CHOICEONE FINANCIAL SERVICES INC COFS
ChoiceOne Financial Services, Inc. (the "Company") is a financial holding company registered under the Bank Holding Company Act of 1956, as amended ("BHC Act"). The Company was incorporated on February 24, 1986, as a Michigan corporation. The Company was formed to create a bank holding company for the purpose of acquiring all of the capital stock of ChoiceOne Bank, which became a wholly owned subsidiary of the Company on April 6, 1987. Effective November 1, 2006, Valley Ridge Financial Corp., a one-bank holding company for Valley Ridge Bank ("VRB"), merged with and into the Company. In December 2006, VRB was consolidated into ChoiceOne Bank. Effective October 1, 2019, County Bank Corp. ("County"), a one-bank holding company for Lakestone Bank & Trust ("Lakestone"), merged with and into the Company. Lakestone was consolidated into ChoiceOne Bank in May 2020. On July 1, 2020, Community Shores Bank Corporation ("Community Shores"), a one bank holding company for Community Shores Bank, merged with and into the Company. Community Shores Bank was consolidated into ChoiceOne Bank in October 2020. ChoiceOne Bank owns all of the outstanding common stock of ChoiceOne Insurance Agencies, Inc., an independent insurance agency headquartered in Sparta, Michigan (the "Insurance Agency"). On July 18, 2023, the Company organized 109 Technologies, LLC as a wholly owned subsidiary of the Company with the intent to own intellectual property for a fintech product licensed to third party banks and bank holding companies. On March 1, 2025, the Company completed the merger (the "Merger") of Fentura Financial, Inc. ("Fentura"), the former parent company of The State Bank, with and into the Company with the Company surviving the merger. On March 14, 2025, ChoiceOne Bank completed the consolidation of The State Bank with and into ChoiceOne Bank with ChoiceOne Bank surviving the consolidation.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19.0M | $12.8M | $113.9M | $89.1M | $64.6M | $55.7M | $32.5M | $24.5M | $22.0M | $20.3M |
| Interest expense | $137.1M | $74.4M | $65.9M | $67.3M | $4.0M | $4.6M | $4.7M | $2.5M | $1.5M | $969.0K |
| Pre-tax income | $34.2M | $33.1M | $25.6M | $27.7M | $26.5M | $18.9M | $8.5M | $8.5M | $8.6M | $8.3M |
| Income tax | $6.0M | $6.4M | $4.3M | $4.0M | $4.5M | $3.3M | $1.3M | $1.2M | $2.4M | $2.2M |
| Net income | $28.2M | $26.7M | $21.3M | $23.6M | $22.0M | $15.6M | $7.2M | $7.3M | $6.2M | $6.1M |
| EPS, basic | 2.02 | 3.27 | 2.82 | 3.15 | 2.87 | 2.08 | 1.58 | 2.03 | 1.70 | 1.68 |
| EPS, diluted | 2.01 | 3.25 | 2.82 | 3.15 | 2.86 | 2.07 | 1.58 | 2.02 | 1.70 | 1.68 |
| Shares, diluted (wtd. avg.) | $14.0M | $8.2M | $7.6M | $7.5M | $7.7M | $7.5M | $4.5M | $3.6M | $3.6M | $3.6M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $88.0M | $96.8M | $55.4M | $43.9M | $31.9M | $79.5M | $59.6M | $19.7M | $36.8M | $14.8M |
| Property, plant and equipment | $48.1M | $27.1M | $29.8M | $28.2M | $29.9M | $29.5M | $24.3M | $15.9M | $12.9M | $12.6M |
| Goodwill | $129.9M | $59.9M | $59.9M | $59.9M | $59.9M | $60.5M | $52.9M | $13.7M | $13.7M | $13.7M |
| Other intangibles | $31.1M | $1.1M | $1.9M | — | — | — | — | — | — | — |
| Total assets | $4.41B | $2.72B | $2.58B | $2.39B | $2.37B | $1.92B | $1.39B | $670.5M | $646.5M | $607.4M |
| Total liabilities | $3.95B | $2.46B | $2.38B | $2.22B | $2.15B | $1.69B | $1.19B | $590.1M | $570.0M | $535.7M |
| Retained earnings | $102.6M | $91.4M | $73.7M | $68.4M | $52.3M | $37.5M | $28.1M | $26.7M | $26.0M | $26.0M |
| Total equity | $465.4M | $260.4M | $195.6M | $160.8M | $221.7M | $227.3M | $192.1M | $80.5M | $76.5M | $71.7M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $31.8M | $47.1M | $46.3M | $44.3M | $37.7M | $8.5M | $9.2M | $10.0M | $8.1M | $10.9M |
| Depreciation and amortisation | $3.6M | $2.5M | $2.5M | $2.7M | $2.6M | $2.7M | $1.6M | $1.2M | $1.4M | $1.1M |
| Stock-based compensation | $883.0K | $720.0K | $1.0M | $958.0K | $812.0K | $512.0K | $373.0K | $344.0K | $317.0K | $380.0K |
| Capital expenditure | $6.6M | $1.7M | $4.2M | $1.2M | $2.8M | $1.9M | $766.0K | $4.2M | $1.7M | $1.8M |
| Investing cash flow | $106.7M | -$96.3M | -$181.2M | -$89.8M | -$521.4M | -$250.8M | $36.4M | -$43.9M | -$18.3M | -$41.5M |
| Financing cash flow | -$147.3M | $90.6M | $146.4M | $57.5M | $436.0M | $262.2M | -$5.7M | $16.8M | $32.2M | $34.2M |
| Dividends paid | $16.9M | $9.0M | $7.9M | $7.6M | $7.2M | $6.2M | $5.8M | $2.6M | $2.3M | $2.2M |
| Buybacks | $2.7M | $0 | $0 | $682.0K | $7.8M | $0 | $67.0K | $523.0K | $203.0K | $794.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001140361-26-014320.
Others in SIC 6022
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BNY | Bank of New York Mellon Corp | $111.84B | 22.3x | 7.8% |
| STT | STATE STREET CORP | $53.36B | 20.7x | 7.3% |
| FITB | FIFTH THIRD BANCORP | $49.76B | 15.5x | -5.0% |
| MTB | M&T BANK CORP | $34.64B | 14.1x | 7.5% |
| NTRS | NORTHERN TRUST CORP | $34.15B | 21.4x | 6.1% |
| CFG | CITIZENS FINANCIAL GROUP INC/RI | $29.81B | 18.3x | 6.7% |
| FCNCA | FIRST CITIZENS BANCSHARES INC /DE/ | $25.48B | 13.4x | -2.2% |
| EWBC | EAST WEST BANCORP INC | $17.92B | 13.7x | 2.4% |