Annual Income Statements for FinWise Bancorp
This table shows FinWise Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FinWise Bancorp
This table shows FinWise Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.91 |
2.74 |
2.13 |
| Consolidated Net Income / (Loss) |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.91 |
2.74 |
2.13 |
| Net Income / (Loss) Continuing Operations |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.91 |
2.74 |
2.13 |
| Total Pre-Tax Income |
|
5.81 |
4.51 |
4.18 |
4.61 |
3.69 |
4.44 |
5.43 |
6.41 |
5.49 |
3.80 |
2.80 |
| Total Revenue |
|
21 |
20 |
20 |
21 |
22 |
22 |
25 |
37 |
47 |
43 |
54 |
| Net Interest Income / (Expense) |
|
14 |
14 |
15 |
15 |
16 |
14 |
15 |
19 |
25 |
28 |
29 |
| Total Interest Income |
|
18 |
18 |
18 |
19 |
19 |
19 |
20 |
24 |
30 |
34 |
34 |
| Loans and Leases Interest Income |
|
16 |
16 |
17 |
18 |
18 |
17 |
18 |
23 |
29 |
32 |
33 |
| Investment Securities Interest Income |
|
0.10 |
0.10 |
0.10 |
0.30 |
0.40 |
0.39 |
0.39 |
0.36 |
0.35 |
0.34 |
0.34 |
| Other Interest Income |
|
1.76 |
1.51 |
1.44 |
1.04 |
0.57 |
0.99 |
0.87 |
1.07 |
0.97 |
1.13 |
0.89 |
| Total Interest Expense |
|
3.69 |
3.64 |
3.81 |
4.16 |
3.83 |
4.26 |
5.01 |
5.36 |
5.67 |
5.45 |
5.23 |
| Deposits Interest Expense |
|
3.68 |
3.64 |
3.81 |
4.16 |
3.83 |
4.26 |
5.01 |
5.36 |
5.67 |
5.45 |
5.23 |
| Total Non-Interest Income |
|
6.75 |
5.66 |
5.17 |
6.05 |
6.13 |
7.81 |
10 |
18 |
22 |
15 |
26 |
| Other Service Charges |
|
4.49 |
4.71 |
4.97 |
5.63 |
4.09 |
6.48 |
6.28 |
7.24 |
6.81 |
6.81 |
6.96 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.34 |
0.29 |
0.16 |
0.29 |
0.55 |
1.33 |
1.78 |
2.05 |
2.59 |
7.12 |
1.28 |
| Other Non-Interest Income |
|
- |
- |
0.04 |
- |
- |
0.00 |
2.28 |
8.76 |
- |
0.70 |
17 |
| Provision for Credit Losses |
|
3.21 |
3.15 |
2.39 |
2.16 |
3.88 |
3.34 |
4.73 |
13 |
18 |
11 |
23 |
| Total Non-Interest Expense |
|
12 |
12 |
13 |
14 |
14 |
14 |
15 |
17 |
24 |
28 |
29 |
| Salaries and Employee Benefits |
|
7.40 |
7.56 |
8.61 |
9.66 |
9.38 |
9.83 |
10 |
11 |
11 |
11 |
11 |
| Net Occupancy & Equipment Expense |
|
0.92 |
0.54 |
0.56 |
0.54 |
1.09 |
0.54 |
0.45 |
0.46 |
0.43 |
0.43 |
0.42 |
| Other Operating Expenses |
|
3.52 |
3.90 |
4.05 |
3.84 |
3.42 |
3.95 |
3.98 |
6.18 |
12 |
17 |
17 |
| Income Tax Expense |
|
1.66 |
1.19 |
1.00 |
1.16 |
0.90 |
1.25 |
1.33 |
1.52 |
1.57 |
1.06 |
0.67 |
| Basic Earnings per Share |
|
$0.34 |
$0.26 |
$0.25 |
$0.26 |
$0.21 |
$0.24 |
$0.31 |
$0.36 |
$0.29 |
$0.21 |
$0.16 |
| Weighted Average Basic Shares Outstanding |
|
12.49M |
12.50M |
12.63M |
12.66M |
12.61M |
12.72M |
12.78M |
12.86M |
12.83M |
13.02M |
13.11M |
| Diluted Earnings per Share |
|
$0.32 |
$0.25 |
$0.24 |
$0.25 |
$0.19 |
$0.23 |
$0.29 |
$0.34 |
$0.27 |
$0.20 |
$0.15 |
| Weighted Average Diluted Shares Outstanding |
|
12.91M |
13.04M |
13.11M |
13.26M |
13.23M |
13.48M |
13.47M |
13.62M |
13.57M |
13.64M |
13.67M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
12.82M |
12.79M |
13.21M |
13.21M |
13.22M |
13.21M |
13.52M |
13.59M |
13.68M |
13.71M |
13.88M |
Annual Cash Flow Statements for FinWise Bancorp
This table details how cash moves in and out of FinWise Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
38 |
15 |
16 |
-7.81 |
54 |
| Net Cash From Operating Activities |
|
-9.23 |
61 |
12 |
-15 |
-28 |
| Net Cash From Continuing Operating Activities |
|
-9.23 |
61 |
12 |
-15 |
-28 |
| Net Income / (Loss) Continuing Operations |
|
32 |
25 |
17 |
13 |
16 |
| Consolidated Net Income / (Loss) |
|
32 |
25 |
17 |
13 |
16 |
| Provision For Loan Losses |
|
8.04 |
14 |
12 |
12 |
39 |
| Depreciation Expense |
|
1.04 |
2.11 |
3.81 |
5.29 |
4.86 |
| Amortization Expense |
|
0.03 |
2.37 |
0.00 |
-0.03 |
-0.02 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-53 |
20 |
-23 |
-44 |
-81 |
| Changes in Operating Assets and Liabilities, net |
|
2.71 |
-2.11 |
2.10 |
-0.62 |
-7.00 |
| Net Cash From Investing Activities |
|
24 |
-36 |
-153 |
-132 |
-127 |
| Net Cash From Continuing Investing Activities |
|
24 |
-36 |
-153 |
-132 |
-127 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.33 |
-7.21 |
-7.46 |
-4.90 |
-5.77 |
| Purchase of Investment Securities |
|
-17 |
-14 |
-147 |
-131 |
-233 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
0.10 |
0.47 |
| Sale and/or Maturity of Investments |
|
42 |
-15 |
1.84 |
3.37 |
111 |
| Net Cash From Financing Activities |
|
23 |
-11 |
157 |
140 |
210 |
| Net Cash From Continuing Financing Activities |
|
23 |
-11 |
157 |
140 |
210 |
| Net Change in Deposits |
|
87 |
-8.89 |
162 |
140 |
210 |
| Repayment of Debt |
|
-106 |
-0.74 |
-0.13 |
-0.13 |
0.00 |
| Repurchase of Common Equity |
|
0.00 |
-1.14 |
-4.74 |
-0.46 |
0.00 |
| Other Financing Activities, Net |
|
0.31 |
0.26 |
0.04 |
0.03 |
-0.04 |
| Cash Interest Paid |
|
1.41 |
1.43 |
9.41 |
15 |
19 |
Quarterly Cash Flow Statements for FinWise Bancorp
This table details how cash moves in and out of FinWise Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-9.80 |
-1.19 |
-27 |
-3.24 |
23 |
11 |
-30 |
16 |
58 |
-66 |
-3.31 |
| Net Cash From Operating Activities |
|
9.73 |
1.76 |
-7.59 |
-9.82 |
0.66 |
-22 |
-18 |
3.45 |
8.08 |
20 |
-26 |
| Net Cash From Continuing Operating Activities |
|
9.73 |
1.76 |
-7.59 |
-9.82 |
0.66 |
-22 |
-18 |
3.45 |
8.08 |
20 |
-26 |
| Net Income / (Loss) Continuing Operations |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.92 |
2.74 |
2.13 |
| Consolidated Net Income / (Loss) |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.92 |
2.74 |
2.13 |
| Provision For Loan Losses |
|
3.21 |
3.15 |
2.39 |
2.16 |
3.88 |
3.34 |
4.73 |
13 |
18 |
11 |
23 |
| Depreciation Expense |
|
0.97 |
1.08 |
1.57 |
1.51 |
1.14 |
1.38 |
1.13 |
1.15 |
1.21 |
1.14 |
1.21 |
| Amortization Expense |
|
0.00 |
-0.00 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
0.00 |
0.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.88 |
-7.37 |
-12 |
-17 |
-7.69 |
-28 |
-32 |
-19 |
-2.68 |
11 |
-50 |
| Changes in Operating Assets and Liabilities, net |
|
3.27 |
1.59 |
-3.00 |
0.22 |
0.55 |
-1.38 |
3.32 |
3.23 |
-12 |
-5.92 |
-1.51 |
| Net Cash From Investing Activities |
|
-38 |
-22 |
-24 |
-53 |
-34 |
-28 |
-41 |
-35 |
-23 |
-6.46 |
4.03 |
| Net Cash From Continuing Investing Activities |
|
-38 |
-22 |
-24 |
-53 |
-34 |
-28 |
-41 |
-35 |
-23 |
-6.46 |
4.03 |
| Purchase of Investment Securities |
|
-37 |
-21 |
-25 |
-50 |
-35 |
-45 |
-44 |
-99 |
-62 |
-33 |
-22 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
- |
- |
- |
0.29 |
0.60 |
-0.42 |
- |
0.03 |
0.07 |
| Sale and/or Maturity of Investments |
|
0.45 |
0.57 |
0.89 |
0.68 |
1.34 |
18 |
0.77 |
71 |
39 |
26 |
26 |
| Net Cash From Financing Activities |
|
18 |
19 |
4.78 |
59 |
56 |
61 |
29 |
47 |
73 |
-80 |
18 |
| Net Cash From Continuing Financing Activities |
|
18 |
19 |
4.78 |
59 |
56 |
61 |
29 |
47 |
73 |
-80 |
18 |
| Net Change in Deposits |
|
18 |
19 |
5.10 |
59 |
56 |
61 |
29 |
47 |
72 |
-80 |
19 |
| Other Financing Activities, Net |
|
- |
0.02 |
- |
0.01 |
0.00 |
0.02 |
-0.24 |
-0.26 |
0.45 |
0.00 |
-0.15 |
| Cash Interest Paid |
|
3.65 |
3.67 |
3.79 |
4.12 |
2.99 |
3.00 |
4.02 |
4.59 |
7.55 |
5.85 |
5.06 |
| Cash Income Taxes Paid |
|
1.58 |
0.10 |
1.27 |
3.04 |
3.66 |
0.41 |
2.90 |
0.61 |
- |
0.07 |
4.37 |
Annual Balance Sheets for FinWise Bancorp
This table presents FinWise 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 |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
380 |
401 |
586 |
746 |
977 |
| Cash and Due from Banks |
|
0.41 |
0.39 |
0.41 |
9.60 |
12 |
| Interest Bearing Deposits at Other Banks |
|
85 |
100 |
117 |
100 |
151 |
| Trading Account Securities |
|
72 |
38 |
63 |
122 |
184 |
| Loans and Leases, Net of Allowance |
|
0.00 |
224 |
359 |
0.00 |
542 |
| Premises and Equipment, Net |
|
3.29 |
9.48 |
15 |
14 |
13 |
| Other Assets |
|
219 |
27 |
31 |
502 |
75 |
| Total Liabilities & Shareholders' Equity |
|
380 |
401 |
586 |
746 |
977 |
| Total Liabilities |
|
265 |
260 |
431 |
572 |
784 |
| Non-Interest Bearing Deposits |
|
111 |
79 |
95 |
127 |
168 |
| Interest Bearing Deposits |
|
141 |
164 |
309 |
418 |
586 |
| Other Long-Term Liabilities |
|
12 |
16 |
26 |
26 |
29 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
115 |
140 |
155 |
174 |
193 |
| Total Preferred & Common Equity |
|
115 |
140 |
155 |
174 |
193 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
115 |
140 |
155 |
174 |
193 |
| Common Stock |
|
55 |
55 |
51 |
57 |
61 |
| Retained Earnings |
|
61 |
86 |
104 |
117 |
132 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
0.00 |
0.19 |
0.03 |
Quarterly Balance Sheets for FinWise Bancorp
This table presents FinWise 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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
555 |
611 |
618 |
683 |
804 |
842 |
900 |
899 |
925 |
| Cash and Due from Banks |
|
0.38 |
3.94 |
5.16 |
7.71 |
8.16 |
9.39 |
10 |
6.29 |
6.11 |
| Interest Bearing Deposits at Other Banks |
|
126 |
112 |
84 |
78 |
112 |
81 |
95 |
91 |
88 |
| Trading Account Securities |
|
62 |
70 |
80 |
128 |
149 |
189 |
195 |
171 |
212 |
| Loans and Leases, Net of Allowance |
|
324 |
377 |
399 |
418 |
0.00 |
507 |
534 |
539 |
515 |
| Premises and Equipment, Net |
|
14 |
15 |
16 |
17 |
14 |
17 |
16 |
12 |
11 |
| Other Assets |
|
27 |
31 |
28 |
31 |
521 |
36 |
46 |
81 |
94 |
| Total Liabilities & Shareholders' Equity |
|
555 |
611 |
618 |
683 |
804 |
842 |
900 |
899 |
925 |
| Total Liabilities |
|
405 |
448 |
452 |
513 |
627 |
661 |
712 |
703 |
726 |
| Non-Interest Bearing Deposits |
|
94 |
107 |
107 |
143 |
123 |
121 |
131 |
127 |
119 |
| Interest Bearing Deposits |
|
292 |
317 |
322 |
346 |
482 |
514 |
552 |
548 |
575 |
| Other Long-Term Liabilities |
|
17 |
24 |
22 |
23 |
18 |
22 |
25 |
28 |
32 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
150 |
162 |
166 |
170 |
177 |
182 |
188 |
197 |
199 |
| Total Preferred & Common Equity |
|
150 |
162 |
166 |
170 |
177 |
182 |
188 |
197 |
199 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
150 |
162 |
166 |
170 |
177 |
182 |
188 |
197 |
199 |
| Common Stock |
|
51 |
55 |
55 |
56 |
58 |
58 |
59 |
62 |
62 |
| Retained Earnings |
|
100 |
107 |
110 |
114 |
120 |
124 |
128 |
135 |
137 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
0.34 |
0.02 |
0.00 |
0.05 |
0.04 |
0.01 |
Annual Metrics And Ratios for FinWise Bancorp
This table displays calculated financial ratios and metrics derived from FinWise Bancorp's official financial filings.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
12,850,357.00 |
12,493,565.00 |
- |
13,586,921.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
12,850,357.00 |
12,493,565.00 |
- |
13,586,921.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
1.95 |
1.40 |
- |
1.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
10.63% |
-13.92% |
7.08% |
60.53% |
| EBITDA Growth |
|
0.00% |
-6.53% |
-31.80% |
-19.45% |
19.56% |
| EBIT Growth |
|
0.00% |
-14.76% |
-33.91% |
-28.66% |
28.08% |
| NOPAT Growth |
|
0.00% |
-20.48% |
-30.48% |
-27.02% |
26.28% |
| Net Income Growth |
|
0.00% |
-20.48% |
-30.48% |
-27.02% |
26.28% |
| EPS Growth |
|
0.00% |
-42.81% |
-28.88% |
-30.08% |
21.51% |
| Operating Cash Flow Growth |
|
0.00% |
762.40% |
-79.94% |
-222.23% |
-89.61% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
258.15% |
-294.04% |
40.96% |
| Invested Capital Growth |
|
0.00% |
20.84% |
10.28% |
11.94% |
11.21% |
| Revenue Q/Q Growth |
|
0.00% |
-2.19% |
-1.69% |
1.14% |
24.51% |
| EBITDA Q/Q Growth |
|
0.00% |
-4.07% |
-16.15% |
-8.10% |
7.61% |
| EBIT Q/Q Growth |
|
0.00% |
-11.16% |
-11.80% |
-11.10% |
8.99% |
| NOPAT Q/Q Growth |
|
0.00% |
-12.43% |
-12.03% |
-9.67% |
7.49% |
| Net Income Q/Q Growth |
|
0.00% |
-12.43% |
-12.03% |
-9.67% |
7.49% |
| EPS Q/Q Growth |
|
0.00% |
-19.05% |
-11.33% |
-12.26% |
7.62% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
24.82% |
-54.47% |
-153.23% |
20.70% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-22.52% |
-0.85% |
-45.93% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.56% |
3.07% |
1.94% |
2.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
54.29% |
45.87% |
36.34% |
27.34% |
20.36% |
| EBIT Margin |
|
52.96% |
40.80% |
31.33% |
20.87% |
16.65% |
| Profit (Net Income) Margin |
|
39.57% |
28.44% |
22.97% |
15.65% |
12.31% |
| Tax Burden Percent |
|
74.71% |
69.70% |
73.32% |
75.00% |
73.95% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
25.29% |
30.30% |
26.68% |
25.00% |
26.05% |
| Return on Invested Capital (ROIC) |
|
27.11% |
19.52% |
11.80% |
7.75% |
8.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.11% |
19.52% |
11.80% |
7.75% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.25% |
0.10% |
0.02% |
0.01% |
0.00% |
| Return on Equity (ROE) |
|
27.36% |
19.63% |
11.82% |
7.75% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.65% |
2.02% |
-3.52% |
-1.84% |
| Operating Return on Assets (OROA) |
|
11.12% |
9.23% |
4.83% |
2.55% |
2.53% |
| Return on Assets (ROA) |
|
8.31% |
6.43% |
3.54% |
1.91% |
1.87% |
| Return on Common Equity (ROCE) |
|
27.36% |
19.63% |
11.82% |
7.75% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
27.36% |
17.88% |
11.26% |
7.33% |
8.33% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
25 |
17 |
13 |
16 |
| NOPAT Margin |
|
39.57% |
28.44% |
22.97% |
15.65% |
12.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
28.35% |
30.23% |
38.23% |
48.46% |
33.80% |
| Operating Expenses to Revenue |
|
36.97% |
43.89% |
53.36% |
64.91% |
53.83% |
| Earnings before Interest and Taxes (EBIT) |
|
42 |
36 |
24 |
17 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
43 |
41 |
28 |
22 |
27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.42 |
0.85 |
1.15 |
1.22 |
1.26 |
| Price to Tangible Book Value (P/TBV) |
|
0.42 |
0.85 |
1.15 |
1.22 |
1.26 |
| Price to Revenue (P/Rev) |
|
0.60 |
1.35 |
2.35 |
2.59 |
1.87 |
| Price to Earnings (P/E) |
|
1.53 |
4.74 |
10.24 |
16.57 |
15.15 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
65.44% |
21.11% |
9.77% |
6.04% |
6.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.13 |
0.40 |
0.59 |
0.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.21 |
0.82 |
1.25 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.46 |
2.24 |
4.58 |
3.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.52 |
2.60 |
6.00 |
3.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.75 |
3.55 |
8.01 |
4.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.31 |
5.05 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
22.47 |
20.76 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
|
3.29 |
3.05 |
3.34 |
4.05 |
4.70 |
| Compound Leverage Factor |
|
3.29 |
3.05 |
3.34 |
4.05 |
4.70 |
| Debt to Total Capital |
|
0.90% |
0.22% |
0.12% |
0.04% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.90% |
0.22% |
0.12% |
0.04% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
99.10% |
99.78% |
99.88% |
99.96% |
100.00% |
| Debt to EBITDA |
|
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-1.95 |
-2.48 |
-4.23 |
-4.90 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
| Net Debt to NOPAT |
|
-2.68 |
-3.99 |
-6.69 |
-8.56 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.83 |
2.99 |
-5.80 |
-3.38 |
| Operating Cash Flow to CapEx |
|
-395.54% |
847.82% |
164.45% |
-306.25% |
-536.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.58 |
0.30 |
-0.38 |
-0.17 |
| Operating Cash Flow to Interest Expense |
|
-7.30 |
42.65 |
1.23 |
-0.97 |
-1.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.14 |
37.62 |
0.48 |
-1.29 |
-1.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.21 |
0.23 |
0.15 |
0.12 |
0.15 |
| Fixed Asset Turnover |
|
24.30 |
13.84 |
6.31 |
5.26 |
9.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
116 |
141 |
155 |
174 |
193 |
| Invested Capital Turnover |
|
0.69 |
0.69 |
0.51 |
0.49 |
0.71 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
24 |
14 |
19 |
19 |
| Enterprise Value (EV) |
|
-36 |
19 |
62 |
102 |
80 |
| Market Capitalization |
|
48 |
119 |
179 |
211 |
244 |
| Book Value per Share |
|
$13.32 |
$10.93 |
$12.41 |
$13.15 |
$14.22 |
| Tangible Book Value per Share |
|
$13.32 |
$10.93 |
$12.41 |
$13.15 |
$14.22 |
| Total Capital |
|
116 |
141 |
155 |
174 |
193 |
| Total Debt |
|
1.05 |
0.31 |
0.19 |
0.06 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-85 |
-100 |
-117 |
-109 |
-163 |
| Capital Expenditures (CapEx) |
|
2.33 |
7.21 |
7.46 |
4.90 |
5.30 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
1.05 |
0.31 |
0.19 |
0.06 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
1.06 |
4.47 |
3.81 |
5.26 |
4.85 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.96 |
$1.38 |
$0.98 |
$1.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
12.73M |
12.49M |
12.61M |
12.83M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.87 |
$1.33 |
$0.93 |
$1.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
13.36M |
12.91M |
13.23M |
13.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
12.82M |
12.82M |
13.22M |
13.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
26 |
17 |
13 |
16 |
| Normalized NOPAT Margin |
|
40.32% |
29.80% |
22.97% |
15.65% |
12.31% |
| Pre Tax Income Margin |
|
52.96% |
40.80% |
31.33% |
20.87% |
16.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
33.42 |
25.13 |
2.39 |
1.10 |
1.07 |
| NOPAT to Interest Expense |
|
24.97 |
17.51 |
1.75 |
0.83 |
0.79 |
| EBIT Less CapEx to Interest Expense |
|
31.57 |
20.10 |
1.64 |
0.78 |
0.81 |
| NOPAT Less CapEx to Interest Expense |
|
23.12 |
12.48 |
1.00 |
0.51 |
0.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
4.52% |
27.15% |
3.62% |
0.00% |
Quarterly Metrics And Ratios for FinWise Bancorp
This table displays calculated financial ratios and metrics derived from FinWise Bancorp's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
12,493,565.00 |
12,818,944.00 |
12,793,555.00 |
13,211,160.00 |
- |
13,216,440.00 |
13,214,827.00 |
13,519,230.00 |
13,586,921.00 |
13,676,859.00 |
13,706,039.00 |
| DEI Adjusted Shares Outstanding |
|
12,493,565.00 |
12,818,944.00 |
12,793,555.00 |
13,211,160.00 |
- |
13,216,440.00 |
13,214,827.00 |
13,519,230.00 |
13,586,921.00 |
13,676,859.00 |
13,706,039.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.33 |
0.26 |
0.25 |
0.26 |
- |
0.24 |
0.31 |
0.36 |
0.29 |
0.20 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.82% |
18.25% |
4.31% |
7.84% |
2.56% |
12.31% |
26.71% |
76.10% |
121.72% |
93.38% |
116.81% |
| EBITDA Growth |
|
-43.98% |
-4.78% |
-21.27% |
-20.53% |
-28.94% |
3.98% |
14.05% |
23.60% |
39.06% |
-14.83% |
-38.59% |
| EBIT Growth |
|
-35.42% |
-13.70% |
-33.43% |
-29.06% |
-36.49% |
-1.62% |
29.89% |
39.04% |
48.63% |
-14.38% |
-48.33% |
| NOPAT Growth |
|
-36.49% |
-14.14% |
-31.44% |
-28.10% |
-32.81% |
-3.80% |
28.84% |
41.60% |
40.14% |
-14.24% |
-47.96% |
| Net Income Growth |
|
-36.49% |
-14.14% |
-31.44% |
-28.10% |
-32.81% |
-3.80% |
28.84% |
41.60% |
40.14% |
-14.24% |
-47.96% |
| EPS Growth |
|
-34.69% |
-13.79% |
-31.43% |
-32.43% |
-40.63% |
-8.00% |
20.83% |
36.00% |
42.11% |
-13.04% |
-48.28% |
| Operating Cash Flow Growth |
|
-60.13% |
-46.98% |
16.42% |
-218.27% |
-93.25% |
-1,329.82% |
-141.81% |
135.17% |
1,129.38% |
191.21% |
-40.12% |
| Free Cash Flow Firm Growth |
|
41.84% |
1.20% |
-23.82% |
-46.56% |
-52.63% |
21.49% |
20.63% |
24.40% |
0.77% |
-43.18% |
-26.48% |
| Invested Capital Growth |
|
10.28% |
12.45% |
12.34% |
13.18% |
11.94% |
9.05% |
9.66% |
10.14% |
11.21% |
10.85% |
9.47% |
| Revenue Q/Q Growth |
|
9.39% |
-6.86% |
0.57% |
5.24% |
4.04% |
4.54% |
13.47% |
46.26% |
27.80% |
-8.83% |
27.22% |
| EBITDA Q/Q Growth |
|
-11.89% |
-17.65% |
2.76% |
6.59% |
-21.21% |
20.49% |
12.71% |
15.51% |
-11.35% |
-26.21% |
-18.73% |
| EBIT Q/Q Growth |
|
-10.58% |
-22.42% |
-7.34% |
10.36% |
-19.95% |
20.18% |
22.34% |
18.13% |
-14.43% |
-30.77% |
-26.17% |
| NOPAT Q/Q Growth |
|
-13.47% |
-20.26% |
-4.07% |
8.62% |
-19.14% |
14.18% |
28.47% |
19.38% |
-19.98% |
-30.12% |
-22.05% |
| Net Income Q/Q Growth |
|
-13.47% |
-20.26% |
-4.07% |
8.62% |
-19.14% |
14.18% |
28.47% |
19.38% |
-19.98% |
-30.12% |
-22.05% |
| EPS Q/Q Growth |
|
-13.51% |
-21.88% |
-4.00% |
4.17% |
-24.00% |
21.05% |
26.09% |
17.24% |
-20.59% |
-25.93% |
-25.00% |
| Operating Cash Flow Q/Q Growth |
|
17.19% |
-81.94% |
-531.82% |
-29.41% |
106.69% |
-3,388.89% |
15.10% |
118.82% |
133.91% |
144.01% |
-230.43% |
| Free Cash Flow Firm Q/Q Growth |
|
7.80% |
-42.39% |
-2.41% |
-9.01% |
3.99% |
26.46% |
-3.53% |
-3.84% |
-25.51% |
-6.11% |
8.55% |
| Invested Capital Q/Q Growth |
|
3.07% |
4.76% |
2.02% |
2.74% |
1.94% |
2.10% |
2.59% |
3.19% |
2.89% |
1.77% |
1.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.11% |
28.39% |
29.00% |
29.38% |
22.25% |
26.28% |
26.10% |
20.62% |
14.30% |
11.57% |
7.39% |
| EBIT Margin |
|
27.52% |
22.93% |
21.12% |
22.15% |
17.04% |
20.08% |
21.65% |
17.49% |
11.71% |
8.89% |
5.16% |
| Profit (Net Income) Margin |
|
19.69% |
16.85% |
16.08% |
16.59% |
12.90% |
14.44% |
16.35% |
13.34% |
8.35% |
6.40% |
3.92% |
| Tax Burden Percent |
|
71.52% |
73.52% |
76.11% |
74.91% |
75.67% |
71.89% |
75.49% |
76.29% |
71.35% |
72.01% |
76.03% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
28.48% |
26.48% |
23.89% |
25.09% |
24.33% |
28.11% |
24.51% |
23.71% |
28.65% |
27.99% |
23.97% |
| Return on Invested Capital (ROIC) |
|
10.11% |
8.67% |
8.19% |
8.41% |
6.38% |
7.12% |
8.37% |
7.82% |
5.95% |
5.18% |
3.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.11% |
8.67% |
8.19% |
8.41% |
6.38% |
7.12% |
8.37% |
7.82% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.02% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
10.13% |
8.68% |
8.20% |
8.42% |
6.39% |
7.12% |
8.38% |
7.82% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
2.02% |
-0.71% |
-1.76% |
-3.58% |
-3.52% |
-1.24% |
-1.44% |
-1.29% |
-1.84% |
-1.93% |
-1.87% |
| Operating Return on Assets (OROA) |
|
4.24% |
3.44% |
3.03% |
2.91% |
2.08% |
2.38% |
2.64% |
2.32% |
1.78% |
1.58% |
1.05% |
| Return on Assets (ROA) |
|
3.03% |
2.53% |
2.31% |
2.18% |
1.58% |
1.71% |
1.99% |
1.77% |
1.27% |
1.14% |
0.80% |
| Return on Common Equity (ROCE) |
|
10.13% |
8.68% |
8.20% |
8.42% |
6.39% |
7.12% |
8.38% |
7.82% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.41% |
9.32% |
8.28% |
0.00% |
7.11% |
7.44% |
7.97% |
0.00% |
7.95% |
6.86% |
| Net Operating Profit after Tax (NOPAT) |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.91 |
2.74 |
2.13 |
| NOPAT Margin |
|
19.69% |
16.85% |
16.08% |
16.59% |
12.90% |
14.44% |
16.35% |
13.34% |
8.35% |
6.40% |
3.92% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
39.41% |
41.21% |
46.33% |
49.01% |
48.34% |
46.94% |
43.63% |
30.74% |
24.74% |
26.83% |
21.12% |
| Operating Expenses to Revenue |
|
57.28% |
61.04% |
66.82% |
67.49% |
65.06% |
64.82% |
59.49% |
47.60% |
50.49% |
66.34% |
53.11% |
| Earnings before Interest and Taxes (EBIT) |
|
5.81 |
4.51 |
4.18 |
4.61 |
3.69 |
4.44 |
5.43 |
6.41 |
5.49 |
3.80 |
2.80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.78 |
5.58 |
5.74 |
6.12 |
4.82 |
5.81 |
6.54 |
7.56 |
6.70 |
4.94 |
4.02 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.15 |
0.79 |
0.79 |
1.21 |
1.22 |
1.30 |
1.09 |
1.40 |
1.26 |
1.10 |
1.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.15 |
0.79 |
0.79 |
1.21 |
1.22 |
1.30 |
1.09 |
1.40 |
1.26 |
1.10 |
1.00 |
| Price to Revenue (P/Rev) |
|
2.35 |
1.63 |
1.64 |
2.53 |
2.59 |
2.76 |
2.23 |
2.50 |
1.87 |
1.43 |
1.10 |
| Price to Earnings (P/E) |
|
10.24 |
7.62 |
8.45 |
14.61 |
16.57 |
18.34 |
14.66 |
17.51 |
15.15 |
13.87 |
14.54 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
9.77% |
13.13% |
11.83% |
6.84% |
6.04% |
5.45% |
6.82% |
5.71% |
6.60% |
7.21% |
6.88% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.40 |
0.08 |
0.25 |
0.71 |
0.59 |
0.63 |
0.59 |
0.83 |
0.42 |
0.61 |
0.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
0.17 |
0.52 |
1.48 |
1.25 |
1.33 |
1.21 |
1.49 |
0.61 |
0.79 |
0.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.24 |
0.48 |
1.62 |
4.97 |
4.58 |
4.95 |
4.65 |
6.33 |
3.02 |
4.66 |
4.53 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.60 |
0.57 |
1.99 |
6.30 |
6.00 |
6.57 |
5.96 |
7.84 |
3.69 |
5.68 |
5.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.55 |
0.78 |
2.70 |
8.54 |
8.01 |
8.81 |
8.00 |
10.46 |
4.99 |
7.67 |
7.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.05 |
1.23 |
3.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.30 |
19.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
|
3.34 |
3.43 |
3.55 |
3.86 |
4.05 |
4.16 |
4.20 |
4.42 |
4.70 |
4.56 |
4.64 |
| Compound Leverage Factor |
|
3.34 |
3.43 |
3.55 |
3.86 |
4.05 |
4.16 |
4.20 |
4.42 |
4.70 |
4.56 |
4.64 |
| Debt to Total Capital |
|
0.12% |
0.10% |
0.08% |
0.06% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.12% |
0.10% |
0.08% |
0.06% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
99.88% |
99.90% |
99.92% |
99.94% |
99.96% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-4.23 |
-4.23 |
-3.45 |
-3.54 |
-4.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-6.69 |
-6.84 |
-5.75 |
-6.07 |
-8.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
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) |
|
-10 |
-15 |
-15 |
-16 |
-16 |
-12 |
-12 |
-12 |
-16 |
-17 |
-15 |
| Operating Cash Flow to CapEx |
|
861.65% |
147.77% |
-11,854.69% |
-274.48% |
1,010.77% |
-1,594.69% |
0.00% |
57.66% |
134,616.67% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.80 |
-4.04 |
-3.95 |
-3.94 |
-4.11 |
-2.71 |
-2.38 |
-2.31 |
-2.75 |
-3.03 |
-2.89 |
| Operating Cash Flow to Interest Expense |
|
2.64 |
0.48 |
-1.99 |
-2.36 |
0.17 |
-5.08 |
-3.66 |
0.64 |
1.43 |
3.62 |
-4.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.33 |
0.16 |
-2.01 |
-3.22 |
0.15 |
-5.40 |
-3.25 |
-0.47 |
1.42 |
3.62 |
-4.90 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.15 |
0.14 |
0.13 |
0.12 |
0.12 |
0.12 |
0.13 |
0.15 |
0.18 |
0.20 |
| Fixed Asset Turnover |
|
6.31 |
6.51 |
5.54 |
5.20 |
5.26 |
5.78 |
5.41 |
6.33 |
9.94 |
11.83 |
12.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
155 |
163 |
166 |
170 |
174 |
177 |
182 |
188 |
193 |
197 |
199 |
| Invested Capital Turnover |
|
0.51 |
0.51 |
0.51 |
0.51 |
0.49 |
0.49 |
0.51 |
0.59 |
0.71 |
0.81 |
0.95 |
| Increase / (Decrease) in Invested Capital |
|
14 |
18 |
18 |
20 |
19 |
15 |
16 |
17 |
19 |
19 |
17 |
| Enterprise Value (EV) |
|
62 |
13 |
42 |
120 |
102 |
111 |
108 |
157 |
80 |
120 |
105 |
| Market Capitalization |
|
179 |
129 |
131 |
206 |
211 |
231 |
198 |
262 |
244 |
217 |
199 |
| Book Value per Share |
|
$12.41 |
$12.68 |
$12.96 |
$12.90 |
$13.15 |
$13.42 |
$13.77 |
$13.89 |
$14.22 |
$14.38 |
$14.53 |
| Tangible Book Value per Share |
|
$12.41 |
$12.68 |
$12.96 |
$12.90 |
$13.15 |
$13.42 |
$13.77 |
$13.89 |
$14.22 |
$14.38 |
$14.53 |
| Total Capital |
|
155 |
163 |
166 |
170 |
174 |
177 |
182 |
188 |
193 |
197 |
199 |
| Total Debt |
|
0.19 |
0.16 |
0.13 |
0.11 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-117 |
-116 |
-89 |
-86 |
-109 |
-120 |
-90 |
-106 |
-163 |
-97 |
-94 |
| Capital Expenditures (CapEx) |
|
1.13 |
1.19 |
0.06 |
3.58 |
0.07 |
1.36 |
-2.05 |
5.99 |
0.01 |
-0.01 |
-0.07 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.19 |
0.16 |
0.13 |
0.11 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
0.97 |
1.07 |
1.56 |
1.50 |
1.13 |
1.37 |
1.12 |
1.15 |
1.21 |
1.15 |
1.21 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.34 |
$0.26 |
$0.25 |
$0.26 |
$0.21 |
$0.24 |
$0.31 |
$0.36 |
$0.29 |
$0.21 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.49M |
12.50M |
12.63M |
12.66M |
12.61M |
12.72M |
12.78M |
12.86M |
12.83M |
13.02M |
13.11M |
| Adjusted Diluted Earnings per Share |
|
$0.32 |
$0.25 |
$0.24 |
$0.25 |
$0.19 |
$0.23 |
$0.29 |
$0.34 |
$0.27 |
$0.20 |
$0.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.91M |
13.04M |
13.11M |
13.26M |
13.23M |
13.48M |
13.47M |
13.62M |
13.57M |
13.64M |
13.67M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
12.82M |
12.79M |
13.21M |
13.21M |
13.22M |
13.21M |
13.52M |
13.59M |
13.68M |
13.71M |
13.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.16 |
3.32 |
3.18 |
3.45 |
2.79 |
3.19 |
4.10 |
4.89 |
3.91 |
2.74 |
2.13 |
| Normalized NOPAT Margin |
|
19.69% |
16.85% |
16.08% |
16.59% |
12.90% |
14.44% |
16.35% |
13.34% |
8.35% |
6.40% |
3.92% |
| Pre Tax Income Margin |
|
27.52% |
22.93% |
21.12% |
22.15% |
17.04% |
20.08% |
21.65% |
17.49% |
11.71% |
8.89% |
5.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.58 |
1.24 |
1.10 |
1.11 |
0.96 |
1.04 |
1.08 |
1.20 |
0.97 |
0.70 |
0.54 |
| NOPAT to Interest Expense |
|
1.13 |
0.91 |
0.84 |
0.83 |
0.73 |
0.75 |
0.82 |
0.91 |
0.69 |
0.50 |
0.41 |
| EBIT Less CapEx to Interest Expense |
|
1.27 |
0.91 |
1.08 |
0.25 |
0.95 |
0.72 |
1.49 |
0.08 |
0.97 |
0.70 |
0.55 |
| NOPAT Less CapEx to Interest Expense |
|
0.82 |
0.58 |
0.82 |
-0.03 |
0.71 |
0.43 |
1.23 |
-0.20 |
0.69 |
0.50 |
0.42 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
27.15% |
27.82% |
18.24% |
3.27% |
3.62% |
0.00% |
-0.04% |
0.00% |
0.00% |
0.00% |
3.08% |
Key Financial Trends
FinWise Bancorp’s balance sheet has expanded substantially, but recent earnings quality has become more uneven. Total assets increased from $555.1 million in Q3 2023 to $925.3 million in Q2 2026, while deposits rose from approximately $386.8 million to $693.8 million. Common equity also increased from $150.4 million to $199.2 million, supporting the company’s growth and leaving equity at roughly 21.5% of total assets.
Revenue has generally trended higher, rising from $19.3 million in Q3 2023 to a record $54.3 million in Q2 2026. Net interest income grew from $14.4 million to $28.7 million over the same period, helped by loan growth and a larger earning-asset base. However, net income declined to $2.1 million in Q2 2026 from $2.7 million in Q1 2026 and $4.9 million in Q3 2025, as credit-loss provisions increased sharply.
- Strong multi-year balance-sheet growth: Total assets expanded approximately 67% from Q3 2023 to Q2 2026, with net loans increasing from $324.2 million to $514.5 million.
- Deposits have funded expansion: Total deposits reached approximately $693.8 million in Q2 2026, up from $386.8 million in Q3 2023. Q2 financing cash flow included a $18.9 million increase in deposits.
- Net interest income continues to grow: Q2 2026 net interest income of $28.7 million was up from $24.6 million in Q4 2025 and $14.4 million in Q3 2023.
- Diverse revenue sources: Non-interest income reached $25.6 million in Q2 2026, including $7.0 million of service-charge income and $17.4 million of other non-interest income.
- Capital has increased alongside growth: Common equity grew from $150.4 million in Q3 2023 to $199.2 million in Q2 2026, while retained earnings rose to $136.8 million.
- Investment activity is significant: Trading account securities totaled $211.6 million in Q2 2026. The company has regularly purchased and sold investment securities, making results and cash balances sensitive to portfolio decisions and market conditions.
- Cash flow is volatile: Operating cash flow was positive in Q4 2025 and Q1 2026 but turned negative at $25.7 million in Q2 2026. The quarter’s $3.3 million decline in cash was offset in part by deposit inflows and investment-security sales.
- Credit-loss provisions are absorbing more revenue: The Q2 2026 provision for credit losses rose to $22.7 million, more than double Q1’s $10.6 million and equal to roughly 42% of quarterly revenue.
- Profitability and per-share earnings weakened: Q2 2026 net income fell to $2.1 million, with diluted EPS of $0.15 compared with $0.20 in Q1 2026, $0.27 in Q4 2025 and $0.34 in Q3 2025.
- Loan balances declined sequentially: Net loans fell to $514.5 million in Q2 2026 from $539.2 million in Q1, despite the longer-term growth trend. This may indicate slower originations, repayments or portfolio reduction.
Overall, FINW shows strong long-term asset, deposit and revenue growth, but investors should focus on whether the sharp increase in credit provisions is temporary or signals deteriorating loan performance. The company’s reliance on sizable non-interest income and investment-related activity also makes quarterly earnings less predictable than the growth in net interest income alone would suggest. Several historical figures were identified as restated or calculated in the supplied data, so comparisons should be interpreted with appropriate caution.
10/10/26 12:58 AM ETAI Generated. May Contain Errors.