Annual Income Statements for FirstSun Capital Bancorp
This table shows FirstSun Capital Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FirstSun Capital Bancorp
This table shows FirstSun Capital Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
27 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
Consolidated Net Income / (Loss) |
|
27 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
Net Income / (Loss) Continuing Operations |
|
27 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
Total Pre-Tax Income |
|
34 |
33 |
36 |
32 |
30 |
15 |
31 |
29 |
20 |
30 |
Total Revenue |
|
93 |
93 |
98 |
92 |
89 |
94 |
96 |
98 |
99 |
96 |
Net Interest Income / (Expense) |
|
68 |
74 |
74 |
73 |
72 |
71 |
73 |
76 |
77 |
74 |
Total Interest Income |
|
74 |
95 |
102 |
107 |
110 |
110 |
115 |
119 |
116 |
110 |
Loans and Leases Interest Income |
|
68 |
89 |
95 |
100 |
102 |
102 |
105 |
108 |
106 |
101 |
Investment Securities Interest Income |
|
3.64 |
4.16 |
4.23 |
4.23 |
4.42 |
4.49 |
4.77 |
4.77 |
4.44 |
4.37 |
Other Interest Income |
|
1.85 |
2.14 |
2.49 |
2.98 |
3.41 |
3.29 |
4.57 |
5.72 |
5.53 |
5.40 |
Total Interest Expense |
|
5.28 |
21 |
28 |
33 |
38 |
39 |
42 |
43 |
39 |
36 |
Deposits Interest Expense |
|
3.27 |
14 |
21 |
31 |
36 |
36 |
38 |
40 |
36 |
34 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.05 |
0.03 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
Other Interest Expense |
|
1.95 |
6.58 |
7.40 |
2.40 |
2.29 |
2.79 |
3.10 |
3.15 |
2.76 |
1.54 |
Total Non-Interest Income |
|
25 |
19 |
24 |
19 |
17 |
23 |
23 |
22 |
22 |
22 |
Service Charges on Deposit Accounts |
|
4.81 |
5.02 |
5.36 |
5.48 |
-5.91 |
2.34 |
5.95 |
6.24 |
-8.46 |
2.03 |
Other Service Charges |
|
18 |
12 |
17 |
12 |
21 |
19 |
16 |
14 |
29 |
18 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.16 |
- |
0.00 |
-0.64 |
- |
0.00 |
0.01 |
-0.02 |
- |
0.02 |
Investment Banking Income |
|
1.55 |
1.46 |
1.48 |
1.40 |
1.36 |
1.46 |
1.49 |
1.40 |
1.44 |
1.42 |
Provision for Credit Losses |
|
3.75 |
3.36 |
4.42 |
3.89 |
6.58 |
17 |
1.20 |
5.00 |
4.85 |
3.80 |
Total Non-Interest Expense |
|
56 |
56 |
58 |
56 |
52 |
62 |
64 |
65 |
74 |
63 |
Salaries and Employee Benefits |
|
33 |
35 |
34 |
34 |
30 |
37 |
40 |
39 |
38 |
40 |
Net Occupancy & Equipment Expense |
|
8.22 |
8.36 |
8.14 |
8.49 |
8.45 |
8.60 |
8.70 |
9.12 |
9.87 |
9.54 |
Other Operating Expenses |
|
14 |
12 |
14 |
13 |
13 |
13 |
14 |
14 |
16 |
13 |
Amortization Expense |
|
0.94 |
1.04 |
2.05 |
0.90 |
0.83 |
0.82 |
0.65 |
0.65 |
1.43 |
0.63 |
Restructuring Charge |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.49 |
1.05 |
1.63 |
8.01 |
0.00 |
Income Tax Expense |
|
7.63 |
7.14 |
7.65 |
6.76 |
6.39 |
2.99 |
6.54 |
6.15 |
3.81 |
6.12 |
Basic Earnings per Share |
|
$1.07 |
$1.05 |
$1.12 |
$1.01 |
$0.97 |
$0.46 |
$0.90 |
$0.81 |
$0.59 |
$0.85 |
Weighted Average Basic Shares Outstanding |
|
- |
- |
- |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Diluted Earnings per Share |
|
$1.04 |
$1.03 |
$1.11 |
$1.00 |
$0.94 |
$0.45 |
$0.88 |
$0.79 |
$0.57 |
$0.83 |
Weighted Average Diluted Shares Outstanding |
|
- |
- |
- |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
- |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Annual Cash Flow Statements for FirstSun Capital Bancorp
This table details how cash moves in and out of FirstSun Capital Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
466 |
-325 |
136 |
137 |
Net Cash From Operating Activities |
113 |
97 |
125 |
101 |
Net Cash From Continuing Operating Activities |
113 |
97 |
125 |
101 |
Net Income / (Loss) Continuing Operations |
43 |
59 |
104 |
76 |
Consolidated Net Income / (Loss) |
43 |
59 |
104 |
76 |
Provision For Loan Losses |
3.00 |
18 |
18 |
28 |
Depreciation Expense |
7.18 |
7.95 |
7.42 |
7.38 |
Amortization Expense |
5.48 |
6.57 |
3.83 |
3.17 |
Non-Cash Adjustments to Reconcile Net Income |
76 |
32 |
-0.15 |
-13 |
Changes in Operating Assets and Liabilities, net |
-22 |
-27 |
-7.71 |
0.21 |
Net Cash From Investing Activities |
-294 |
-538 |
-327 |
-81 |
Net Cash From Continuing Investing Activities |
-294 |
-538 |
-327 |
-81 |
Purchase of Property, Leasehold Improvements and Equipment |
-3.46 |
-2.20 |
-4.27 |
-5.41 |
Purchase of Investment Securities |
-249 |
337 |
-75 |
-66 |
Sale of Property, Leasehold Improvements and Equipment |
0.01 |
0.00 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
174 |
191 |
115 |
120 |
Other Investing Activities, net |
-215 |
-1,064 |
-363 |
-129 |
Net Cash From Financing Activities |
647 |
116 |
338 |
116 |
Net Cash From Continuing Financing Activities |
647 |
116 |
338 |
116 |
Net Change in Deposits |
701 |
-281 |
610 |
298 |
Issuance of Debt |
0.00 |
785 |
2,041 |
5,460 |
Issuance of Common Equity |
-0.46 |
-0.58 |
-0.17 |
82 |
Repayment of Debt |
-30 |
-332 |
-2,301 |
-5,715 |
Other Financing Activities, Net |
-23 |
-55 |
-12 |
-9.99 |
Cash Interest Paid |
8.75 |
12 |
92 |
155 |
Cash Income Taxes Paid |
6.60 |
6.18 |
28 |
15 |
Quarterly Cash Flow Statements for FirstSun Capital Bancorp
This table details how cash moves in and out of FirstSun Capital Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
18 |
45 |
104 |
-49 |
35 |
-96 |
152 |
38 |
42 |
5.46 |
Net Cash From Operating Activities |
|
55 |
25 |
41 |
19 |
41 |
27 |
21 |
48 |
4.96 |
26 |
Net Cash From Continuing Operating Activities |
|
55 |
25 |
41 |
19 |
41 |
27 |
21 |
48 |
4.96 |
26 |
Net Income / (Loss) Continuing Operations |
|
25 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
Consolidated Net Income / (Loss) |
|
25 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
Provision For Loan Losses |
|
5.60 |
3.36 |
4.42 |
3.89 |
6.58 |
17 |
1.20 |
5.00 |
4.85 |
3.80 |
Depreciation Expense |
|
2.65 |
1.89 |
1.90 |
1.87 |
1.76 |
1.79 |
1.81 |
1.84 |
1.93 |
2.04 |
Amortization Expense |
|
2.23 |
0.99 |
1.67 |
1.18 |
-0.01 |
0.72 |
0.70 |
1.07 |
0.69 |
2.08 |
Non-Cash Adjustments to Reconcile Net Income |
|
19 |
-7.35 |
1.89 |
2.20 |
3.11 |
2.90 |
-16 |
-4.29 |
4.88 |
-1.78 |
Changes in Operating Assets and Liabilities, net |
|
0.95 |
-0.38 |
2.83 |
-16 |
5.54 |
-7.11 |
8.97 |
22 |
-24 |
-3.35 |
Net Cash From Investing Activities |
|
-359 |
-138 |
-87 |
-4.14 |
-98 |
-25 |
-43 |
-105 |
92 |
-116 |
Net Cash From Continuing Investing Activities |
|
-359 |
-138 |
-87 |
-4.14 |
-98 |
-25 |
-43 |
-105 |
92 |
-116 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.40 |
-1.06 |
-0.15 |
-0.16 |
-2.90 |
-1.01 |
-1.07 |
-1.07 |
-2.26 |
-2.01 |
Purchase of Investment Securities |
|
-22 |
-19 |
-2.49 |
-19 |
-35 |
-9.87 |
-49 |
-8.02 |
1.20 |
-23 |
Sale and/or Maturity of Investments |
|
20 |
30 |
13 |
41 |
31 |
29 |
55 |
12 |
24 |
19 |
Other Investing Activities, net |
|
-357 |
-148 |
-98 |
-26 |
-91 |
-43 |
-48 |
-108 |
69 |
-110 |
Net Cash From Financing Activities |
|
323 |
158 |
151 |
-63 |
93 |
-98 |
174 |
94 |
-54 |
95 |
Net Cash From Continuing Financing Activities |
|
323 |
158 |
151 |
-63 |
93 |
-98 |
174 |
94 |
-54 |
95 |
Net Change in Deposits |
|
4.95 |
229 |
156 |
190 |
34 |
71 |
174 |
30 |
22 |
202 |
Issuance of Debt |
|
590 |
467 |
640 |
440 |
494 |
373 |
1,676 |
1,966 |
1,445 |
293 |
Issuance of Common Equity |
|
-0.17 |
0.03 |
0.03 |
-0.01 |
-0.21 |
79 |
-0.02 |
3.38 |
-0.51 |
-0.48 |
Repayment of Debt |
|
-257 |
-534 |
-647 |
-686 |
-435 |
-618 |
-1,676 |
-1,896 |
-1,525 |
-393 |
Other Financing Activities, Net |
|
-15 |
-5.08 |
1.22 |
-6.99 |
-1.17 |
-4.27 |
-0.02 |
-9.50 |
3.79 |
-6.18 |
Cash Interest Paid |
|
5.31 |
10 |
16 |
34 |
32 |
38 |
41 |
40 |
36 |
34 |
Cash Income Taxes Paid |
|
-4.09 |
0.25 |
31 |
-7.75 |
5.31 |
0.01 |
5.27 |
0.33 |
9.33 |
0.10 |
Annual Balance Sheets for FirstSun Capital Bancorp
This table presents FirstSun Capital Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
7,430 |
7,880 |
8,097 |
Cash and Due from Banks |
344 |
479 |
616 |
Trading Account Securities |
626 |
554 |
504 |
Loans and Leases, Net of Allowance |
0.00 |
6,187 |
6,288 |
Loans Held for Sale |
57 |
54 |
62 |
Premises and Equipment, Net |
88 |
85 |
82 |
Goodwill |
93 |
93 |
93 |
Intangible Assets |
16 |
11 |
7.43 |
Other Assets |
6,206 |
378 |
415 |
Total Liabilities & Shareholders' Equity |
7,430 |
7,880 |
8,097 |
Total Liabilities |
6,656 |
7,003 |
7,056 |
Non-Interest Bearing Deposits |
1,820 |
1,531 |
1,541 |
Interest Bearing Deposits |
3,945 |
4,844 |
5,131 |
Short-Term Debt |
37 |
25 |
15 |
Accrued Interest Payable |
5.80 |
14 |
8.71 |
Long-Term Debt |
724 |
465 |
211 |
Other Long-Term Liabilities |
124 |
125 |
150 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
775 |
877 |
1,041 |
Total Preferred & Common Equity |
775 |
877 |
1,041 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
775 |
877 |
1,041 |
Common Stock |
461 |
463 |
547 |
Retained Earnings |
358 |
458 |
533 |
Accumulated Other Comprehensive Income / (Loss) |
-44 |
-43 |
-39 |
Quarterly Balance Sheets for FirstSun Capital Bancorp
This table presents FirstSun Capital Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
7,757 |
7,782 |
7,999 |
8,138 |
8,216 |
Cash and Due from Banks |
|
444 |
384 |
536 |
574 |
621 |
Trading Account Securities |
|
533 |
563 |
559 |
565 |
516 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
6,392 |
Loans Held for Sale |
|
51 |
57 |
67 |
72 |
66 |
Premises and Equipment, Net |
|
84 |
84 |
83 |
83 |
82 |
Goodwill |
|
93 |
93 |
93 |
93 |
93 |
Intangible Assets |
|
12 |
10 |
9.52 |
8.87 |
6.81 |
Other Assets |
|
6,539 |
6,591 |
6,652 |
6,743 |
414 |
Total Liabilities & Shareholders' Equity |
|
7,757 |
7,782 |
7,999 |
8,138 |
8,216 |
Total Liabilities |
|
6,913 |
6,817 |
7,003 |
7,104 |
7,148 |
Non-Interest Bearing Deposits |
|
1,611 |
1,517 |
1,562 |
1,555 |
1,575 |
Interest Bearing Deposits |
|
4,729 |
4,928 |
5,057 |
5,095 |
5,300 |
Short-Term Debt |
|
26 |
20 |
20 |
11 |
8.52 |
Accrued Interest Payable |
|
9.86 |
12 |
9.20 |
9.02 |
9.06 |
Long-Term Debt |
|
405 |
220 |
221 |
291 |
111 |
Other Long-Term Liabilities |
|
132 |
119 |
133 |
144 |
145 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
844 |
965 |
997 |
1,034 |
1,068 |
Total Preferred & Common Equity |
|
844 |
965 |
997 |
1,034 |
1,068 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
844 |
965 |
997 |
1,034 |
1,068 |
Common Stock |
|
463 |
543 |
543 |
547 |
547 |
Retained Earnings |
|
434 |
470 |
494 |
517 |
557 |
Accumulated Other Comprehensive Income / (Loss) |
|
-52 |
-48 |
-41 |
-30 |
-36 |
Annual Metrics And Ratios for FirstSun Capital Bancorp
This table displays calculated financial ratios and metrics derived from FirstSun Capital Bancorp's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
18.51% |
12.48% |
3.81% |
EBITDA Growth |
0.00% |
37.26% |
61.20% |
-25.97% |
EBIT Growth |
0.00% |
42.78% |
77.63% |
-27.66% |
NOPAT Growth |
0.00% |
37.11% |
74.94% |
-26.95% |
Net Income Growth |
0.00% |
37.11% |
74.94% |
-26.95% |
EPS Growth |
0.00% |
7.83% |
64.52% |
-34.07% |
Operating Cash Flow Growth |
0.00% |
-14.32% |
29.16% |
-19.22% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
118.44% |
-35.57% |
Invested Capital Growth |
0.00% |
0.00% |
-10.99% |
-7.30% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
2.49% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
-8.15% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-9.73% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-9.20% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
-9.20% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-12.09% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-9.82% |
-26.27% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
-5.15% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
23.08% |
26.73% |
38.31% |
27.32% |
EBIT Margin |
18.55% |
22.35% |
35.30% |
24.60% |
Profit (Net Income) Margin |
15.44% |
17.87% |
27.79% |
19.56% |
Tax Burden Percent |
83.26% |
79.95% |
78.74% |
79.51% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
16.74% |
20.05% |
21.26% |
20.49% |
Return on Invested Capital (ROIC) |
0.00% |
7.71% |
7.14% |
5.74% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
7.71% |
7.14% |
5.74% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
7.57% |
5.40% |
2.14% |
Return on Equity (ROE) |
0.00% |
15.28% |
12.54% |
7.88% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-192.29% |
18.76% |
13.32% |
Operating Return on Assets (OROA) |
0.00% |
1.00% |
1.72% |
1.19% |
Return on Assets (ROA) |
0.00% |
0.80% |
1.35% |
0.95% |
Return on Common Equity (ROCE) |
0.00% |
15.28% |
12.54% |
7.88% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
7.64% |
11.80% |
7.26% |
Net Operating Profit after Tax (NOPAT) |
43 |
59 |
104 |
76 |
NOPAT Margin |
15.44% |
17.87% |
27.79% |
19.56% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
64.25% |
50.03% |
44.74% |
49.46% |
Operating Expenses to Revenue |
80.38% |
72.20% |
59.81% |
68.28% |
Earnings before Interest and Taxes (EBIT) |
52 |
74 |
131 |
95 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
65 |
89 |
143 |
106 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
1.06 |
1.07 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.21 |
1.18 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
2.50 |
2.87 |
Price to Earnings (P/E) |
0.00 |
0.00 |
9.01 |
14.70 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
11.10% |
6.80% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.69 |
0.57 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.53 |
1.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
6.61 |
6.83 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
7.17 |
7.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
9.11 |
9.54 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
7.53 |
7.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
3.46 |
4.11 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.98 |
0.56 |
0.22 |
Long-Term Debt to Equity |
0.00 |
0.93 |
0.53 |
0.20 |
Financial Leverage |
0.00 |
0.98 |
0.76 |
0.37 |
Leverage Ratio |
0.00 |
9.59 |
9.27 |
8.33 |
Compound Leverage Factor |
0.00 |
9.59 |
9.27 |
8.33 |
Debt to Total Capital |
0.00% |
49.55% |
35.82% |
17.80% |
Short-Term Debt to Total Capital |
0.00% |
2.39% |
1.81% |
1.16% |
Long-Term Debt to Total Capital |
0.00% |
47.16% |
34.01% |
16.64% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
50.45% |
64.18% |
82.20% |
Debt to EBITDA |
0.00 |
8.59 |
3.43 |
2.13 |
Net Debt to EBITDA |
0.00 |
4.71 |
0.07 |
-3.69 |
Long-Term Debt to EBITDA |
0.00 |
8.18 |
3.26 |
2.00 |
Debt to NOPAT |
0.00 |
12.86 |
4.73 |
2.98 |
Net Debt to NOPAT |
0.00 |
7.05 |
0.10 |
-5.16 |
Long-Term Debt to NOPAT |
0.00 |
12.24 |
4.49 |
2.79 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-1,476 |
272 |
175 |
Operating Cash Flow to CapEx |
3,278.52% |
4,417.27% |
2,932.90% |
1,868.44% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-58.61 |
2.26 |
1.08 |
Operating Cash Flow to Interest Expense |
8.01 |
3.85 |
1.04 |
0.62 |
Operating Cash Flow Less CapEx to Interest Expense |
7.77 |
3.76 |
1.01 |
0.59 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.04 |
0.05 |
0.05 |
Fixed Asset Turnover |
0.00 |
3.76 |
4.31 |
4.62 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
1,535 |
1,367 |
1,267 |
Invested Capital Turnover |
0.00 |
0.43 |
0.26 |
0.29 |
Increase / (Decrease) in Invested Capital |
0.00 |
1,535 |
-169 |
-100 |
Enterprise Value (EV) |
0.00 |
0.00 |
943 |
721 |
Market Capitalization |
0.00 |
0.00 |
933 |
1,112 |
Book Value per Share |
$0.00 |
$0.00 |
$35.15 |
$37.64 |
Tangible Book Value per Share |
$0.00 |
$0.00 |
$30.96 |
$33.99 |
Total Capital |
0.00 |
1,535 |
1,367 |
1,267 |
Total Debt |
0.00 |
761 |
489 |
226 |
Total Long-Term Debt |
0.00 |
724 |
465 |
211 |
Net Debt |
0.00 |
417 |
10 |
-390 |
Capital Expenditures (CapEx) |
3.45 |
2.19 |
4.27 |
5.41 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
0.00 |
761 |
489 |
226 |
Total Depreciation and Amortization (D&A) |
13 |
15 |
11 |
11 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$4.15 |
$2.76 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
27.43M |
27.75M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$4.08 |
$2.69 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
27.43M |
27.75M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
27.43M |
27.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
46 |
74 |
104 |
86 |
Normalized NOPAT Margin |
16.36% |
22.40% |
27.79% |
22.27% |
Pre Tax Income Margin |
18.55% |
22.35% |
35.30% |
24.60% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
3.67 |
2.94 |
1.09 |
0.58 |
NOPAT to Interest Expense |
3.06 |
2.35 |
0.86 |
0.47 |
EBIT Less CapEx to Interest Expense |
3.43 |
2.85 |
1.06 |
0.55 |
NOPAT Less CapEx to Interest Expense |
2.81 |
2.26 |
0.83 |
0.43 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for FirstSun Capital Bancorp
This table displays calculated financial ratios and metrics derived from FirstSun Capital Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-1.48% |
0.00% |
0.61% |
-1.99% |
6.71% |
10.52% |
2.77% |
EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-0.11% |
0.00% |
-51.00% |
-14.31% |
-10.16% |
-29.17% |
89.98% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-6.29% |
0.00% |
-54.26% |
-12.79% |
-10.71% |
-33.70% |
94.20% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-4.83% |
0.00% |
-53.21% |
-12.30% |
-11.14% |
-31.91% |
91.68% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-4.83% |
0.00% |
-53.21% |
-12.30% |
-11.14% |
-31.91% |
91.68% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-3.85% |
0.00% |
-56.31% |
-20.72% |
-21.00% |
-39.36% |
84.44% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-24.96% |
9.26% |
-48.59% |
157.76% |
-87.89% |
-2.72% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
96.92% |
0.00% |
103.45% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.78% |
-7.30% |
-1.46% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
5.46% |
-6.18% |
-3.01% |
4.84% |
2.73% |
2.14% |
0.46% |
-2.51% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
8.05% |
-10.69% |
-8.22% |
-44.68% |
88.96% |
-6.37% |
-27.63% |
48.38% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
6.70% |
-10.28% |
-4.96% |
-49.73% |
103.44% |
-8.13% |
-29.44% |
47.25% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
6.56% |
-9.91% |
-4.83% |
-48.80% |
99.74% |
-8.71% |
-27.08% |
44.15% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
6.56% |
-9.91% |
-4.83% |
-48.80% |
99.74% |
-8.71% |
-27.08% |
44.15% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
7.77% |
-9.91% |
-6.00% |
-52.13% |
95.56% |
-10.23% |
-27.85% |
45.61% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-54.61% |
64.22% |
-54.13% |
119.49% |
-33.91% |
-22.74% |
129.97% |
-89.69% |
431.10% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
-1.67% |
96.82% |
401.46% |
-64.58% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.21% |
-11.80% |
2.68% |
7.93% |
-5.15% |
-6.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.54% |
39.02% |
39.98% |
38.06% |
36.01% |
19.00% |
34.95% |
32.04% |
23.08% |
35.13% |
EBIT Margin |
|
36.54% |
35.92% |
36.34% |
34.75% |
34.05% |
16.33% |
32.34% |
29.08% |
20.43% |
30.86% |
Profit (Net Income) Margin |
|
28.37% |
28.24% |
28.54% |
27.41% |
26.89% |
13.13% |
25.54% |
22.83% |
16.57% |
24.50% |
Tax Burden Percent |
|
77.66% |
78.63% |
78.54% |
78.86% |
78.98% |
80.44% |
78.98% |
78.48% |
81.11% |
79.40% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
22.34% |
21.37% |
21.46% |
21.14% |
21.02% |
19.56% |
21.02% |
21.52% |
18.89% |
20.60% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.33% |
8.13% |
15.32% |
6.60% |
4.87% |
7.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.33% |
8.13% |
15.32% |
6.60% |
4.87% |
7.97% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.09% |
2.03% |
3.70% |
2.57% |
1.81% |
1.41% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.42% |
10.16% |
19.02% |
9.17% |
6.68% |
9.38% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
19.92% |
0.00% |
0.00% |
0.00% |
13.32% |
8.73% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.66% |
0.78% |
1.50% |
1.38% |
0.99% |
1.50% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.31% |
0.63% |
1.18% |
1.08% |
0.80% |
1.19% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.42% |
10.16% |
19.02% |
9.17% |
6.68% |
9.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.28% |
8.64% |
8.05% |
0.00% |
8.13% |
Net Operating Profit after Tax (NOPAT) |
|
27 |
26 |
28 |
25 |
24 |
12 |
25 |
22 |
16 |
24 |
NOPAT Margin |
|
28.37% |
28.24% |
28.54% |
27.41% |
26.89% |
13.13% |
25.54% |
22.83% |
16.57% |
24.50% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
43.58% |
46.65% |
43.00% |
46.12% |
43.24% |
49.08% |
50.46% |
49.30% |
49.01% |
51.03% |
Operating Expenses to Revenue |
|
59.45% |
60.47% |
59.15% |
61.02% |
58.58% |
66.05% |
66.42% |
65.83% |
74.66% |
65.19% |
Earnings before Interest and Taxes (EBIT) |
|
34 |
33 |
36 |
32 |
30 |
15 |
31 |
29 |
20 |
30 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
36 |
39 |
35 |
32 |
18 |
34 |
31 |
23 |
34 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.86 |
1.06 |
1.02 |
0.96 |
1.14 |
1.07 |
0.94 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.99 |
1.21 |
1.14 |
1.07 |
1.27 |
1.18 |
1.04 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.50 |
2.63 |
2.58 |
3.12 |
2.87 |
2.58 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.01 |
10.96 |
11.14 |
14.15 |
14.70 |
11.58 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.10% |
9.13% |
8.98% |
7.07% |
6.80% |
8.64% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.56 |
0.69 |
0.70 |
0.54 |
0.68 |
0.57 |
0.42 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.53 |
2.25 |
1.79 |
2.40 |
1.86 |
1.30 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.61 |
6.75 |
5.60 |
7.88 |
6.83 |
4.14 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.17 |
7.39 |
6.11 |
8.60 |
7.58 |
4.60 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.11 |
9.36 |
7.72 |
10.88 |
9.54 |
5.80 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
5.16 |
7.53 |
6.58 |
6.17 |
6.61 |
7.13 |
5.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.11 |
4.83 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.56 |
0.25 |
0.24 |
0.29 |
0.22 |
0.11 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.48 |
0.53 |
0.23 |
0.22 |
0.28 |
0.20 |
0.10 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.56 |
0.25 |
0.24 |
0.39 |
0.37 |
0.18 |
Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
9.19 |
9.27 |
8.07 |
8.03 |
8.46 |
8.33 |
7.87 |
Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
9.19 |
9.27 |
8.07 |
8.03 |
8.46 |
8.33 |
7.87 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
33.81% |
35.82% |
19.97% |
19.47% |
22.58% |
17.80% |
10.06% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.03% |
1.81% |
1.69% |
1.65% |
0.82% |
1.16% |
0.72% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
31.78% |
34.01% |
18.27% |
17.82% |
21.76% |
16.64% |
9.34% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
66.19% |
64.18% |
80.03% |
80.53% |
77.42% |
82.20% |
89.94% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.43 |
1.94 |
2.03 |
2.62 |
2.13 |
0.98 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
-1.15 |
-2.49 |
-2.36 |
-3.69 |
-4.13 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.26 |
1.77 |
1.86 |
2.53 |
2.00 |
0.91 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.73 |
2.69 |
2.80 |
3.62 |
2.98 |
1.37 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
-1.60 |
-3.42 |
-3.27 |
-5.16 |
-5.78 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.49 |
2.46 |
2.56 |
3.49 |
2.79 |
1.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,250 |
0.00 |
-1,193 |
-1,213 |
-39 |
116 |
41 |
Operating Cash Flow to CapEx |
|
0.00% |
2,339.06% |
26,964.90% |
11,971.15% |
1,412.96% |
2,676.98% |
1,952.52% |
4,511.34% |
219.46% |
1,311.09% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-37.45 |
0.00 |
-30.41 |
-29.14 |
-0.90 |
2.98 |
1.14 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1.19 |
1.44 |
0.56 |
1.08 |
0.69 |
0.50 |
1.13 |
0.13 |
0.73 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1.14 |
1.44 |
0.56 |
1.00 |
0.66 |
0.48 |
1.10 |
0.07 |
0.68 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.31 |
4.44 |
4.45 |
4.54 |
4.62 |
4.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,275 |
1,367 |
1,205 |
1,238 |
1,336 |
1,267 |
1,188 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.62 |
0.60 |
0.29 |
0.29 |
0.33 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,275 |
0.00 |
1,205 |
1,238 |
61 |
-100 |
-18 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
716 |
943 |
838 |
664 |
907 |
721 |
504 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
729 |
933 |
981 |
959 |
1,179 |
1,112 |
1,006 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$33.80 |
$35.15 |
$35.17 |
$36.32 |
$37.41 |
$37.64 |
$38.49 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$29.59 |
$30.96 |
$31.39 |
$32.56 |
$33.71 |
$33.99 |
$34.88 |
Total Capital |
|
0.00 |
0.00 |
0.00 |
1,275 |
1,367 |
1,205 |
1,238 |
1,336 |
1,267 |
1,188 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
431 |
489 |
241 |
241 |
302 |
226 |
119 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
405 |
465 |
220 |
221 |
291 |
211 |
111 |
Net Debt |
|
0.00 |
0.00 |
0.00 |
-13 |
10 |
-143 |
-295 |
-272 |
-390 |
-502 |
Capital Expenditures (CapEx) |
|
0.00 |
1.06 |
0.15 |
0.16 |
2.90 |
1.01 |
1.07 |
1.07 |
2.26 |
2.01 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
431 |
489 |
241 |
241 |
302 |
226 |
119 |
Total Depreciation and Amortization (D&A) |
|
0.94 |
2.89 |
3.57 |
3.04 |
1.75 |
2.50 |
2.52 |
2.91 |
2.62 |
4.11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.01 |
$0.97 |
$0.46 |
$0.90 |
$0.81 |
$0.59 |
$0.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.00 |
$0.94 |
$0.45 |
$0.88 |
$0.79 |
$0.57 |
$0.83 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
24.96M |
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
27 |
26 |
28 |
25 |
24 |
14 |
25 |
24 |
23 |
24 |
Normalized NOPAT Margin |
|
28.37% |
28.24% |
28.54% |
27.41% |
26.89% |
15.27% |
26.40% |
24.13% |
23.15% |
24.50% |
Pre Tax Income Margin |
|
36.54% |
35.92% |
36.34% |
34.75% |
34.05% |
16.33% |
32.34% |
29.08% |
20.43% |
30.86% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.47 |
1.61 |
1.26 |
0.96 |
0.80 |
0.39 |
0.75 |
0.67 |
0.52 |
0.83 |
NOPAT to Interest Expense |
|
5.02 |
1.26 |
0.99 |
0.76 |
0.63 |
0.31 |
0.59 |
0.52 |
0.42 |
0.66 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
1.56 |
1.26 |
0.95 |
0.73 |
0.36 |
0.72 |
0.64 |
0.46 |
0.77 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.21 |
0.99 |
0.75 |
0.56 |
0.29 |
0.56 |
0.50 |
0.36 |
0.60 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
FirstSun Capital Bancorp (NASDAQ: FSUN) has demonstrated notable financial trends and operational changes over the last four years through Q1 2025. Here's a summary of key observations from their quarterly financial statements analyzing income, cash flows, and balance sheet positions.
- Net income has shown robust growth, rising from approximately $26.5 million in Q3 2022 to $23.6 million in Q1 2025, with quarterly volatility but a generally positive trend in earnings performance.
- Net interest income remains strong and relatively stable, reaching $74.5 million in Q1 2025, reflecting solid core banking revenue from loans, leases, and investments.
- Deposit balances have increased significantly, with interest-bearing deposits growing from about $4.7 billion in Q3 2023 to $5.3 billion by Q1 2025, indicating successful deposit gathering and funding stability.
- The bank continues to expand its total assets steadily, from roughly $7.8 billion in early 2023 to $8.2 billion by Q1 2025, suggesting growth in lending and investment portfolios.
- Provision for loan losses, while fluctuating, generally decreased from a high of $16.5 million in Q1 2024 to $3.8 million in Q1 2025, indicating improving credit quality or more conservative loss expectations.
- Non-interest income, including service charges and investment banking income, remains a stable contributor to revenues but shows some variability quarter to quarter, with $21.7 million reported in Q1 2025.
- Amortization and depreciation expenses have trended moderately upward, reflecting ongoing investments in premises and equipment as well as intangible asset amortization.
- Cash flow from operating activities varies significantly each quarter, with a strong $26.4 million generated in Q1 2025, but also negative swings in investing cash flows due to securities purchases and sales.
- There is substantial negative cash flow from investing activities, particularly in Q1 2025 ($116.2 million outflow), largely due to significant purchases of investment securities and large "other investing activities," which might signal heavy reinvestment or portfolio shifts.
- The bank's long-term debt remains elevated and shows some volatility (e.g., $291 million in Q3 2024, reduced to $111 million by Q1 2025), suggesting management is actively managing leverage, but with exposure to refinancing or interest rate risk.
Summary: FirstSun Capital Bancorp is showing steady growth in core revenues, assets, and deposits, which is positive for future earnings potential. Improving credit provisions and strong operating cash flow in recent quarters support the company's financial health. However, large negative cash flows in investing activities and fluctuating debt levels warrant monitoring for risk exposure. Overall, the bank demonstrates resilience with manageable volatility typical in the financial sector.
08/27/25 04:18 PM ETAI Generated. May Contain Errors.