Pathfinder Bancorp Inc. logo

Pathfinder Bancorp Inc.

PBHC | NASDAQ
Chart Builder DCF Calculator
$17.62
+$0.32 (+1.85%)
Sep 22, 2026, 12:47 PM ET · Market open
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
143K -2.49M -1.93M 7.54M 2.27M 4.24M 3.38M 2.01M 8.83M 8.81M 9.29M 10.29M 11.29M 12.58M 12.93M 13.28M 13.47M 13.2M 12.41M 10.47M 8.58M 7.41M
Depreciation & Amortization
1.76M 1.79M 1.97M 1.77M 1.8M 1.59M 1.28M 1.45M 1.37M 1.39M 1.41M 598K 626K 685K 694K 1.56M 1.66M 1.75M 1.82M 1.81M 1.75M 1.68M
Stock-Based Compensation
1.06M 1.07M 985K 695K 554K 344K 247K 335K 349K 388K 462K 513K 572K 625K 626K 637K 615K 594K 617K 622K 611K 596K
Other Working Capital
816K -4.54M 554K -5.06M 1.1M 1.8M -2.59M 8.69M 4.07M -1.87M 1.58M -100K -1.18M 4.06M 3.54M -1.13M 7K 2.01M 117K -1.84M -2.91M -3.1M
Other Non-Cash Items
7.87M 9.19M 9.93M 1.49M 5.24M 8.01M 8.49M 10.01M 1.86M 2.72M 3.81M 6.71M 6.65M 6.61M 5.59M 2.83M 3.11M 3.26M 5.17M 5.83M 6.36M 6.46M
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
994K -4M 724K -5.14M 1.28M 2.23M -2.19M 8.48M 3.14M -3.42M 458K -1.52M -2.51M 3.18M 1.89M -1.71M -266K 1.98M 146K -1.53M -2.48M -4.11M
Operating Cash Flow
11.82M 5.55M 11.68M 6.35M 11.15M 16.4M 11.21M 22.29M 15.55M 9.89M 15.43M 16.58M 16.63M 23.68M 21.73M 16.6M 18.58M 20.78M 20.16M 17.2M 14.83M 12.04M
Capital Expenditures
588K 116K -273K -441K -8.08M -8.74M -8.33M -8.19M -2.42M -2.03M -1.97M -5.45M -4.81M -4.74M -5.21M -1.57M -1.4M -1.44M -1.21M -977K -1.7M -1.65M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a 53K 53K 53K 53K 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
-125.32M -46.84M -58.35M -94.33M -126.21M -106.62M -118.22M -133.19M -147.15M -136M -114.37M -67.09M -66.23M -103.23M -116.57M -151.45M -186M -174.75M -200.46M -219.85M -217.55M -255.55M
Sales Maturities Of Investments
68.2M 72.59M 64.76M 69.53M 111.18M 120.4M 126.97M 105.08M 89.61M 73.48M 65.78M 58.09M 62.17M 68.14M 57.66M 73.38M 102.22M 122.09M 145.94M 166.29M 154M 173.58M
Other Investing Acitivies
51.61M 27.87M 34.31M 41.19M -35.69M -28.17M -29.14M -37.12M -2.94M 12.87M -4.24M -13.24M -24.92M -54.06M -67.04M -99.26M -33.2M 8.31M -14.22M 25.75M -35.87M -120.85M
Investing Cash Flow
-4.92M 53.74M 40.45M 15.95M -52.53M -16.87M -22.4M -67.09M -62.85M -51.63M -54.79M -27.69M -33.79M -93.89M -131.16M -178.9M -118.39M -45.79M -69.95M -28.79M -101.11M -204.47M
Debt Repayment
36.9M -17.25M -29.99M -43.38M -76.97M -92.82M -87.53M -10.53M 44M 38.24M 59.6M 44.99M 53.73M 36.68M 38.9M -1.43M -8.01M -33.98M -14.95M 1.05M 22.55M 19.28M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -17K -17K -702K -702K -685K -685K n/a n/a n/a n/a
Dividend Paid
-2.5M -2.48M -2.47M -2.04M -2.46M -2.46M -2.38M -2.33M -2.26M -2.19M -2.19M -2.18M -2.17M -2.16M -2.04M -1.91M -1.79M -1.67M -1.6M -1.54M -1.48M -1.42M
Other Financial Acitivies
-47.64M -52.79M -20.71M 27.55M 119.75M 117.52M 83.65M 68.51M 557K 2.58M -4.61M -51.69M -35.87M 30.83M 70.7M 134.86M 106.75M 45.67M 60.04M 48.35M 61.24M 169.15M
Financial Cash Flow
-12.33M -71.6M -52.52M -17.05M 41.04M 22.71M -5.97M 55.65M 42.3M 38.64M 52.81M -8.87M 15.69M 65.35M 107.56M 131.51M 96.95M 10.02M 43.48M 47.86M 82.32M 187.02M
Net Cash Flow
-5.43M -12.31M -402K 5.25M -344K 22.25M -17.16M 10.85M -5M -3.1M 13.45M -19.98M -1.47M -4.86M -1.87M -30.79M -2.87M -14.98M -6.31M 36.26M -3.97M -5.41M
Free Cash Flow
12.41M 5.67M 11.4M 5.91M 3.06M 7.66M 2.88M 14.11M 13.14M 7.86M 13.47M 11.14M 11.82M 18.93M 16.52M 15.03M 17.18M 19.35M 18.94M 16.22M 13.13M 10.39M
Adj. Free Cash Flow
11.35M 4.6M 10.42M 5.22M 2.51M 7.32M 2.63M 13.77M 12.79M 7.48M 13M 10.62M 11.24M 18.31M 15.9M 14.39M 16.56M 18.75M 18.33M 15.6M 12.52M 9.79M
Maintenance CapEx
92K 116K -10.44K 262.56K -5.54M -5.32M -4.94M -4.94M n/a n/a n/a -1.53M -1.53M -1.95M -2.59M -1.06M -1.06M -634.5K -411K -318K -1.22M -1.24M
Growth CapEx
496K n/a -262.56K -703.56K -2.54M -3.42M -3.39M -3.24M -2.42M -2.03M -1.97M -3.92M -3.28M -2.79M -2.62M -512.5K -342.5K -801.5K -801K -659K -478.29K -413.09K
Owner Earnings
11.91M 5.67M 11.67M 6.62M 5.6M 11.08M 6.27M 17.35M 15.55M 9.89M 15.43M 15.05M 15.1M 21.72M 19.14M 15.54M 17.52M 20.15M 19.74M 16.88M 13.61M 10.8M

© 2026 bestshares.com. All rights reserved.