TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 123.7M
Net Income 31.6M 25.58%
EPS (Diluted) $1.29

Balance Sheet Metrics

Total Assets 7.6B
Total Liabilities 6.8B
Shareholders Equity 776.4M
Debt to Equity 8.82

Cash Flow Metrics

Operating Cash Flow -218.6M
Free Cash Flow -131.5M

Revenue & Profitability Trend

Pathward Financial Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i605.0M577.4M501.3M508.3M443.2M
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i201.5M184.3M171.1M151.1M136.2M
Other Operating Expenses i-----
Total Operating Expenses i201.5M184.3M171.1M151.1M136.2M
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i-----
Other Non-Operating Income-----
Pre-tax Income i198.8M182.1M187.3M156.4M115.0M
Income Tax i29.1M16.3M28.0M10.7M5.7M
Effective Tax Rate % i14.7%9.0%14.9%6.8%4.9%
Net Income i169.6M165.8M159.4M145.7M109.3M
Net Margin % i28.0%28.7%31.8%28.7%24.7%
Key Metrics
EBITDA i-----
EPS (Basic) i$6.63$6.01$5.26$4.38$2.94
EPS (Diluted) i$6.62$5.99$5.26$4.38$2.94
Basic Shares Outstanding i2516993726833079292270713172959635651709
Diluted Shares Outstanding i2516993726833079292270713172959635651709

Income Statement Trend

Pathward Financial Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i158.3M375.6M388.0M314.0M427.4M
Short-term Investments i1.7B1.8B1.9B1.9B814.5M
Accounts Receivable i31.4M23.3M18.0M16.3M16.6M
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i309.0M304.1M277.1M263.3M247.6M
Goodwill i635.6M639.7M644.7M652.2M660.7M
Intangible Assets i16.6M20.7M25.7M33.1M41.7M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i7.5B----
Liabilities
Current Liabilities
Accounts Payable i---579.0K1.9M
Short-term Debt i377.0M13.0M0-0
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i33.4M33.9M36.0M92.8M98.2M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i6.7B----
Equity
Common Stock i248.0K262.0K288.0K317.0K344.0K
Retained Earnings i354.5M278.7M245.4M259.2M234.9M
Treasury Stock i249.0K344.0K4.8M860.0K3.7M
Other Equity-----
Total Shareholders Equity i839.6M650.6M645.1M871.9M847.3M
Key Metrics
Total Debt i410.4M46.9M36.0M92.8M98.2M
Working Capital i00000

Balance Sheet Composition

Pathward Financial Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i169.6M165.8M159.4M145.7M109.3M
Depreciation & Amortization i57.8M65.0M61.6M59.0M60.7M
Stock-Based Compensation i10.3M11.1M10.0M6.9M10.2M
Working Capital Changes i-22.6M10.3M-37.1M-2.6M-4.9M
Operating Cash Flow i227.3M183.2M285.8M494.6M394.6M
Investing Activities
Capital Expenditures i-267.2M-434.9M-429.5M-47.1M-48.5M
Acquisitions i--003.5M
Investment Purchases i-3.5M-156.9M-907.4M-1.0B-229.3M
Investment Sales i205.0M182.1M604.5M456.6M282.2M
Investing Cash Flow i-66.9M-408.0M-727.4M-624.6M35.6M
Financing Activities
Share Repurchases i-86.9M-120.4M-168.2M-99.9M-118.7M
Dividends Paid i-5.1M-5.4M-5.9M-6.4M-7.1M
Debt Issuance i0020.0M00
Debt Repayment i00-75.1M-32.0K-1.7M
Financing Cash Flow i270.9M-118.3M-236.1M-115.9M-894.6M
Free Cash Flow i176.8M-146.8M-170.1M517.6M401.3M
Net Change in Cash i431.3M-343.1M-677.7M-245.8M-464.3M

Cash Flow Trend

Pathward Financial Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 9.94
Forward P/E 9.06
Price to Book 2.11
Price to Sales 2.35
PEG Ratio 0.46

Profitability Ratios

Profit Margin 22.72%
Operating Margin 26.29%
Return on Equity 21.21%
Return on Assets 2.28%

Financial Health

Debt to Equity 0.19
Beta 0.63

Per Share Data

EPS (TTM) $7.56
Book Value per Share $35.67
Revenue per Share $30.72

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
cash1.7B9.942.1121.21%22.72%0.19
U.S. Bancorp 75.1B11.551.3811.67%27.00%1.34
Deutsche Bank AG 70.6B12.870.898.14%20.55%6.12
Nicolet Bankshares 1.9B14.861.6311.89%37.26%0.11
OFG Bancorp 1.9B10.061.4315.20%31.43%0.38
City Holding Company 1.8B14.932.3516.84%40.61%0.69

Financial data is updated regularly. All figures are in the company's reporting currency.