OP Bancorp (OPBK)

OP Bancorp Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	23.57	21.07	23.92	33.31	28.84	13.13
Depreciation & Amortization	6.93	5.11	5.75	5.75	4.85	3.04
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.21
Gain (Loss) on Sale of Investments	1.79	1.79	1.51	1.76	1.51	0.77
Provision for Credit Losses	4.66	2.76	1.65	2.98	0.52	5.96
Net Decrease (Increase) in Loans Originated / Sold - Operating	4.3	0.47	44.14	54.02	-59.37	-20.55
Accrued Interest Receivable	-12.8	-0.93	-1.08	-2.4	0.24	-1.46
Change in Other Net Operating Assets	7.05	7.05	-11.37	-3.4	8.91	3.72
Other Operating Activities	0.62	-0.68	-0.62	-0.48	-0.26	-0.26
Operating Cash Flow	28.01	31.34	67.84	83.73	-28.28	-4.85
Operating Cash Flow Growth	13.79%	-53.80%	-18.98%	-	-	-
Capital Expenditures	-3.51	-1.56	-2.18	-1.41	-1.13	-0.62
Investment in Securities	-5.69	4.21	15.79	-84.76	-63.26	-36.29
Net Decrease (Increase) in Loans Originated / Sold - Investing	-218.43	-189.98	-85.54	-364.13	-220.7	-109.47
Other Investing Activities	-0.54	-0.09	-4.05	-11.48	-0.96	-0.69
Investing Cash Flow	-228.17	-187.42	-75.97	-461.78	-286.04	-147.07
Long-Term Debt Issued	-	20	105	-	-	10
Total Debt Issued	145	20	105	-	-	10
Long-Term Debt Repaid	-	-30	-	-	-5	-5
Total Debt Repaid	-145	-30	-	-	-5	-5
Net Debt Issued (Repaid)	-	-10	105	-	-5	5
Issuance of Common Stock	-	0.16	0.89	0.61	0.09	0.38
Repurchase of Common Stock	-1.53	-2.94	-4.03	-0.08	-0.46	-8.21
Common Dividends Paid	-7.12	-7.14	-7.27	-6.68	-5.13	-4.26
Net Increase (Decrease) in Deposit Accounts	208.81	219.73	-78.21	351.71	333.98	179.38
Financing Cash Flow	200.16	199.8	16.37	345.56	323.47	172.29
Net Cash Flow	-0.01	43.73	8.24	-32.49	9.15	20.37
Free Cash Flow	24.49	29.78	65.66	82.32	-29.4	-5.47
Free Cash Flow Growth	3.63%	-54.64%	-20.24%	-	-	-
Free Cash Flow Margin	28.13%	37.57%	80.84%	89.92%	-38.42%	-10.90%
Free Cash Flow Per Share	1.65	2.00	4.33	5.41	-1.94	-0.36
Cash Interest Paid	75.2	68.57	43.12	9.09	3.6	9.96
Cash Income Tax Paid	6.09	8.26	8.39	14.49	10.78	6.13

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q