Patriot National Bancorp, Inc.
NASDAQ:PNBK · NASDAQ Global Market
-$0.02 today
Vol 0.43M · Avg 0.37M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:PNBK · Revenue to Net Income
Key Ratios
Analysis
$61.0M of revenue converted into -$11.7M of net income for the selected period. Gross margin is 52.7% and net margin is -20.1%, showing how much revenue survives after costs and taxes. EPS is $-0.14, 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 | $58.2M -4.0% | $60.6M -6.4% | $64.7M +36.6% | $47.4M +29.3% | $36.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $30.2M -32.4% | $44.7M +18.1% | $37.9M +199.8% | $12.6M +91.8% | $6.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $27.9M +76.5% | $15.8M -41.0% | $26.8M -22.8% | $34.7M +15.6% | $30.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 48.0% +21.9pp | 26.1% -15.3pp | 41.4% -31.9pp | 73.3% -8.7pp | 82.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $23.0M +23.8% | $18.6M +2.4% | $18.1M +13.3% | $16.0M +38.0% | $11.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $40.6M +27.1% | $31.9M -1.7% | $32.5M +20.2% | $27.0M +7.8% | $25.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2M -12.4% | $1.4M +0.1% | $1.4M -8.0% | $1.5M -10.1% | $1.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$11.5M +22.2% | -$14.7M -244.5% | -$4.3M -146.4% | $9.2M +38.8% | $6.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -19.7% +4.6pp | -24.3% -17.7pp | -6.6% -26.1pp | 19.5% +1.3pp | 18.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$12.7M +21.4% | -$16.1M -185.8% | -$5.6M -172.6% | $7.8M +54.7% | $5.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -21.8% +4.8pp | -26.6% -17.9pp | -8.7% -25.1pp | 16.4% +2.7pp | 13.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $47.7M -8.4% | $52.1M -10.9% | $58.5M +34.0% | $43.6M +35.8% | $32.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.7M -11.0% | $32.3M +6.0% | $30.5M +183.2% | $10.8M +51.7% | $7.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$12.7M +21.4% | -$16.1M -185.8% | -$5.6M -172.6% | $7.8M +54.7% | $5.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -21.8% +4.8pp | -26.6% -17.9pp | -8.7% -25.1pp | 16.4% +2.7pp | 13.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $59.0K -99.8% | $23.8M +1735.8% | -$1.5M -191.1% | $1.6M +2070.4% | -$81.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$12.7M +68.1% | -$39.9M -854.3% | -$4.2M -167.8% | $6.2M +20.9% | $5.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -21.9% +44.0pp | -65.9% -59.4pp | -6.5% -19.5pp | 13.0% -0.9pp | 13.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +98.4% | -$10 -853.3% | -$1 -167.3% | $2 +20.9% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +98.4% | -$10 -853.3% | -$1 -167.3% | $2 +20.9% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $78.1M +1860.9% | $4.0M +0.5% | $4.0M +0.4% | $3.9M +0.1% | $3.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $78.1M +1860.9% | $4.0M +0.5% | $4.0M +0.1% | $4.0M +0.3% | $4.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Eagle Bancorp Montana, Inc.
NASDAQ:EBMT
$182.65M
Richmond Mutual Bancorporation, Inc.
NASDAQ:RMBI
$144.06M
SB Financial Group, Inc.
NASDAQ:SBFG
$142.48M
SR Bancorp, Inc. Common stock
NASDAQ:SRBK
$139.50M
Affinity Bancshares, Inc.
NASDAQ:AFBI
$137.20M
Lake Shore Bancorp, Inc.
NASDAQ:LSBK
$128.01M
Riverview Bancorp, Inc.
NASDAQ:RVSB
$117.45M
Bogota Financial Corp.
NASDAQ:BSBK
$116.08M
Magyar Bancorp, Inc.
NASDAQ:MGYR
$111.48M
Sound Financial Bancorp, Inc.
NASDAQ:SFBC
$100.45M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PNBK generate?
Patriot National Bancorp, Inc. (PNBK) reported $58.16M of revenue in fiscal 2025.
Is PNBK profitable?
Patriot National Bancorp, Inc. (PNBK) reported -$12,710,000.00 of net income, with a net margin of -21.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.