Farmers & Merchants Bancorp, Inc. (FMAO) Annual Margin Report - Discounting Cash Flows
FMAO
Farmers & Merchants Bancorp, Inc.
FMAO (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 134.1 184.6 176.6 152 113.7 92.17 85.26
Revenue Growth Rate 15.79% 4.58% 16.12% 33.78% 23.31% 8.11% 8.85%
Cost of Revenue 43.07 73.23 77.93 60.16 18.96 10.79 17.37
Gross Profit 90.98 111.4 98.63 91.89 94.7 81.38 67.89
Gross Margin 71.31% 60.34% 55.86% 60.44% 83.32% 88.3% 79.62%
Operating Income 32.72 40.22 32.57 28.35 40.48 29.5 25.21
Operating Margin 26.01% 21.78% 18.45% 18.65% 35.61% 32% 29.56%
Net Income 26.12 31.9 25.94 22.79 32.52 23.5 20.09
Net Margin 20.77% 17.27% 14.69% 14.99% 28.61% 25.49% 23.57%

Monetary values in USD

amounts except #

Average LTM
Jan 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 134.1 184.6 176.6 152 113.7 92.17 85.26
Cash From Operating Activities Margin 25.43% 14.04% 18.39% 14.57% 35.78% 37.69% 32.12%
Cash From Operating Activities 30.56 25.92 32.47 22.15 40.67 34.74 27.38
Free Cash Flow Margin 22.48% 12.79% 17.33% 7.38% 33.49% 35.56% 28.34%
Free Cash Flow 26.74 23.61 30.6 11.22 38.07 32.78 24.16
Depreciation and Amortization Margin 4.17% 3.62% 3.61% 3.8% 3.54% 5.41% 5.04%
Depreciation and Amortization 5.36 6.69 6.37 5.77 4.02 4.99 4.3
Capital Expenditure Margin -2.95% -1.25% -1.06% -7.19% -2.29% -2.13% -3.78%
Capital Expenditure -3.82 -2.31 -1.87 -10.93 -2.6 -1.97 -3.22
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program