← Axos Financial, Inc.
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Net Income From Continuing Operations | — | — | — | — | — | — | $240.7m | $307.2m | $450.0m | $432.9m | |
| Net Income (Loss) Attributable to Parent | $119.3m | $134.7m | $152.4m | $155.1m | $183.4m | $215.7m | $240.7m | $307.2m | $450.0m | $432.9m | |
| Net Income (Loss) Available to Common Stockholders, Basic | $119.0m | $134.4m | $152.1m | $154.8m | $183.1m | $215.5m | $240.7m | $307.2m | $450.0m | $432.9m | |
| Depreciation, Depletion and Amortization | $4.8m | $6.1m | $8.6m | $16.5m | $24.4m | $24.1m | $24.6m | $12.2m | $16.2m | $21.6m | |
| Depreciation, Amortization and Accretion, Net | $4.8m | $6.1m | $8.6m | $16.5m | $24.4m | $24.1m | $24.6m | $23.4m | $27.1m | $29.0m | |
| Amortization of Debt Issuance Costs | — | $208k | $208k | $208k | $208k | $1.6m | $706k | — | — | — | |
| Amortization of Intangible Assets | — | — | — | $4.8m | $9.5m | $9.8m | $11.1m | $11.2m | $10.8m | $7.4m | |
| Amortization Cash Flow | — | — | — | — | — | — | ($2.2m) | $634k | — | — | |
| Amortization Of Intangibles | — | — | — | — | — | — | ($2.2m) | $634k | — | — | |
| Depreciation Amortization Depletion | — | — | — | — | — | — | $24.6m | $23.4m | $27.1m | $29.0m | |
| Deferred Income Tax Expense (Benefit) | ($6.6m) | ($2.2m) | $17.0m | ($8.7m) | ($6.6m) | ($8.8m) | ($9.4m) | ($19.6m) | $33.1m | ($28.0m) | |
| Deferred Income Tax | — | — | — | — | — | — | ($9.4m) | ($19.6m) | $33.1m | ($28.0m) | |
| Deferred Tax | — | — | — | — | — | — | ($9.4m) | ($19.6m) | $33.1m | ($28.0m) | |
| Share-based Payment Arrangement, Noncash Expense | $11.3m | $14.5m | $20.4m | $23.4m | $21.9m | $20.7m | $21.2m | $26.1m | $35.2m | $42.0m | |
| Payment, Tax Withholding, Share-based Payment Arrangement | — | — | $10.0m | $9.9m | $7.5m | $10.6m | $14.5m | $6.1m | $16.2m | $27.6m | |
| Share-based Payment Arrangement, Expense | — | — | — | — | — | — | — | $26.1m | $30.7m | $35.5m | |
| Goodwill and Intangible Asset Impairment | — | — | — | — | $0 | $0 | — | — | — | — | |
| Goodwill, Impairment Loss | — | — | — | — | — | — | — | $0 | $0 | $0 | |
| Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal | — | — | — | — | — | — | — | — | $32.5m | $55.7m | |
| Gain (Loss) on Disposition of Other Assets | $15.5m | $4.5m | $5.7m | $6.2m | $6.9m | $491k | $165k | — | — | — | |
| Gain (Loss) on Extinguishment of Debt | — | — | — | — | — | — | — | — | $973k | $729k | |
| Income Tax Expense (Benefit) | $85.6m | $98.0m | $87.3m | $57.7m | $79.2m | $90.0m | $99.2m | $124.6m | $185.5m | $180.5m | |
| Operating Lease, Expense | — | — | — | — | $10.5m | $10.6m | $10.8m | $11.4m | $12.4m | $11.3m | |
| Changes in operating assets and liabilities: | |||||||||||
| Additional Financial Items | |||||||||||
| Increase (Decrease) in Other Operating Assets | $54.7m | ($45.8m) | $41.0m | $15.3m | $37.0m | $7.3m | $102.6m | $13.7m | $114.0m | ($18.5m) | |
| Proceeds from Stock Options Exercised | $151k | $0 | $0 | — | — | — | — | — | — | — | |
| Debt Securities, Available-for-sale, Realized Gain (Loss) | — | — | — | $709k | $0 | $0 | — | — | — | — | |
| Gain (Loss) on Sales of Mortgage Backed Securities (MBS) | $1.4m | $3.9m | ($18k) | $709k | $0 | $0 | — | — | — | — | |
| Goodwill | — | — | — | $71.2m | $71.2m | $71.2m | $95.7m | $97.7m | $97.7m | $97.7m | |
| Financing Receivable, Credit Loss, Expense (Reversal) | — | — | — | — | — | $23.8m | $18.5m | $24.8m | — | — | |
| Beginning Cash Position | — | — | — | — | — | — | $1.0b | $1.6b | $2.4b | $2.2b | |
| Cash Flow From Continuing Financing Activities | — | — | — | — | — | — | $3.1b | $3.0b | $2.1b | $1.3b | |
| Cash Flow From Continuing Investing Activities | — | — | — | — | — | — | ($2.8b) | ($2.4b) | ($2.6b) | ($1.8b) | |
| Change In Account Payable | — | — | — | — | — | — | $10.9m | ($66.5m) | ($123.9m) | $80.5m | |
| Change In Other Current Assets | — | — | — | — | — | — | ($95.5m) | ($12.0m) | ($114.0m) | $18.5m | |
| Change In Payable | — | — | — | — | — | — | $10.9m | ($66.5m) | ($123.9m) | $80.5m | |
| Change In Payables And Accrued Expense | — | — | — | — | — | — | $10.9m | ($66.5m) | ($123.9m) | $80.5m | |
| Change In Receivables | — | — | — | — | — | — | ($43.9m) | $43.3m | $134.0m | ($12.7m) | |
| Change In Working Capital | — | — | — | — | — | — | ($103.0m) | ($145.1m) | ($122.4m) | $79.4m | |
| Changes In Account Receivables | — | — | — | — | — | — | ($43.9m) | $43.3m | $134.0m | ($12.7m) | |
| Changes In Cash | — | — | — | — | — | — | $536.9m | $807.4m | ($196.3m) | ($9.4m) | |
| End Cash Position | — | — | — | — | — | — | $1.6b | $2.4b | $2.2b | $2.2b | |
| Financing Cash Flow | — | — | — | — | — | — | $3.1b | $3.0b | $2.1b | $1.3b | |
| Free Cash Flow | — | — | — | — | — | — | $195.1m | $166.5m | $269.5m | $436.1m | |
| Investing Cash Flow | — | — | — | — | — | — | ($2.8b) | ($2.4b) | ($2.6b) | ($1.8b) | |
| Net Business Purchase And Sale | — | — | — | — | — | — | ($54.6m) | ($5.5m) | $0 | $0 | |
| Net PPE Purchase And Sale | — | — | — | — | — | — | ($21.5m) | ($30.2m) | ($36.0m) | ($54.2m) | |
| Net Preferred Stock Issuance | — | — | — | — | — | — | $0 | $0 | — | — | |
| Operating Gains Losses | — | — | — | — | — | — | ($16.2m) | ($8.0m) | ($9.6m) | ($10.3m) | |
| Other Non Cash Items | — | — | — | — | — | — | $31.0m | ($9.9m) | ($82.1m) | ($2.3m) | |
| Preferred Stock Payments | — | — | — | — | — | — | $0 | $0 | — | — | |
| Purchase Of Business | — | — | — | — | — | — | ($54.6m) | ($5.5m) | $0 | $0 | |
| Purchase Of PPE | — | — | — | — | — | — | ($21.5m) | ($30.2m) | ($36.0m) | ($54.2m) | |
| Repurchase Of Capital Stock | — | — | — | — | — | — | $0 | ($49.0m) | ($96.3m) | ($58.2m) | |
| Stock Based Compensation | — | — | — | — | — | — | $21.2m | $26.1m | $35.2m | $42.0m | |
| Net Cash Provided by (Used in) Operating Activities | $210.6m | $223.9m | $167.9m | $204.4m | $284.1m | $412.6m | $210.3m | $188.0m | $305.5m | $490.3m | |
| Cash flows from investing activities: | |||||||||||
| Capital Expenditure | — | — | — | — | — | — | ($21.5m) | ($30.2m) | ($36.0m) | ($54.2m) | |
| Payments to Acquire Businesses, Net of Cash Acquired | — | — | — | ($67.3m) | $0 | $0 | $54.6m | $5.5m | $0 | $0 | |
| Net Investment Purchase And Sale | — | — | — | — | — | — | ($18.3m) | $16.3m | $84.2m | $58.6m | |
| Purchase Of Investment | — | — | — | — | — | — | ($150.2m) | ($41.7m) | ($22.0m) | ($41.7m) | |
| Gain (Loss) on Sale of Investments | $1.4m | $3.9m | ($18k) | $709k | $0 | $0 | — | — | — | — | |
| Sale Of Investment | — | — | — | — | — | — | $131.9m | $58.0m | $106.2m | $100.3m | |
| Net Other Investing Changes | — | — | — | — | — | — | $8.7m | $6.9m | $4.8m | ($110.2m) | |
| Net Cash Provided by (Used in) Investing Activities | ($1.6b) | ($820.6m) | ($1.0b) | ($931.7m) | ($1.3b) | ($866.8m) | ($2.8b) | ($2.4b) | ($2.6b) | ($1.8b) | |
| Cash flows from financing activities: | |||||||||||
| Issuance Of Debt | — | — | — | — | — | — | $225.3m | $0 | $0 | — | |
| Long Term Debt Issuance | — | — | — | — | — | — | $225.3m | $0 | $0 | — | |
| Net Issuance Payments Of Debt | — | — | — | — | — | — | ($10.7m) | ($111.8m) | ($36.1m) | ($43.2m) | |
| Net Long Term Debt Issuance | — | — | — | — | — | — | ($10.7m) | ($111.8m) | ($36.1m) | ($43.2m) | |
| Long Term Debt Payments | — | — | — | — | — | — | ($236.0m) | ($111.8m) | ($36.1m) | ($43.2m) | |
| Repayment Of Debt | — | — | — | — | — | — | ($236.0m) | ($111.8m) | ($36.1m) | ($43.2m) | |
| Proceeds from Issuance of Common Stock | $21.1m | $0 | $0 | — | — | — | — | — | — | — | |
| Net Common Stock Issuance | — | — | — | — | — | — | $0 | ($49.0m) | ($96.3m) | ($58.2m) | |
| Payments for Repurchase of Common Stock | — | — | $35.2m | $56.4m | $38.9m | $16.8m | $0 | $49.0m | $96.3m | $58.2m | |
| Common Stock Payments | — | — | — | — | — | — | $0 | ($49.0m) | ($96.3m) | ($58.2m) | |
| Cash Dividends Paid | — | — | — | — | — | — | $0 | $0 | — | — | |
| Dividends Received CFI | — | — | — | — | — | — | $96k | $288k | $2.0m | $81k | |
| Preferred Stock Dividend Paid | — | — | — | — | — | — | $0 | $0 | — | — | |
| Net Other Financing Charges | — | — | — | — | — | — | ($16.6m) | ($6.1m) | ($16.2m) | ($27.6m) | |
| Net Cash Provided by (Used in) Financing Activities | $1.6b | $753.6m | $837.4m | $961.8m | $2.2b | ($458.6m) | $3.1b | $3.0b | $2.1b | $1.3b | |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | — | $156.8m | ($20.7m) | $234.5m | $1.1b | ($912.7m) | $536.9m | $807.4m | ($196.3m) | ($9.4m) | |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | — | $156.8m | ($20.7m) | $857.4m | $2.0b | $1.0b | $1.6b | $2.4b | $2.2b | $2.2b | |
| Supplemental disclosure of cash flow information: | |||||||||||
| Change In Cash Supplemental As Reported | — | — | — | — | — | — | $536.9m | $807.4m | ($196.3m) | ($9.4m) | |
| Income Tax Paid Supplemental Data | — | — | — | — | — | — | $99.7m | $131.4m | $200.8m | $153.7m | |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | — | — | — | $152.8m | $145.5m | $78.0m | $50.3m | $368.3m | $699.0m | $687.2m |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.