Bank of Marin Bancorp
Financial ServicesNASDAQ:BMRC · NASDAQ Capital Market
+$0.16 today
Vol 0.09M · Avg 0.10M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$186.2M of revenue converted into $47.0M of net income for the selected period. Gross margin is 70.0% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $2.96, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $176.7M +51.8% | $116.4M -17.9% | $141.7M +0.7% | $140.7M +18.8% | $118.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $42.3M -18.6% | $51.9M +33.3% | $39.0M +1697.3% | $2.2M +125.6% | $961.0K | $725.6M | $804.0M | $882.4M |
| Gross Profit | $134.5M +108.6% | $64.5M -37.3% | $102.7M -25.8% | $138.5M +17.9% | $117.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 76.1% +20.7pp | 55.4% -17.1pp | 72.5% -26.0pp | 98.5% -0.7pp | 99.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $60.4M +23.7% | $48.8M +2.2% | $47.8M +5.2% | $45.4M +1.6% | $44.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $82.8M +5.8% | $78.3M +2.1% | $76.7M +2.2% | $75.0M +3.3% | $72.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.1M -12.4% | $2.4M -29.2% | $3.4M +3.6% | $3.3M +15.8% | $2.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $53.8M +571.8% | -$11.4M -138.6% | $29.5M -55.9% | $66.8M +39.9% | $47.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 30.4% +40.2pp | -9.8% -30.6pp | 20.8% -26.7pp | 47.5% +7.2pp | 40.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $51.6M +473.1% | -$13.8M -153.1% | $26.0M -59.0% | $63.5M +41.5% | $44.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 29.2% +41.1pp | -11.9% -30.3pp | 18.4% -26.8pp | 45.1% +7.3pp | 37.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $152.4M +7.9% | $141.3M +1.3% | $139.5M +7.3% | $130.0M +20.0% | $108.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $42.2M -9.5% | $46.6M +26.9% | $36.7M +1341.1% | $2.5M -25.1% | $3.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $10.7M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $62.3M +550.1% | -$13.8M -153.1% | $26.0M -59.0% | $63.5M +41.5% | $44.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 35.2% +47.1pp | -11.9% -30.3pp | 18.4% -26.8pp | 45.1% +7.3pp | 37.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $18.9M +447.6% | -$5.4M -188.4% | $6.1M -63.7% | $16.9M +45.2% | $11.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $43.4M +616.2% | -$8.4M -142.3% | $19.9M -57.3% | $46.6M +40.2% | $33.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 24.6% +31.8pp | -7.2% -21.3pp | 14.0% -19.1pp | 33.1% +5.1pp | 28.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +626.9% | -$1 -141.9% | $1 -57.7% | $3 +26.3% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +625.0% | -$1 -141.9% | $1 -57.5% | $3 +27.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $15.9M -0.9% | $16.0M +0.2% | $16.0M +0.6% | $15.9M +11.0% | $14.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $15.9M -0.9% | $16.0M +0.1% | $16.0M +0.4% | $16.0M +10.7% | $14.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Northfield Bancorp, Inc.
NASDAQ:NFBK
$617.27M
Civista Bancshares, Inc.
NASDAQ:CIVB
$565.51M
Kearny Financial Corp.
NASDAQ:KRNY
$553.18M
Home Bancorp, Inc.
NASDAQ:HBCP
$533.93M
Sierra Bancorp
NASDAQ:BSRR
$532.06M
First Business Financial Services, Inc.
NASDAQ:FBIZ
$506.91M
Community West Bancshares
NASDAQ:CWBC
$490.01M
First Foundation Inc.
FFWM
$489.27M
ChoiceOne Financial Services, Inc.
NASDAQ:COFS
$487.74M
Blue Ridge Bankshares, Inc.
AMEX:BRBS
$296.71M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BMRC generate?
Bank of Marin Bancorp (BMRC) reported $176.73M of revenue in fiscal 2025.
Is BMRC profitable?
Bank of Marin Bancorp (BMRC) reported $43.41M of net income, with a net margin of 24.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.