Organic capital generation is currently non-existent, as evidenced by the absence of dividend payments and a negative operating cash flow of $2.9 million in 2026Q1.
| 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 | -11.27M | -14.17M | 2.68M | -10.71M | 7.04M | 7.6M | 6.28M | -11.91M | 5.27M | 7.29M | 4.53M | 5.67M | 22.48M | -4.7M | -3.15M | -976.07K | -2.89M | -9.8M | 1.47M | 4.44M | 4.33M | 3.12M | 2.13M | 3.16M | 2.15M | 2.14M | 1.2M | 915.31K | 800K | 400K | 700K |
| Operating CF Growth % | -194.2% | -628.14% | 125.04% | -252.29% | -7.37% | 20.94% | 152.72% | -326.01% | -27.68% | 61.1% | -20.24% | -74.77% | 578.91% | -48.86% | -223.13% | 66.24% | 70.49% | -766.35% | -66.89% | 2.6% | 38.87% | 46.37% | -32.54% | 46.53% | 0.72% | 77.8% | 31.42% | 14.41% | 100% | -42.86% | 130.43% |
| Net Income | -11.69M | -12.71M | -39.88M | -4.18M | 6.16M | 5.09M | -3.82M | -2.82M | 3.2M | 4.15M | 1.93M | 2.14M | 15.71M | -7.29M | -536K | -15.46M | -15.4M | -23.88M | -7.11M | 2.68M | 2.42M | 1.41M | 926.4K | 1.34M | 1.05M | 876.39K | 767.17K | 348.64K | 600K | 300K | 300K |
| Depreciation & Amortization | 896K | 1.19M | 1.35M | 1.35M | 1.47M | 1.64M | 1.6M | 1.69M | 1.54M | 1.27M | 1.21M | 1.04M | 1.08M | 1.22M | 1.22M | 1.29M | 1.51M | 1.68M | 1.65M | 1.51M | 878.45K | 604.4K | 1.04M | 1.01M | 543.2K | 468.12K | 407.19K | 300.2K | 200K | 200K | 200K |
| Deferred Taxes | 58K | 59K | 23.82M | -4.21M | 1.49M | -261K | -323K | -1.14M | -265K | 2.26M | 1.11M | 1.08M | -14.75M | 0 | 0 | 0 | 0 | 8.62M | -5.87M | -258.04K | -498.34K | -562.83K | -101.21K | -230.09K | -269.75K | -176.22K | -260.71K | -18K | -100K | -200K | -100K |
| Other Non-Cash Items | 1.73M | -9.29M | 16.7M | -5.08M | 2.24M | -856K | 13.74M | -9.1M | 1.63M | -36K | 2.81M | 796K | 21.39M | 1.95M | -5.58M | 6.99M | 8.93M | 12.15M | 15.1M | 36.52K | 1.68M | 1.6M | 559.8K | 257.3K | 244.37K | 358.06K | 326.06K | 593.09K | 300K | 200K | 300K |
| Working Capital Changes | -7.32M | 1.35M | 505K | 1.3M | -4.41M | 1.83M | -5.08M | -766K | -1.04M | -494K | -2.7M | 151K | -1.22M | -704K | 1.44M | 6.21M | 2.07M | -8.37M | -2.3M | 475.45K | -143.3K | 65.16K | -292.53K | 777.86K | 584.4K | 612.51K | -36.77K | -308.62K | -200K | -100K | 0 |
| Cash from Investing | -240.95M | -20.52M | 135.01M | -27.18M | -122.05M | -55.2M | 82.92M | -41.78M | -26.88M | -140.85M | -99.11M | -9.48M | -59.92M | 35.63M | 66.37M | 11.52M | 110.16M | 116.7M | -104.84M | -202.55M | -133.18M | -106.79M | -38.06M | -78.07M | -61.34M | -11.57M | -19.83M | -71.62M | -16.2M | -16.3M | -9.6M |
| Purchase of Investments | -196.21M | -145.19M | -2.32M | -10.41M | -19.33M | -136.13M | -11.25M | -18.07M | -19.44M | -21.48M | -3.03M | -2.02M | -614K | 0 | -23K | -66.63M | -18.66M | -34.27M | -20.22M | -16.39M | -2.86M | -28.54M | -16.24M | -72.82M | -55.07M | -15.63M | -4.4M | -28.31M | -10.1M | -4.9M | -3M |
| Sale/Maturity of Investments | 39.11M | 8.85M | 11.95M | 6.1M | 10.32M | 89.36M | 9.88M | 10.91M | 39.81M | 19.29M | 7.87M | 6.32M | 4.51M | 2.6M | 24.52M | 39.04M | 24.44M | 39.18M | 30.32M | 15.59M | 13.08M | 21.26M | 23.68M | 40.26M | 29.49M | 14.19M | 3.78M | 8.37M | 6.6M | 2M | 2.5M |
| Net Investment Activity | -157.1M | -136.34M | 9.63M | -4.31M | -9.01M | -46.78M | -1.37M | -7.17M | 20.37M | -2.19M | 4.84M | 4.3M | 3.9M | 2.6M | 24.49M | -27.6M | 5.78M | 4.91M | 10.1M | -800.5K | 10.22M | -7.27M | 7.43M | -32.56M | -25.58M | -1.44M | -617.45K | -19.94M | -3.5M | -2.9M | -500K |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -83.2M | 115.99M | 125.43M | -22.45M | -112.63M | -8M | 84.36M | -34.06M | -41.04M | -135.6M | -100.42M | -7.55M | -55.44M | 41.31M | 42.49M | 39.8M | 104.56M | 112.09M | -113.16M | -196.42M | -141.53M | -98.57M | -44.25M | -44.45M | -35.67M | -9.57M | -18.98M | -51.14M | -12.6M | -13.2M | -9M |
| Cash from Financing | 225.22M | 79.21M | -41.62M | 65.93M | 106.46M | 60.02M | -93.97M | 26.66M | 39.32M | 90M | 101.47M | 15.95M | 75.83M | -67.08M | -47.63M | -101.9M | -68.29M | -23.7M | 113.96M | 156.64M | 168.36M | 64.01M | 62.11M | 92.64M | 43.88M | 3.4M | 19.13M | 73.69M | 26.5M | 21M | 9.9M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -155K | -154K | -77K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -213.45K | -854.5K | -853.55K | -617.33K | -402.9K | -317.45K | -264.09K | -216.05K | -96.01K | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2K | -1.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -160.03K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 37.49M | 85.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.23M | 0 | 50.55K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 37.49M | 85.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2K | -1.02M | 0 | 0 | 0 | 0 | 0 | 46.23M | 0 | -109.47K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 107K | -1000K | -1000K | 1000K | -1000K | -203K | -1000K | -195K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | -105.99K | 56.58K | 244.08K | -100K | 0 | 0 |
| Other Financing | 180.37M | -5.76M | 126.59M | -19.86M | 111.67M | 60.22M | -83.77M | 27.01M | 59.76M | 108.27M | 84.97M | 4.01M | 12.83M | -74.08M | -47.63M | -101.9M | -114.53M | -23.49M | 112.42M | 110.95M | 139.23M | 52.07M | 77.01M | 71.84M | 34.65M | 3.6M | 16.92M | 73.44M | 20.8M | 21M | 9.9M |
| Net Change in Cash | -27.01M | 44.52M | 96.07M | 28.04M | -8.55M | 12.41M | -4.77M | -27.03M | 17.71M | -43.56M | 6.89M | 12.14M | 38.39M | -36.15M | 15.59M | -91.35M | 38.98M | 83.2M | 10.59M | -41.46M | 39.51M | -39.66M | 26.18M | 17.72M | -15.3M | -6.03M | 503.78K | 2.99M | 11.1M | 5.1M | -12.4M |
| Exchange Rate Effect | 97.94M | 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 | 207.13M | 162.61M | 66.54M | 38.49M | 47.05M | 34.64M | 39.4M | 66.44M | 48.73M | 92.29M | 85.4M | 73.26M | 34.87M | 71.01M | 55.42M | 146.78M | 107.8M | 24.6M | 14.01M | 55.47M | 15.97M | 55.63M | 29.45M | 11.73M | 27.03M | 33.07M | 32.56M | 29.57M | 18.5M | 13.4M | 12.4M |
| Cash at End | 109.19M | 207.13M | 162.61M | 66.54M | 38.49M | 47.05M | 34.64M | 39.4M | 66.44M | 48.73M | 92.29M | 85.4M | 73.26M | 34.87M | 71.01M | 55.43M | 146.78M | 107.8M | 24.6M | 14.01M | 55.47M | 15.97M | 55.63M | 29.45M | 11.73M | 27.03M | 33.07M | 32.56M | 29.6M | 18.5M | 0 |
| Interest Paid | 14.13M | 0 | 31.92M | 29.63M | 10.47M | 7.21M | 15.04M | 17.74M | 11.25M | 6.42M | 3.41M | 2.33M | 4.19M | 4.71M | 7.13M | 8.29M | 13.25M | 24.35M | 28.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 0 | 66K | 3.54M | 102K | 140K | 0 | 22K | 1.24M | 515K | 360K | 3K | 3K | 3K | 10K | 10.53K | 2.08K | 1.22M | 1.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -11.92M | -14.34M | 2.63M | -11.13M | 6.62M | 7.17M | 6.21M | -12.47M | 4.13M | 4.23M | 996K | -563K | 14.1M | -13.05M | -3.88M | -1.68M | -3.33M | -10.11M | -305.51K | -888.83K | 2.46M | 2.17M | 877.97K | 2.1M | 2.06M | 1.58M | 969.45K | 381.94K | 700K | 200K | 600K |
| FCF Growth % | -137.84% | -645.74% | 123.62% | -268.03% | -7.59% | 15.38% | 149.82% | -401.86% | -2.36% | 324.7% | 276.91% | -103.99% | 208.04% | -236.36% | -130.86% | 49.53% | 67.04% | -3208.06% | 65.63% | -136.11% | 13.4% | 147.26% | -58.16% | 1.75% | 30.88% | 62.54% | 153.82% | -45.44% | 250% | -66.67% | 125% |
Persistent Operating Margin Deficit
As reported in recent financial statements, PNBK’s persistent net losses, including a $1.8 million deficit in 2026Q1, indicate that the bank is currently unable to generate organic capital, forcing a reliance on existing balance sheet liquidity to fund ongoing operations and regulatory requirements.
The consistent inability to generate positive net income suggests that the bank's capital base is being eroded rather than bolstered by operations. Investors should monitor whether this trend necessitates future dilutive capital raises to maintain regulatory capital ratios in the face of ongoing losses.
Based on the provided cash flow data, PNBK engaged in significant investment activity during 2025Q4, with $120.6 million in purchases, suggesting a tactical attempt to manage liquidity or yield that contrasts sharply with the more modest $51.0 million in purchases observed in 2026Q1.
The volatility in investment securities purchases and sales appears to reflect a reactive approach to liquidity management rather than a stable investment strategy. This erratic turnover may indicate that the bank is frequently adjusting its portfolio to address short-term funding gaps or interest rate risk exposures.
According to historical cash flow data, PNBK’s provision for loan losses has fluctuated significantly, ranging from a $7.7 million charge in 2024Q4 to a $181.0 thousand credit in 2026Q1, highlighting the inherent uncertainty in the bank's current asset quality assessment.
These swings in provisioning suggest that the bank is frequently recalibrating its expectations for credit losses, which may be tied to the performance of its concentrated commercial real estate portfolio. Such volatility complicates the assessment of the bank's true underlying credit risk and potential for future earnings recovery.
As evidenced by the absence of dividend payments or share buybacks across the last ten quarters, PNBK has prioritized capital preservation over shareholder returns, a decision that appears consistent with the bank's ongoing struggle to achieve sustained profitability and maintain adequate regulatory capital buffers.
The lack of capital return is a logical outcome of the bank's negative earnings profile and the need to conserve cash. Any expectation of future dividends or buybacks appears premature until the bank can demonstrate a clear and durable path to positive net income.
Quick answers to the most common questions about buying PNBK stock.
Patriot National Bancorp, Inc. (PNBK) generated $-14.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Patriot National Bancorp, Inc. (PNBK) reported negative free cash flow of $14.3M in 2025, indicating capital requirements exceeded cash from operations.
Patriot National Bancorp, Inc. (PNBK) spent $0.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.