Bank of Marin Bancorp
Financial ServicesNASDAQ:BMRC · NASDAQ Capital Market
+$0.16 today
Vol 0.09M · Avg 0.10M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $43.4M +616.2% | -$8.4M -142.3% | $19.9M -57.3% | $46.6M +40.2% | $33.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.6M -34.1% | $2.4M -29.2% | $3.4M +3.6% | $3.3M +15.8% | $2.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $469.0K -73.6% | $1.8M -3.2% | $1.8M -16.3% | $2.2M -4.6% | $2.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$16.6M -154.4% | -$6.5M -268.3% | -$1.8M +28.6% | -$2.5M -131.7% | $7.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$17.2M -156.6% | -$6.7M -61.4% | -$4.1M -286.2% | $2.2M -59.9% | $5.6M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $588.0K +241.9% | $172.0K -92.8% | $2.4M +150.5% | -$4.7M -306.9% | $2.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $0 | $0 | $0 | $0 | $0 | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $10.2M -73.9% | $39.1M +219.0% | $12.3M +117.0% | $5.6M +674.9% | -$982.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $39.1M +37.8% | $28.4M -20.5% | $35.7M -35.5% | $55.3M +22.2% | $45.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.8M -249.8% | -$520.0K +70.3% | -$1.7M +22.8% | -$2.3M -117.0% | -$1.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 -100.0% | $140.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$1.1B -552.6% | -$163.8M -389838.1% | -$42.0K +100.0% | -$563.4M +39.2% | -$926.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $941.4M +154.2% | $370.4M +17.5% | $315.1M +67.7% | $187.9M -0.2% | $188.4M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$44.6M -309.0% | -$10.9M -151.0% | $21.4M -86.6% | $159.7M -38.0% | $257.4M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$172.0M -188.1% | $195.2M -41.7% | $334.7M +253.5% | -$218.1M +36.0% | -$340.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $44.9M +271.6% | -$26.2M +69.6% | -$86.1M -177.0% | $111.9M +718.2% | -$18.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $35.0K | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$3.3M +23.7% | -$4.3M -6067.1% | -$70.0K +94.6% | -$1.3M +96.8% | -$40.9M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$16.1M +0.4% | -$16.2M -0.6% | -$16.1M -2.8% | -$15.7M -19.6% | -$13.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $195.4M +379.1% | -$70.0M +75.3% | -$283.0M -20.8% | -$234.3M -145.5% | $514.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $220.9M +289.3% | -$116.7M +69.7% | -$385.3M -176.4% | -$139.4M -131.5% | $442.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $88.0M -17.6% | $106.9M +813.7% | -$15.0M +95.0% | -$302.2M -305.1% | $147.3M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $37.3M +33.8% | $27.8M -17.9% | $33.9M -36.0% | $53.0M +19.9% | $44.2M | $8.6B | -$16.8B | $11.1B |
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.
Does BMRC generate free cash flow?
Bank of Marin Bancorp (BMRC) generated $37.26M of free cash flow in fiscal 2025.
How much operating cash flow does BMRC produce?
Operating cash flow was $39.08M, before capital expenditures of $1.82M.
Explore More
Continue the stock analysis
Jump to another research area for this company.