Magyar Bancorp, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Magyar Bancorp, 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

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Interest expense	3.53	3.77	4.65	6.71	5.51	2.94	2.48	10.3
Other non-operating income								-19.3	-20.4	-21.4
Pre-tax income	1.76	2.42	3.5	4.26	3.11	8.73	11.2	10.7	11.1	13.8
Income tax	0.66	0.99	1.47	1.27	0.92	2.61	3.25	3.03	3.32	4.05
Net income	1.09	1.42	2.03	3	2.19	6.12	7.92	7.71	7.78	9.76
EPS, basic	0.16	0.20	0.29	0.42	0.31	1.01	1.17	1.20	1.23	1.57
EPS, diluted	0.16	0.20	0.29	0.42	0.31	1.01	1.17	1.20	1.23	1.56
Shares, basic (weighted)	7.13	7.14	7.14	7.14	7.1	6.04	6.78	6.42	6.34	6.22
Shares, diluted (weighted)	7.13	7.14	7.14	7.14	7.1	6.04	6.78	6.42	6.34	6.24
Dividend per share							0.21	0.20	0.26	0.29

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	21.8	22.3	15.4	21.5	61.7	75.2	30.9	72.5	25.6	7.09
Short-term investments					6.1
Property, plant and equipment	18.1	17.6	17	16.2	14.7	14.3	13.9	13.3	12.5	12.2
Lease right-of-use assets				3.8	3.24	3.89	3.29	2.69		1.75
Total assets	584	603	624	630	754	774	799	907	952	998
Accrued liabilities								0.27
Short-term debt				36.2	67.4	23.4	15.6	29.5
Total liabilities	537	554	573	576	697	676	700	803	841	879
Total debt								29.5	28.6	49.1
Paid-in capital	26.3	26.3	26.3	26.3	26.3	63.7	63.7	62.8	63.1	63.4
Retained earnings	24.3	25.8	28	31	33.2	39.3	45.8	52.2	58.6	66.6
Treasury stock	-1.15	-1.15	-1.15	-1.15	-1.24	-1.24	-5.79	-5.36	-7.36	-7.84
Other comprehensive income	-1.16	-1	-1.47	-1.33	-1.36	-0.95	-2.11	-1.79	-0.92	-0.52
Shareholders' equity						97.6	98.5	105	111	119
Total equity	47.7	49.5	51.4	54.7	56.9	97.6	98.5	105	111	119
Total liabilities and equity	584	603	624	630	754	774	799	907	952	998
Shares outstanding	7.14	7.14	7.14	7.14	5.81	7.1	6.75	6.67	6.51	6.48

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	1.09	1.42	2.03	3	2.19	6.12	7.92	7.71	7.78	9.76
Depreciation and amortization	0.78	0.82	0.86	0.87	0.85	0.84	0.84	0.84	0.89	0.94
Stock-based compensation	0						0.01	0.66	0.65	0.62
Deferred income tax	0.61	1	0.71	-0.29	-0.88	-0.18	0.09	-0.62	-0.11	-0.35
Cash from operations	8.51	3.6	4.62	5.79	0.81	9.26	11.2	8.48	6.32	10.4
Capital expenditures	-0.18	-0.3	-0.28	-0.05	-0.15	-0.42	-3		-0.81	-0.57
Purchases of investments					-9.56	-10.6		-1.97	-5.95	-6.92
Sales and maturities of investments					5.7	5	1.88	0.97	1.29
Cash from investing	-36	-21.8	-30.5	-0.41	-80	-8.2	-69.7	-66.1	-90.3	-64.3
Debt issued	6.71	0.87	8.72	9.61	41.5		3	18.6	3.44	24
Debt repaid	-2.26	-5	-5.1	-8.94	-10.3	-44.1	-10.7	-4.74	-4.38	-3.5
Stock issued						37.4
Dividends paid									-1.68	-1.82
Cash from financing	31.2	18.7	18.9	0.72	119	12.4	14.3	99.2	37	35.4
Net change in cash	3.7	0.53	-6.97	6.1	40.3	13.5	-44.3	41.6	-46.9	-18.5
Free cash flow	8.33	3.3	4.34	5.74	0.67	8.84	8.2		5.51	9.82
Interest paid	3.52	3.78	4.56	6.71	5.51	3.05	2.49	9.98	20.1	22.7
Income taxes paid	0	0.04	1.07	1.06	2.28	2.75	3.14	3.26	2.87	5.63

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 $19.37 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	28.9%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	9.3%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.1%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	25.4%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	7.2%	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	34.8%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	26.8%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	10.1%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	38.2%	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	64.4%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-2.5%	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	66.4%	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	78.3%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	6.2%	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	71.2%	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	11.5%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	11.4%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y	7.5%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	6.5%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y	4.8%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	7.7%	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	5.8%	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	-1.6%	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	-2.7%	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	-2.6%	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	0.39x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	4.7%	Total debt / total assets.
Liabilities / assets	87.9%	Total liabilities / total assets.
Net debt	$37.6M	Total debt - cash - short-term investments. Negative means more cash than debt.
Tangible book value	$126.6M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	119.9%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	5.7%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.87	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	$2.25	Free cash flow / diluted weighted shares.
Operating cash flow per share	$2.38	Cash from operations / diluted weighted shares.
Book value per share	$19.61	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$19.61	Tangible book value / shares outstanding.
Cash per share	$1.78	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$125.0M	Share price x shares outstanding.
Enterprise value	$162.6M	Market cap + total debt - cash - short-term investments.
P/E	10.6x	Market cap / net income. Only when net income is positive.
P/B	0.99x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	0.99x	Market cap / tangible book value, when positive.
P/FCF	8.85x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	8.35x	Market cap / cash from operations, when positive.
EV/FCF	11.5x	Enterprise value / free cash flow, when both are positive.
FCF yield	11.3%	Free cash flow / market cap.
Earnings yield	9.4%	Net income / market cap (the inverse of P/E).
PEG	1.05x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was Magyar Bancorp, Inc. profitable in fiscal 2025?

Yes. Net income was $9.8M, a net margin of -.

How much free cash flow did Magyar Bancorp, Inc. generate in fiscal 2025?

Cash from operations of $10.4M minus capital expenditures of $574.0K left free cash flow of $9.8M.

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 Magyar Bancorp, Inc.