
Live Oak Bancshares (LOB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
123.8M
Net Income
9.7M
7.81%
EPS (Diluted)
$0.21
Balance Sheet Metrics
Total Assets
13.6B
Total Liabilities
12.6B
Shareholders Equity
1.0B
Debt to Equity
12.18
Cash Flow Metrics
Operating Cash Flow
91.3M
Free Cash Flow
102.7M
Revenue & Profitability Trend
Live Oak Bancshares Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 492.8M | 433.6M | 391.9M | 442.0M | 284.6M |
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 | 205.3M | 204.3M | 191.1M | 137.0M | 123.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 205.3M | 204.3M | 191.1M | 137.0M | 123.5M |
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 | 89.2M | 82.8M | 210.3M | 210.8M | 47.4M |
Income Tax | 11.8M | 8.9M | 34.1M | 43.8M | -12.2M |
Effective Tax Rate % | 13.2% | 10.8% | 16.2% | 20.8% | -25.6% |
Net Income | 77.4M | 73.9M | 176.2M | 167.0M | 59.5M |
Net Margin % | 15.7% | 17.0% | 45.0% | 37.8% | 20.9% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.72 | $1.67 | $4.02 | $3.87 | $1.46 |
EPS (Diluted) | $1.69 | $1.64 | $3.92 | $3.71 | $1.43 |
Basic Shares Outstanding | 45009567 | 44353708 | 43862291 | 43169935 | 40677496 |
Diluted Shares Outstanding | 45009567 | 44353708 | 43862291 | 43169935 | 40677496 |
Income Statement Trend
Live Oak Bancshares Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 609.0M | 582.8M | 284.2M | 192.0M | 303.7M |
Short-term Investments | 25.3M | 1.1B | 1.0B | 906.1M | 750.1M |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 205.2M | 233.1M | 247.1M | 213.9M | 214.9M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 12.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | 0 | 50.0M | 8.0M | 14.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 112.8M | 23.4M | 33.2M | 310.3M | 1.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 11.9B | - | - | - | - |
Equity | |||||
Common Stock | 365.6M | 344.6M | 330.9M | 312.3M | 310.6M |
Retained Earnings | 715.8M | 642.8M | 572.5M | 400.9M | 235.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.0B | 902.7M | 811.0M | 715.1M | 567.8M |
Key Metrics | |||||
Total Debt | 112.8M | 23.4M | 83.2M | 318.3M | 1.5B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Live Oak Bancshares Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 77.4M | 73.9M | 176.2M | 167.0M | 59.5M |
Depreciation & Amortization | 23.3M | 21.3M | 20.8M | 21.4M | 21.7M |
Stock-Based Compensation | 26.2M | 17.9M | 20.3M | 17.0M | 14.7M |
Working Capital Changes | 5.7M | 39.5M | -22.1M | 2.1M | -62.3M |
Operating Cash Flow | 507.2M | 594.7M | 255.5M | -40.1M | -289.9M |
Investing Activities | |||||
Capital Expenditures | -4.7M | -28.2M | -43.8M | 6.0M | -11.9M |
Acquisitions | - | - | 0 | 0 | -895.0K |
Investment Purchases | -285.1M | -246.2M | -442.6M | -428.2M | -396.2M |
Investment Sales | 154.7M | 121.8M | 310.3M | 255.1M | 197.5M |
Investing Cash Flow | -126.8M | -152.6M | -174.2M | -160.4M | -206.2M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -953.0K | 0 |
Dividends Paid | -5.4M | -5.3M | -5.3M | -5.2M | -4.9M |
Debt Issuance | 99.7M | 2.9B | 62.1M | 602.8M | 1.8B |
Debt Repayment | -10.2M | -3.0B | -297.2M | -1.8B | -286.0M |
Financing Cash Flow | 79.7M | -71.9M | -245.3M | -1.2B | 1.5B |
Free Cash Flow | 487.2M | 573.2M | 80.7M | -122.8M | -282.0M |
Net Change in Cash | 460.1M | 370.2M | -164.1M | -1.4B | 991.9M |
Cash Flow Trend
Live Oak Bancshares Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
28.69
Forward P/E
12.14
Price to Book
1.49
Price to Sales
3.91
PEG Ratio
-1.91
Profitability Ratios
Profit Margin
13.81%
Operating Margin
28.90%
Return on Equity
5.51%
Return on Assets
0.44%
Financial Health
Debt to Equity
0.10
Beta
1.82
Per Share Data
EPS (TTM)
$1.21
Book Value per Share
$23.27
Revenue per Share
$8.95
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lob | 1.6B | 28.69 | 1.49 | 5.51% | 13.81% | 0.10 |
Nu Holdings | 77.7B | 32.57 | 7.73 | 27.88% | 39.32% | 0.36 |
U.S. Bancorp | 77.2B | 11.50 | 1.37 | 11.67% | 27.00% | 1.34 |
OFG Bancorp | 2.0B | 10.04 | 1.43 | 15.20% | 31.43% | 0.38 |
Veritex Holdings | 1.9B | 15.95 | 1.10 | 7.25% | 27.29% | 0.21 |
Northwest Bancshares | 1.9B | 11.13 | 0.97 | 8.97% | 25.54% | 0.29 |
Financial data is updated regularly. All figures are in the company's reporting currency.