Previous Close | $1.49 |
Intrinsic Value | $0.76 |
Upside potential | -49% |
Data is not available at this time.
Patriot National Bancorp, Inc. operates as a community-focused financial institution, primarily serving small to mid-sized businesses and individual customers in its regional markets. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core offerings include commercial real estate loans, residential mortgages, and consumer credit products, supported by a network of branches that emphasize personalized customer service. As a smaller regional player, Patriot National Bancorp competes with larger national banks and local credit unions by leveraging its community ties and niche expertise in local market dynamics. The bank’s market position is reinforced by its ability to offer tailored financial solutions, though its scale limits its competitive edge in pricing and technological innovation compared to larger peers. Operating in a highly regulated and competitive industry, the company faces challenges in maintaining profitability amid rising interest rates and evolving customer expectations for digital banking services.
In FY 2024, Patriot National Bancorp reported revenue of $52.4 million but posted a net loss of $39.9 million, reflecting significant challenges in profitability. The diluted EPS of -$10.03 underscores these struggles, likely driven by elevated credit costs or operational inefficiencies. Operating cash flow of $2.7 million suggests some liquidity generation, though capital expenditures were minimal at -$55,000, indicating limited reinvestment in growth initiatives.
The company’s negative net income and EPS highlight weak earnings power, likely due to margin compression or asset quality issues. With modest operating cash flow relative to its losses, capital efficiency appears strained. The lack of meaningful capital expenditures suggests a defensive posture, possibly prioritizing balance sheet stabilization over expansion or technological upgrades.
Patriot National Bancorp’s balance sheet shows $3.3 million in cash and equivalents against $33.1 million in total debt, indicating limited liquidity and elevated leverage. The absence of dividends aligns with its net loss, as retaining capital becomes critical. Shareholders’ equity is likely under pressure given the substantial net loss, raising concerns about long-term financial resilience without corrective measures.
The company’s growth trajectory appears constrained by its FY 2024 losses, with no dividends distributed to preserve capital. Without clear revenue diversification or cost-cutting initiatives, near-term growth may depend on improving credit quality or interest margin recovery. The lack of a dividend policy reflects its current focus on financial stabilization rather than shareholder returns.
Market expectations for Patriot National Bancorp are likely subdued given its negative earnings and elevated debt. The stock’s valuation may reflect skepticism about a near-term turnaround, with investors awaiting signs of operational improvement or strategic restructuring. The absence of profitability metrics complicates traditional valuation approaches, leaving the stock vulnerable to speculative trading based on recovery potential.
Patriot National Bancorp’s primary advantage lies in its community banking model, which fosters customer loyalty in its regional markets. However, its outlook remains uncertain due to profitability challenges and competitive pressures. Success hinges on executing cost controls, improving asset quality, and potentially exploring partnerships or niche lending opportunities to regain stability in a tightening monetary environment.
Company filings (CIK: 0001098146), FY 2024 financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |