Annual Income Statements for Esquire Financial
This table shows Esquire Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Esquire Financial
This table shows Esquire Financial'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 |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Consolidated Net Income / (Loss) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Net Income / (Loss) Continuing Operations |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Total Pre-Tax Income |
|
10 |
12 |
17 |
12 |
13 |
14 |
14 |
14 |
16 |
16 |
16 |
Total Revenue |
|
22 |
25 |
30 |
27 |
28 |
29 |
29 |
31 |
32 |
33 |
34 |
Net Interest Income / (Expense) |
|
16 |
18 |
19 |
20 |
22 |
23 |
23 |
24 |
26 |
27 |
28 |
Total Interest Income |
|
16 |
19 |
20 |
22 |
24 |
26 |
26 |
27 |
29 |
31 |
32 |
Loans and Leases Interest Income |
|
14 |
17 |
18 |
19 |
21 |
23 |
23 |
24 |
25 |
26 |
27 |
Investment Securities Interest Income |
|
1.50 |
1.74 |
1.81 |
1.90 |
1.40 |
1.44 |
1.61 |
2.02 |
2.39 |
2.62 |
3.04 |
Deposits and Money Market Investments Interest Income |
|
0.40 |
0.81 |
0.94 |
1.01 |
1.10 |
1.10 |
1.08 |
1.15 |
1.62 |
2.43 |
1.66 |
Total Interest Expense |
|
0.41 |
0.71 |
1.08 |
1.97 |
2.18 |
2.90 |
3.21 |
3.06 |
3.27 |
3.90 |
3.90 |
Deposits Interest Expense |
|
0.41 |
0.71 |
1.08 |
1.97 |
2.18 |
2.90 |
3.21 |
3.06 |
3.27 |
3.90 |
3.90 |
Long-Term Debt Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Non-Interest Income |
|
6.43 |
6.78 |
10 |
6.70 |
6.53 |
6.27 |
6.39 |
6.28 |
6.06 |
6.17 |
6.15 |
Service Charges on Deposit Accounts |
|
0.89 |
- |
0.53 |
0.74 |
0.62 |
0.58 |
0.75 |
0.62 |
0.66 |
0.71 |
0.88 |
Other Service Charges |
|
5.55 |
5.05 |
5.71 |
5.96 |
5.92 |
5.69 |
5.64 |
5.66 |
5.40 |
5.46 |
5.27 |
Provision for Credit Losses |
|
0.65 |
1.35 |
0.50 |
1.33 |
1.20 |
1.50 |
1.00 |
1.00 |
1.00 |
1.70 |
1.50 |
Total Non-Interest Expense |
|
11 |
11 |
12 |
13 |
14 |
14 |
15 |
15 |
15 |
16 |
17 |
Salaries and Employee Benefits |
|
6.52 |
6.82 |
7.48 |
7.80 |
8.43 |
8.76 |
9.16 |
9.53 |
9.53 |
9.63 |
10 |
Net Occupancy & Equipment Expense |
|
1.87 |
2.03 |
1.96 |
2.08 |
2.21 |
2.27 |
2.44 |
2.88 |
2.67 |
2.77 |
3.05 |
Marketing Expense |
|
0.66 |
0.52 |
0.58 |
0.57 |
0.72 |
0.94 |
1.15 |
1.06 |
1.21 |
1.06 |
1.16 |
Property & Liability Insurance Claims |
|
0.14 |
0.16 |
0.14 |
0.18 |
0.26 |
0.21 |
0.22 |
0.23 |
0.24 |
0.25 |
0.27 |
Other Operating Expenses |
|
1.65 |
1.85 |
2.31 |
2.34 |
2.13 |
1.72 |
1.60 |
1.54 |
1.72 |
1.97 |
2.20 |
Income Tax Expense |
|
2.78 |
3.29 |
4.39 |
3.37 |
3.46 |
3.65 |
3.63 |
3.88 |
4.20 |
3.92 |
4.11 |
Basic Earnings per Share |
|
$1.01 |
$1.19 |
$1.58 |
$1.18 |
$1.27 |
$1.28 |
$1.29 |
$1.34 |
$1.45 |
$1.50 |
$1.43 |
Weighted Average Basic Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Diluted Earnings per Share |
|
$0.94 |
$1.09 |
$1.47 |
$1.10 |
$1.17 |
$1.17 |
$1.20 |
$1.25 |
$1.34 |
$1.35 |
$1.33 |
Weighted Average Diluted Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
8.15M |
8.20M |
8.20M |
- |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Cash Dividends to Common per Share |
|
$0.09 |
- |
$0.10 |
$0.13 |
$0.13 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.18 |
Annual Cash Flow Statements for Esquire Financial
This table details how cash moves in and out of Esquire Financial'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 |
|
-39 |
9.84 |
0.08 |
-13 |
31 |
3.38 |
84 |
15 |
1.09 |
-39 |
Net Cash From Operating Activities |
|
1.57 |
6.32 |
3.98 |
10 |
16 |
16 |
30 |
39 |
42 |
42 |
Net Cash From Continuing Operating Activities |
|
1.57 |
6.32 |
3.98 |
10 |
16 |
16 |
30 |
39 |
42 |
42 |
Net Income / (Loss) Continuing Operations |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Consolidated Net Income / (Loss) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Provision For Loan Losses |
|
0.93 |
0.60 |
0.91 |
1.38 |
1.85 |
6.25 |
6.96 |
3.49 |
4.53 |
4.70 |
Depreciation Expense |
|
0.24 |
0.17 |
0.41 |
0.42 |
0.51 |
0.57 |
1.70 |
2.08 |
1.97 |
2.72 |
Amortization Expense |
|
0.65 |
0.77 |
1.04 |
0.92 |
0.83 |
0.74 |
-1.42 |
-1.05 |
-1.29 |
-0.48 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.19 |
2.12 |
1.60 |
1.51 |
1.76 |
1.64 |
3.57 |
2.03 |
-2.35 |
3.73 |
Changes in Operating Assets and Liabilities, net |
|
-1.61 |
-0.15 |
-3.62 |
-2.85 |
-2.78 |
-6.23 |
1.35 |
3.73 |
-1.46 |
-12 |
Net Cash From Investing Activities |
|
-61 |
-66 |
-109 |
-143 |
-97 |
-135 |
-170 |
-222 |
-215 |
-308 |
Net Cash From Continuing Investing Activities |
|
-61 |
-66 |
-109 |
-143 |
-97 |
-135 |
-170 |
-222 |
-215 |
-308 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.09 |
-2.67 |
-0.19 |
-1.25 |
-2.06 |
-3.14 |
-2.94 |
-1.24 |
-3.00 |
-3.15 |
Purchase of Investment Securities |
|
-78 |
-85 |
-130 |
-165 |
-126 |
-148 |
-221 |
-248 |
-239 |
-351 |
Sale and/or Maturity of Investments |
|
18 |
22 |
22 |
23 |
31 |
15 |
54 |
28 |
26 |
46 |
Net Cash From Financing Activities |
|
21 |
69 |
105 |
120 |
112 |
123 |
224 |
198 |
174 |
227 |
Net Cash From Continuing Financing Activities |
|
21 |
69 |
105 |
120 |
112 |
123 |
224 |
198 |
174 |
227 |
Net Change in Deposits |
|
11 |
69 |
78 |
120 |
112 |
123 |
224 |
200 |
179 |
235 |
Issuance of Debt |
|
- |
- |
- |
0.19 |
- |
- |
-0.00 |
- |
- |
-0.00 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-0.57 |
0.00 |
0.00 |
-0.29 |
0.00 |
Payment of Dividends |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-2.15 |
-3.72 |
-4.85 |
Other Financing Activities, Net |
|
- |
- |
0.94 |
0.38 |
0.05 |
0.40 |
0.03 |
-0.01 |
-0.97 |
-2.92 |
Cash Interest Paid |
|
0.46 |
0.51 |
0.54 |
1.20 |
2.55 |
1.20 |
0.83 |
1.62 |
8.13 |
13 |
Cash Income Taxes Paid |
|
0.10 |
0.23 |
2.63 |
2.68 |
5.15 |
6.25 |
5.96 |
8.65 |
18 |
18 |
Quarterly Cash Flow Statements for Esquire Financial
This table details how cash moves in and out of Esquire Financial'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 |
|
27 |
-18 |
40 |
-98 |
14 |
45 |
-6.97 |
-5.51 |
-5.07 |
-21 |
47 |
Net Cash From Operating Activities |
|
12 |
8.52 |
15 |
0.44 |
11 |
17 |
13 |
7.22 |
11 |
12 |
16 |
Net Cash From Continuing Operating Activities |
|
12 |
8.52 |
15 |
0.44 |
11 |
17 |
13 |
7.22 |
11 |
12 |
16 |
Net Income / (Loss) Continuing Operations |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Consolidated Net Income / (Loss) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Provision For Loan Losses |
|
0.65 |
1.35 |
0.50 |
1.33 |
1.20 |
1.50 |
1.00 |
1.00 |
1.00 |
1.70 |
1.50 |
Depreciation Expense |
|
0.81 |
0.64 |
0.48 |
0.49 |
0.50 |
0.50 |
0.61 |
0.81 |
0.63 |
0.67 |
0.72 |
Amortization Expense |
|
-0.32 |
-0.31 |
-0.32 |
-0.38 |
-0.35 |
-0.24 |
-0.15 |
-0.10 |
-0.19 |
-0.05 |
-0.03 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.91 |
-0.49 |
-2.99 |
0.77 |
1.35 |
-1.48 |
1.19 |
1.18 |
1.18 |
0.18 |
1.40 |
Changes in Operating Assets and Liabilities, net |
|
2.06 |
-1.79 |
4.82 |
-11 |
-1.76 |
6.36 |
0.07 |
-6.16 |
-3.45 |
-2.57 |
0.81 |
Net Cash From Investing Activities |
|
-16 |
-66 |
-9.98 |
-92 |
-19 |
-95 |
-45 |
-64 |
-64 |
-135 |
-14 |
Net Cash From Continuing Investing Activities |
|
-16 |
-66 |
-9.98 |
-92 |
-19 |
-95 |
-45 |
-64 |
-64 |
-135 |
-14 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.37 |
-0.12 |
-0.85 |
-0.62 |
-0.74 |
-0.79 |
-0.93 |
-0.66 |
-0.78 |
-0.78 |
-1.75 |
Purchase of Investment Securities |
|
-21 |
-72 |
-18 |
-96 |
-75 |
-50 |
-49 |
-73 |
-74 |
-155 |
-22 |
Sale and/or Maturity of Investments |
|
5.46 |
5.60 |
8.65 |
4.91 |
57 |
-44 |
5.03 |
9.30 |
10 |
21 |
10 |
Net Cash From Financing Activities |
|
31 |
40 |
35 |
-6.37 |
23 |
123 |
25 |
52 |
49 |
102 |
44 |
Net Cash From Continuing Financing Activities |
|
31 |
40 |
35 |
-6.37 |
23 |
123 |
25 |
52 |
49 |
102 |
44 |
Net Change in Deposits |
|
32 |
41 |
36 |
-5.39 |
24 |
125 |
27 |
53 |
50 |
106 |
46 |
Payment of Dividends |
|
-0.69 |
-0.77 |
-0.78 |
-0.96 |
-0.85 |
-1.13 |
-1.18 |
-1.17 |
-1.17 |
-1.32 |
-1.40 |
Other Financing Activities, Net |
|
0.01 |
-0.13 |
-0.11 |
0.01 |
0.05 |
-0.92 |
-0.13 |
- |
0.19 |
-2.98 |
0.01 |
Cash Interest Paid |
|
0.41 |
0.69 |
1.06 |
1.88 |
2.24 |
2.95 |
3.21 |
3.07 |
3.28 |
3.88 |
3.92 |
Cash Income Taxes Paid |
|
2.90 |
2.78 |
0.16 |
9.72 |
3.98 |
3.72 |
0.65 |
8.29 |
4.42 |
4.65 |
0.90 |
Annual Balance Sheets for Esquire Financial
This table presents Esquire Financial'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 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
425 |
534 |
798 |
937 |
1,179 |
1,396 |
1,617 |
1,893 |
Cash and Due from Banks |
|
- |
0.47 |
62 |
65 |
149 |
164 |
165 |
126 |
Trading Account Securities |
|
93 |
131 |
149 |
172 |
201 |
240 |
202 |
313 |
Loans and Leases, Net of Allowance |
|
275 |
345 |
558 |
661 |
775 |
935 |
1,191 |
1,376 |
Loans and Leases |
|
279 |
349 |
565 |
672 |
785 |
947 |
1,207 |
1,397 |
Allowance for Loan and Lease Losses |
|
3.41 |
4.26 |
6.99 |
11 |
9.08 |
12 |
17 |
21 |
Premises and Equipment, Net |
|
2.77 |
2.55 |
2.84 |
3.02 |
3.33 |
2.70 |
2.60 |
2.44 |
Other Assets |
|
54 |
12 |
26 |
35 |
50 |
54 |
56 |
74 |
Total Liabilities & Shareholders' Equity |
|
425 |
534 |
798 |
937 |
1,179 |
1,396 |
1,617 |
1,893 |
Total Liabilities |
|
373 |
450 |
687 |
811 |
1,035 |
1,237 |
1,418 |
1,655 |
Interest Bearing Deposits |
|
371 |
448 |
681 |
804 |
1,028 |
1,228 |
1,407 |
1,642 |
Other Long-Term Liabilities |
|
1.49 |
1.40 |
6.24 |
6.58 |
6.63 |
9.25 |
11 |
13 |
Total Equity & Noncontrolling Interests |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Preferred & Common Equity |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Common Equity |
|
52 |
83 |
111 |
126 |
144 |
158 |
199 |
237 |
Common Stock |
|
59 |
87 |
90 |
92 |
94 |
96 |
100 |
104 |
Retained Earnings |
|
-5.83 |
-1.96 |
21 |
34 |
51 |
78 |
114 |
153 |
Treasury Stock |
|
- |
- |
0.00 |
-0.57 |
-0.57 |
-0.91 |
-2.27 |
-5.69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.88 |
-1.39 |
0.39 |
1.41 |
-0.85 |
-15 |
-13 |
-14 |
Quarterly Balance Sheets for Esquire Financial
This table presents Esquire Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,310 |
1,348 |
1,451 |
1,482 |
1,654 |
1,716 |
1,782 |
1,954 |
Cash and Due from Banks |
|
155 |
182 |
106 |
121 |
158 |
153 |
148 |
173 |
Trading Account Securities |
|
251 |
245 |
237 |
196 |
220 |
253 |
285 |
307 |
Loans and Leases, Net of Allowance |
|
849 |
864 |
1,042 |
1,098 |
1,211 |
1,243 |
1,278 |
1,396 |
Loans and Leases |
|
859 |
875 |
1,056 |
1,113 |
1,228 |
1,261 |
1,297 |
1,416 |
Allowance for Loan and Lease Losses |
|
10 |
11 |
14 |
15 |
18 |
19 |
19 |
19 |
Premises and Equipment, Net |
|
3.01 |
2.85 |
2.50 |
2.50 |
2.66 |
2.81 |
2.61 |
3.33 |
Other Assets |
|
52 |
54 |
63 |
65 |
62 |
65 |
69 |
75 |
Total Liabilities & Shareholders' Equity |
|
1,310 |
1,348 |
1,451 |
1,482 |
1,654 |
1,716 |
1,782 |
1,954 |
Total Liabilities |
|
1,164 |
1,199 |
1,272 |
1,297 |
1,447 |
1,498 |
1,550 |
1,704 |
Interest Bearing Deposits |
|
1,155 |
1,187 |
1,259 |
1,283 |
1,434 |
1,487 |
1,536 |
1,688 |
Other Long-Term Liabilities |
|
8.67 |
12 |
13 |
14 |
13 |
11 |
14 |
16 |
Total Equity & Noncontrolling Interests |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Total Preferred & Common Equity |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Total Common Equity |
|
146 |
149 |
179 |
186 |
207 |
217 |
233 |
251 |
Common Stock |
|
95 |
96 |
98 |
99 |
101 |
102 |
103 |
105 |
Retained Earnings |
|
62 |
69 |
97 |
105 |
123 |
132 |
142 |
163 |
Treasury Stock |
|
-0.63 |
-0.63 |
-1.35 |
-1.35 |
-2.57 |
-2.57 |
-2.57 |
-5.69 |
Accumulated Other Comprehensive Income / (Loss) |
|
-11 |
-16 |
-14 |
-17 |
-14 |
-14 |
-10 |
-12 |
Annual Metrics And Ratios for Esquire Financial
This table displays calculated financial ratios and metrics derived from Esquire Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.86% |
26.77% |
79.26% |
29.02% |
13.42% |
24.27% |
30.19% |
34.71% |
9.95% |
EBITDA Growth |
|
0.00% |
-48.61% |
505.71% |
56.45% |
54.31% |
-9.75% |
24.42% |
73.27% |
42.01% |
8.75% |
EBIT Growth |
|
0.00% |
-74.46% |
1,399.79% |
69.52% |
60.50% |
-10.30% |
32.28% |
70.87% |
44.02% |
6.08% |
NOPAT Growth |
|
0.00% |
140.79% |
29.13% |
139.68% |
61.93% |
-10.78% |
42.06% |
59.10% |
43.81% |
6.45% |
Net Income Growth |
|
0.00% |
140.79% |
29.13% |
139.68% |
61.93% |
-10.78% |
42.06% |
59.10% |
43.81% |
6.45% |
EPS Growth |
|
0.00% |
120.00% |
5.45% |
94.83% |
61.06% |
-9.34% |
36.97% |
53.54% |
41.50% |
4.68% |
Operating Cash Flow Growth |
|
0.00% |
302.74% |
-37.03% |
154.13% |
61.29% |
-4.41% |
92.94% |
28.98% |
9.29% |
-0.45% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
44.79% |
436.47% |
-204.99% |
97.62% |
111.52% |
5,198.87% |
-95.64% |
733.71% |
Invested Capital Growth |
|
0.00% |
0.00% |
59.18% |
-100.00% |
0.00% |
13.43% |
14.01% |
10.03% |
25.54% |
19.41% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
45.14% |
0.00% |
0.00% |
9.09% |
10.86% |
3.48% |
3.41% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-43.18% |
1,346.78% |
1,426.86% |
56.09% |
14.32% |
1.91% |
4.23% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-45.90% |
0.00% |
0.00% |
59.79% |
14.25% |
2.07% |
3.74% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.92% |
0.00% |
0.00% |
18.89% |
9.12% |
1.91% |
4.48% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.92% |
0.00% |
0.00% |
18.89% |
9.12% |
1.91% |
4.48% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
36.14% |
0.00% |
0.00% |
17.10% |
7.76% |
1.66% |
3.63% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-51.80% |
21.13% |
6.36% |
-24.34% |
40.54% |
2.99% |
23.27% |
-10.28% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-432.32% |
84.64% |
459.46% |
-4.62% |
-80.64% |
198.99% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
3.89% |
3.32% |
4.78% |
6.48% |
6.97% |
1.95% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.24% |
8.94% |
42.71% |
37.27% |
44.58% |
35.47% |
35.51% |
47.26% |
49.82% |
49.28% |
EBIT Margin |
|
12.29% |
2.99% |
35.43% |
33.50% |
41.68% |
32.96% |
35.08% |
46.04% |
49.22% |
47.49% |
Profit (Net Income) Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
Tax Burden Percent |
|
63.83% |
61.51% |
51.81% |
73.25% |
73.90% |
73.50% |
78.94% |
73.50% |
73.39% |
73.65% |
Interest Burden Percent |
|
100.00% |
978.25% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.17% |
38.49% |
48.19% |
26.75% |
26.10% |
26.50% |
21.06% |
26.50% |
26.61% |
26.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
10.74% |
5.35% |
20.88% |
25.45% |
10.64% |
13.29% |
18.89% |
22.99% |
20.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.74% |
5.35% |
20.88% |
25.45% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.08% |
0.03% |
0.07% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
10.82% |
5.38% |
20.95% |
25.47% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-189.26% |
-40.32% |
220.88% |
-174.55% |
-1.95% |
0.20% |
9.34% |
0.34% |
2.35% |
Operating Return on Assets (OROA) |
|
0.00% |
0.11% |
1.47% |
4.47% |
4.80% |
1.98% |
2.15% |
3.01% |
3.71% |
3.38% |
Return on Assets (ROA) |
|
0.00% |
0.66% |
0.76% |
3.27% |
3.54% |
1.45% |
1.69% |
2.22% |
2.72% |
2.49% |
Return on Common Equity (ROCE) |
|
0.00% |
10.82% |
5.38% |
20.95% |
25.47% |
10.64% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.41% |
4.37% |
0.00% |
12.73% |
10.01% |
12.47% |
18.03% |
20.65% |
18.41% |
Net Operating Profit after Tax (NOPAT) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
NOPAT Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
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 |
|
63.50% |
76.43% |
71.77% |
49.35% |
43.83% |
44.56% |
45.92% |
41.84% |
38.60% |
42.52% |
Operating Expenses to Revenue |
|
81.48% |
93.21% |
60.02% |
62.64% |
54.30% |
55.04% |
54.17% |
49.82% |
46.79% |
48.74% |
Earnings before Interest and Taxes (EBIT) |
|
1.84 |
0.47 |
7.03 |
12 |
19 |
17 |
23 |
39 |
56 |
59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.72 |
1.40 |
8.48 |
13 |
20 |
18 |
23 |
40 |
57 |
62 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.69 |
0.00 |
1.72 |
1.14 |
1.67 |
2.18 |
2.04 |
2.78 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.69 |
0.00 |
1.72 |
1.14 |
1.67 |
2.18 |
2.04 |
2.78 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
7.09 |
4.42 |
4.17 |
2.75 |
3.72 |
4.09 |
3.56 |
5.29 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
38.64 |
18.01 |
13.53 |
11.35 |
13.43 |
12.07 |
9.86 |
15.12 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.66% |
0.96% |
0.76% |
Earnings Yield |
|
0.00% |
0.00% |
2.59% |
5.55% |
7.39% |
8.81% |
7.45% |
8.28% |
10.14% |
6.61% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.17 |
0.00 |
1.17 |
0.62 |
0.64 |
1.14 |
1.21 |
2.25 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.94 |
4.42 |
2.82 |
1.50 |
1.41 |
2.14 |
2.11 |
4.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
11.56 |
11.86 |
6.34 |
4.22 |
3.98 |
4.52 |
4.23 |
8.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.93 |
13.19 |
6.78 |
4.54 |
4.03 |
4.64 |
4.28 |
9.01 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
26.90 |
18.01 |
9.17 |
6.18 |
5.11 |
6.32 |
5.84 |
12.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
24.63 |
15.56 |
7.95 |
5.00 |
3.04 |
4.64 |
5.65 |
12.65 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.70 |
0.00 |
0.00 |
344.03 |
12.78 |
389.84 |
104.29 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
0.00 |
8.14 |
7.07 |
6.40 |
7.19 |
7.32 |
7.84 |
8.53 |
8.45 |
8.06 |
Compound Leverage Factor |
|
0.00 |
79.64 |
7.07 |
6.40 |
7.19 |
7.32 |
7.84 |
8.53 |
8.45 |
8.06 |
Debt to Total Capital |
|
0.00% |
0.71% |
0.33% |
0.00% |
0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.71% |
0.33% |
0.00% |
0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
99.29% |
99.67% |
0.00% |
99.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.27 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.27 |
-5.05 |
0.00 |
-3.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.27 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.13 |
0.08 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.13 |
-11.75 |
0.00 |
-4.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.13 |
0.08 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-50 |
-27 |
92 |
-97 |
-2.31 |
0.27 |
14 |
0.61 |
5.12 |
Operating Cash Flow to CapEx |
|
1,845.88% |
237.02% |
2,094.21% |
807.02% |
790.98% |
497.13% |
1,021.71% |
3,138.92% |
1,411.48% |
1,340.49% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-97.33 |
-51.04 |
76.23 |
-38.07 |
-1.94 |
0.32 |
8.56 |
0.08 |
0.38 |
Operating Cash Flow to Interest Expense |
|
3.43 |
12.37 |
7.40 |
8.34 |
6.40 |
13.10 |
36.33 |
23.56 |
5.23 |
3.14 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.25 |
7.15 |
7.04 |
7.31 |
5.59 |
10.47 |
32.77 |
22.81 |
4.85 |
2.91 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.04 |
0.13 |
0.12 |
0.06 |
0.06 |
0.07 |
0.08 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
5.66 |
7.47 |
0.00 |
0.00 |
17.80 |
20.38 |
27.91 |
42.79 |
49.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
53 |
84 |
0.00 |
111 |
126 |
144 |
158 |
199 |
237 |
Invested Capital Turnover |
|
0.00 |
0.60 |
0.29 |
0.85 |
0.83 |
0.44 |
0.48 |
0.56 |
0.64 |
0.57 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
53 |
31 |
-84 |
111 |
15 |
18 |
14 |
40 |
39 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
98 |
157 |
130 |
78 |
92 |
180 |
239 |
534 |
Market Capitalization |
|
0.00 |
0.00 |
141 |
157 |
191 |
143 |
241 |
344 |
405 |
660 |
Book Value per Share |
|
$0.00 |
$0.00 |
$11.38 |
$0.00 |
$14.73 |
$16.45 |
$18.32 |
$19.41 |
$24.20 |
$28.49 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$11.38 |
$0.00 |
$14.73 |
$16.45 |
$18.32 |
$19.41 |
$24.20 |
$28.49 |
Total Capital |
|
0.00 |
53 |
84 |
0.00 |
111 |
126 |
144 |
158 |
199 |
237 |
Total Debt |
|
0.00 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
0.37 |
-43 |
0.00 |
-62 |
-65 |
-149 |
-164 |
-165 |
-126 |
Capital Expenditures (CapEx) |
|
0.09 |
2.67 |
0.19 |
1.25 |
2.06 |
3.14 |
2.94 |
1.24 |
3.00 |
3.15 |
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 |
0.37 |
0.28 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.89 |
0.93 |
1.45 |
1.34 |
1.33 |
1.31 |
0.28 |
1.03 |
0.68 |
2.23 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.25 |
$0.56 |
$0.59 |
$1.18 |
$0.00 |
$1.70 |
$2.40 |
$3.73 |
$5.31 |
$5.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Adjusted Diluted Earnings per Share |
|
$0.25 |
$0.55 |
$0.58 |
$1.13 |
$0.00 |
$1.65 |
$2.26 |
$3.47 |
$4.91 |
$5.14 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.25 |
$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 |
7.45M |
7.53M |
0.00 |
7.81M |
8.09M |
8.20M |
8.28M |
8.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1.17 |
2.82 |
3.64 |
8.73 |
14 |
13 |
18 |
29 |
41 |
44 |
Normalized NOPAT Margin |
|
7.85% |
18.02% |
18.35% |
24.54% |
30.80% |
24.22% |
27.69% |
33.84% |
36.13% |
34.98% |
Pre Tax Income Margin |
|
12.29% |
29.29% |
35.43% |
33.50% |
41.68% |
32.96% |
35.08% |
46.04% |
49.22% |
47.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.02 |
0.92 |
13.07 |
9.84 |
7.51 |
14.43 |
27.43 |
23.56 |
6.89 |
4.41 |
NOPAT to Interest Expense |
|
2.56 |
5.52 |
6.77 |
7.21 |
5.55 |
10.60 |
21.65 |
17.32 |
5.05 |
3.25 |
EBIT Less CapEx to Interest Expense |
|
3.83 |
-4.30 |
12.72 |
8.80 |
6.70 |
11.79 |
23.87 |
22.81 |
6.52 |
4.18 |
NOPAT Less CapEx to Interest Expense |
|
2.38 |
0.31 |
6.42 |
6.17 |
4.74 |
7.97 |
18.09 |
16.56 |
4.68 |
3.01 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.54% |
9.07% |
11.10% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
0.00% |
7.54% |
9.77% |
11.10% |
Quarterly Metrics And Ratios for Esquire Financial
This table displays calculated financial ratios and metrics derived from Esquire Financial'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 |
|
35.61% |
48.93% |
70.93% |
34.71% |
28.55% |
15.18% |
-1.01% |
14.24% |
12.98% |
14.23% |
15.41% |
EBITDA Growth |
|
240.78% |
64.40% |
128.10% |
43.36% |
22.45% |
8.34% |
-15.47% |
19.72% |
19.02% |
18.12% |
14.60% |
EBIT Growth |
|
204.00% |
64.01% |
127.99% |
44.46% |
26.72% |
9.14% |
-17.42% |
15.08% |
17.06% |
15.77% |
13.36% |
NOPAT Growth |
|
206.11% |
35.42% |
127.99% |
43.49% |
27.57% |
8.43% |
-17.42% |
15.08% |
15.48% |
18.93% |
13.41% |
Net Income Growth |
|
206.11% |
35.42% |
127.99% |
43.49% |
27.57% |
8.43% |
-17.42% |
15.08% |
15.48% |
18.93% |
13.41% |
EPS Growth |
|
193.75% |
29.76% |
122.73% |
41.03% |
24.47% |
7.34% |
-18.37% |
13.64% |
14.53% |
15.38% |
10.83% |
Operating Cash Flow Growth |
|
85.72% |
15.26% |
31.63% |
-94.02% |
-8.88% |
93.98% |
-12.90% |
1,551.72% |
-2.22% |
-29.28% |
23.74% |
Free Cash Flow Firm Growth |
|
71.14% |
51.42% |
-167.44% |
3,531.87% |
-646.98% |
-474.78% |
22.40% |
-233.81% |
-30.71% |
12.22% |
-77.98% |
Invested Capital Growth |
|
8.28% |
10.03% |
24.77% |
0.00% |
24.96% |
25.54% |
15.75% |
0.00% |
25.30% |
19.41% |
21.08% |
Revenue Q/Q Growth |
|
10.55% |
14.30% |
17.63% |
-9.36% |
5.48% |
2.42% |
1.09% |
4.60% |
4.32% |
3.56% |
2.13% |
EBITDA Q/Q Growth |
|
25.03% |
15.97% |
31.40% |
-24.75% |
6.79% |
2.60% |
2.52% |
6.58% |
6.16% |
1.82% |
-0.53% |
EBIT Q/Q Growth |
|
21.41% |
18.21% |
33.62% |
-24.67% |
6.50% |
1.81% |
1.10% |
4.98% |
8.33% |
0.69% |
-1.01% |
NOPAT Q/Q Growth |
|
21.41% |
18.19% |
33.63% |
-25.17% |
7.94% |
0.46% |
1.78% |
4.27% |
8.32% |
3.46% |
-2.94% |
Net Income Q/Q Growth |
|
21.41% |
18.19% |
33.63% |
-25.17% |
7.94% |
0.46% |
1.78% |
4.27% |
8.32% |
3.46% |
-2.94% |
EPS Q/Q Growth |
|
20.51% |
15.96% |
34.86% |
-25.17% |
6.36% |
0.00% |
2.56% |
4.17% |
7.20% |
0.75% |
-1.48% |
Operating Cash Flow Q/Q Growth |
|
61.64% |
-27.94% |
72.22% |
-97.02% |
2,364.76% |
53.40% |
-22.67% |
-43.51% |
45.91% |
10.95% |
35.30% |
Free Cash Flow Firm Q/Q Growth |
|
19.09% |
-45.61% |
-339.67% |
762.50% |
-117.61% |
-12.04% |
40.64% |
-1,042.34% |
82.80% |
24.75% |
-20.36% |
Invested Capital Q/Q Growth |
|
2.07% |
6.48% |
13.12% |
-100.00% |
0.00% |
6.97% |
4.29% |
4.99% |
6.97% |
1.95% |
5.75% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.96% |
50.68% |
56.62% |
47.01% |
47.59% |
47.67% |
48.35% |
49.26% |
50.13% |
49.29% |
48.01% |
EBIT Margin |
|
47.73% |
49.36% |
56.07% |
46.61% |
47.05% |
46.78% |
46.78% |
46.95% |
48.75% |
47.41% |
45.95% |
Profit (Net Income) Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
Tax Burden Percent |
|
73.50% |
73.49% |
73.50% |
73.00% |
74.00% |
73.01% |
73.50% |
73.00% |
73.00% |
75.00% |
73.54% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.50% |
26.51% |
26.50% |
27.00% |
26.00% |
26.99% |
26.50% |
27.00% |
27.00% |
25.00% |
26.46% |
Return on Invested Capital (ROIC) |
|
18.67% |
20.25% |
24.69% |
0.00% |
22.86% |
21.74% |
20.17% |
36.90% |
20.55% |
20.38% |
19.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
10.34% |
9.34% |
-0.10% |
0.00% |
1.90% |
0.34% |
5.55% |
-162.96% |
-2.47% |
2.35% |
0.59% |
Operating Return on Assets (OROA) |
|
2.94% |
3.23% |
4.02% |
0.00% |
3.65% |
3.53% |
3.41% |
3.20% |
3.60% |
3.37% |
3.29% |
Return on Assets (ROA) |
|
2.16% |
2.38% |
2.95% |
0.00% |
2.70% |
2.57% |
2.51% |
2.34% |
2.63% |
2.53% |
2.42% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.59% |
0.00% |
19.76% |
0.00% |
21.68% |
0.00% |
18.78% |
18.52% |
17.97% |
0.00% |
17.95% |
Net Operating Profit after Tax (NOPAT) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
NOPAT Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
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 |
|
41.15% |
37.29% |
33.92% |
39.03% |
40.23% |
41.39% |
43.58% |
44.00% |
42.00% |
40.72% |
42.28% |
Operating Expenses to Revenue |
|
49.31% |
45.26% |
42.24% |
48.45% |
48.70% |
48.04% |
49.80% |
49.78% |
48.11% |
47.45% |
49.61% |
Earnings before Interest and Taxes (EBIT) |
|
10 |
12 |
17 |
12 |
13 |
14 |
14 |
14 |
16 |
16 |
16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
13 |
17 |
13 |
13 |
14 |
14 |
15 |
16 |
16 |
16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.00 |
2.18 |
1.76 |
0.00 |
2.00 |
2.04 |
1.89 |
1.81 |
2.33 |
2.78 |
2.53 |
Price to Tangible Book Value (P/TBV) |
|
2.00 |
2.18 |
1.76 |
0.00 |
2.00 |
2.04 |
1.89 |
1.81 |
2.33 |
2.78 |
2.53 |
Price to Revenue (P/Rev) |
|
3.91 |
4.09 |
3.26 |
3.57 |
3.38 |
3.56 |
3.45 |
3.36 |
4.49 |
5.29 |
4.91 |
Price to Earnings (P/E) |
|
11.36 |
12.07 |
8.91 |
9.69 |
9.20 |
9.86 |
10.05 |
9.78 |
12.97 |
15.12 |
14.12 |
Dividend Yield |
|
0.49% |
0.66% |
0.99% |
0.92% |
1.00% |
0.96% |
1.11% |
1.16% |
0.88% |
0.76% |
0.83% |
Earnings Yield |
|
8.80% |
8.28% |
11.22% |
10.32% |
10.86% |
10.14% |
9.95% |
10.23% |
7.71% |
6.61% |
7.08% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
1.14 |
1.17 |
0.00 |
1.35 |
1.21 |
1.12 |
1.11 |
1.70 |
2.25 |
1.84 |
Enterprise Value to Revenue (EV/Rev) |
|
1.51 |
2.14 |
2.16 |
0.00 |
2.28 |
2.11 |
2.05 |
2.06 |
3.27 |
4.28 |
3.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.29 |
4.52 |
4.24 |
0.00 |
4.50 |
4.23 |
4.31 |
4.27 |
6.69 |
8.68 |
7.28 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.38 |
4.64 |
4.34 |
0.00 |
4.56 |
4.28 |
4.39 |
4.39 |
6.90 |
9.01 |
7.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.39 |
6.32 |
5.91 |
0.00 |
6.21 |
5.84 |
5.98 |
5.98 |
9.44 |
12.23 |
10.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.05 |
4.64 |
4.93 |
0.00 |
7.26 |
5.65 |
5.74 |
5.10 |
8.38 |
12.65 |
10.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.77 |
12.78 |
0.00 |
0.00 |
78.77 |
389.84 |
21.70 |
0.00 |
0.00 |
104.29 |
339.84 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
8.65 |
8.53 |
8.36 |
0.00 |
8.47 |
8.45 |
8.04 |
7.89 |
7.81 |
8.06 |
7.88 |
Compound Leverage Factor |
|
8.65 |
8.53 |
8.36 |
0.00 |
8.47 |
8.45 |
8.04 |
7.89 |
7.81 |
8.06 |
7.88 |
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% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
-3.65 |
-5.31 |
-23 |
155 |
-27 |
-31 |
-18 |
-207 |
-36 |
-27 |
-32 |
Operating Cash Flow to CapEx |
|
3,203.52% |
7,218.64% |
1,732.00% |
70.14% |
1,451.62% |
2,086.24% |
1,379.81% |
1,087.05% |
1,348.53% |
1,501.93% |
903.95% |
Free Cash Flow to Firm to Interest Expense |
|
-8.83 |
-7.44 |
-21.69 |
78.66 |
-12.52 |
-10.53 |
-5.64 |
-67.56 |
-10.88 |
-6.87 |
-8.26 |
Operating Cash Flow to Interest Expense |
|
28.62 |
11.93 |
13.63 |
0.22 |
4.95 |
5.70 |
3.98 |
2.36 |
3.22 |
3.00 |
4.05 |
Operating Cash Flow Less CapEx to Interest Expense |
|
27.73 |
11.76 |
12.85 |
-0.09 |
4.61 |
5.43 |
3.69 |
2.14 |
2.98 |
2.80 |
3.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.07 |
0.07 |
0.00 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
24.15 |
27.91 |
34.09 |
0.00 |
40.97 |
42.79 |
43.87 |
41.67 |
47.21 |
49.55 |
43.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
149 |
158 |
179 |
0.00 |
186 |
199 |
207 |
217 |
233 |
237 |
251 |
Invested Capital Turnover |
|
0.53 |
0.56 |
0.60 |
0.00 |
0.66 |
0.64 |
0.59 |
1.08 |
0.58 |
0.57 |
0.57 |
Increase / (Decrease) in Invested Capital |
|
11 |
14 |
36 |
-146 |
37 |
40 |
28 |
217 |
47 |
39 |
44 |
Enterprise Value (EV) |
|
115 |
180 |
209 |
0.00 |
250 |
239 |
233 |
241 |
395 |
534 |
463 |
Market Capitalization |
|
297 |
344 |
315 |
369 |
370 |
405 |
391 |
394 |
542 |
660 |
636 |
Book Value per Share |
|
$18.38 |
$19.41 |
$21.82 |
$0.00 |
$22.63 |
$24.20 |
$25.00 |
$26.22 |
$27.97 |
$28.49 |
$29.74 |
Tangible Book Value per Share |
|
$18.38 |
$19.41 |
$21.82 |
$0.00 |
$22.63 |
$24.20 |
$25.00 |
$26.22 |
$27.97 |
$28.49 |
$29.74 |
Total Capital |
|
149 |
158 |
179 |
0.00 |
186 |
199 |
207 |
217 |
233 |
237 |
251 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-182 |
-164 |
-106 |
0.00 |
-121 |
-165 |
-158 |
-153 |
-148 |
-126 |
-173 |
Capital Expenditures (CapEx) |
|
0.37 |
0.12 |
0.85 |
0.62 |
0.74 |
0.79 |
0.93 |
0.66 |
0.78 |
0.78 |
1.75 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.49 |
0.33 |
0.16 |
0.11 |
0.15 |
0.26 |
0.46 |
0.71 |
0.44 |
0.62 |
0.70 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.01 |
$1.19 |
$0.00 |
$0.00 |
$1.27 |
$1.28 |
$1.29 |
$1.34 |
$1.45 |
$1.50 |
$1.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Adjusted Diluted Earnings per Share |
|
$0.94 |
$1.09 |
$0.00 |
$0.00 |
$1.17 |
$1.17 |
$1.20 |
$1.25 |
$1.34 |
$1.35 |
$1.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
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 |
|
8.15M |
8.20M |
0.00 |
0.00 |
8.20M |
8.28M |
8.29M |
8.31M |
8.32M |
8.43M |
8.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.71 |
9.11 |
12 |
9.11 |
9.84 |
9.88 |
10 |
10 |
11 |
12 |
11 |
Normalized NOPAT Margin |
|
35.08% |
36.28% |
41.21% |
34.02% |
34.82% |
34.15% |
34.38% |
34.27% |
35.59% |
35.56% |
33.79% |
Pre Tax Income Margin |
|
47.73% |
49.36% |
56.07% |
46.61% |
47.05% |
46.78% |
46.78% |
46.95% |
48.75% |
47.41% |
45.95% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
25.40 |
17.37 |
15.40 |
6.35 |
6.11 |
4.67 |
4.26 |
4.69 |
4.75 |
4.02 |
3.97 |
NOPAT to Interest Expense |
|
18.67 |
12.76 |
11.32 |
4.64 |
4.52 |
3.41 |
3.13 |
3.42 |
3.47 |
3.02 |
2.92 |
EBIT Less CapEx to Interest Expense |
|
24.51 |
17.20 |
14.61 |
6.03 |
5.77 |
4.40 |
3.97 |
4.47 |
4.52 |
3.82 |
3.53 |
NOPAT Less CapEx to Interest Expense |
|
17.78 |
12.60 |
10.53 |
4.32 |
4.18 |
3.14 |
2.84 |
3.21 |
3.23 |
2.82 |
2.47 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.26% |
7.54% |
8.27% |
8.40% |
8.35% |
9.07% |
10.61% |
10.76% |
11.15% |
11.10% |
11.25% |
Augmented Payout Ratio |
|
5.26% |
7.54% |
9.03% |
9.15% |
9.06% |
9.77% |
10.66% |
10.76% |
11.15% |
11.10% |
11.25% |
Key Financial Trends
Esquire Financial Holdings, Inc. (NASDAQ: ESQ) has demonstrated steady financial growth and operational performance over the past several years, with a comprehensive review of quarterly financial statements from Q2 2022 through Q1 2025. Below are the key observations and trends based on the company's income statements, cash flow statements, and balance sheets.
- Consistent Net Income Growth: Net income has grown from approximately $6.35 million in Q2 2022 to $11.4 million in Q1 2025, nearly doubling over this period, indicating strong profitability improvements.
- Increasing Net Interest Income: Net interest income has consistently increased from $13.7 million in Q2 2022 to over $27.6 million by Q1 2025, showing effective core business growth and interest margin management.
- Growth in Non-Interest Income: Non-interest income, primarily from service charges and other fees, rose substantially, reaching over $6.15 million in Q1 2025 compared to about $6.2 million back in Q3 2023, which supports diversified revenue streams.
- Strong Deposit Growth: Total interest-bearing deposits rose significantly from $1.155 billion in Q2 2022 to $1.688 billion in Q1 2025, reflecting success in attracting and retaining customer deposits, which provide a cheaper funding source for the company.
- Loan Portfolio Expansion: Loans and leases outstanding increased from $859.3 million in Q2 2022 to nearly $1.42 billion in Q1 2025, supporting higher interest income through loan growth.
- Rising Total Equity: Total common equity expanded from $145.5 million in Q2 2022 to $250.7 million by Q1 2025, evidencing a solid capital base supporting growth and stability.
- Moderate Increase in Provisions for Credit Losses: Provisions have risen from $850,000 in Q2 2022 to $1.5 million in Q1 2025, consistent with loan growth but warrant monitoring for credit quality.
- Stable Dividend Policy: Dividend per common share has gradually increased from $0.09 in mid-2022 to $0.175 by Q1 2025, showing steady shareholder returns without significant payout jumps.
- Depreciation and Amortization Variances: Depreciation expense has risen modestly, while amortization expenses have fluctuated slightly, indicating typical operating resource usage and intangible asset amortization.
- Increasing Operating Expenses: Total non-interest expense grew from approximately $10.4 million in Q2 2022 to about $16.7 million in Q1 2025, which is significant and may pressure operating margins if expense growth outpaces revenue.
- Investment Securities Activity Impacting Cash Flow: Large purchases of investment securities, exceeding sales, have resulted in negative net cash used in investing activities totaling millions each quarter (e.g., approx. -$13.6 million in Q1 2025), which may affect liquidity if not managed prudently.
Additional Insights:
- Strong operational cash flow generation with net cash from operating activities increasing to $15.8 million in Q1 2025 from previous levels around $7.2 million in mid-2023 and higher in 2024.
- Financing activities largely supported growth with significant net increases in deposits and financing cash inflows, reinforcing funding availability for asset and loan growth.
- The company has experienced some fluctuations in changes in operating assets and liabilities, impacting operating cash flows quarterly, sometimes significantly negative, requiring attention to working capital management.
Summary: Esquire Financial Holdings shows robust growth in core banking activities with strong net interest earnings and expanding deposits and loans. However, rising expenses and large investment securities purchases moderate cash flow and operating efficiency gains. The company maintains a solid capital position, steadily increasing dividends and earnings per share. Investors should monitor credit provisions, expense management, and investing cash flow trends to evaluate sustaining profitability and liquidity during its growth trajectory.
08/09/25 01:45 AMAI Generated. May Contain Errors.