FMAO
FMAO
Farmers & Merchants Bancorp, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $48.61M ▲ | $18.42M ▼ | $9.79M ▲ | 20.15% ▲ | $0.71 ▲ | $12.83M ▼ |
| Q3-2025 | $47.81M ▲ | $18.71M ▼ | $8.85M ▲ | 18.52% ▲ | $0.64 ▲ | $13.29M ▲ |
| Q2-2025 | $47.1M ▲ | $18.93M ▲ | $7.71M ▲ | 16.37% ▲ | $0.56 ▲ | $11.36M ▲ |
| Q1-2025 | $44.45M ▼ | $18.04M ▲ | $6.95M ▼ | 15.64% ▼ | $0.51 ▼ | $10.32M ▼ |
| Q4-2024 | $45.29M | $15.51M | $8.38M | 18.51% | $0.61 | $11.94M |
What's going well?
Revenue and profits are up, with gross and operating margins both improving. Cost control is strong, and the company remains highly profitable with a lean expense structure.
What's concerning?
Growth is slow, and interest expense remains a big drag on profits. Lack of R&D spending could be a risk for future innovation.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $519.32M ▲ | $3.43B ▲ | $3.06B ▲ | $370.86M ▲ |
| Q3-2025 | $273.62M ▲ | $3.39B ▲ | $3.03B ▲ | $361.78M ▲ |
| Q2-2025 | $252.59M ▼ | $3.35B ▼ | $2.99B ▼ | $350.79M ▲ |
| Q1-2025 | $365.63M ▼ | $3.39B ▲ | $3.04B ▲ | $344.6M ▲ |
| Q4-2024 | $603.89M | $3.36B | $3.03B | $335.21M |
What's financially strong about this company?
FMAO has over $500 million in cash and investments, no current liabilities, and a long history of profits. The balance sheet is clean with little risk from goodwill or off-balance-sheet items.
What are the financial risks or weaknesses?
The company relies heavily on debt and other long-term liabilities, which make up nearly 90% of its funding. Debt increased this quarter, and the drop in non-current assets could signal a shift in business model or asset sales.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $9.79M ▲ | $-23.31M ▼ | $75.77M ▲ | $6.86M ▼ | $-117.03M ▼ | $-24.8M ▼ |
| Q3-2025 | $8.85M ▲ | $11.2M ▲ | $-15.27M ▲ | $32.86M ▲ | $28.8M ▲ | $10.72M ▲ |
| Q2-2025 | $7.71M ▲ | $1.1M ▼ | $-36.23M ▼ | $-49.68M ▼ | $-84.81M ▼ | $385K ▼ |
| Q1-2025 | $6.95M ▼ | $11.01M ▲ | $-24.28M ▲ | $9.96M ▲ | $-3.31M ▲ | $10.62M ▲ |
| Q4-2024 | $8.38M | $2.61M | $-53.62M | $-18.15M | $-69.15M | $1.88M |
What's strong about this company's cash flow?
Last quarter showed positive cash generation, so the business can produce cash under better conditions. Net income is still positive, which means the core business might be profitable on paper.
What are the cash flow concerns?
Cash flow collapsed this quarter, burning $117 million and leaving the company with no cash. Free cash flow and operating cash flow are both deeply negative, and the business is now highly dependent on raising new money to survive.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Bank Servicing | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Financial Service Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Farmers & Merchants Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include consistent revenue growth, resilient and improving earnings after a mid-period dip, and solid, growing operating and free cash flows. The balance sheet has expanded materially, with rising retained earnings and shareholder equity showing that growth has been broadly profitable. Competitively, FMAO benefits from deep local roots, specialized agricultural expertise, a conservative culture, longstanding customer relationships, and a thoughtful adoption of digital tools that enhance its community-banking model.
Main risks center on thinner and more volatile margins, rising operating and administrative costs, and a more leveraged balance sheet than in the past. Liquidity metrics based on current assets and liabilities look tight, and the move from a net cash to a net debt position reduces financial flexibility if conditions worsen. Business concentration in specific regions and in agriculture increases exposure to local economic and sector cycles, while ongoing technology demands and competition from larger and digital players require continuous investment just to maintain its position.
The overall outlook appears cautiously positive: the franchise is growing, cash generation is solid, and recent financial performance shows a clear recovery in profitability. If FMAO can keep expanding its revenue base while stabilizing cost growth and managing credit and funding risks, it is well positioned to continue compounding earnings and equity over time. The key uncertainties are the interest-rate and credit environment, the health of its regional and agricultural markets, and its execution on both integration of past acquisitions and continued digital modernization.
About Farmers & Merchants Bancorp, Inc.
https://www.fm.bankFarmers & Merchants Bancorp, Inc. operates as the bank holding company for The Farmers & Merchants State Bank that provides commercial banking services to individuals and small businesses in northwest Ohio and northeast Indiana. The company offers checking, savings, and time deposit accounts; certificates of deposit; and custodial services for individual retirement and health savings accounts.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $48.61M ▲ | $18.42M ▼ | $9.79M ▲ | 20.15% ▲ | $0.71 ▲ | $12.83M ▼ |
| Q3-2025 | $47.81M ▲ | $18.71M ▼ | $8.85M ▲ | 18.52% ▲ | $0.64 ▲ | $13.29M ▲ |
| Q2-2025 | $47.1M ▲ | $18.93M ▲ | $7.71M ▲ | 16.37% ▲ | $0.56 ▲ | $11.36M ▲ |
| Q1-2025 | $44.45M ▼ | $18.04M ▲ | $6.95M ▼ | 15.64% ▼ | $0.51 ▼ | $10.32M ▼ |
| Q4-2024 | $45.29M | $15.51M | $8.38M | 18.51% | $0.61 | $11.94M |
What's going well?
Revenue and profits are up, with gross and operating margins both improving. Cost control is strong, and the company remains highly profitable with a lean expense structure.
What's concerning?
Growth is slow, and interest expense remains a big drag on profits. Lack of R&D spending could be a risk for future innovation.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $519.32M ▲ | $3.43B ▲ | $3.06B ▲ | $370.86M ▲ |
| Q3-2025 | $273.62M ▲ | $3.39B ▲ | $3.03B ▲ | $361.78M ▲ |
| Q2-2025 | $252.59M ▼ | $3.35B ▼ | $2.99B ▼ | $350.79M ▲ |
| Q1-2025 | $365.63M ▼ | $3.39B ▲ | $3.04B ▲ | $344.6M ▲ |
| Q4-2024 | $603.89M | $3.36B | $3.03B | $335.21M |
What's financially strong about this company?
FMAO has over $500 million in cash and investments, no current liabilities, and a long history of profits. The balance sheet is clean with little risk from goodwill or off-balance-sheet items.
What are the financial risks or weaknesses?
The company relies heavily on debt and other long-term liabilities, which make up nearly 90% of its funding. Debt increased this quarter, and the drop in non-current assets could signal a shift in business model or asset sales.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $9.79M ▲ | $-23.31M ▼ | $75.77M ▲ | $6.86M ▼ | $-117.03M ▼ | $-24.8M ▼ |
| Q3-2025 | $8.85M ▲ | $11.2M ▲ | $-15.27M ▲ | $32.86M ▲ | $28.8M ▲ | $10.72M ▲ |
| Q2-2025 | $7.71M ▲ | $1.1M ▼ | $-36.23M ▼ | $-49.68M ▼ | $-84.81M ▼ | $385K ▼ |
| Q1-2025 | $6.95M ▼ | $11.01M ▲ | $-24.28M ▲ | $9.96M ▲ | $-3.31M ▲ | $10.62M ▲ |
| Q4-2024 | $8.38M | $2.61M | $-53.62M | $-18.15M | $-69.15M | $1.88M |
What's strong about this company's cash flow?
Last quarter showed positive cash generation, so the business can produce cash under better conditions. Net income is still positive, which means the core business might be profitable on paper.
What are the cash flow concerns?
Cash flow collapsed this quarter, burning $117 million and leaving the company with no cash. Free cash flow and operating cash flow are both deeply negative, and the business is now highly dependent on raising new money to survive.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Bank Servicing | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Financial Service Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Farmers & Merchants Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include consistent revenue growth, resilient and improving earnings after a mid-period dip, and solid, growing operating and free cash flows. The balance sheet has expanded materially, with rising retained earnings and shareholder equity showing that growth has been broadly profitable. Competitively, FMAO benefits from deep local roots, specialized agricultural expertise, a conservative culture, longstanding customer relationships, and a thoughtful adoption of digital tools that enhance its community-banking model.
Main risks center on thinner and more volatile margins, rising operating and administrative costs, and a more leveraged balance sheet than in the past. Liquidity metrics based on current assets and liabilities look tight, and the move from a net cash to a net debt position reduces financial flexibility if conditions worsen. Business concentration in specific regions and in agriculture increases exposure to local economic and sector cycles, while ongoing technology demands and competition from larger and digital players require continuous investment just to maintain its position.
The overall outlook appears cautiously positive: the franchise is growing, cash generation is solid, and recent financial performance shows a clear recovery in profitability. If FMAO can keep expanding its revenue base while stabilizing cost growth and managing credit and funding risks, it is well positioned to continue compounding earnings and equity over time. The key uncertainties are the interest-rate and credit environment, the health of its regional and agricultural markets, and its execution on both integration of past acquisitions and continued digital modernization.

CEO
Lars B. Eller
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2017-09-21 | Forward | 2:1 |
| 2006-05-15 | Forward | 4:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 70
Ratings Snapshot
Rating : B
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:948.81K
Value:$24.54M
BLACKROCK INC.
Shares:886.63K
Value:$22.93M
VANGUARD GROUP INC
Shares:682.61K
Value:$17.65M
Summary
Showing Top 3 of 104

