Organic capital generation is severely constrained, as evidenced by the bank's continued dividend payments of approximately $600,000 per quarter despite reporting a net loss of $7.0 million in 2025Q4.
| 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 | 5.55M | 11.28M | 11.21M | 15.43M | 21.73M | 20.15M | 46.56M | 8.12M | 8.98M | 6.84M | 6.37M | 6.31M | 5.03M | 5.11M | 2.77M | 4.01M | 4.38M | 1.1M | 3.5M | 2.92M | 2.44M | 10.62M | 2.38M | 3.4M | 4.02M | -3.23M | 2.95M | 5.2M | 500K | 2.77M | 2.35M |
| Operating CF Growth % | -293.63% | 0.59% | -27.37% | -28.99% | 7.83% | -56.71% | 473.41% | -9.6% | 31.28% | 7.39% | 0.95% | 25.54% | -1.64% | 84.78% | -31.02% | -8.53% | 298.18% | -68.51% | 19.56% | 19.59% | -76.98% | 346.12% | -29.87% | -15.63% | 224.63% | -209.51% | -43.3% | 940% | -81.96% | 18.14% | - |
| Net Income | -3.98M | 2.6M | 3.38M | 9.29M | 12.93M | 12.41M | 6.95M | 4.28M | 4.03M | 3.49M | 3.27M | 2.89M | 2.75M | 2.41M | 2.65M | 2.32M | 2.5M | 1.61M | 368K | 1.12M | 1.03M | 462K | 1.41M | 1.65M | 1.16M | 1.6M | 355.88K | 900K | 1.2M | 1.85M | 1.27M |
| Depreciation & Amortization | 1.78M | 2.4M | 1.34M | 1.34M | 700K | 1.82M | 1.38M | 1.56M | 1.21M | 1.08M | 1.05M | 1.03M | 831K | 726K | 788K | 750K | 672K | 657K | 698K | 1.12M | 1.26M | 1.44M | 1.36M | 795.75K | 523.83K | 781.35K | 794.66K | 1M | 500K | 551.04K | 563.86K |
| Deferred Taxes | 0 | -3.52M | -417K | -367K | 139K | 481K | -1.3M | -16K | 343K | -100K | -249K | 116K | 352K | 202K | -276K | 1.19M | 263K | 704K | -388K | 465K | -67K | 107K | 502K | 306.92K | 292.55K | -296.23K | -60.55K | -100K | 500K | -76.94K | -62.77K |
| Other Non-Cash Items | 10.57M | 9.3M | 8.85M | 4.25M | 5.28M | 4.71M | 41.16M | 2.08M | 2.38M | 3.42M | 1.65M | 1.53M | 1.35M | 1.24M | -1.29M | 749K | 1.01M | 1.13M | 3.12M | -55K | 437K | 8.79M | -654K | 299.36K | 1.92M | -5.53M | 2.11M | 3.1M | -1.4M | 420.44K | 569.64K |
| Working Capital Changes | -3.21M | -489K | -2.19M | 459K | 2.05M | 146K | -2.19M | -407K | 241K | -1.76M | 95K | 396K | -527K | 291K | 703K | -1.12M | -64K | -3.01M | -304K | 272K | -217K | -173K | -231K | 341.39K | 131.22K | 213.24K | -247.34K | 300K | -300K | 22.83K | 3.66K |
| Cash from Investing | 53.74M | 40.85M | -22.4M | -54.79M | -131.16M | -69.95M | -149.22M | -162.81M | -52.02M | -133.94M | -121.46M | -61.48M | -64.48M | -21.44M | -37.55M | -37.8M | -39.28M | -11.81M | -37.27M | -23.4M | -204K | -12.29M | -20.42M | -5.59M | -4.27M | -3.07M | -15.65M | -22M | -2.8M | -10.42M | -17.3M |
| Purchase of Investments | -46.84M | -75.21M | -118.22M | -114.37M | -116.57M | -200.46M | -240.27M | -164.44M | -83.74M | -154.63M | -162.21M | -73.95M | -37.42M | -40.47M | -50.66M | -60.64M | -60.46M | -43.67M | -31.76M | -24.05M | -13.03M | -23.36M | -35.61M | -25.78M | -21.45M | -2.15M | -8.75M | -27.4M | -15.6M | -8.48M | -28.6M |
| Sale/Maturity of Investments | 72.59M | 105.12M | 126.87M | 65.78M | 57.66M | 145.94M | 172.89M | 164.52M | 86M | 112.99M | 105.39M | 58.5M | 24.16M | 29.34M | 42.86M | 47.26M | 47.4M | 45.23M | 22.16M | 21.32M | 25.73M | 21.95M | 17.18M | 29.07M | 13.12M | 14.68M | 12.93M | 11.1M | 20.1M | 7.8M | 10.39M |
| Net Investment Activity | 25.75M | 29.91M | 8.65M | -48.58M | -58.91M | -54.52M | -67.38M | 78K | 2.26M | -41.64M | -56.81M | -15.45M | -13.25M | -11.13M | -7.8M | -13.38M | -13.06M | 1.56M | -9.59M | -2.73M | 12.7M | -1.41M | -18.43M | 3.29M | -8.33M | 12.53M | 4.18M | -16.3M | 4.5M | -683.33K | -18.21M |
| Acquisitions | 0 | 816K | 1.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225K | 0 | -356K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 59.01M | 11.38M | -30.14M | -4.24M | -67.04M | -14.22M | -80.59M | -159.29M | -48.59M | -90.33M | -63.28M | -43.18M | -48.86M | -7.69M | -29.55M | -22.42M | -23.53M | -12.99M | -27.33M | -19.73M | -12.58M | -9.74M | -473K | -7.31M | 4.97M | -14.82M | -19.52M | -4.9M | -6.3M | -9.16M | 1.72M |
| Cash from Financing | -71.6M | -52.52M | -5.97M | 52.81M | 107.56M | 43.48M | 125.97M | 148.53M | 47.37M | 126.67M | 122.26M | 59.06M | 54.23M | 24.24M | 33.23M | 30.24M | 34.03M | 17.66M | 31.23M | 16.97M | 3.59M | -4.76M | 23.65M | -2.83M | 6.4M | 9.74M | 12.58M | 14.6M | 4.5M | 3.63M | 7.96M |
| Dividends Paid | -2.48M | -2.46M | -2.38M | -2.19M | -2.04M | -1.6M | -1.41M | -1.23M | -1.02M | -884K | -915K | -739K | -378K | -386K | -808K | -756K | -637K | -538K | -694K | -695K | -686K | -682K | -664K | -651.08K | -415.14K | -531.09K | -614.61K | -600K | -500K | -351.45K | -277.64K |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -6.87M | -3.91M | 0 | 0 | 0 | -1.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110.05K |
| Stock Issued | 922K | 656K | 291K | 0 | 0 | 6.87M | 3.91M | 4.2M | 0 | 0 | 0 | 0 | 24.91M | 0 | 0 | 0 | 0 | 0 | 10K | 114K | 23K | 213K | 140K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 922K | 656K | 291K | 0 | 0 | 0 | 0 | 4.2M | 0 | 0 | -1.75M | 0 | 24.91M | 0 | 0 | 0 | 0 | 0 | 10K | 114K | 23K | 213K | 140K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110.05K |
| 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 | 1000K | 1000K | 0 | 1000K | 1000K |
| Other Financing | -52.79M | -20.73M | 83.65M | -4.61M | 70.7M | 60.03M | 114.24M | 155.03M | 3.75M | 112.68M | 120.82M | 74.77M | 4.45M | 18.74M | 25.14M | 39.69M | 29.66M | 34.17M | 18.35M | 5.5M | 9.25M | -295K | 29.78M | 2.37M | 13.38M | 8.13M | 9.02M | -7.8M | 7.8M | -1.25M | 673.9K |
| Net Change in Cash | -12.31M | -402K | -17.16M | 13.45M | -1.87M | -6.32M | 23.3M | -6.16M | 4.33M | -428K | 7.17M | 3.89M | -5.22M | 7.91M | -1.55M | -3.54M | -868K | 6.95M | -2.54M | -3.51M | 5.83M | -6.43M | 5.61M | -5.03M | 6.15M | 3.44M | -124.91K | -2.2M | 2.2M | -4.02M | -4.21M |
| 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 | 2.78M |
| Cash at Beginning | 31.17M | 31.57M | 48.73M | 35.28M | 37.15M | 43.46M | 20.16M | 26.32M | 21.99M | 22.42M | 15.24M | 11.36M | 16.57M | 8.66M | 10.22M | 13.76M | 14.63M | 7.68M | 10.21M | 13.72M | 7.89M | 14.32M | 8.71M | 13.74M | 7.59M | 4.16M | 4.28M | 6.5M | 4.3M | 8.35M | 12.57M |
| Cash at End | 39.16M | 31.17M | 31.57M | 48.73M | 35.28M | 37.15M | 43.46M | 20.16M | 26.32M | 21.99M | 22.42M | 15.24M | 11.36M | 16.57M | 8.66M | 10.22M | 13.76M | 14.63M | 7.68M | 10.21M | 13.72M | 7.89M | 14.32M | 8.71M | 13.74M | 7.59M | 4.16M | 4.3M | 6.5M | 4.33M | 8.35M |
| Interest Paid | 31.84M | 32.44M | 38.62M | 27.47M | 1.75M | 7.44M | 11.07M | 13.44M | 8.93M | 6.18M | 3.93M | 2.52M | 2.64M | 3.32M | 3.91M | 4.34M | 4.84M | 6.05M | 7.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 0 | 600K | 3.16M | 3.22M | 2.46M | 2.65M | 750K | 662K | 945K | 970K | 1.24M | 631K | 967K | 403K | 1.51M | 403K | 524K | 162K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 4.44M | 10.02M | 2.88M | 13.47M | 16.52M | 18.94M | 45.3M | 4.52M | 3.29M | 4.87M | 5.01M | 3.68M | 2.67M | 2.85M | 2.57M | 2.02M | 1.46M | 718K | 3.15M | 1.98M | 2.13M | 9.48M | 861K | 1.82M | 3.11M | -4.01M | 2.63M | 4.4M | -500K | 2.2M | 1.53M |
| FCF Growth % | -42% | 248.23% | -78.64% | -18.51% | -12.77% | -58.19% | 901.33% | 37.51% | -32.4% | -2.83% | 36.15% | 38% | -6.39% | 10.64% | 27.62% | 38.53% | 102.79% | -77.24% | 59.34% | -6.91% | -77.58% | 1001.63% | -52.81% | -41.38% | 177.58% | -252.3% | -40.12% | 980% | -122.72% | 43.55% | - |
Localized credit concentration risk
As reported in recent financial statements, Pathfinder Bancorp's ability to generate organic capital is severely constrained, evidenced by a net loss of $7.0 million in 2025Q4 and inconsistent quarterly net income, which complicates the bank's capacity to bolster regulatory capital buffers through internal earnings retention.
The bank's erratic net income performance suggests that capital generation is currently insufficient to support meaningful asset growth or absorb unexpected credit shocks. Investors should monitor whether the bank's reliance on dividend payments, despite periods of negative earnings, further depletes the capital base during this cycle.
Based on the provided cash flow data, Pathfinder Bancorp has frequently liquidated investment securities, with net sales often exceeding $20 million per quarter, suggesting that the bank is utilizing its securities portfolio as a primary source of liquidity to offset operational cash flow deficits and loan funding requirements.
This reliance on securities sales to manage liquidity may indicate a lack of core deposit growth, forcing the bank to harvest gains or realize losses on its investment portfolio. Such activity warrants investigation into the duration and yield profile of the remaining securities, as constant turnover may be eroding future interest income potential.
According to historical cash flow filings, the bank's provision for credit losses has been highly volatile, including a significant $11.2 million charge in 2025Q4, which suggests that the institution is navigating substantial credit uncertainty that may be masking the true underlying health of the loan book.
The lack of a consistent relationship between provisions and actual charge-offs implies that the bank is aggressively adjusting its reserves to meet CECL requirements amidst a challenging economic environment. This volatility makes it difficult to assess the true cash impact of credit losses on the bank's long-term solvency.
As indicated by the quarterly cash flow data, Pathfinder Bancorp has maintained dividend payments of approximately $600,000 per quarter despite periods of negative net income, which raises concerns regarding the long-term sustainability of capital returns in the absence of consistent profitability and robust organic capital generation.
Continuing to pay dividends while the bank is experiencing negative operating margins and revenue contraction appears to be a capital-intensive strategy that may limit the bank's flexibility. Analysts should evaluate whether this payout policy is appropriate given the current vulnerability of the balance sheet and the need for capital preservation.
Quick answers to the most common questions about buying PBHC stock.
Pathfinder Bancorp, Inc. (PBHC) generated $11.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Pathfinder Bancorp, Inc. (PBHC) generated $10.0M 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.
Pathfinder Bancorp, Inc. (PBHC) spent $1.3M 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, Pathfinder Bancorp, Inc. (PBHC) returned $2.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.