Auburn National Bancorporation Inc. logo

Auburn National Bancorporation Inc.

AUBN | NASDAQ
Chart Builder DCF Calculator
$27.25
-$0.25 (-0.91%)
At close: Sep 21, 2026, 3:59 PM ET
$27.27
+$0.02 (+0.07%)
After-hours: Sep 21, 2026, 4:04 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
8.39M 7.92M 7.26M 7.15M 6.66M 6.56M 6.4M 852K 608K 802K 1.4M 9.85M 10.36M 10.23M 10.35M 7.75M 7.63M 8.11M 8.04M 8.22M 8.28M 7.66M
Depreciation & Amortization
1.64M 2.14M 2.11M 2.1M 2.06M 2.03M 1.93M 1.82M 1.74M 1.71M 1.7M 1.71M 1.76M 1.71M 1.53M 1.38M 1.25M 1.19M 1.24M 1.3M 1.31M 1.51M
Stock-Based Compensation
24K 24K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
340K 87K 1.26M 392K -842K 376K 598K -1.01M -272K -857K 282K 694K 182K -324K -3.53M -966K -1.52M -4.08M -2.15M -1.49M -1.71M 1.51M
Other Non-Cash Items
1.24M 2.08M 1.72M 2.01M 1.57M 1.41M 1.89M 7.56M 8.58M 8.44M 8.53M 699K 1.88M 2.25M 2.63M 3.93M 3.73M 3.24M 5.19M 6.5M 3.49M 3.12M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
340K 87K 1.26M 392K -842K 376K 598K -1.01M -272K -857K 282K 694K 182K -324K -3.53M -966K -1.52M -4.08M -2.15M -1.49M -1.71M 1.51M
Operating Cash Flow
11.63M 12.26M 12.35M 11.65M 9.45M 10.37M 10.82M 9.23M 10.66M 10.09M 11.9M 12.95M 14.18M 13.86M 10.98M 12.09M 11.09M 8.46M 12.32M 14.54M 11.38M 13.79M
Capital Expenditures
-1.25M -1.39M -1.49M -1M -639K -1.26M -2.09M -2.18M -2.26M -1.46M -418K -1.68M -3.03M -6.51M -7.05M -12.43M -16.31M -15.15M -20.18M -20.12M -15.91M -13.83M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -15.33M -52.61M -93.11M -133.1M -158.9M -159.51M -175.42M -172.41M -180.67M -185.35M
Sales Maturities Of Investments
16.78M 21.98M 22.02M 22.97M 23.89M 24.63M 25.62M 141.81M 141.9M 142.14M 141.6M 31.29M 33.68M 37.55M 50.78M 58.75M 64.97M 68.99M 73.61M 75.84M 90.11M 97.62M
Other Investing Acitivies
-12.25M -22.16M -1.74M 7.71M 15.28M 6.79M -6.69M -20.28M -54.96M -59.68M -49.84M -64.34M -75.12M -71.76M -41.58M -20.87M 16.06M 32.84M 3.15M 19.63M 7.74M -17.48M
Investing Cash Flow
3.36M -1.57M 18.8M 29.68M 38.54M 30.17M 16.84M 119.35M 84.68M 81M 91.35M -34.73M -59.8M -93.32M -90.96M -107.64M -94.18M -72.84M -118.84M -97.05M -98.73M -119.03M
Debt Repayment
n/a n/a n/a n/a n/a n/a 27K -228K -228K -228K -255K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-194K n/a n/a n/a n/a n/a n/a n/a -130K -165K -229K -273K -272K -448K -504K -759K -1.2M -1.74M -1.62M -1.32M -750K n/a
Dividend Paid
-3.77M -3.77M -3.77M -3.77M -3.77M -3.77M -3.77M -3.77M -3.77M -3.77M -3.78M -3.76M -3.75M -3.73M -3.72M -3.71M -3.7M -3.69M -3.68M -3.68M -3.67M -3.66M
Other Financial Acitivies
48.47M 20.61M 27.1M 15.54M -6.55M 9.32M -1.93M -64.39M -6.28M -40.23M -54.9M -14.21M -53.94M -80.09M -44.8M 22.27M 79.85M 137.81M 155.51M 132.23M 95.18M 135.76M
Financial Cash Flow
44.5M 16.83M 23.33M 11.77M -10.33M 5.54M -5.68M -68.39M -10.41M -44.4M -59.16M -18.24M -57.96M -84.27M -49.03M 17.8M 74.96M 132.38M 150.21M 127.23M 90.77M 132.11M
Net Cash Flow
59.49M 27.52M 54.48M 53.1M 37.66M 46.08M 21.99M 60.22M 84.96M 46.73M 44.12M -40.03M -103.58M -163.72M -129.01M -77.75M -8.14M 68.01M 43.68M 44.71M 3.42M 26.86M
Free Cash Flow
10.38M 10.86M 10.86M 10.65M 8.81M 9.11M 8.73M 7.05M 8.41M 8.64M 11.48M 11.27M 11.15M 7.36M 3.93M -341K -5.22M -6.68M -7.86M -5.58M -4.53M -41K
Adj. Free Cash Flow
10.36M 10.84M 10.86M 10.65M 8.81M 9.11M 8.73M 7.05M 8.41M 8.64M 11.48M 11.27M 11.15M 7.36M 3.93M -341K -5.22M -6.68M -7.86M -5.58M -4.53M -41K
Maintenance CapEx
-760K -760K -640K n/a n/a n/a n/a -248K -248K -248K -248K -688.16K -1.45M -4.92M -5.47M -11.67M -16.27M -15.15M -20.18M -20.12M -15.91M -13.83M
Growth CapEx
-492K -634K -845K -1M -639K -1.26M -2.09M -1.93M -2.01M -1.21M -170K -990.84K -1.58M -1.58M -1.58M -755.41K -39.99K n/a n/a n/a n/a n/a
Owner Earnings
10.87M 11.5M 11.71M 11.65M 9.45M 10.37M 10.82M 8.98M 10.42M 9.84M 11.65M 12.26M 12.72M 8.94M 5.51M 414.41K -5.18M -6.68M -7.86M -5.58M -4.53M -41K

© 2026 bestshares.com. All rights reserved.