Unrivalled coverage. No paywall.

CBNA Supporting Data

This data is derived from company filings and other reputable sources. It has not been generated by AI. It is intended to help verify and validate the AI analysis here. We believe this data to be accurate but we cannot guarentee that it is error free and it should not be relied upon for financial decisions.

Name Chain Bridge Bancorp, Inc.
Asset Type EQUITY
Industry Banks – Regional
Market Capitalization 179793872
Pe Ratio 7.942029
Book Value 23.089
Eps 3.45
Analyst Target Price 29.66667
Trailing Pe 7.942029
Forward Pe 16.60606
Price To Sales Ratio 3.1494713
Price To Book Ratio 1.1867123
Share Price 27.4

Annual Financial Statements

Ratios

2024-12-31 2023-12-31 2022-12-31
Revenue Growth Rate 76.40 3.45 N/A
New Income Growth Rate 137.22 6.64 N/A
Free Cash Flow Growth Rate 72.00 -27.30 N/A
Total Asset Growth Rate 16.26 16.93 N/A
Equity Growt 72.88 21.30 N/A
Net Profit Margin 0.39 0.29 0.28
ROE 0.15 0.11 0.12
ROA 0.01 0.01 0.01
Effective Tax Rate 0.20 0.19 0.19
SG&A to Revenue 0.34 0.46 0.44
Debt to Equity 0.00 0.06 0.07
Debt to Assets 0.00 0.00 0.00
Liabilities to Equity 8.71 13.44 13.98
Equity Multiplier 9.71 14.44 14.98
Receivables Turnover 12.60 6.94 6.77
Asset Turnover 0.04 0.03 0.03
DSO 28.97 52.59 53.89
OCF to Sales 0.41 0.42 0.59
FCF to OCF 0.99 0.98 0.99
Cash Flow Coverage infT 2.56 3.47
CapEx Coverage -97.74 -47.63 -197.07
Quality of Income 1.04 1.45 2.09
CapEx to Depreciation -0.45 -0.55 -0.18
Book Value per Share 21.98 13.00 10.72

Income Statement

2024-12-31 2023-12-31 2022-12-31
Tax Effect Of Unusual Items 0.00 0.00 0.00
Tax Rate For Calcs 0.20 0.19 0.19
Net Income From Continuing Operation Net Minority Interest 20.95M 8.83M 8.28M
Reconciled Depreciation 494.0K 491.0K 501.0K
Net Interest Income 44.37M 27.74M 26.10M
Interest Expense 3.70M 4.05M 1.28M
Interest Income 48.08M 31.79M 27.38M
Normalized Income 20.95M 8.83M 8.28M
Net Income From Continuing And Discontinued Operation 20.95M 8.83M 8.28M
Diluted Average Shares 5.02M 6.42M 6.42M
Basic Average Shares 5.02M 6.42M 6.42M
Diluted EPS 4.17 1.38 1.29
Basic EPS 4.17 1.38 1.29
Diluted NI Availto Com Stockholders 20.95M 8.83M 8.28M
Net Income Common Stockholders 20.95M 8.83M 8.28M
Net Income 20.95M 8.83M 8.28M
Net Income Including Noncontrolling Interests 20.95M 8.83M 8.28M
Net Income Continuous Operations 20.95M 8.83M 8.28M
Tax Provision 5.32M 2.08M 1.88M
Pretax Income 26.27M 10.91M 10.16M
Gain On Sale Of Security 275.0K -1.19M 0.00
Selling General And Administration 17.96M 13.78M 12.71M
Selling And Marketing Expense 313.0K 239.0K 189.0K
General And Administrative Expense 17.65M 13.54M 12.52M
Insurance And Claims 1.09M 810.0K 974.0K
Salaries And Wages 16.56M 12.73M 11.54M
Total Revenue 53.31M 30.22M 29.21M
Operating Revenue 53.31M 30.22M 29.21M
Occupancy And Equipment 982.0K 936.0K 932.0K
Professional Expense And Contract Services Expense 3.16M 909.0K 1.37M
Other Non Interest Expense 4.74M 3.86M 3.22M

Balance Sheet

2024-12-31 2023-12-31 2022-12-31
Ordinary Shares Number 6.56M 6.42M 6.42M
Share Issued 6.56M 6.42M 6.42M
Total Debt 0.00 5.00M 5.00M
Tangible Book Value 144.25M 83.44M 68.78M
Invested Capital N/A 88.44M 73.78M
Net Tangible Assets 144.25M 83.44M 68.78M
Common Stock Equity 144.25M 83.44M 68.78M
Total Equity Gross Minority Interest 144.25M 83.44M 68.78M
Stockholders Equity 144.25M 83.44M 68.78M
Gains Losses Not Affecting Retained Earnings -8.24M -11.56M -17.65M
Other Equity Adjustments -8.24M -11.56M -17.65M
Retained Earnings 77.64M 56.69M 48.12M
Additional Paid In Capital 74.78M 38.26M 38.28M
Capital Stock 65.0K 46.0K 27.0K
Common Stock 65.0K 46.0K 27.0K
Preferred Stock 0.00 0.00 0.00
Total Liabilities Net Minority Interest 1.26B 1.12B 961.90M
Current Debt And Capital Lease Obligation 0.00 5.00M 5.00M
Current Debt 0.00 5.00M 5.00M
Other Current Borrowings 0.00 N/A N/A
Line Of Credit N/A 5.00M 5.00M
Payables And Accrued Expenses 46.0K 61.0K 20.0K
Payables 46.0K 61.0K 20.0K
Accounts Payable 46.0K 61.0K 20.0K
Total Assets 1.40B 1.21B 1.03B
Investments And Advances 659.29M 566.68M 592.65M
Held To Maturity Securities 300.45M 308.06M 312.57M
Available For Sale Securities 515.0K 505.0K 486.0K
Net PPE 9.59M 9.86M 10.08M
Accumulated Depreciation -7.29M -6.79M -6.30M
Gross PPE 16.87M 16.65M 16.38M
Construction In Progress 549.0K 464.0K 394.0K
Machinery Furniture Equipment 2.36M 2.28M 2.10M
Buildings And Improvements 11.71M 11.65M 11.63M
Land And Improvements 2.26M 2.26M 2.26M
Receivables 4.23M 4.35M 4.31M
Accounts Receivable 4.23M 4.35M 4.31M
Other Short Term Investments 358.33M 258.11M 279.60M
Cash And Cash Equivalents 410.74M 316.77M 98.66M
Cash Financial 3.06M 6.04M 6.77M
Cash Cash Equivalents And Federal Funds Sold 413.62M 319.38M 101.16M

Cash Flow Statement

2024-12-31 2023-12-31 2022-12-31
Free Cash Flow 21.57M 12.54M 17.25M
Repayment Of Debt -5.00M 0.00 N/A
Issuance Of Capital Stock 36.54M 0.00 10.50M
Capital Expenditure -223.0K -269.0K -88.0K
Interest Paid Supplemental Data 3.72M 4.00M 1.27M
Income Tax Paid Supplemental Data 6.41M 2.05M 1.67M
End Cash Position 410.74M 316.77M 98.66M
Beginning Cash Position 316.77M 98.66M 123.88M
Changes In Cash 93.97M 218.10M -25.21M
Financing Cash Flow 169.45M 159.07M -177.42M
Cash Flow From Continuing Financing Activities 169.45M 159.07M -177.42M
Net Common Stock Issuance 36.54M 0.00 10.50M
Common Stock Issuance 36.54M 0.00 10.50M
Net Issuance Payments Of Debt -5.00M 0.00 N/A
Net Short Term Debt Issuance -5.00M 0.00 N/A
Short Term Debt Payments -5.00M 0.00 N/A
Investing Cash Flow -97.28M 46.22M 134.86M
Cash Flow From Continuing Investing Activities -97.28M 46.22M 134.86M
Net Other Investing Changes -288.0K -124.0K -476.0K
Net Investment Purchase And Sale -87.62M 30.57M 171.70M
Sale Of Investment 194.97M 53.97M 675.28M
Purchase Of Investment -282.59M -23.40M -503.58M
Net PPE Purchase And Sale -223.0K -269.0K -88.0K
Purchase Of PPE -223.0K -269.0K -88.0K
Operating Cash Flow 21.80M 12.81M 17.34M
Cash Flow From Continuing Operating Activities 21.80M 12.81M 17.34M
Change In Working Capital 1.41M 963.0K 5.14M
Change In Payables And Accrued Expense 2.20M 793.0K 1.17M
Change In Payable 2.20M 793.0K 1.17M
Change In Account Payable 2.20M 793.0K 1.17M
Change In Receivables -792.0K 170.0K 3.98M
Changes In Account Receivables -792.0K 170.0K 3.98M
Other Non Cash Items -289.0K 12.0K 18.0K
Unrealized Gain Loss On Investment Securities 5.0K -7.0K 63.0K
Deferred Tax -157.0K -99.0K -169.0K
Deferred Income Tax -157.0K -99.0K -169.0K
Depreciation Amortization Depletion 494.0K 491.0K 501.0K
Depreciation And Amortization 494.0K 491.0K 501.0K
Depreciation 494.0K 491.0K 501.0K
Operating Gains Losses -305.0K 1.17M -25.0K
Gain Loss On Investment Securities 81.0K 389.0K 0.00
Net Income From Continuing Operations 20.95M 8.83M 8.28M

Quarterly Financial Statements

Ratios

2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Revenue Growth Rate 15.26 -24.36 25.52 25.15 N/A
New Income Growth Rate 49.92 -50.05 28.98 48.20 N/A
Free Cash Flow Growth Rate -66.06 -49.07 42.56 68.95 N/A
Total Asset Growth Rate 23.25 -9.91 10.15 14.45 N/A
Equity Growt 5.03 37.58 11.54 7.30 N/A
Net Profit Margin 0.38 0.30 0.45 0.44 0.37
ROE 0.04 0.03 0.07 0.06 0.04
ROA 0.00 0.00 0.00 0.00 0.00
Effective Tax Rate 0.20 0.20 0.20 0.20 0.20
SG&A to Revenue 0.34 0.39 0.29 0.32 0.37
Debt to Equity N/A 0.00 0.10 0.11 0.06
Debt to Assets N/A 0.00 0.01 0.01 0.00
Liabilities to Equity 10.40 8.71 13.83 14.02 13.08
Equity Multiplier 11.40 9.71 14.83 15.02 14.08
Receivables Turnover 2.27 2.99 3.12 3.00 2.14
Asset Turnover 0.01 0.01 0.01 0.01 0.01
DSO 160.73 122.17 117.06 121.66 170.65
OCF to Sales 0.21 0.34 0.49 0.44 0.33
FCF to OCF 0.46 0.98 1.00 0.99 0.98
Cash Flow Coverage N/A infT 0.82 0.58 0.69
CapEx Coverage -1.84 -44.58 -294.43 -148.77 -57.85
Quality of Income 0.55 1.14 1.10 1.00 0.89
CapEx to Depreciation -14.07 -0.79 -0.23 -0.32 -0.47
Book Value per Share 23.09 21.98 16.33 14.64 13.65

Income Statement

2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Tax Effect Of Unusual Items 0.00 0.00 0.00 0.00 0.00
Tax Rate For Calcs 0.20 0.20 0.20 0.20 0.20
Net Income From Continuing Operation Net Minority Interest 5.61M 3.74M 7.49M 5.80M 3.92M
Reconciled Depreciation 120.0K 122.0K 121.0K 122.0K 129.0K
Net Interest Income 13.85M 11.36M 13.65M 10.57M 8.79M
Interest Expense 893.0K 857.0K 1.02M 917.0K 907.0K
Interest Income 14.74M 12.22M 14.67M 11.49M 9.70M
Normalized Income 5.61M 3.74M 7.49M 5.80M 3.92M
Net Income From Continuing And Discontinued Operation 5.61M 3.74M 7.49M 5.80M 3.92M
Diluted Average Shares 6.56M 6.37M 6.42M N/A 6.42M
Basic Average Shares 6.56M 6.37M 6.42M N/A 6.42M
Diluted EPS 0.85 0.59 1.17 N/A 0.61
Basic EPS 0.85 0.59 1.17 N/A 0.61
Diluted NI Availto Com Stockholders 5.61M 3.74M 7.49M 5.80M 3.92M
Net Income Common Stockholders 5.61M 3.74M 7.49M 5.80M 3.92M
Net Income 5.61M 3.74M 7.49M 5.80M 3.92M
Net Income Including Noncontrolling Interests 5.61M 3.74M 7.49M 5.80M 3.92M
Net Income Continuous Operations 5.61M 3.74M 7.49M 5.80M 3.92M
Tax Provision 1.43M 926.0K 1.93M 1.49M 976.0K
Pretax Income 7.04M 4.67M 9.41M 7.30M 4.89M
Gain On Sale Of Security 27.0K 43.0K -78.0K 111.0K 199.0K
Selling General And Administration 5.01M 4.98M 4.79M 4.22M 3.97M
Selling And Marketing Expense 81.0K 144.0K 47.0K 50.0K 72.0K
General And Administrative Expense 4.93M 4.83M 4.74M 4.17M 3.90M
Insurance And Claims 377.0K 352.0K 273.0K 215.0K 253.0K
Salaries And Wages 4.55M 4.48M 4.47M 3.96M 3.65M
Total Revenue 14.57M 12.64M 16.71M 13.31M 10.64M
Operating Revenue 14.57M 12.64M 16.71M 13.31M 10.64M
Occupancy And Equipment 251.0K 234.0K 236.0K 237.0K 275.0K
Professional Expense And Contract Services Expense 893.0K 1.01M 1.21M 483.0K 465.0K
Other Non Interest Expense 1.42M 1.45M 1.20M 1.06M 1.03M

Balance Sheet

2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Ordinary Shares Number 6.56M 6.56M 6.42M 6.42M 6.42M
Share Issued 6.56M 6.56M 6.42M 6.42M 6.42M
Total Debt N/A 0.00 10.00M 10.00M 5.00M
Tangible Book Value 151.50M 144.25M 104.84M 93.99M 87.60M
Invested Capital N/A N/A 114.84M 103.99M 92.60M
Net Tangible Assets 151.50M 144.25M 104.84M 93.99M 87.60M
Common Stock Equity 151.50M 144.25M 104.84M 93.99M 87.60M
Total Equity Gross Minority Interest 151.50M 144.25M 104.84M 93.99M 87.60M
Stockholders Equity 151.50M 144.25M 104.84M 93.99M 87.60M
Gains Losses Not Affecting Retained Earnings -6.59M -8.24M -7.38M -10.74M -11.33M
Other Equity Adjustments -6.59M -8.24M -7.38M -10.74M -11.33M
Retained Earnings 83.25M 77.64M 73.90M 66.41M 60.61M
Additional Paid In Capital 74.78M 74.78M 38.28M 38.30M 38.30M
Capital Stock 65.0K 65.0K 46.0K 27.0K 27.0K
Common Stock 65.0K 65.0K 46.0K 27.0K 27.0K
Preferred Stock 0.00 0.00 0.00 0.00 0.00
Total Liabilities Net Minority Interest 1.58B 1.26B 1.45B 1.32B 1.15B
Current Debt And Capital Lease Obligation N/A 0.00 10.00M 10.00M 5.00M
Current Debt N/A 0.00 10.00M 10.00M 5.00M
Other Current Borrowings N/A 0.00 N/A N/A N/A
Line Of Credit N/A N/A 10.00M 10.00M 5.00M
Payables And Accrued Expenses 61.0K 46.0K 25.0K 91.0K 76.0K
Payables 61.0K 46.0K 25.0K 91.0K 76.0K
Accounts Payable 61.0K 46.0K 25.0K 91.0K 76.0K
Total Assets 1.73B 1.40B 1.56B 1.41B 1.23B
Investments And Advances 775.13M 659.29M 597.63M 601.24M 563.34M
Held To Maturity Securities 295.40M 300.45M 302.35M 307.97M 307.95M
Available For Sale Securities 527.0K 515.0K 527.0K 130.09M 504.0K
Net PPE 11.16M 9.59M 9.61M 9.71M 9.79M
Accumulated Depreciation -7.41M -7.29M -7.16M -7.04M -6.92M
Gross PPE 18.56M 16.87M 16.78M 16.75M 16.71M
Construction In Progress N/A 549.0K N/A N/A N/A
Machinery Furniture Equipment N/A 2.36M N/A N/A N/A
Buildings And Improvements N/A 11.71M N/A N/A N/A
Land And Improvements N/A 2.26M N/A N/A N/A
Receivables 6.42M 4.23M 5.36M 4.44M 4.97M
Accounts Receivable 6.42M 4.23M 5.36M 4.44M 4.97M
Other Short Term Investments 479.20M 358.33M 294.75M 163.18M 254.88M
Cash And Cash Equivalents 629.22M 410.74M 639.77M 488.02M 346.31M
Cash Financial 8.09M 3.06M 11.73M 13.50M 6.13M
Cash Cash Equivalents And Federal Funds Sold 632.24M 413.62M 642.65M 490.76M 349.04M

Cash Flow Statement

2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Free Cash Flow 1.42M 4.18M 8.22M 5.76M 3.41M
Issuance Of Debt 0.00 N/A 0.00 N/A 0.00
Issuance Of Capital Stock 0.00 36.53M 0.00 0.00 12.0K
Capital Expenditure -1.69M -96.0K -28.0K -39.0K -60.0K
Interest Paid Supplemental Data 878.0K 836.0K 1.09M 902.0K 892.0K
Income Tax Paid Supplemental Data 0.00 3.86M 2.01M 543.0K 0.00
End Cash Position 629.22M 410.74M 639.77M 488.02M 346.31M
Beginning Cash Position 410.74M 639.77M 488.02M 346.31M 316.77M
Changes In Cash 218.48M -229.03M 151.74M 141.72M 29.54M
Financing Cash Flow 318.46M -157.41M 130.53M 172.59M 23.74M
Cash Flow From Continuing Financing Activities 318.46M -157.41M 130.53M 172.59M 23.74M
Net Common Stock Issuance 0.00 36.53M 0.00 0.00 12.0K
Common Stock Issuance 0.00 36.53M 0.00 0.00 12.0K
Net Issuance Payments Of Debt 0.00 -10.00M 0.00 N/A 0.00
Net Short Term Debt Issuance 0.00 -10.00M 0.00 N/A 0.00
Short Term Debt Issuance 0.00 N/A 0.00 N/A 0.00
Investing Cash Flow -103.09M -75.90M 12.97M -36.67M 2.33M
Cash Flow From Continuing Investing Activities -103.09M -75.90M 12.97M -36.67M 2.33M
Net Other Investing Changes -141.0K -4.0K -154.0K -4.0K -126.0K
Net Investment Purchase And Sale -112.54M -62.55M 8.47M -37.18M 3.63M
Sale Of Investment 175.46M 108.53M 58.86M 16.88M 10.70M
Purchase Of Investment -288.01M -171.08M -50.39M -54.06M -7.06M
Net PPE Purchase And Sale -1.69M -96.0K -28.0K -39.0K -60.0K
Purchase Of PPE -1.69M -96.0K -28.0K -39.0K -60.0K
Operating Cash Flow 3.11M 4.28M 8.24M 5.80M 3.47M
Cash Flow From Continuing Operating Activities 3.11M 4.28M 8.24M 5.80M 3.47M
Change In Working Capital -1.70M 791.0K 770.0K -235.0K 85.0K
Change In Payables And Accrued Expense 20.0K 372.0K 1.89M -731.0K 675.0K
Change In Payable 20.0K 372.0K 1.89M -731.0K 675.0K
Change In Account Payable 20.0K 372.0K 1.89M -731.0K 675.0K
Change In Receivables -1.72M 419.0K -1.12M 496.0K -590.0K
Changes In Account Receivables -1.72M 419.0K -1.12M 496.0K -590.0K
Other Non Cash Items 329.0K -314.0K 603.0K 93.0K -671.0K
Unrealized Gain Loss On Investment Securities -9.0K 16.0K -18.0K 3.0K 4.0K
Depreciation Amortization Depletion 120.0K 122.0K 121.0K 122.0K 129.0K
Depreciation And Amortization 120.0K 122.0K 121.0K 122.0K 129.0K
Depreciation 120.0K 122.0K 121.0K 122.0K 129.0K
Operating Gains Losses -40.0K -45.0K 64.0K -124.0K -200.0K
Gain Loss On Investment Securities N/A 16.0K 65.0K 0.00 0.00
Net Income From Continuing Operations 5.61M 3.74M 7.49M 5.80M 3.92M

© Copyright 2024. All rights reserved.