strong customer deposit gathering.
- Operating cash flows have improved, with Q1 2025 reporting positive net cash from operating activities ($7.8M), up from negative or volatile cash flow patterns in late 2022 and 2023.
Neutral Aspects:
- Provision for loan losses increased notably over recent quarters, Q1 2025 at $4.5M compared to under $1M in early 2023, which could reflect increased risk or cautious credit risk management.
- Non-interest income has been somewhat inconsistent, with some quarters showing modest gains while others show small losses or decreases, indicating volatility in fee or other ancillary income sources.
- Total non-interest expenses have increased over the years (from about $31M in early 2023 to $42.7M in Q1 2025), reflecting rising costs which may be related to expansion or inflationary pressures but are balanced against revenue growth.
- The bank's repurchase of common equity and net issuance or repayment of debt have varied significantly quarter to quarter, indicating active balance sheet and capital management but adding some volatility to financing cash flows.
Negative Factors:
- The net change in cash & equivalents has been negative or volatile in multiple quarters (for example, Q4 2022’s cash decline of $451M), signaling potential liquidity management challenges or investment decisions that reduce cash balances.
- The bank reported a consolidated net loss in Q4 2022 (-$7.7M), the only negative quarter in the dataset, primarily due to a higher provision for credit losses and elevated expenses that quarter.
- Accumulated other comprehensive income (loss) has trended negatively, with a significant accumulated loss on comprehensive income of around -$47M to -$54M, which could reflect unrealized losses on securities or pension adjustments, potentially impacting equity.
Summary: Metropolitan Bank Holding Corp. shows healthy growth in core banking lending activities and deposits with improving profitability and positive operating cash flow trends into 2025. However, rising provisions for loan losses and increased operating expenses warrant monitoring. The firm’s active management of debt and equity, alongside overall asset expansion, points to an institution in growth mode but facing standard banking risks in credit and cost management.
Retail investors should consider the bank’s strong earnings momentum and asset growth while being mindful of credit quality trends and expense increases that may impact future profitability.
10/09/25 12:08 PM ETAI Generated. May Contain Errors.