Capital allocation remains focused on stability, evidenced by consistent quarterly dividend payments of approximately $1.4 million despite the inherent volatility in credit provisioning.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 29.16M | 26.92M | 25.59M | 17.61M | 20.28M | 30.21M | 21.02M | 19.38M | 16.3M | 12.48M | 13.53M | 13.34M | 13.55M | 20.24M | 14.88M | 20.83M | 21.46M | 9.75M | 11.53M | 13.39M | 16.64M | 16.89M | 10.33M | 12.64M | 7.49M | 12.83M | 11.08M | 5.03M | 6.52M | 5.07M | 5.07M |
| Operating CF Growth % | 588.63% | 5.18% | 45.34% | -13.17% | -32.88% | 43.75% | 8.44% | 18.89% | 30.64% | -7.77% | 1.42% | -1.56% | -33.04% | 36.09% | -28.6% | -2.91% | 120.04% | -15.4% | -13.91% | -19.53% | -1.51% | 63.54% | -18.28% | 68.81% | -41.66% | 15.82% | 120.14% | -22.78% | 28.59% | -0.01% | - |
| Net Income | 25.19M | 23.8M | 18.26M | 956K | 20.75M | 22.52M | 14.29M | 16.11M | 10.71M | 3.41M | 7.28M | 8.6M | 7.65M | 4.97M | 2.82M | 2.86M | -3.55M | 4.96M | -30.63M | 7.8M | 10.88M | 9.91M | 8.3M | 9.04M | 8.09M | 7.1M | 5.49M | 4.46M | 4.35M | 3.86M | 3.84M |
| Depreciation & Amortization | 1.15M | 2.24M | 1.65M | 2.11M | 2.14M | 2.28M | 2.27M | 2.06M | 1.8M | 1.74M | 1.78M | 1.81M | 1.76M | 1.74M | 2.27M | 3.18M | 3.32M | 2.67M | 2.86M | 2.93M | 2.93M | 4.25M | 3.18M | 3.41M | 2.72M | 2.3M | 2.2M | 1.97M | 1.38M | 542.43K | 303.68K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.02M | -6.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 562K | 95K | 6.77M | 17.06M | 1.4M | 3.55M | 3.14M | 1.26M | 2.38M | 3.57M | 4.02M | 271K | 4.4M | 7.93M | 9.27M | 13.68M | 24.12M | 6.43M | 49M | 2.44M | 1.97M | -421K | -99.75K | 872.58K | 808.87K | 950.09K | 800.76K | 694.12K | 513.9K | 362.75K | 1.04M |
| Working Capital Changes | 2.05M | 390K | -1.26M | -2.56M | -4.01M | 1.86M | 1.32M | -57K | 1.41M | 3.76M | 429K | 2.65M | -280K | 5.58M | 492K | 1.05M | -2.52M | -3.41M | -3.45M | 220.28K | 864.08K | 3.14M | -1.05M | -690.82K | -4.14M | 2.48M | 2.6M | -2.1M | 273.14K | 308.7K | -117.48K |
| Cash from Investing | 32.18M | -6.86M | 1.25M | 54.19M | -206.53M | -127.53M | -139.56M | 16.27M | -78.57M | -112.92M | -94.23M | -50.23M | -17.1M | -9.55M | -6.37M | 6.38M | 36.32M | 6.33M | -108.13M | -73.44M | -14.56M | -61.45M | -45.09M | -76.47M | -29.72M | -22.3M | -14.09M | -52.19M | 1.75M | -34.56M | -32.76M |
| Purchase of Investments | -18.49M | -20.63M | -57.25M | -29.51M | -21.28M | -178.58M | -100.21M | -31.11M | -103.08M | -64.61M | -113.36M | -102.37M | -48.94M | -88.14M | -76.5M | -122.87M | -189.08M | -156.46M | -285.71M | -67.76M | -147.72M | -504.91M | -290.62M | -182.22M | -124.05M | -207.93M | -87.15M | -85.39M | -11.07M | -32.24M | -20.84M |
| Sale/Maturity of Investments | 38.83M | 38.98M | 22.81M | 98.9M | 33.19M | 60.32M | 80.09M | 77.14M | 113.44M | 50.88M | 130.43M | 63.7M | 57.64M | 74.21M | 88.69M | 91.11M | 161.69M | 154.08M | 287.07M | 102.37M | 138.25M | 519.08M | 305.03M | 177.18M | 120.69M | 184.09M | 101.16M | 72.8M | 88.31M | 26.73M | 41.22M |
| Net Investment Activity | 20.34M | 18.35M | -34.44M | 69.39M | 11.91M | -118.25M | -20.11M | 46.03M | 10.36M | -13.73M | 17.07M | -38.66M | 8.7M | -13.93M | 12.2M | -31.76M | -27.39M | -2.38M | 1.36M | 34.6M | -9.47M | 14.17M | 14.41M | -5.04M | -3.36M | -23.84M | 14.01M | -12.59M | 77.24M | -5.51M | 20.39M |
| Acquisitions | 53K | 0 | 0 | 0 | 0 | 0 | 0 | -6.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.8M | 0 | -814.57K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 17.46M | -21.13M | 38.7M | -13.1M | -215.88M | -8.69M | -117.62M | -20.89M | -86.61M | -97.93M | -110.05M | -10.69M | -24.45M | 7.06M | -17.2M | 41.54M | 64.26M | 11.08M | -108.45M | -99.83M | -2.21M | -49.46M | -55.01M | -69.54M | -23.53M | 3.84M | -19.1M | -38.33M | -71.66M | -25.83M | -52.08M |
| Cash from Financing | -61.68M | 33.26M | -69.3M | -62.07M | 110.07M | 76.87M | 220.79M | 389K | 41.48M | 137.33M | 79.32M | 22.46M | 17.91M | -41.13M | 7.17M | -34.98M | -31.47M | -45.24M | 114.56M | 42.92M | 3.2M | 26.58M | 43.42M | 43.46M | 14.07M | 46.15M | 19.33M | 33.56M | 3.58M | 38.67M | 22.81M |
| Dividends Paid | -5.48M | -5.43M | -5.05M | -4.65M | -4.24M | -3.62M | -3.03M | -2.68M | -1.99M | -1.47M | -1.1M | -1.06M | -1.02M | -1.43M | -2.14M | -2.42M | -2.9M | -4.04M | -3.49M | -3.5M | -3.5M | -3.38M | -3.38M | -2.99M | -2.49M | -2.42M | -2.12M | -1.69M | -1.61M | -1.52M | -1.32M |
| Share Repurchases | -2.82M | -2.86M | -1.12M | 0 | -2.89M | -2.15M | -906K | 0 | -179K | -878K | -623K | -33K | 0 | 0 | 0 | 0 | 0 | 0 | -802K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -2.82M | -2.86M | -1.12M | 0 | -2.89M | -2.15M | -906K | 0 | -179K | -878K | -623K | -33K | 0 | 0 | 0 | 0 | 0 | 0 | -802K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 0 | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 62K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | -23.66M | 20.97M | -37.66M | -66.42M | 96.62M | 111.89M | 214.97M | 1.31M | 69.88M | 111.2M | 38.14M | 16.55M | -71K | -25.32M | 29.59M | 6.01M | -16.24M | 8.53M | 37.45M | 21.39M | 18.41M | 5.2M | 61.39M | 43.33M | 11.4M | 3.53M | 21.38M | 7.5M | -4.12M | 5.54M | 4.86M |
| Net Change in Cash | -340K | 53.32M | -42.46M | 9.73M | -76.19M | -20.45M | 102.24M | 36.04M | -20.8M | 36.88M | -1.38M | -14.43M | 14.37M | -30.44M | 15.67M | -7.77M | 26.31M | -29.16M | 17.95M | -17.13M | 5.27M | -17.98M | 8.66M | -20.37M | -8.16M | 36.68M | 16.32M | -13.6M | 11.85M | 9.18M | -4.89M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 104.31M | 50.99M | 93.45M | 83.72M | 159.91M | 180.36M | 78.12M | 42.08M | 62.88M | 26M | 27.38M | 41.81M | 28.44M | 58.88M | 43.21M | 50.98M | 24.67M | 53.83M | 35.87M | 53M | 47.73M | 65.71M | 57.05M | 77.41M | 85.61M | 48.92M | 32.6M | 46.2M | 34.35M | 25.17M | 30.06M |
| Cash at End | 101.92M | 104.31M | 50.99M | 93.45M | 83.72M | 159.91M | 180.36M | 78.12M | 42.08M | 62.88M | 26M | 27.38M | 42.81M | 28.44M | 58.88M | 43.21M | 50.98M | 24.67M | 53.83M | 35.87M | 53M | 47.73M | 65.71M | 57.04M | 77.45M | 85.61M | 48.92M | 32.6M | 46.2M | 34.35M | 25.17M |
| Interest Paid | 30.83M | 31.91M | 36.89M | 32.06M | 9.92M | 6.46M | 10.02M | 15.15M | 12.72M | 7.95M | 5.55M | 4.99M | 5.1M | 6.83M | 8.42M | 11.29M | 16.7M | 24.38M | 32.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 6.41M | 3.21M | 2.6M | 1.93M | 4.31M | 4.73M | 2.31M | 3.62M | 241K | 3.98M | 3.76M | 3.51M | 2.27M | 131K | 1.59M | 665K | 800K | 1.49M | 2.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 23.48M | 22.84M | 22.59M | 15.51M | 17.71M | 29.62M | 19.19M | 17.21M | 13.98M | 11.21M | 12.27M | 12.47M | 12.21M | 17.56M | 13.5M | 17.44M | 20.91M | 7.38M | 10.49M | 5.18M | 13.74M | 12.53M | 5.84M | 11.57M | 4.65M | 10.53M | 2.08M | 3.76M | 2.69M | 1.85M | 4M |
| FCF Growth % | 2.12% | 1.12% | 45.62% | -12.43% | -40.2% | 54.36% | 11.48% | 23.16% | 24.64% | -8.61% | -1.61% | 2.11% | -30.47% | 30.1% | -22.59% | -16.59% | 183.24% | -29.65% | 102.67% | -62.34% | 9.71% | 114.5% | -49.5% | 148.81% | -55.85% | 405.78% | -44.58% | 39.67% | 45.54% | -53.76% | - |
Missouri real estate concentration
According to the reported quarterly data, Hawthorn Bancshares has demonstrated consistent net income generation, peaking at $6.8 million in 2026Q1, which provides a stable foundation for organic capital growth despite the bank's relatively modest revenue expansion and the inherent volatility of its regional operating environment.
The bank's ability to maintain positive net income across the observed ten-quarter period suggests a resilient core earnings power that supports its regulatory capital buffers. Investors should monitor whether this internal capital generation remains sufficient to fund future loan growth without necessitating external equity dilution.
As reported in financial statements, HWBK frequently rotates its investment securities portfolio, evidenced by significant purchase and sale activity, such as the $83.0 million in sales during 2023Q4, which indicates an active approach to managing liquidity and interest rate risk within the bank's balance sheet.
This high level of turnover in the investment portfolio suggests that management is aggressively adjusting its duration and yield profile in response to shifting interest rate expectations. Such activity may indicate a strategic effort to optimize the balance sheet's sensitivity, though it also introduces potential volatility in realized gains and losses.
Based on the provided figures, Hawthorn Bancshares has maintained a consistent dividend payout of approximately $1.2 million to $1.4 million per quarter, reflecting a conservative capital return policy that prioritizes dividend stability over aggressive share repurchases in the current regional economic climate.
The modest and steady nature of these cash outflows suggests that management is prioritizing the preservation of capital to support its regional lending activities. The limited scale of buybacks further implies that the bank is not currently seeking to artificially inflate earnings per share, favoring a more defensive capital allocation stance.
Data from recent filings shows that provision expenses have fluctuated significantly, ranging from a $1.6 million charge in 2023Q4 to negative provisioning in early 2025, which highlights the bank's sensitivity to evolving credit risk assessments within its concentrated Missouri commercial and real estate loan portfolios.
The shift between reserve builds and releases suggests that management is actively adjusting its credit loss expectations in alignment with the CECL framework. This volatility warrants further investigation into the underlying asset quality trends, as the bank's localized exposure may lead to sudden changes in required loss reserves.
Quick answers to the most common questions about buying HWBK stock.
Hawthorn Bancshares, Inc. (HWBK) generated $26.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Hawthorn Bancshares, Inc. (HWBK) generated $22.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Hawthorn Bancshares, Inc. (HWBK) spent $4.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Hawthorn Bancshares, Inc. (HWBK) returned $5.4M to shareholders via cash dividends and spent $2.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.