Virginia National Bankshares Corporation (VABK) Annual Margin Report - Discounting Cash Flows
VABK
Virginia National Bankshares Corporation
VABK (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
Feb 01
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 76.18 83.34 83.34 82.61 79.09 69.99 58.74
Revenue Growth Rate 18.55% -0.001% 0.881% 4.45% 13.01% 19.15% 73.8%
Cost of Revenue 18.34 25.87 25.87 28.95 21.75 3.29 4.3
Gross Profit 57.84 57.47 57.47 53.66 57.34 66.7 54.44
Gross Margin 77.22% 68.95% 68.95% 64.96% 72.49% 95.3% 92.68%
Operating Income 22.13 24.08 24.08 20.9 23.27 28.55 11.92
Operating Margin 28.94% 28.9% 28.9% 25.3% 29.43% 40.79% 20.29%
Net Income 18.04 19.26 19.26 16.97 19.26 23.44 10.07
Net Margin 23.63% 23.11% 23.11% 20.54% 24.36% 33.49% 17.15%

Monetary values in USD

amounts except #

Average LTM
Feb 01
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 76.18 83.34 83.34 82.61 79.09 69.99 58.74
Cash From Operating Activities Margin 22.51% 21.8%
18.51% 17.58% 32.41% 22.24%
Cash From Operating Activities 16.62 18.17
15.29 13.9 22.68 13.06
Free Cash Flow Margin 21.39% 21.58%
17.62% 16.1% 31.63% 20.04%
Free Cash Flow 15.84 17.98
14.56 12.73 22.14 11.77
Depreciation and Amortization Margin 5.64% 2.27%
5.15% 6.03% 7.27% 7.49%
Depreciation and Amortization 4.08 1.89
4.26 4.77 5.08 4.4
Capital Expenditure Margin -1.11% -0.22%
-0.887% -1.48% -0.78% -2.2%
Capital Expenditure -0.785 -0.183
-0.733 -1.17 -0.546 -1.29
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