2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $167M | $179M | $190M | $218M | $322M |
Cost of Revenue | $0 | $0 | $0 | $0 | $0 |
Gross Profit | $167M | $179M | $190M | $218M | $322M |
Gross Profit % | 100% | 100% | 100% | 100% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $44M | $59M | $61M | $82M | $80M |
Dep. & Amort. | $9.4M | $14M | $13M | $11M | $0 |
Def. Tax | -$4.1M | $2M | -$1.4M | -$2M | -$397K |
Stock Comp. | $2.3M | $3.8M | $3.4M | $3.4M | $3.3M |
Chg. in WC | -$9.9M | -$14M | $26M | -$20M | $501K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $626M | $975M | $97M | $131M | $60M |
ST Investments | $387M | $593M | $603M | $617M | $730M |
Cash & ST Inv. | $1B | $1.6B | $700M | $131M | $60M |
Receivables | $0 | $0 | $0 | $0 | $0 |
Inventory | $0 | $0 | $0 | $0 | $0 |
MBWM reported Q1 2025 net income of $19.5 million ($1.21 per diluted share), down from $21.6 million ($1.34 per diluted share) in Q1 2024, with higher net interest income offset by lower noninterest income, increased expenses, and higher provision expense.
Loan to deposit ratio improved to 99% at Q1 2025 (from 108% a year ago) due to strong deposit growth (business deposits up 24%, personal deposits up 9% YoY), while commercial loan growth is expected to moderate in the near term due to increased uncertainty and a higher proportion of pipeline in discussion rather than committed stage.
Asset quality remains strong with nonperforming assets at $5.4 million (9 bps of total assets), minimal past dues, and allowance to loans ratio increased by 4 bps; provision expense of $2.1 million in Q1 2025 reflects a blend of base and adverse economic scenarios due to heightened uncertainty.
Net interest margin guidance for the remainder of 2025 is 3.45%–3.55%, assuming no further Fed rate cuts; margin improved 6 bps sequentially in Q1 despite a 100 bp Fed rate cut in late 2024, reflecting effective balance sheet management and deposit cost control.
Management projects loan growth of 3%–5% for 2025, expects noninterest income and expense guidance to remain stable, and maintains a strong capital position ($217 million above well-capitalized minimum); share repurchases remain under consideration but are not prioritized over supporting future loan growth.