CITIZENS HOLDING CO /MS/ financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data CITIZENS HOLDING CO /MS/ files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2014	FY2015	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023
Interest expense	3.02	3.08	3.1	3.34	4.46	9.72	7.43	5.02	4.79	19.4
Pre-tax income	9.28	10.1	8.35	7.78	7.5	7.26	8.68	8.93	11.5	1.78
Income tax	1.83	2.48	1.61	4.07	0.83	1.35	1.75	1.43	1.88	-0.07
Net income	7.45	7.59	6.74	3.7	6.67	5.9	6.93	7.49	9.62	1.85
EPS, basic	1.53	1.56	1.38	0.76	1.36	1.17	1.24	1.34	1.72	0.33
EPS, diluted	1.53	1.56	1.38	0.76	1.36	1.17	1.24	1.34	1.72	0.33
Shares, basic (weighted)	4.87	4.87	4.87	4.88	4.89	5.06	5.58	5.58	5.59	5.6
Shares, diluted (weighted)	4.87	4.87	4.88	4.9	4.9	5.07	5.58	5.58	5.59	5.6
Dividend per share	0.89	0.93	0.93	0.96	0.96	0.96	0.96	0.96	0.96	0.72

Balance sheet

	FY2014	FY2015	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023
Cash and equivalents	22.4	14.9	21.7	18	20.7	74.5	42.3	79.2	28.6	94.5
Property, plant and equipment	19.2	18.7	18.7	20.6	19.7	24.7	25.6	26.7	27.7	27.1
Lease right-of-use assets						771	2,339	0.54
Goodwill				3.15	3.15	13.1	13	13	13	13
Intangible assets	3.15					0.74	0.63	0.52	0.41	0.3
Total assets	921	974	1,025	993	959	1,195	1,451	1,361	1,324	1,405
Short-term debt							221	113	128	158
Total liabilities	839	887	940	905	875	1,083	1,331	1,255	1,285	1,362
Total debt							0	18	18	18
Paid-in capital	3.86	3.62	3.8	4.1	4.3	17.9	18.1	18.3	18.4	18.6
Retained earnings	85.9	88.9	91	91.6	93.6	94.6	96.2	98.3	103	99.4
Other comprehensive income	-8.88	-7.12	-10.7	-8.23	-15	-0.79	4.14	-11.8	-83.1	-76.3
Shareholders' equity	81.9	86.4	85.1	88.5	83.9	113	120	106	39	42.8
Total equity	81.9	86.4	85.1	88.5	83.9	113	120	106	39	42.8
Total liabilities and equity	921	974	1,025	993	959	1,195	1,451	1,361	1,324	1,405
Shares outstanding	4.88	4.88	4.88	4.89	4.9	5.58	5.59	5.6	5.6	5.62

Cash flow statement

	FY2014	FY2015	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023
Net income	7.45	7.59	6.74	3.7	6.67	5.9	6.93	7.49	9.62	1.85
Depreciation and amortization				1	0.94	0.9	1.12	1.17	1.28	1.44
Stock-based compensation	0.12	0.12	0.19	0.21	0.17	0.16	0.17	0.16	0.16	0.14
Deferred income tax	0.31	-0.09	0.67	3.89	0.97	0.46	0.5	0.57	0.4	-0.36
Cash from operations	9.69	10.4	10.1	10.6	12.2	13.5	14	17.5	13.8	5.52
Capital expenditures	-1.81	-0.46	-0.99	-2.91	-0.35	-1.04	-2.02	-2.6	-2.64	-0.72
Purchases of investments						-0.32	-640	-631	-122	0
Sales and maturities of investments	12.9	41.5	130	42.4	41	59.2	238	151	39.4	11.3
Cash from investing	-31.5	-60.1	-51.4	26	17.6	-24.7	-288	98.6	-88.3	-9.79
Stock issued		0.03		0.09	0.03		0.09	0	0
Share buybacks		-0.39
Dividends paid	-4.34	-4.54	-4.69	-4.7	-4.71	-4.87	-5.36	-5.37	-5.38	-4.04
Cash from financing	28.1	42.3	48	-40.4	-35.2	65.1	242	-79.2	23.9	70.1
Net change in cash	6.37	-7.46	6.74	-3.73	-5.37	53.8	-32.2	36.9	-50.6	65.9
Free cash flow	7.88	9.95	9.09	7.71	11.8	12.5	12	14.9	11.1	4.81
Interest paid	3.03	3.09	3.08	3.34	4.19	9.07	8.03	5.21	4.39	18.9
Income taxes paid	2.46	2.3	1.69	1.78	0.41	0.69	1.54	0.52	1.49	1.95

Key metrics

Worked out from the statements above. Latest values use fiscal 2023. Valuation uses the share price of $9.80 on September 28, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	-4.2%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	4.5%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	0.1%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	-80.7%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	-35.6%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	-22.6%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	-80.8%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	-35.7%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	-24.7%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-59.9%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-26.7%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	-14.6%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	-56.8%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-26.3%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	-16.5%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	-25.0%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	-9.1%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Dividend per share CAGR, 5y	-5.6%	Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	9.6%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	-29.0%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	-12.6%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	6.1%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-1.1%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	7.9%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	0.1%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	0.1%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	2.7%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Debt / equity	0.42x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	1.3%	Total debt / total assets.
Liabilities / assets	97.0%	Total liabilities / total assets.
Net debt	-$76.5M	Total debt - cash - short-term investments. Negative means more cash than debt.
Goodwill and intangibles / assets	0.9%	(Goodwill + intangible assets) / total assets.
Tangible book value	$29.4M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	259.2%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	13.0%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$0.33	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic	$0.33	Net income per basic share, as reported (split-adjusted).
FCF per share	$0.86	Free cash flow / diluted weighted shares.
Operating cash flow per share	$0.99	Cash from operations / diluted weighted shares.
Book value per share	$7.62	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$5.24	Tangible book value / shares outstanding.
Cash per share	$16.82	(Cash + short-term investments) / shares outstanding.
Dividend per share	$0.72	Dividend declared per common share (paid, when declared is not tagged).
Payout ratio	218.0%	Dividends paid / net income, when net income is positive.
Dividends / FCF	84.1%	Dividends paid / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$55.1M	Share price x shares outstanding.
Enterprise value	-$21.4M	Market cap + total debt - cash - short-term investments.
P/E	29.7x	Market cap / net income. Only when net income is positive.
P/B	1.29x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.87x	Market cap / tangible book value, when positive.
P/FCF	11.5x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	9.98x	Market cap / cash from operations, when positive.
FCF yield	8.7%	Free cash flow / market cap.
Earnings yield	3.4%	Net income / market cap (the inverse of P/E).
Dividend yield	7.3%	Dividends paid over the period / market cap.
Shareholder yield	7.3%	(Dividends paid + share buybacks) / market cap.

Was CITIZENS HOLDING CO /MS/ profitable in fiscal 2023?

Yes. Net income was $1.9M, a net margin of -.

How much free cash flow did CITIZENS HOLDING CO /MS/ generate in fiscal 2023?

Cash from operations of $5.5M minus capital expenditures of $718.0K left free cash flow of $4.8M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to CITIZENS HOLDING CO /MS/