JUNIATA VALLEY FINANCIAL CORP financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data JUNIATA VALLEY FINANCIAL CORP 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

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Interest expense	2.27	2.86	3.64	4.71	4.04	3.22	3.42	10.5
Pre-tax income	5.98	5.6	5.25	5.82	5.55	6.89	7.37	7.57	7.21	9.37
Income tax	0.82	1.06	-0.66	-0.01	-0.05	0.28	0.31	0.97	0.98	1.39
Net income	5.16	4.54	5.9	5.84	5.6	6.6	7.06	6.6	6.23	7.98
EPS, basic	0.91	0.81	1.00	0.97	0.93	1.12	1.41	1.32	1.25	1.59
EPS, diluted	0.91	0.81	1.00	0.97	0.93	1.12	1.41	1.31	1.24	1.59
Shares, basic (weighted)	5.65	5.61	5.87	6.01	5.97	5.89	5	5.01	5	5.02
Shares, diluted (weighted)	5.65	5.62	5.9	6.03	5.98	5.9	5.01	5.02	5.01	5.03
Dividend per share	0.75	0.75	0.75	0.75	0.75	0.75	0.88	0.88	0.88	0.88

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	9.56	9.9	16.5	12.7	41.6	13.5
Property, plant and equipment	6.86	8.89	8.74	9.24	8.81	8.37	8.19	8.18	9.38	9.26
Lease right-of-use assets			0.52	0.46	0.38	0.29	0.4	0.32	0.26	0.2
Goodwill	5.45	5.45	9.14	9.05	9.05	9.05	9.05	9.81	9.81	9.81
Total assets	580	592	625	671	794	811	830	871	849	895
Short-term debt	32.2	21.8	14.5	13.1	24.8	4.23	55.7	52.8	42.2	49.9
Total liabilities	521	533	558	597	717	739	794	830	801	838
Total debt	25	25	15	45	35	20	20	20	5	0
Paid-in capital	18.5	18.6	24.8	24.9	25	25	25	24.9	24.9	24.8
Retained earnings	39.9	40.9	42.5	44	45.1	47.3	50	51.3	53.1	56.7
Treasury stock	-0.93	-0.83	-0.8	-0.8	-2.18	-2.8	-2.54	-2.6	-2.4	-2.14
Other comprehensive income	-3.21	-4.03	-4.3	0.52	3.52	-3.37	-41.9	-38.6	-33.3	-27.2
Shareholders' equity	59.1	59.4	67.4	73.7	76.6	71.3	35.7	40.1	47.5	57.4
Total equity	59.1	59.4	67.4	73.7	76.6	71.3	35.7	40.1	47.5	57.4
Total liabilities and equity	580	592	625	671	794	811	830	871	849	895
Shares outstanding	5.6	5.61	5.99	6	5.92	5.87	5	4.99	5	5.02

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	5.16	4.54	5.9	5.84	5.6	6.6	7.06	6.6	6.23	7.98
Depreciation and amortization	0.6	0.67	0.82	0.8	0.81	0.71	0.63	0.56	0.73	0.8
Stock-based compensation	0.07	0.07	0.08	0.11	0.13	0.16	0.18	0.14	0.14	0.15
Deferred income tax	0.32	0.68	-0.1	-0.78	-0.16	0.05	-0	-0.03	0.04	-0.03
Cash from operations	6.3	6.8	5.32	9.94	6.78	8.87	9.94	7.87	5.34	10.1
Purchases of investments			-20.6	-125	-268	-181	-53.3	0
Sales and maturities of investments	43.8	16.3	19.1	38.1	97.4	43.1	23.3	5.47	4.74	12.2
Cash from investing	-0.46	-13.8	14.8	-48	-92.5	-53.9	-62.7	-1.19	7.78	-41.8
Debt issued	10			45	0
Debt repaid	-7.5		-10	-15	-10	-15	0	0	-15	-5
Stock issued	0.17	0	0.04	0.36	0.36				0.03	0.03
Share buybacks	-0.93	-0.09	-0.07	-0.43	-1.45	-0.86	-0	-0.32	-0	-0
Dividends paid	-4.23	-4.19	-4.41	-4.49	-4.47	-4.4	-4.4	-4.41	-4.4	-4.41
Cash from financing	-6.74	7.34	-13.6	34.3	115	16.9	50.2	11.3	-31.1	32.1
Net change in cash	-0.9	0.34	6.56	-3.72	28.9	-28.1	-2.53	17.9	-17.9	0.45
Interest paid	2.24	2.82	3.65	4.52	4.06	3.41	3.34	9.43	14.7	13.7
Income taxes paid	0.2	0.74	-0.66	0.24	0.33	0.29	0.43	1.04	0.92	1.2

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 $15.87 on September 28, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	15.6%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	15.0%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.0%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	28.2%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	4.2%	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	7.3%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	28.2%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	4.1%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	11.2%	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	89.4%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	0.6%	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	8.3%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	0.0%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	0.0%	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	3.3%	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	20.9%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	17.1%	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	-5.6%	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	5.5%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	2.6%	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	2.4%	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	0.4%	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	-3.4%	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
Liabilities / assets	93.2%	Total liabilities / total assets.
Goodwill and intangibles / assets	1.1%	(Goodwill + intangible assets) / total assets.
Tangible book value	$52.9M	Shareholders' equity - goodwill - intangible assets.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.86	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.
Operating cash flow per share	$2.54	Cash from operations / diluted weighted shares.
Book value per share	$12.45	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$10.50	Tangible book value / shares outstanding.
Payout ratio	47.1%	Dividends paid / net income, when net income is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$79.9M	Share price x shares outstanding.
Enterprise value	$79.9M	Market cap + total debt - cash - short-term investments.
P/E	8.51x	Market cap / net income. Only when net income is positive.
P/B	1.27x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.51x	Market cap / tangible book value, when positive.
P/OCF	6.22x	Market cap / cash from operations, when positive.
Earnings yield	11.7%	Net income / market cap (the inverse of P/E).
Dividend yield	5.5%	Dividends paid over the period / market cap.
Shareholder yield	5.6%	(Dividends paid + share buybacks) / market cap.
PEG	2.08x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was JUNIATA VALLEY FINANCIAL CORP profitable in fiscal 2025?

Yes. Net income was $8.0M, a net margin of -.

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 JUNIATA VALLEY FINANCIAL CORP