
Pathward Financial (CASH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 605.0M | 577.4M | 501.3M | 508.3M | 443.2M |
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 | 201.5M | 184.3M | 171.1M | 151.1M | 136.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 201.5M | 184.3M | 171.1M | 151.1M | 136.2M |
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 | 198.8M | 182.1M | 187.3M | 156.4M | 115.0M |
Income Tax | 29.1M | 16.3M | 28.0M | 10.7M | 5.7M |
Effective Tax Rate % | 14.7% | 9.0% | 14.9% | 6.8% | 4.9% |
Net Income | 169.6M | 165.8M | 159.4M | 145.7M | 109.3M |
Net Margin % | 28.0% | 28.7% | 31.8% | 28.7% | 24.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $6.63 | $6.01 | $5.26 | $4.38 | $2.94 |
EPS (Diluted) | $6.62 | $5.99 | $5.26 | $4.38 | $2.94 |
Basic Shares Outstanding | 25169937 | 26833079 | 29227071 | 31729596 | 35651709 |
Diluted Shares Outstanding | 25169937 | 26833079 | 29227071 | 31729596 | 35651709 |
Income Statement Trend
Pathward Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 158.3M | 375.6M | 388.0M | 314.0M | 427.4M |
Short-term Investments | 1.7B | 1.8B | 1.9B | 1.9B | 814.5M |
Accounts Receivable | 31.4M | 23.3M | 18.0M | 16.3M | 16.6M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 309.0M | 304.1M | 277.1M | 263.3M | 247.6M |
Goodwill | 635.6M | 639.7M | 644.7M | 652.2M | 660.7M |
Intangible Assets | 16.6M | 20.7M | 25.7M | 33.1M | 41.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 7.5B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | 579.0K | 1.9M |
Short-term Debt | 377.0M | 13.0M | 0 | - | 0 |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 33.4M | 33.9M | 36.0M | 92.8M | 98.2M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 6.7B | - | - | - | - |
Equity | |||||
Common Stock | 248.0K | 262.0K | 288.0K | 317.0K | 344.0K |
Retained Earnings | 354.5M | 278.7M | 245.4M | 259.2M | 234.9M |
Treasury Stock | 249.0K | 344.0K | 4.8M | 860.0K | 3.7M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 839.6M | 650.6M | 645.1M | 871.9M | 847.3M |
Key Metrics | |||||
Total Debt | 410.4M | 46.9M | 36.0M | 92.8M | 98.2M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Pathward Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 169.6M | 165.8M | 159.4M | 145.7M | 109.3M |
Depreciation & Amortization | 57.8M | 65.0M | 61.6M | 59.0M | 60.7M |
Stock-Based Compensation | 10.3M | 11.1M | 10.0M | 6.9M | 10.2M |
Working Capital Changes | -22.6M | 10.3M | -37.1M | -2.6M | -4.9M |
Operating Cash Flow | 227.3M | 183.2M | 285.8M | 494.6M | 394.6M |
Investing Activities | |||||
Capital Expenditures | -267.2M | -434.9M | -429.5M | -47.1M | -48.5M |
Acquisitions | - | - | 0 | 0 | 3.5M |
Investment Purchases | -3.5M | -156.9M | -907.4M | -1.0B | -229.3M |
Investment Sales | 205.0M | 182.1M | 604.5M | 456.6M | 282.2M |
Investing Cash Flow | -66.9M | -408.0M | -727.4M | -624.6M | 35.6M |
Financing Activities | |||||
Share Repurchases | -86.9M | -120.4M | -168.2M | -99.9M | -118.7M |
Dividends Paid | -5.1M | -5.4M | -5.9M | -6.4M | -7.1M |
Debt Issuance | 0 | 0 | 20.0M | 0 | 0 |
Debt Repayment | 0 | 0 | -75.1M | -32.0K | -1.7M |
Financing Cash Flow | 270.9M | -118.3M | -236.1M | -115.9M | -894.6M |
Free Cash Flow | 176.8M | -146.8M | -170.1M | 517.6M | 401.3M |
Net Change in Cash | 431.3M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cash | 1.7B | 9.94 | 2.11 | 21.21% | 22.72% | 0.19 |
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.