Hawthorn Bancshares (HWBK) Financials

$38.16

$-0.15 (-0.39%)

As on 25-Sep-2026 16:00EDT

Market cap

$279 Mln

Revenue (TTM)

$116 Mln

P/E Ratio

10.4

P/B Ratio

1.6

Div. Yield

2.1 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	116.42	112.08	109.67	87.96	83.22	81.39
Cost of Revenue	31.29	32.14	37.79	35.17	9.59	4.21
Gross Profit	85.12	79.95	71.88	52.79	73.63	77.18
Operating Expenses	52.75	50.85	49.52	52.36	48.54	48.97
Operating Profit (EBIT)	32.37	29.10	22.36	0.43	25.09	28.21
Other Income	--	--	--	--	--	--
Profit before Tax	32.37	29.10	22.36	0.43	25.09	28.21
Provision for Tax	5.96	5.30	4.10	-0.52	4.34	5.70
Profit after Tax (Net Income)	26.42	23.80	18.26	0.96	20.75	22.52
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	20.75	22.52

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	182.79	174.23	149.55	136.09	127.41	148.96
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	1,589.77	166.47	142.46	166.65	157.96	141.66
Current Liabilities	0.48	1,554.15	1,533.18	1,572.62	1,638.17	1,540.93
Total Liabilities	1,773.52	1,894.85	1,825.19	1,875.35	1,923.54	1,831.55

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	30.47	1,716.95	1,554.54	1,584.50	1,578.21	1,356.08
Current Assets	256.38	177.90	270.65	290.85	345.33	475.47
Total Assets	2,029.42	1,894.85	1,825.19	1,875.35	1,923.54	1,831.55
Total Debt*	83.54	155.46	132.69	157.70	154.21	152.57
Net Current Assets	--	--	--	--	--	--

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	26.92	25.59	17.61	20.28	30.61
Cash Flow from Investing Activities	--	-6.86	1.25	54.19	-206.54	-127.94
Cash from Financing Activities	--	33.26	-69.30	-62.07	110.07	76.87
Net Cash Inflow / Outflow	--	--	--	--	--	-20.45

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	3.80	3.40	2.62	0.14	2.95	3.25
Cash EPS ($)	3.67	3.72	2.86	0.43	3.25	3.58
Adjusted Book Value ($)	26.49	24.90	21.47	19.33	18.10	21.52
Dividend per Share ($)	2.14	--	--	--	--	--
Cash Flow per Share ($)	--	3.85	3.67	2.50	2.88	4.42
Free Cash Flow per Share ($)	--	3.26	3.24	2.20	2.52	4.34

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	7.78	6.34	0.33	7.12	7.09
ROE (%)	14.80	14.70	12.78	0.73	15.02	16.11
ROA (%)	1.28	1.28	0.99	0.05	1.11	1.26
EBIT Margin (%)	12.91	25.96	20.39	0.49	30.15	34.67
Net Margin (%)	22.69	21.23	16.65	1.09	24.94	27.67
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	6.38	0.02	0.25	0.06	0.02	0.04
EBIT Growth (%)	-40.66	30.15	5,075.46	-98.28	-11.08	61.44
Net Profit Growth (%)	27.91	30.37	1,809.62	-95.39	-7.84	57.54
EPS Growth (%)	28.57	0.30	18.30	-0.95	-0.09	0.59
Book Value Growth (%)	18.03	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	10.40	10.26	10.82	186.81	7.38	7.97
Price / Book Value	1.56	1.40	1.32	1.31	1.20	1.21
Dividend Yield (%)	2.14	--	--	--	--	--
EV/EBITDA	--	7.07	2.48	21.31	-1.10	-4.48
Close Price ($)	39.30	34.88	28.35	25.37	20.93	23.98
High Price ($)	40.23	36.49	34.00	25.78	25.58	24.09
Low Price ($)	28.10	25.21	17.86	15.02	20.25	16.71
Market Cap ($ Cr)	279.09	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	0.43	0.89	0.89	1.16	1.21	1.02
Short term debt to equity ratio	0.00	0.48	0.27	0.19	0.04	0.16
Current Ratio	534.12	0.11	0.18	0.18	0.21	0.31
Quick Ratio	534.12	--	--	0.25	0.27	0.43
Interest Coverage	2.07	0.92	0.61	0.01	2.39	4.77

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	6.65	7.54	--	9.85	9.56	8.14
Asset Turnover	0.06	0.06	0.06	0.05	0.04	0.05
Receivable days	--	27.53	28.85	34.50	31.98	29.76
Inventory Days	--	--	-1,003.92	-1,076.44	-5,438.41	-16,961.61
Payable days	--	--	17.13	13.89	22.54	48.55
Cash Conversion Cycle	--	--	-992.20	-1,055.83	-5,428.97	-16,980.40

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.