
Bank First (BFC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
40.6M
Net Income
16.9M
41.53%
EPS (Diluted)
$1.71
Balance Sheet Metrics
Total Assets
4.5B
Total Liabilities
3.9B
Shareholders Equity
648.4M
Debt to Equity
5.95
Cash Flow Metrics
Operating Cash Flow
8.9M
Free Cash Flow
4.0M
Revenue & Profitability Trend
Bank First Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 154.6M | 137.5M | 118.3M | 108.5M | 103.2M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 43.1M | 40.7M | 33.4M | 28.7M | 33.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 43.1M | 40.7M | 33.4M | 28.7M | 33.9M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 79.5M | 98.8M | 59.6M | 60.0M | 49.9M |
Income Tax | 14.0M | 24.3M | 14.4M | 14.5M | 11.8M |
Effective Tax Rate % | 17.5% | 24.6% | 24.2% | 24.2% | 23.7% |
Net Income | 65.6M | 74.5M | 45.2M | 45.4M | 38.0M |
Net Margin % | 42.4% | 54.2% | 38.2% | 41.9% | 36.9% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $6.50 | $7.28 | $5.58 | $5.92 | $5.07 |
EPS (Diluted) | $6.50 | $7.28 | $5.58 | $5.92 | $5.07 |
Basic Shares Outstanding | 10029901 | 10173210 | 8044906 | 7621632 | 7441256 |
Diluted Shares Outstanding | 10029901 | 10173210 | 8044906 | 7621632 | 7441256 |
Income Statement Trend
Bank First Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 261.3M | 247.5M | 119.4M | 296.9M | 170.2M |
Short-term Investments | 153.0M | 160.0M | 305.0M | 212.7M | 165.0M |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.6M | 1.6M | 1.6M | 1.6M | 1.6M |
Goodwill | 384.8M | 390.9M | 246.8M | 119.8M | 120.1M |
Intangible Assets | 34.6M | 40.7M | 26.4M | 9.1M | 9.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 4.5B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 147.4M | 51.4M | 25.4M | 25.5M | 41.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 3.9B | - | - | - | - |
Equity | |||||
Common Stock | 115.0K | 115.0K | 101.0K | 85.0K | 85.0K |
Retained Earnings | 398.0M | 348.0M | 295.5M | 258.1M | 221.4M |
Treasury Stock | 82.9M | 53.4M | 45.2M | 32.3M | 25.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 639.7M | 619.8M | 453.1M | 322.7M | 294.9M |
Key Metrics | |||||
Total Debt | 147.4M | 51.4M | 25.4M | 25.5M | 41.0M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Bank First Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 65.6M | 74.5M | 45.2M | 45.4M | 38.0M |
Depreciation & Amortization | 8.0M | 8.4M | 4.0M | 3.2M | 3.2M |
Stock-Based Compensation | 2.2M | 2.1M | 1.7M | 1.4M | 1.1M |
Working Capital Changes | 2.9M | 13.9M | 470.0K | -3.2M | 4.6M |
Operating Cash Flow | 74.9M | 88.8M | 45.5M | 50.1M | 47.9M |
Investing Activities | |||||
Capital Expenditures | -4.8M | -13.5M | -6.9M | -8.2M | -8.1M |
Acquisitions | 0 | 90.0M | 154.4M | 0 | 35.3M |
Investment Purchases | -302.2M | -26.6M | -142.4M | -93.8M | -28.8M |
Investment Sales | 216.6M | 254.7M | 14.7M | 43.1M | 133.2M |
Investing Cash Flow | -86.4M | 302.7M | 15.8M | -56.7M | 133.7M |
Financing Activities | |||||
Share Repurchases | -31.9M | -10.0M | -14.3M | -8.3M | -4.4M |
Dividends Paid | -15.6M | -12.0M | -7.8M | -8.7M | -6.1M |
Debt Issuance | 140.0M | 121.7M | 3.1B | 5.0M | 94.0M |
Debt Repayment | -44.1M | -112.9M | -3.1B | -20.4M | -134.4M |
Financing Cash Flow | 48.6M | -13.0M | -22.9M | -32.3M | -50.9M |
Free Cash Flow | 58.6M | 39.5M | 33.1M | 31.6M | 35.6M |
Net Change in Cash | 37.2M | 378.6M | 38.4M | -38.8M | 130.7M |
Cash Flow Trend
Bank First Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.59
Forward P/E
18.20
Price to Book
1.96
Price to Sales
7.22
PEG Ratio
2.33
Profitability Ratios
Profit Margin
41.69%
Operating Margin
53.24%
Return on Equity
11.28%
Return on Assets
1.63%
Financial Health
Debt to Equity
0.20
Beta
0.40
Per Share Data
EPS (TTM)
$6.93
Book Value per Share
$62.27
Revenue per Share
$16.72
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bfc | 1.2B | 17.59 | 1.96 | 11.28% | 41.69% | 0.20 |
U.S. Bancorp | 75.1B | 11.55 | 1.38 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
Nicolet Bankshares | 1.9B | 14.86 | 1.63 | 11.89% | 37.26% | 0.11 |
OFG Bancorp | 1.9B | 10.06 | 1.43 | 15.20% | 31.43% | 0.38 |
City Holding Company | 1.8B | 14.93 | 2.35 | 16.84% | 40.61% | 0.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.