OLD SECOND BANCORP INC financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data OLD SECOND 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	9.94	12.6	16.7	18.8	12.5	8.45	10.3	40	56.3
Pre-tax income	24.5	34.3	43.9	51.9	37.4	27.9	91.5	124	113	108
Income tax	8.82	19.2	9.92	12.4	9.58	7.82	24.1	32.7	27.7	27.4
Net income	15.7	15.1	34	39.5	27.8	20	67.4	91.7	85.3	80.3
EPS, basic	0.53	0.51	1.14	1.32	0.94	0.66	1.51	2.05	1.90	1.64
EPS, diluted	0.53	0.50	1.12	1.30	0.92	0.65	1.49	2.02	1.87	1.62
Shares, basic (weighted)	29.5	29.6	29.7	29.9	29.6	30.2	44.5	44.7	44.8	48.9
Shares, diluted (weighted)	29.8	30	30.3	30.4	30.2	30.7	45.2	45.4	45.6	49.7
Dividend per share	0.03	0.04	0.04	0.04	0.04	0.16	0.20	0.20	0.21	0.25

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	47.3	55.8	55.2	50.6	330	752	115	100	99.3	124
Property, plant and equipment	39	37.6	42.4	44.4	45.5	88	72.4	79.3	87.3	86.6
Lease right-of-use assets								7.09	7.36	7.92
Goodwill					18.6	86.3	86.5	86.5	93.3	129
Intangible assets					2.18	16.3	13.7	11.2	22	23.7
Total assets	2,251	2,383	2,676	2,636	3,041	6,212	5,888	5,723	5,649	6,903
Total liabilities	2,076	2,183	2,447	2,358	2,734	5,710	5,427	5,146	4,978	6,006
Paid-in capital	117	118	119	121	122	202	202	202	205	341
Retained earnings	129	143	175	214	237	252	311	393	469	537
Treasury stock	-96.2	-96.5	-96.1	-95.9	-101	-5.9	-3.23	-0.18	-0.58	-6.19
Other comprehensive income	-8.76	1.48	-4.08	4.56	14.8	8.77	-93.1	-62.8	-47.7	-28.7
Shareholders' equity	175	200	229	278	307	502	461	577	671	897
Total equity	175	200	229	278	307	502	461	577	671	897
Total liabilities and equity	2,251	2,383	2,676	2,636	3,041	6,212	5,888	5,723	5,649	6,903
Shares outstanding	29.6	29.6	29.8	29.9	29.3	44.5	44.6	44.7	44.9	52.7

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	15.7	15.1	34	39.5	27.8	20	67.4	91.7	85.3	80.3
Depreciation and amortization	2.29	2.31	2.42	2.46	2.8	3.15	4.09	4.49	5.59	6.15
Stock-based compensation	0.66	1.18	2.26	2.52	2.09	1.44	2.96	3.6	3.91	5.55
Deferred income tax	8.42	21.6	9.84	6.44	-0.65	6.48		1.86	-1.37	1.59
Cash from operations	27.3	37.1	54.9	52.6	26	31	97.3	116	132	122
Capital expenditures	-1.99	-1.06	-1.9	-4.38	-3.92	-2.03	-4.33	-12.4	-10.8	-4.51
Acquisitions	-181		-35.7			149	-0.15		237	10.5
Purchases of investments				-160	-65.2	-886	-302	-13.4	-265	-192
Sales and maturities of investments	78.3	117	40.6	41.8	48.1	139	280	186	304	280
Cash from investing	-123	-132	-25.8	42.2	-104	133	-433	162	323	160
Debt issued					20
Debt repaid								-45
Stock issued	0.01		0.03	0.03
Share buybacks	-0.25	-0.24	-0.51	-0.67	-5.92	-10.4	-0.46	-0.61	-1.05	-7.41
Dividends paid	-0.89	-1.18	-1.19	-1.2	-1.19	-4.61	-8.88	-8.95	-9.41	-12.2
Cash from financing	103	104	-29.7	-99.5	357	258	-301	-293	-455	-257
Net change in cash	7	8.5	-0.6	-4.6	279	422	-637	-15	-0.82	24.7
Free cash flow	25.3	36.1	53	48.3	22.1	29	93	104	121	118
Interest paid	5.33
Income taxes paid	0.21	0.43	0.02	4.43	7.92	10.6	11.2	35.7	23	20.7

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 $24.95 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	25.6%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	10.2%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.3%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	-5.8%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	6.0%	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	23.6%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	-13.4%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	2.8%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	12.0%	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	-7.0%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	7.9%	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	36.3%	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	-2.5%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	8.2%	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	39.8%	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	19.0%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	7.7%	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	44.3%	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	33.6%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	24.8%	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	23.9%	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	22.2%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	5.4%	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	17.8%	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	8.8%	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	3.2%	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	10.5%	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	86.9%	Total liabilities / total assets.
Goodwill and intangibles / assets	2.2%	(Goodwill + intangible assets) / total assets.
Tangible book value	$752.3M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	153.8%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	2.4%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.77	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	$2.73	Free cash flow / diluted weighted shares.
Operating cash flow per share	$2.80	Cash from operations / diluted weighted shares.
Book value per share	$17.72	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$14.77	Tangible book value / shares outstanding.
Cash per share	$2.81	(Cash + short-term investments) / shares outstanding.
Payout ratio	15.3%	Dividends paid / net income, when net income is positive.
Dividends / FCF	10.0%	Dividends paid / free cash flow, when free cash flow is positive.
Buybacks / FCF	32.4%	Share buybacks / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$1.27B	Share price x shares outstanding.
Enterprise value	$1.13B	Market cap + total debt - cash - short-term investments.
P/E	13.7x	Market cap / net income. Only when net income is positive.
P/B	1.41x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.69x	Market cap / tangible book value, when positive.
P/FCF	8.93x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	8.71x	Market cap / cash from operations, when positive.
EV/FCF	7.92x	Enterprise value / free cash flow, when both are positive.
FCF yield	11.2%	Free cash flow / market cap.
Earnings yield	7.3%	Net income / market cap (the inverse of P/E).
Dividend yield	1.1%	Dividends paid over the period / market cap.
Shareholder yield	4.7%	(Dividends paid + share buybacks) / market cap.
PEG	4.86x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was OLD SECOND BANCORP INC profitable in fiscal 2025?

Yes. Net income was $80.3M, a net margin of -.

How much free cash flow did OLD SECOND BANCORP INC generate in fiscal 2025?

Cash from operations of $122.3M minus capital expenditures of $4.5M left free cash flow of $117.8M.

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 OLD SECOND BANCORP INC