Patriot National Bancorp Inc. logo

Patriot National Bancorp Inc.

PNBK | NASDAQ
Chart Builder DCF Calculator
$0.95
-$0.02 (-2.11%)
Sep 22, 2026, 10:58 AM ET · Market open
Fiscal Quarter
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 -1.76M -2.28M -2.66M -5M -2.78M -9.55M -26.95M -3.08M -299K 905K -3.77M -615K -699K 1.77M 2.33M 1.27M 800K 1.9M 1.32M 1.02M 854K
Depreciation & Amortization
-690K 235K 241K 319K 336K 290K 319K 314K 406K 315K 322K 331K 387K 313K 388K 376K 361K 345K 450K 394K 389K 402K
Stock-Based Compensation
1.06M 2.28M 2.13M 1.81M 1.12M 181K 64K 55K 41K 24K 28K 31K 23K 23K 23K 22K 20K 21K 40K 30K 46K 34K
Other Working Capital
5.56M -5.56M 2.66M -2.23M -961K 1.26M 240K -2.69M 2.09M -863K -4.15M 4.31M 1.88M -791K -245K 46K 1.19M -3.95M 1.35M 2.24M -1.29M -1.26M
Other Non-Cash Items
-9.75M 3.28M -6.3M -3.14M 5.36M -5.21M 5.91M 1.44M 7.38M 1.97M 1.73M -10.95M 2.89M 1.24M 5.64M -427K -914K -2.06M 1.03M -1.07M 676K -1.49M
Deferred Income Tax
-3.36M 13K 111K -4K -49K 1K 1K 24.73M -946K 40K 1.09M -4.8M -233K -261K 605K 294K 293K 298K -1.34M 387K 415K 281K
Change in Working Capital
6.96M -6.96M 2.05M -1.56M -838K 1.7M 684K -2.17M 2.25M -254K -4.24M 4.82M 1.56M -832K -1.01M -731K 1.05M -3.72M 1.72M 2.26M -1.23M -912K
Operating Cash Flow
-5.63M -2.91M -4.04M -5.24M 921K -5.81M -2.57M -2.59M 6.05M 1.8M -167K -14.34M 4.01M -212K 7.42M 1.86M 2.08M -4.32M 3.79M 3.32M 1.32M -834K
Capital Expenditures
545K -545K -80K -19K -3K -70K 97K -61K -50K -41K -15K -167K -132K -98K -92K -52K -179K -91K -66K -185K -1K -178K
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 -51.02M -120.65M -23.57M -974K n/a n/a 103K -103K -2.32M n/a n/a -2.07M -8.34M -1K -16.29M -2.04M -1M -1K -54.37M -67.86M -13.9M
Sales Maturities Of Investments
-2.03M 31.09M 1.49M 5.67M 861K 827K 6.69M 990K 929K 3.35M 916K 1.15M 1.18M 2.85M 1.15M 1.68M 2.79M 4.71M 27.97M 33.2M 23.24M 4.95M
Other Investing Acitivies
-122.7M -165.69M -4.72M -195K 87.4M 33.5M 36.31M 19.6M 27.03M 42.48M 29.41M 40.04M -56.56M -35.35M 14.21M -5.38M -86.73M -34.74M -23.6M -43.97M 5.51M 54.06M
Investing Cash Flow
-124.18M -186.17M -123.96M -18.11M 87.28M 34.26M 43.1M 20.63M 27.81M 43.47M 30.32M 41.03M -57.58M -40.94M 15.27M -20.05M -86.16M -31.12M 4.3M -65.32M -39.12M 44.93M
Debt Repayment
n/a 10M 162K -3.1M -55K -3.05M -90.85M -63.15M 25.85M -40.05M -44.05M 7.95M 56.95M 64.95M -40.05M 24.95M 9.95M -51K -20.05M 19.95M -50K -51K
Common Stock Repurchased
-3.2M 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
Dividend Paid
-1.67M 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
Other Financial Acitivies
143.8M 83.93M 133.43M -831K -36.16M -102.21M 140.17M 24.23M -58.83M 21.02M 1.51M -26.51M 7.18M -2.04M 24.68M -13.09M 67.33M 32.76M 12.74M -27.88M 69.77M 5.59M
Financial Cash Flow
142.13M 91.14M 133.6M 21.91M -21.43M -54.86M 49.31M -38.92M -32.98M -19.03M -42.54M -18.56M 64.13M 62.91M -15.38M 11.86M 77.28M 32.71M -7.31M -7.93M 69.72M 5.54M
Net Cash Flow
12.32M -97.94M 5.6M -1.44M 66.77M -26.41M 89.84M -20.88M 877K 26.24M -12.39M 8.12M 10.56M 21.76M 7.31M -6.33M -6.8M -2.73M 780K -69.93M 31.92M 49.64M
Free Cash Flow
-5.09M -3.46M -4.12M -5.26M 918K -5.88M -2.48M -2.65M 6M 1.76M -182K -14.51M 3.88M -310K 7.33M 1.81M 1.9M -4.41M 3.73M 3.14M 1.32M -1.01M
Adj. Free Cash Flow
-6.15M -5.74M -6.25M -7.06M -197K -6.06M -2.54M -2.71M 5.96M 1.73M -210K -14.54M 3.85M -333K 7.3M 1.79M 1.88M -4.43M 3.69M 3.11M 1.27M -1.05M
Maintenance CapEx
-545K -235K n/a -19K -3K -70K 97K -61K -50K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -185K -1K -178K
Growth CapEx
1.09M -310K -80K n/a n/a n/a n/a n/a n/a -41K -15K -167K -132K -98K -92K -52K -179K -91K -66K n/a n/a n/a
Owner Earnings
-6.18M -3.15M -4.04M -5.26M 918K -5.88M -2.48M -2.65M 6M 1.8M -167K -14.34M 4.01M -212K 7.42M 1.86M 2.08M -4.32M 3.79M 3.14M 1.32M -1.01M

© 2026 bestshares.com. All rights reserved.