Farmers & Merchants Bancshares, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Farmers & Merchants Bancshares, Inc. 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

	FY2017	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Interest expense	1.35	1.71	2.51	3.68	3.46	2.81	2.15	9.91
Pre-tax income	5.94	5.79	5.82	5.6	3.17	10.6	10.6	8.44	5.51	7.37
Income tax	2.03	2	1.11	1.04	0.49	2.43	2.49	2.02	1.23	1.61
Net income	3.91	3.79	4.71	4.56	2.68	8.15	8.09	6.42	4.28	5.77
EPS, basic	1.34	1.29	1.61	1.54	0.90	2.70	2.66	2.08	1.37	1.81
EPS, diluted	1.34	1.29	1.61	1.54	0.90	2.70	2.66	2.08	1.37	1.81
Shares, basic (weighted)	2.91	2.92	2.93	2.95	2.98	3.02	3.05	3.08	3.13	3.19
Shares, diluted (weighted)	2.91	2.92	2.93	2.95	2.98	3.02	3.05	3.09	3.13	3.19
Dividend per share	0.40	0.43	0.47	0.51	0.52	0.57	0.63	0.66	0.67

Balance sheet

	FY2017	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	13.3	7.24
Property, plant and equipment	5.45	5.21	5.08	5.04	7.74	6.26	6.19	6.58	7.35	7.14
Lease right-of-use assets								0.79	1.29	1.07
Goodwill				0	6.98	6.98	6.98	6.98	6.98	6.98
Intangible assets	0.19	0.13
Total assets	380	403	417	442	677	717	718	800	845	872
Total liabilities	341	361	372	393	626	660	670	748	788	807
Total debt					17	17	15.1	13.2	11.3	12
Paid-in capital	26.6	26.9	27.3	27.8	28.3	28.9	29.5	30.4	31.1	32.1
Retained earnings	12.7	15.3	18.6	21.6	22.7	29.1	35.3	39.4	41.6	45.2
Other comprehensive income	-0.28	-0.39	-0.57	0.04	0.71	-1.39	-17.1	-17.7	-16.5	-12.7
Shareholders' equity	39	41.8	45.4	49.5	51.7	56.6	47.8	52.2	56.3	64.7
Total equity	39	41.8	45.4	49.5	51.7	56.6	47.8	52.2	56.3	64.7
Total liabilities and equity	380	403	417	442	677	717	718	800	845	872
Shares outstanding	2.92	2.94	1.68	2.97	3.01	3.04	3.07	3.12	3.17	3.23

Cash flow statement

	FY2017	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	3.91	3.79	4.71	4.56	2.68	8.15	8.09	6.42	4.28	5.77
Depreciation and amortization	0.45	0.42	0.38	0.34	0.42	0.47	0.48	0.51	0.64	0.75
Stock-based compensation							0	0.04	0.02	0.17
Deferred income tax	0.31	-0.35	-0.11	-0.05	-0.15	-0.16	-0.25	0.39	0.26	-0.09
Cash from operations	2.44	7.68	5.36	5.72	4.45	11.7	7.16	5.9	2.31	6.05
Capital expenditures	-0.18	-0.11	-0.19	-0.26	-0.39	-0.3	-0.41	-0.86	-1.34	-0.37
Acquisitions					-19.4	0
Purchases of investments		-1.13	-4.01	-17.8	-28.8	-130	-19.2	-49.7	-3.27	-1.02
Sales and maturities of investments	8.1	6.85	4.94	8.51	22.2	31.3	20	12.9	18.1	13.3
Cash from investing	-39.9	-32.4	-7.21	-29	-45.7	-59	-35.4	-42.4	-22.7	-41.5
Debt issued					17	0
Debt repaid							-1.89	-1.89	-1.89
Stock issued			0
Dividends paid	-0.94	-0.95	-0.93	-1.02	-1.07	-1.16	-1.23	-1.24	-1.38	-1.33
Cash from financing	30.5	18.7	9.23	17.8	73.1	32.8	9	73.9	40.4	17.5
Net change in cash	-6.88	-6.08	7.38	-5.5	31.9	-14.5	-19.2	37.4	20	-18
Free cash flow	2.26	7.57	5.17	5.46	4.07	11.4	6.75	5.04	0.97	5.68
Interest paid	1.34	1.67	2.38	3.65	3.52	3.15	2.24	8.83	18	17.7
Income taxes paid	2.46	-1.17	1.4	1.06	0.93	1.61	3.37	2.39	0.72	0.89

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $18.80 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	24.1%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	10.5%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	0.8%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	34.8%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	-10.7%	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	16.5%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	32.1%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	-12.0%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	15.0%	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	162.2%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-5.4%	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	6.3%	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	486.8%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-5.6%	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	6.9%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	14.9%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	10.6%	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	4.6%	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	3.2%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	6.7%	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	5.2%	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	1.8%	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	1.5%	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	1.3%	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	0.18x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	1.4%	Total debt / total assets.
Liabilities / assets	92.3%	Total liabilities / total assets.
Goodwill and intangibles / assets	0.8%	(Goodwill + intangible assets) / total assets.
Tangible book value	$60.6M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	103.9%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	3.9%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$2.20	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.
FCF per share	$2.28	Free cash flow / diluted weighted shares.
Operating cash flow per share	$2.38	Cash from operations / diluted weighted shares.
Book value per share	$20.72	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$18.58	Tangible book value / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$61.3M	Share price x shares outstanding.
Enterprise value	$73.4M	Market cap + total debt - cash - short-term investments.
P/E	8.61x	Market cap / net income. Only when net income is positive.
P/B	0.91x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.01x	Market cap / tangible book value, when positive.
P/FCF	8.29x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	7.97x	Market cap / cash from operations, when positive.
EV/FCF	9.92x	Enterprise value / free cash flow, when both are positive.
FCF yield	12.1%	Free cash flow / market cap.
Earnings yield	11.6%	Net income / market cap (the inverse of P/E).

Was Farmers & Merchants Bancshares, Inc. profitable in fiscal 2025?

Yes. Net income was $5.8M, a net margin of -.

How much free cash flow did Farmers & Merchants Bancshares, Inc. generate in fiscal 2025?

Cash from operations of $6.1M minus capital expenditures of $370.0K left free cash flow of $5.7M.

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 Farmers & Merchants Bancshares, Inc.