Annual Income Statements for Northpointe Bancshares
This table shows Northpointe Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Northpointe Bancshares
This table shows Northpointe Bancshares' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
9.84 |
11 |
17 |
8.84 |
15 |
18 |
20 |
18 |
22 |
| Consolidated Net Income / (Loss) |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| Net Income / (Loss) Continuing Operations |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| Total Pre-Tax Income |
|
16 |
17 |
25 |
15 |
23 |
27 |
29 |
32 |
29 |
| Total Revenue |
|
44 |
46 |
54 |
44 |
53 |
59 |
64 |
65 |
63 |
| Net Interest Income / (Expense) |
|
27 |
29 |
28 |
30 |
30 |
37 |
40 |
43 |
41 |
| Total Interest Income |
|
73 |
79 |
83 |
83 |
79 |
93 |
102 |
106 |
102 |
| Loans and Leases Interest Income |
|
65 |
72 |
77 |
78 |
74 |
88 |
96 |
102 |
97 |
| Investment Securities Interest Income |
|
1.67 |
0.16 |
0.16 |
-1.34 |
0.15 |
0.16 |
0.09 |
-1.56 |
0.06 |
| Deposits and Money Market Investments Interest Income |
|
- |
6.40 |
6.52 |
- |
5.30 |
5.12 |
6.10 |
- |
4.79 |
| Total Interest Expense |
|
45 |
50 |
55 |
53 |
49 |
57 |
62 |
63 |
60 |
| Deposits Interest Expense |
|
34 |
38 |
41 |
39 |
36 |
44 |
48 |
49 |
44 |
| Long-Term Debt Interest Expense |
|
12 |
13 |
14 |
14 |
12 |
13 |
13 |
14 |
16 |
| Total Non-Interest Income |
|
17 |
17 |
26 |
14 |
23 |
22 |
24 |
22 |
22 |
| Other Service Charges |
|
5.30 |
3.19 |
1.17 |
6.58 |
4.29 |
3.09 |
3.08 |
3.33 |
5.60 |
| Net Realized & Unrealized Capital Gains on Investments |
|
11 |
14 |
25 |
7.03 |
19 |
19 |
21 |
18 |
17 |
| Provision for Credit Losses |
|
-0.36 |
0.30 |
0.18 |
-0.45 |
1.30 |
0.58 |
0.83 |
-0.61 |
-0.45 |
| Total Non-Interest Expense |
|
28 |
28 |
29 |
29 |
29 |
32 |
34 |
34 |
34 |
| Salaries and Employee Benefits |
|
18 |
20 |
21 |
19 |
20 |
22 |
24 |
23 |
24 |
| Net Occupancy & Equipment Expense |
|
3.79 |
3.49 |
3.22 |
2.91 |
3.08 |
3.07 |
3.00 |
3.02 |
3.17 |
| Other Operating Expenses |
|
6.17 |
4.30 |
5.37 |
7.55 |
5.85 |
6.42 |
7.02 |
7.60 |
6.91 |
| Income Tax Expense |
|
3.96 |
4.18 |
5.91 |
3.66 |
5.35 |
6.31 |
7.00 |
8.33 |
7.27 |
| Preferred Stock Dividends Declared |
|
2.41 |
1.84 |
1.60 |
2.14 |
2.21 |
2.30 |
2.04 |
5.25 |
0.45 |
| Basic Earnings per Share |
|
$0.38 |
$0.44 |
$0.67 |
$0.34 |
$0.50 |
$0.52 |
$0.58 |
$0.54 |
$0.63 |
| Weighted Average Basic Shares Outstanding |
|
- |
- |
- |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Diluted Earnings per Share |
|
$0.38 |
$0.44 |
$0.66 |
$0.35 |
$0.49 |
$0.51 |
$0.57 |
$0.54 |
$0.62 |
| Weighted Average Diluted Shares Outstanding |
|
- |
- |
- |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
- |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Cash Dividends to Common per Share |
|
$0.03 |
$0.03 |
$0.03 |
- |
$0.03 |
$0.03 |
$0.03 |
- |
$0.03 |
Annual Cash Flow Statements for Northpointe Bancshares
This table details how cash moves in and out of Northpointe Bancshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
78 |
24 |
120 |
| Net Cash From Operating Activities |
504 |
20 |
44 |
| Net Cash From Continuing Operating Activities |
504 |
20 |
44 |
| Net Income / (Loss) Continuing Operations |
34 |
55 |
83 |
| Consolidated Net Income / (Loss) |
34 |
55 |
83 |
| Provision For Loan Losses |
-1.49 |
-0.33 |
2.10 |
| Depreciation Expense |
3.00 |
2.83 |
2.49 |
| Amortization Expense |
1.39 |
1.43 |
0.88 |
| Non-Cash Adjustments to Reconcile Net Income |
465 |
-17 |
-71 |
| Changes in Operating Assets and Liabilities, net |
2.29 |
-22 |
26 |
| Net Cash From Investing Activities |
-751 |
-458 |
-1,630 |
| Net Cash From Continuing Investing Activities |
-751 |
-458 |
-1,630 |
| Purchase of Property, Leasehold Improvements and Equipment |
-2.81 |
-1.05 |
-2.77 |
| Purchase of Investment Securities |
-757 |
-553 |
-1,636 |
| Sale and/or Maturity of Investments |
11 |
92 |
9.90 |
| Other Investing Activities, net |
-1.57 |
4.12 |
-1.10 |
| Net Cash From Financing Activities |
324 |
463 |
1,706 |
| Net Cash From Continuing Financing Activities |
324 |
463 |
1,706 |
| Net Change in Deposits |
4.26 |
497 |
1,447 |
| Issuance of Debt |
350 |
379 |
1,282 |
| Issuance of Common Equity |
- |
0.00 |
117 |
| Repayment of Debt |
-17 |
-390 |
-1,047 |
| Repurchase of Preferred Equity |
0.00 |
-12 |
-82 |
| Repurchase of Common Equity |
-0.62 |
-0.77 |
0.00 |
| Payment of Dividends |
-12 |
-12 |
-11 |
| Other Financing Activities, Net |
0.00 |
0.16 |
0.04 |
| Cash Interest Paid |
164 |
202 |
221 |
| Cash Income Taxes Paid |
3.28 |
43 |
29 |
Quarterly Cash Flow Statements for Northpointe Bancshares
This table details how cash moves in and out of Northpointe Bancshares' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-107 |
109 |
87 |
-64 |
-55 |
94 |
3.50 |
77 |
-8.84 |
| Net Cash From Operating Activities |
|
-0.94 |
-34 |
45 |
9.56 |
54 |
-72 |
90 |
-28 |
38 |
| Net Cash From Continuing Operating Activities |
|
-0.94 |
-34 |
45 |
9.56 |
54 |
-72 |
90 |
-28 |
38 |
| Net Income / (Loss) Continuing Operations |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| Consolidated Net Income / (Loss) |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| Provision For Loan Losses |
|
-0.36 |
0.30 |
0.18 |
-0.45 |
1.30 |
0.58 |
0.83 |
-0.61 |
-0.45 |
| Depreciation Expense |
|
0.74 |
0.72 |
0.70 |
0.68 |
0.66 |
0.61 |
0.62 |
0.60 |
0.59 |
| Amortization Expense |
|
0.27 |
0.27 |
0.61 |
0.28 |
0.37 |
0.17 |
0.17 |
0.17 |
0.23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-22 |
-45 |
31 |
19 |
3.21 |
-88 |
63 |
-49 |
2.35 |
| Changes in Operating Assets and Liabilities, net |
|
8.62 |
-2.97 |
-6.23 |
-21 |
32 |
-6.14 |
3.38 |
-2.80 |
13 |
| Net Cash From Investing Activities |
|
-189 |
-185 |
-172 |
87 |
-716 |
-386 |
-474 |
-55 |
-389 |
| Net Cash From Continuing Investing Activities |
|
-189 |
-185 |
-172 |
87 |
-716 |
-386 |
-474 |
-55 |
-389 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.56 |
0.03 |
-0.44 |
-0.09 |
-0.32 |
-1.14 |
-0.79 |
-0.51 |
-0.42 |
| Purchase of Investment Securities |
|
-196 |
-273 |
-172 |
87 |
-717 |
-386 |
-478 |
-54 |
-389 |
| Sale and/or Maturity of Investments |
|
8.12 |
88 |
0.95 |
-5.49 |
2.70 |
1.68 |
5.09 |
0.43 |
0.89 |
| Other Investing Activities, net |
|
-0.21 |
-0.58 |
-0.28 |
5.18 |
-0.40 |
-0.32 |
-0.23 |
-0.14 |
-0.32 |
| Net Cash From Financing Activities |
|
82 |
327 |
214 |
-161 |
606 |
552 |
387 |
160 |
342 |
| Net Cash From Continuing Financing Activities |
|
82 |
327 |
214 |
-161 |
606 |
552 |
387 |
160 |
342 |
| Net Change in Deposits |
|
-11 |
382 |
235 |
-109 |
400 |
651 |
296 |
100 |
132 |
| Issuance of Debt |
|
50 |
230 |
24 |
75 |
215 |
273 |
485 |
445 |
455 |
| Issuance of Common Equity |
|
0.00 |
- |
- |
- |
114 |
0.42 |
- |
1.72 |
0.00 |
| Repayment of Debt |
|
46 |
-278 |
-35 |
-123 |
-115 |
-369 |
-391 |
-307 |
-243 |
| Repurchase of Preferred Equity |
|
0.00 |
-4.84 |
-6.73 |
- |
-4.84 |
- |
-0.06 |
-77 |
0.00 |
| Payment of Dividends |
|
-3.06 |
-2.48 |
-3.26 |
-2.79 |
-2.85 |
-3.16 |
-2.84 |
-2.59 |
-1.31 |
| Other Financing Activities, Net |
|
0.00 |
- |
- |
0.16 |
0.01 |
- |
- |
0.02 |
0.00 |
| Cash Interest Paid |
|
44 |
51 |
54 |
53 |
42 |
52 |
61 |
66 |
59 |
Annual Balance Sheets for Northpointe Bancshares
This table presents Northpointe Bancshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
2025 |
| Total Assets |
4,758 |
5,224 |
7,023 |
| Cash and Due from Banks |
352 |
376 |
496 |
| Trading Account Securities |
367 |
226 |
314 |
| Loans and Leases, Net of Allowance |
3,769 |
4,417 |
6,011 |
| Loans and Leases |
3,781 |
4,428 |
6,022 |
| Allowance for Loan and Lease Losses |
12 |
11 |
10 |
| Premises and Equipment, Net |
29 |
27 |
28 |
| Intangible Assets |
4.54 |
2.10 |
1.51 |
| Other Assets |
235 |
175 |
171 |
| Total Liabilities & Shareholders' Equity |
4,758 |
5,224 |
7,023 |
| Total Liabilities |
4,328 |
4,762 |
6,454 |
| Non-Interest Bearing Deposits |
253 |
209 |
276 |
| Interest Bearing Deposits |
2,672 |
3,214 |
4,594 |
| Long-Term Debt |
1,314 |
1,303 |
1,536 |
| Other Long-Term Liabilities |
88 |
36 |
48 |
| Total Equity & Noncontrolling Interests |
431 |
462 |
569 |
| Total Preferred & Common Equity |
431 |
462 |
569 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
431 |
462 |
569 |
| Common Stock |
180 |
167 |
205 |
| Retained Earnings |
251 |
296 |
364 |
| Accumulated Other Comprehensive Income / (Loss) |
-0.80 |
-0.32 |
-0.20 |
Quarterly Balance Sheets for Northpointe Bancshares
This table presents Northpointe Bancshares' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
5,860 |
6,431 |
6,840 |
7,396 |
| Cash and Due from Banks |
321 |
416 |
419 |
488 |
| Trading Account Securities |
216 |
340 |
265 |
302 |
| Loans and Leases, Net of Allowance |
5,135 |
5,484 |
5,955 |
6,401 |
| Loans and Leases |
5,147 |
5,497 |
5,967 |
6,411 |
| Allowance for Loan and Lease Losses |
12 |
12 |
12 |
9.70 |
| Premises and Equipment, Net |
27 |
27 |
28 |
27 |
| Intangible Assets |
1.95 |
1.81 |
1.66 |
1.37 |
| Other Assets |
157 |
160 |
170 |
175 |
| Total Liabilities & Shareholders' Equity |
5,860 |
6,431 |
6,840 |
7,396 |
| Total Liabilities |
5,273 |
5,827 |
6,216 |
6,806 |
| Non-Interest Bearing Deposits |
233 |
201 |
236 |
277 |
| Interest Bearing Deposits |
3,590 |
4,273 |
4,534 |
4,724 |
| Long-Term Debt |
1,400 |
1,304 |
1,398 |
1,748 |
| Other Long-Term Liabilities |
50 |
48 |
48 |
56 |
| Total Equity & Noncontrolling Interests |
587 |
604 |
624 |
590 |
| Total Preferred & Common Equity |
587 |
604 |
624 |
590 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
587 |
604 |
624 |
590 |
| Common Stock |
276 |
277 |
277 |
205 |
| Retained Earnings |
310 |
328 |
347 |
385 |
| Accumulated Other Comprehensive Income / (Loss) |
-0.31 |
-0.16 |
-0.19 |
-0.09 |
Annual Metrics And Ratios for Northpointe Bancshares
This table displays calculated financial ratios and metrics derived from Northpointe Bancshares' official financial filings.
| Metric |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
- |
- |
34,364,659.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
34,364,659.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
2.43 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-4.66% |
29.17% |
| EBITDA Growth |
0.00% |
57.17% |
47.48% |
| EBIT Growth |
0.00% |
63.08% |
51.48% |
| NOPAT Growth |
0.00% |
63.38% |
51.22% |
| Net Income Growth |
0.00% |
63.38% |
51.22% |
| EPS Growth |
0.00% |
96.77% |
15.30% |
| Operating Cash Flow Growth |
0.00% |
-96.07% |
123.59% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-834.47% |
| Invested Capital Growth |
0.00% |
1.16% |
19.28% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
9.77% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
17.73% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
18.62% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
17.89% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
17.89% |
| EPS Q/Q Growth |
0.00% |
0.00% |
9.90% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-46.06% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
4.14% |
| Profitability Metrics |
- |
- |
- |
| EBITDA Margin |
25.00% |
41.22% |
47.06% |
| EBIT Margin |
22.77% |
38.94% |
45.67% |
| Profit (Net Income) Margin |
17.20% |
29.48% |
34.51% |
| Tax Burden Percent |
75.55% |
75.69% |
75.56% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
24.45% |
24.31% |
24.44% |
| Return on Invested Capital (ROIC) |
1.93% |
3.14% |
4.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
1.93% |
3.14% |
4.31% |
| Return on Net Nonoperating Assets (RNNOA) |
5.91% |
9.21% |
11.86% |
| Return on Equity (ROE) |
7.84% |
12.35% |
16.17% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
1.99% |
-13.27% |
| Operating Return on Assets (OROA) |
0.94% |
1.46% |
1.80% |
| Return on Assets (ROA) |
0.71% |
1.11% |
1.36% |
| Return on Common Equity (ROCE) |
7.84% |
12.35% |
16.17% |
| Return on Equity Simple (ROE_SIMPLE) |
7.84% |
11.93% |
14.66% |
| Net Operating Profit after Tax (NOPAT) |
34 |
55 |
83 |
| NOPAT Margin |
17.20% |
29.48% |
34.51% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
62.32% |
48.74% |
42.34% |
| Operating Expenses to Revenue |
77.99% |
61.23% |
53.46% |
| Earnings before Interest and Taxes (EBIT) |
45 |
73 |
110 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
49 |
77 |
114 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.35 |
0.33 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
0.35 |
0.33 |
1.02 |
| Price to Revenue (P/Rev) |
0.77 |
0.81 |
2.39 |
| Price to Earnings (P/E) |
6.27 |
3.20 |
8.06 |
| Dividend Yield |
0.00% |
0.00% |
0.45% |
| Earnings Yield |
15.96% |
31.21% |
12.41% |
| Enterprise Value to Invested Capital (EV/IC) |
0.64 |
0.61 |
0.77 |
| Enterprise Value to Revenue (EV/Rev) |
5.67 |
5.76 |
6.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
22.69 |
13.97 |
14.22 |
| Enterprise Value to EBIT (EV/EBIT) |
24.92 |
14.79 |
14.65 |
| Enterprise Value to NOPAT (EV/NOPAT) |
32.98 |
19.53 |
19.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
2.21 |
54.39 |
36.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
30.81 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
3.05 |
2.82 |
2.70 |
| Long-Term Debt to Equity |
3.05 |
2.82 |
2.70 |
| Financial Leverage |
3.05 |
2.93 |
2.75 |
| Leverage Ratio |
11.05 |
11.18 |
11.87 |
| Compound Leverage Factor |
11.05 |
11.18 |
11.87 |
| Debt to Total Capital |
75.32% |
73.80% |
72.97% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
75.32% |
73.80% |
72.97% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
24.68% |
26.20% |
27.03% |
| Debt to EBITDA |
26.78 |
16.89 |
13.51 |
| Net Debt to EBITDA |
19.61 |
12.01 |
9.14 |
| Long-Term Debt to EBITDA |
26.78 |
16.89 |
13.51 |
| Debt to NOPAT |
38.93 |
23.62 |
18.42 |
| Net Debt to NOPAT |
28.51 |
16.79 |
12.47 |
| Long-Term Debt to NOPAT |
38.93 |
23.62 |
18.42 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
35 |
-257 |
| Operating Cash Flow to CapEx |
17,948.31% |
1,882.98% |
1,601.84% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.17 |
-1.12 |
| Operating Cash Flow to Interest Expense |
3.03 |
0.10 |
0.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
3.02 |
0.09 |
0.18 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
6.70 |
6.61 |
8.81 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
1,745 |
1,765 |
2,105 |
| Invested Capital Turnover |
0.11 |
0.11 |
0.12 |
| Increase / (Decrease) in Invested Capital |
0.00 |
20 |
340 |
| Enterprise Value (EV) |
1,114 |
1,077 |
1,617 |
| Market Capitalization |
151 |
151 |
577 |
| Book Value per Share |
$41.33 |
$13.48 |
$16.56 |
| Tangible Book Value per Share |
$40.89 |
$13.42 |
$16.51 |
| Total Capital |
1,745 |
1,765 |
2,105 |
| Total Debt |
1,314 |
1,303 |
1,536 |
| Total Long-Term Debt |
1,314 |
1,303 |
1,536 |
| Net Debt |
962 |
926 |
1,040 |
| Capital Expenditures (CapEx) |
2.81 |
1.05 |
2.77 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
1,314 |
1,303 |
1,536 |
| Total Depreciation and Amortization (D&A) |
4.39 |
4.26 |
3.37 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$1.83 |
$2.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
34.30M |
34.49M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$1.83 |
$2.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
34.30M |
34.49M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
34.30M |
34.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
34 |
55 |
83 |
| Normalized NOPAT Margin |
17.20% |
29.48% |
34.51% |
| Pre Tax Income Margin |
22.77% |
38.94% |
45.67% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.27 |
0.36 |
0.48 |
| NOPAT to Interest Expense |
0.20 |
0.27 |
0.36 |
| EBIT Less CapEx to Interest Expense |
0.25 |
0.35 |
0.47 |
| NOPAT Less CapEx to Interest Expense |
0.19 |
0.27 |
0.35 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
36.20% |
20.99% |
13.71% |
| Augmented Payout Ratio |
38.03% |
22.39% |
13.71% |
Quarterly Metrics And Ratios for Northpointe Bancshares
This table displays calculated financial ratios and metrics derived from Northpointe Bancshares' official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
34,304,560.00 |
34,364,659.00 |
34,364,659.00 |
34,364,659.00 |
34,494,116.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
34,304,560.00 |
34,364,659.00 |
34,364,659.00 |
34,364,659.00 |
34,494,116.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
0.59 |
0.65 |
0.69 |
0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
21.49% |
29.57% |
18.83% |
49.29% |
19.07% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
37.19% |
49.17% |
15.59% |
109.82% |
28.01% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
39.35% |
53.14% |
18.53% |
118.32% |
30.24% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
40.78% |
53.88% |
18.57% |
115.21% |
28.45% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
40.78% |
53.88% |
18.57% |
115.21% |
28.45% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.95% |
15.91% |
-13.64% |
54.29% |
26.53% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5,895.95% |
-113.41% |
100.65% |
-395.65% |
-30.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
83.28% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.28% |
17.69% |
| Revenue Q/Q Growth |
|
0.00% |
3.79% |
19.03% |
-19.44% |
22.07% |
10.69% |
9.16% |
1.21% |
-2.64% |
| EBITDA Q/Q Growth |
|
0.00% |
6.79% |
40.90% |
-39.80% |
51.45% |
16.11% |
9.19% |
9.28% |
-7.60% |
| EBIT Q/Q Growth |
|
0.00% |
7.33% |
41.42% |
-40.50% |
54.30% |
17.96% |
9.46% |
9.59% |
-7.95% |
| NOPAT Q/Q Growth |
|
0.00% |
7.92% |
41.44% |
-41.25% |
56.98% |
17.96% |
8.99% |
6.64% |
-6.31% |
| Net Income Q/Q Growth |
|
0.00% |
7.92% |
41.44% |
-41.25% |
56.98% |
17.96% |
8.99% |
6.64% |
-6.31% |
| EPS Q/Q Growth |
|
0.00% |
15.79% |
50.00% |
-46.97% |
40.00% |
4.08% |
11.76% |
-5.26% |
14.81% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-3,508.09% |
233.03% |
-78.79% |
469.35% |
-232.85% |
225.07% |
-131.25% |
233.37% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.14% |
-5.91% |
84.16% |
-4.02% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.56% |
-3.95% |
5.94% |
4.14% |
11.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.29% |
40.42% |
47.85% |
35.76% |
44.36% |
46.53% |
46.55% |
50.26% |
47.70% |
| EBIT Margin |
|
36.99% |
38.25% |
45.44% |
33.56% |
42.42% |
45.21% |
45.33% |
49.08% |
46.40% |
| Profit (Net Income) Margin |
|
27.94% |
29.06% |
34.53% |
25.18% |
32.38% |
34.51% |
34.45% |
36.30% |
34.93% |
| Tax Burden Percent |
|
75.55% |
75.97% |
75.98% |
75.03% |
76.33% |
76.33% |
76.00% |
73.96% |
75.28% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
24.45% |
24.03% |
24.02% |
24.97% |
23.67% |
23.67% |
24.00% |
26.04% |
24.72% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
2.67% |
6.41% |
7.59% |
7.51% |
4.53% |
4.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
2.67% |
6.41% |
7.59% |
7.51% |
4.53% |
4.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
7.52% |
15.30% |
16.39% |
16.83% |
12.48% |
10.89% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
10.19% |
21.70% |
23.98% |
24.33% |
17.01% |
14.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
1.98% |
0.00% |
0.00% |
0.00% |
-13.27% |
-12.17% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
1.26% |
1.42% |
1.48% |
1.46% |
1.94% |
1.76% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.94% |
1.09% |
1.13% |
1.11% |
1.43% |
1.33% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
10.19% |
21.70% |
23.98% |
24.33% |
17.01% |
14.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.26% |
11.13% |
11.35% |
0.00% |
14.97% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| NOPAT Margin |
|
27.94% |
29.06% |
34.53% |
25.18% |
32.38% |
34.51% |
34.45% |
36.30% |
34.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
49.75% |
51.66% |
44.31% |
50.16% |
44.16% |
42.92% |
42.48% |
40.19% |
43.40% |
| Operating Expenses to Revenue |
|
63.83% |
61.10% |
54.23% |
67.46% |
55.15% |
53.80% |
53.38% |
51.85% |
54.30% |
| Earnings before Interest and Taxes (EBIT) |
|
16 |
17 |
25 |
15 |
23 |
27 |
29 |
32 |
29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
18 |
26 |
16 |
24 |
27 |
30 |
33 |
30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.33 |
0.84 |
0.78 |
0.94 |
1.01 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.33 |
0.84 |
0.78 |
0.94 |
1.02 |
1.01 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.81 |
2.50 |
2.24 |
2.66 |
2.39 |
2.37 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
3.20 |
9.40 |
7.97 |
9.44 |
8.06 |
7.62 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
0.29% |
0.45% |
0.58% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
31.21% |
10.64% |
12.55% |
10.59% |
12.41% |
13.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.61 |
0.79 |
0.71 |
0.77 |
0.77 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
5.76 |
7.99 |
6.47 |
7.11 |
6.69 |
7.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
13.97 |
18.81 |
14.68 |
16.20 |
14.22 |
15.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
14.79 |
19.82 |
15.35 |
16.82 |
14.65 |
15.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
19.53 |
26.12 |
20.20 |
22.12 |
19.39 |
21.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
54.39 |
20.90 |
36.97 |
19.06 |
36.51 |
67.38 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
2.82 |
2.39 |
2.16 |
2.24 |
2.70 |
2.96 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
2.82 |
2.39 |
2.16 |
2.24 |
2.70 |
2.96 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
2.82 |
2.39 |
2.16 |
2.24 |
2.75 |
2.68 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
11.18 |
9.99 |
10.64 |
10.97 |
11.87 |
11.27 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
11.18 |
9.99 |
10.64 |
10.97 |
11.87 |
11.27 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
73.80% |
70.48% |
68.34% |
69.16% |
72.97% |
74.77% |
| Short-Term Debt to Total Capital |
|
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% |
73.80% |
70.48% |
68.34% |
69.16% |
72.97% |
74.77% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
26.20% |
29.52% |
31.66% |
30.84% |
27.03% |
25.23% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
16.89 |
16.76 |
14.09 |
14.47 |
13.51 |
14.52 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
12.01 |
12.91 |
9.60 |
10.13 |
9.14 |
10.47 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
16.89 |
16.76 |
14.09 |
14.47 |
13.51 |
14.52 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
23.62 |
23.28 |
19.38 |
19.76 |
18.42 |
19.80 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
16.79 |
17.93 |
13.21 |
13.84 |
12.47 |
14.28 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
23.62 |
23.28 |
19.38 |
19.76 |
18.42 |
19.80 |
| Noncontrolling Interest Sharing Ratio |
|
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 |
0.00 |
0.00 |
0.00 |
-1,970 |
-1,888 |
-2,000 |
-317 |
-329 |
| Operating Cash Flow to CapEx |
|
-168.58% |
0.00% |
10,289.73% |
10,621.11% |
16,901.86% |
-6,336.72% |
11,389.17% |
-5,563.19% |
9,038.85% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-40.39 |
-33.37 |
-32.51 |
-5.06 |
-5.47 |
| Operating Cash Flow to Interest Expense |
|
-0.02 |
-0.67 |
0.82 |
0.18 |
1.12 |
-1.28 |
1.47 |
-0.45 |
0.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.03 |
-0.67 |
0.81 |
0.18 |
1.11 |
-1.30 |
1.46 |
-0.46 |
0.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
6.61 |
7.29 |
7.64 |
7.96 |
8.81 |
9.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,765 |
1,987 |
1,908 |
2,022 |
2,105 |
2,338 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.11 |
0.20 |
0.22 |
0.22 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,987 |
1,908 |
2,022 |
340 |
352 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,077 |
1,571 |
1,359 |
1,565 |
1,617 |
1,857 |
| Market Capitalization |
|
151 |
151 |
151 |
151 |
492 |
470 |
586 |
577 |
596 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$13.48 |
$17.10 |
$17.58 |
$18.14 |
$16.56 |
$17.10 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$13.42 |
$17.04 |
$17.53 |
$18.10 |
$16.51 |
$17.06 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,765 |
1,987 |
1,908 |
2,022 |
2,105 |
2,338 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,303 |
1,400 |
1,304 |
1,398 |
1,536 |
1,748 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,303 |
1,400 |
1,304 |
1,398 |
1,536 |
1,748 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
926 |
1,079 |
888 |
979 |
1,040 |
1,261 |
| Capital Expenditures (CapEx) |
|
0.56 |
-0.03 |
0.44 |
0.09 |
0.32 |
1.14 |
0.79 |
0.51 |
0.42 |
| Net Nonoperating Expense (NNE) |
|
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 |
1,303 |
1,400 |
1,304 |
1,398 |
1,536 |
1,748 |
| Total Depreciation and Amortization (D&A) |
|
1.01 |
0.99 |
1.30 |
0.96 |
1.03 |
0.78 |
0.78 |
0.77 |
0.82 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.34 |
$0.50 |
$0.52 |
$0.58 |
$0.54 |
$0.63 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.35 |
$0.49 |
$0.51 |
$0.57 |
$0.54 |
$0.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
34.30M |
34.36M |
34.36M |
34.36M |
34.49M |
34.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
13 |
19 |
11 |
17 |
20 |
22 |
24 |
22 |
| Normalized NOPAT Margin |
|
27.94% |
29.06% |
34.53% |
25.18% |
32.38% |
34.51% |
34.45% |
36.30% |
34.93% |
| Pre Tax Income Margin |
|
36.99% |
38.25% |
45.44% |
33.56% |
42.42% |
45.21% |
45.33% |
49.08% |
46.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.36 |
0.35 |
0.45 |
0.28 |
0.46 |
0.47 |
0.47 |
0.51 |
0.49 |
| NOPAT to Interest Expense |
|
0.27 |
0.26 |
0.34 |
0.21 |
0.35 |
0.36 |
0.36 |
0.38 |
0.37 |
| EBIT Less CapEx to Interest Expense |
|
0.35 |
0.35 |
0.44 |
0.28 |
0.46 |
0.45 |
0.46 |
0.50 |
0.48 |
| NOPAT Less CapEx to Interest Expense |
|
0.26 |
0.26 |
0.33 |
0.21 |
0.35 |
0.34 |
0.35 |
0.37 |
0.36 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
20.99% |
18.90% |
17.91% |
16.44% |
13.71% |
11.21% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
22.39% |
18.90% |
17.91% |
16.44% |
13.71% |
11.21% |
Key Financial Trends
Northpointe Bancshares (NYSE: NPB) posted a strong start to 2026, with first-quarter earnings and cash generation remaining solid, though the quarter also showed some pressure from balance-sheet growth and heavier investing activity.
- Q1 2026 net income rose to $22.2 million, up from $17.2 million in Q1 2025 and $23.6 million in Q4 2025. Earnings remain healthy and above last year’s first quarter.
- Operating cash flow was strong at $37.7 million in Q1 2026, indicating the core banking business continued to generate cash even after a profitable quarter.
- Net interest income improved to $41.3 million in Q1 2026 from $30.4 million in Q1 2025, helped by much higher asset yields and stronger loan interest income.
- Total revenue increased to $63.4 million from $53.3 million a year ago, showing continued top-line expansion.
- Loan balances continued to grow, with loans and leases rising to $6.41 billion from $5.15 billion in Q1 2025, which supports future interest income.
- Book equity increased to $590.0 million from $586.5 million in Q1 2025, indicating modest retained earnings growth.
- Common shareholders’ net income improved to $21.7 million versus $15.0 million in Q1 2025, while EPS climbed to $0.63 from $0.50.
- Non-interest income remained an important contributor at $22.1 million, though much of it came from capital gains on investments, which can be less predictable quarter to quarter.
- NPB continued to use debt and deposits to fund growth, with deposits up $131.8 million and debt issuance of $454.9 million in Q1 2026, offset by $243.0 million of debt repayment.
- Net cash and equivalents decreased by $8.8 million in Q1 2026, after a much larger cash build in prior quarters, suggesting cash was deployed into the balance sheet and investments.
- Investment securities purchases were very heavy at $389.0 million, which helped long-term asset positioning but pressured near-term cash.
- Interest expense remains elevated, with Q1 2026 cash interest paid of $58.5 million, reflecting a still-costly funding environment.
- Provision for credit losses was a modest drag at $445,000, and while small, it signals the bank is still reserving against potential loan risk.
Bottom line: Northpointe Bancshares is still showing strong earnings power and good operating cash generation, with loan growth and improving net interest income supporting the story. The main watch item is funding and liquidity management, since the bank is growing assets aggressively and relying on a mix of deposits and debt to do it. For retail investors, NPB looks fundamentally profitable, but it is worth keeping an eye on cash trends, funding costs, and whether investment income remains as strong in coming quarters.
07/09/26 10:50 PM ETAI Generated. May Contain Errors.