The bank demonstrates consistent cash generation with an OCF/NI ratio averaging above 1.0, supported by periodic liquidation of investment securities that provided up to $2.1 million in quarterly proceeds.
| 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 |
|---|
| Cash from Operations | 10.07M | 8M | 2.51M | 6.21M | 8.21M | 8.55M | 5.6M | 5.84M | 6.11M | 5.83M | 4.29M | 4.96M | 4.35M | 5.38M | 6.75M | 6.15M | 4.9M | 2.55M | 4.18M | 2.09M | 4.5M | 2.93M | 3.83M |
| Operating CF Growth % | 799.94% | 218.9% | -59.58% | -24.38% | -4.05% | 52.61% | -3.99% | -4.55% | 4.93% | 35.7% | -13.48% | 14.17% | -19.23% | -20.3% | 9.77% | 25.58% | 92.34% | -39.11% | 100.34% | -53.6% | 53.58% | -23.4% | - |
| Net Income | 8.13M | 7.27M | 4.93M | 4.82M | 5.71M | 6.19M | 4.56M | 4.09M | 4M | 3.38M | 3.52M | 3.34M | 3.16M | 3.74M | 3.63M | 3.68M | 3.04M | 2.16M | 1.47M | 1.82M | 1.82M | 2.05M | 2.18M |
| Depreciation & Amortization | 599K | 462K | 739K | 807K | 1.35M | 865K | 840K | 809K | 774K | 852K | 865K | 834K | 750K | 699K | 663K | 655K | 602K | 545K | 526K | 544K | 652K | 618K | 607K |
| Deferred Taxes | -63K | -154K | 128K | 17K | -187K | 217K | -492K | -41K | 135K | 219K | -222K | 257K | -26K | -46K | -240K | -40K | 111K | -317K | -480K | 138K | -217K | 286K | -57K |
| Other Non-Cash Items | -20K | 60K | -1.13M | -331K | 400K | 1.07M | 2.31M | 1.56M | 989K | 928K | 108K | 670K | 796K | 1.14M | 1.87M | 1.52M | 1.43M | -798K | 2.02M | -182K | 58K | -125K | 1.25M |
| Working Capital Changes | 782K | -26K | -2.51M | 789K | 603K | -167K | -1.93M | -1.02M | -359K | -116K | -297K | -463K | -540K | -286K | 707K | 34K | -681K | 640K | 357K | -539K | 2.19M | 97K | -153K |
| Cash from Investing | 78K | -8.13M | 21.12M | 19.52M | -57.2M | -5.74M | -62.14M | -64.73M | -39.09M | -36.46M | -7.25M | 9.91M | 16.17M | -11.15M | 179K | -14.26M | -44.78M | -24.64M | -31.45M | -12.52M | -14.76M | -4.82M | -32.88M |
| Purchase of Investments | 0 | 0 | 0 | 0 | -6.14M | -29.96M | -27.96M | -2.27M | -16.17M | -13.22M | 0 | 0 | 0 | -35.97M | -32.6M | -30.2M | -77.2M | -37.57M | -26.35M | -14.69M | -30.47M | -21.41M | -44.79M |
| Sale/Maturity of Investments | 3.65M | 2.32M | 3.2M | 13.7M | 7.51M | 18.82M | 20.91M | 18.83M | 9.43M | 18.51M | 26.26M | 23.87M | 24.61M | 30.24M | 36.09M | 29.01M | 40.38M | 33.12M | 19.53M | 16.91M | 19.75M | 24.97M | 26.31M |
| Net Investment Activity | 3.65M | 2.32M | 3.2M | 13.7M | 1.37M | -11.14M | -7.05M | 16.56M | -6.74M | 5.29M | 26.26M | 23.87M | 24.61M | -5.73M | 3.48M | -1.19M | -36.83M | -4.45M | -6.82M | 2.21M | -10.72M | 3.56M | -18.48M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150K | -350K | 0 | 0 | 0 |
| Other Investing | -160K | -7.89M | 17.91M | 6.21M | -58.16M | 6.03M | -54.69M | -80.48M | -31.53M | -40.27M | -33.05M | -13.5M | -7.81M | -4.76M | -1.48M | -12.85M | -6.34M | -19.89M | -22.67M | -14.16M | -3.8M | -6.75M | -13.62M |
| Cash from Financing | 21.03M | 31.28M | -44.22M | 18.37M | -8.95M | 21.8M | 69.22M | 58.43M | 22.81M | 26.07M | 14.21M | -16.46M | -1.91M | 3.2M | -10.87M | -1.7M | 51.33M | 15.12M | 46.22M | 1.84M | 16.89M | 2.37M | 23.88M |
| Dividends Paid | -1.98M | -1.02M | -1.08M | 0 | -1.44M | -1.08M | -1.02M | -1.27M | -880K | -743K | -888K | -611K | -590K | -587K | -928K | -647K | -530K | -465K | -484K | -346K | -82K | 0 | 0 |
| Share Repurchases | -50K | -51K | -20K | -58K | -85K | -2.25M | -1.59M | -1.42M | -1.45M | -269K | -455K | -746K | -62K | -119K | -209K | -169K | -1.62M | -719K | -1.53M | -2.21M | 0 | 0 | 0 |
| Stock Issued | 43.24M | 43.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 43.19M | 43.19M | -20K | -58K | -85K | -2.25M | -1.59M | -1.42M | -1.45M | -269K | -455K | -746K | -62K | -119K | -209K | -169K | -1.62M | -719K | -1.53M | -2.21M | 0 | 0 | 0 |
| Debt Issuance (Net) | -2.05M | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | 1000K | -1000K | 1000K | -550K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K |
| Other Financing | -16.08M | -537K | -18.03M | 20.8M | -22.95M | 32.94M | 76.73M | 51.12M | 27.44M | 19.08M | 17.75M | -17.3M | -706K | 10.01M | -1.19M | 4.13M | 57.33M | 25.27M | 52.72M | -8.69M | -3.8M | 7.34M | 10.9M |
| Net Change in Cash | 31.18M | 31.15M | -20.6M | 44.1M | -57.95M | 24.61M | 12.69M | -462K | -10.16M | -4.57M | 11.25M | -1.58M | 18.61M | -2.56M | -3.94M | -9.81M | 11.45M | -6.97M | 18.95M | -8.59M | 6.63M | 476K | -5.18M |
| Exchange Rate Effect | 2.67M | 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 | 64.28M | 33.13M | 53.73M | 9.63M | 67.58M | 42.98M | 30.29M | 30.75M | 40.91M | 45.48M | 34.23M | 35.81M | 17.2M | 19.77M | 23.7M | 33.51M | 22.06M | 29.04M | 10.09M | 18.68M | 12.05M | 11.58M | 16.75M |
| Cash at End | 61.61M | 64.28M | 33.13M | 53.73M | 9.63M | 67.58M | 42.98M | 30.29M | 30.75M | 40.91M | 45.48M | 34.23M | 35.81M | 17.2M | 19.77M | 23.7M | 33.51M | 22.06M | 29.04M | 10.09M | 18.68M | 12.05M | 11.58M |
| Interest Paid | 11.24M | 11.76M | 14.47M | 8.63M | 2.4M | 2.68M | 4.41M | 5.18M | 3.6M | 2.6M | 0 | 2.76M | 3.33M | 3.57M | 4.64M | 5.68M | 6.32M | 7.99M | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 1.52M | 1.58M | 1.11M | 1.32M | 975K | 1.35M | 1.1M | 770K | 529K | 920K | 0 | 580K | 828K | 1.13M | 1.11M | 1.18M | 1.19M | 764K | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 9.65M | 7.44M | 2.51M | 5.81M | 7.8M | 7.92M | 5.2M | 5.03M | 5.3M | 4.35M | 3.83M | 4.5M | 3.72M | 4.72M | 4.93M | 5.94M | 3.28M | 2.25M | 2.37M | 1.86M | 4.26M | 1.3M | 3.04M |
| FCF Growth % | 210.05% | 196.57% | -56.86% | -25.45% | -1.58% | 52.27% | 3.54% | -5.1% | 21.83% | 13.62% | -15.05% | 21.08% | -21.27% | -4.18% | -16.93% | 80.92% | 46.08% | -5.31% | 27.6% | -56.4% | 226.99% | -57.13% | - |
Geographic concentration in Western NY
According to recent financial disclosures, Lake Shore Bancorp has maintained a consistent ability to generate positive operating cash flow, with the OCF/NI ratio averaging above 1.0 in recent quarters, suggesting that reported earnings are well-supported by actual cash inflows despite the bank's conservative lending posture.
The bank's ability to consistently convert net income into operating cash flow indicates a stable core earnings profile that is not overly reliant on non-cash accounting adjustments. This internal capital generation capacity provides a solid foundation for the bank to support its dividend obligations without needing to tap external financing markets.
As reported in quarterly cash flow statements, LSBK has consistently generated cash through the sale of investment securities, with proceeds ranging from $739,000 to over $2.1 million per quarter, which appears to be a deliberate strategy to bolster liquidity in a stagnant loan growth environment.
The persistent divestment of securities suggests that management is prioritizing cash preservation over the expansion of its investment portfolio. Investors should monitor whether this trend reflects a lack of attractive reinvestment opportunities or a strategic shift toward maintaining a higher cash position to mitigate potential regional economic volatility.
Based on the provided cash flow data, LSBK has steadily increased its dividend payments, with quarterly outflows rising from $360,000 in 2024Q4 to $662,000 in 2026Q1, reflecting a commitment to minority shareholders that is facilitated by the structural dividend waivers from the Mutual Holding Company.
The dividend policy appears sustainable given the bank's strong cash generation and the structural advantage of the MHC dividend waiver, which effectively reduces the total cash burden of payouts. However, the reliance on this structure warrants investigation, as any change in regulatory treatment of these waivers could materially impact the bank's future capital allocation flexibility.
As indicated by the bank's cash flow statements, the frequent recording of negative provision expenses, such as the $113,000 credit in 2026Q1, suggests that the bank's actual credit losses have remained well below historical expectations, potentially masking the true underlying credit risk of the residential mortgage portfolio.
The recurring credit to provisions implies that the bank's allowance for credit losses may be overly conservative, providing a buffer that supports reported net income. Analysts should remain cautious, as this trend may reverse if the local Western New York economy experiences a downturn that leads to higher-than-anticipated charge-offs.
Quick answers to the most common questions about buying LSBK stock.
Lake Shore Bancorp, Inc. (LSBK) generated $8.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Lake Shore Bancorp, Inc. (LSBK) generated $7.4M 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.
Lake Shore Bancorp, Inc. (LSBK) spent $2.6M 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, Lake Shore Bancorp, Inc. (LSBK) returned $1.0M to shareholders via cash dividends and spent $0.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.