Annual Income Statements for Primis Financial
This table shows Primis Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Primis Financial
This table shows Primis Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
2.47 |
3.44 |
1.23 |
-23 |
23 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Consolidated Net Income / (Loss) |
|
0.81 |
1.54 |
-0.86 |
-26 |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Net Income / (Loss) Continuing Operations |
|
0.00 |
1.54 |
-0.86 |
- |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Total Pre-Tax Income |
|
1.53 |
2.80 |
-1.16 |
-32 |
25 |
2.97 |
8.74 |
36 |
10 |
12 |
11 |
| Total Revenue |
|
36 |
36 |
37 |
39 |
59 |
43 |
41 |
81 |
46 |
56 |
49 |
| Net Interest Income / (Expense) |
|
25 |
25 |
28 |
26 |
26 |
25 |
29 |
31 |
32 |
34 |
36 |
| Total Interest Income |
|
50 |
52 |
57 |
51 |
48 |
48 |
52 |
53 |
54 |
56 |
59 |
| Loans and Leases Interest Income |
|
48 |
50 |
54 |
48 |
45 |
45 |
49 |
50 |
50 |
53 |
56 |
| Investment Securities Interest Income |
|
1.72 |
1.81 |
1.80 |
1.89 |
1.91 |
1.93 |
1.89 |
1.84 |
1.91 |
1.95 |
1.94 |
| Other Interest Income |
|
0.90 |
0.84 |
1.02 |
1.06 |
0.85 |
0.98 |
1.02 |
1.12 |
1.48 |
1.44 |
1.50 |
| Total Interest Expense |
|
25 |
27 |
29 |
25 |
21 |
22 |
23 |
22 |
21 |
23 |
23 |
| Deposits Interest Expense |
|
23 |
25 |
25 |
23 |
19 |
20 |
21 |
19 |
19 |
19 |
20 |
| Other Interest Expense |
|
2.06 |
2.72 |
3.74 |
2.56 |
1.97 |
1.95 |
2.16 |
3.50 |
2.95 |
3.18 |
2.73 |
| Total Non-Interest Income |
|
10 |
11 |
9.28 |
13 |
32 |
18 |
12 |
50 |
14 |
22 |
13 |
| Service Charges on Deposit Accounts |
|
1.39 |
1.86 |
1.47 |
1.06 |
1.34 |
1.68 |
1.36 |
1.29 |
1.25 |
1.70 |
1.39 |
| Other Service Charges |
|
0.19 |
0.23 |
0.45 |
0.52 |
0.67 |
0.08 |
0.08 |
0.12 |
0.11 |
0.08 |
1.17 |
| Net Realized & Unrealized Capital Gains on Investments |
|
2.58 |
0.11 |
0.05 |
4.54 |
24 |
7.35 |
0.92 |
39 |
0.57 |
7.94 |
1.17 |
| Other Non-Interest Income |
|
6.14 |
8.66 |
7.31 |
6.58 |
6.04 |
8.92 |
9.61 |
9.60 |
12 |
12 |
9.20 |
| Provision for Credit Losses |
|
6.51 |
3.12 |
7.51 |
33 |
1.60 |
8.30 |
-0.05 |
2.44 |
1.55 |
5.45 |
1.15 |
| Total Non-Interest Expense |
|
28 |
30 |
31 |
37 |
33 |
32 |
32 |
42 |
34 |
38 |
37 |
| Salaries and Employee Benefits |
|
16 |
16 |
17 |
18 |
18 |
17 |
19 |
26 |
20 |
20 |
21 |
| Net Occupancy & Equipment Expense |
|
5.34 |
5.45 |
5.62 |
6.44 |
6.24 |
6.16 |
5.85 |
6.97 |
6.81 |
7.14 |
7.14 |
| Marketing Expense |
|
0.46 |
0.50 |
0.45 |
0.50 |
0.51 |
0.72 |
0.45 |
0.47 |
0.76 |
0.93 |
0.72 |
| Property & Liability Insurance Claims |
|
0.61 |
0.59 |
0.55 |
0.81 |
0.79 |
1.02 |
1.00 |
0.92 |
0.74 |
0.85 |
0.63 |
| Other Operating Expenses |
|
5.08 |
6.85 |
7.26 |
11 |
7.03 |
6.98 |
6.49 |
7.96 |
5.90 |
9.01 |
8.12 |
| Income Tax Expense |
|
0.72 |
1.27 |
-0.30 |
-5.92 |
5.55 |
0.53 |
1.91 |
6.73 |
3.01 |
2.70 |
2.26 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-1.65 |
-1.90 |
-2.09 |
-2.82 |
-3.60 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Basic Earnings per Share |
|
$0.10 |
$0.14 |
$0.05 |
($0.95) |
$0.92 |
$0.10 |
$0.28 |
$1.19 |
$0.30 |
$0.38 |
$0.35 |
| Weighted Average Basic Shares Outstanding |
|
- |
- |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
| Diluted Earnings per Share |
|
$0.10 |
$0.14 |
$0.05 |
($0.95) |
$0.92 |
$0.10 |
$0.28 |
$1.19 |
$0.30 |
$0.38 |
$0.35 |
| Weighted Average Diluted Shares Outstanding |
|
- |
- |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
Annual Cash Flow Statements for Primis Financial
This table details how cash moves in and out of Primis Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-7.98 |
17 |
-22 |
3.15 |
0.77 |
164 |
330 |
-452 |
-0.31 |
-13 |
79 |
| Net Cash From Operating Activities |
|
12 |
18 |
25 |
41 |
34 |
29 |
28 |
12 |
29 |
20 |
11 |
| Net Cash From Continuing Operating Activities |
|
12 |
18 |
25 |
41 |
37 |
29 |
28 |
12 |
29 |
20 |
11 |
| Net Income / (Loss) Continuing Operations |
|
9.29 |
10 |
2.43 |
34 |
32 |
15 |
31 |
14 |
-10 |
-25 |
58 |
| Consolidated Net Income / (Loss) |
|
9.29 |
10 |
2.43 |
34 |
32 |
15 |
31 |
14 |
-10 |
-25 |
58 |
| Provision For Loan Losses |
|
3.17 |
4.91 |
8.63 |
4.20 |
0.35 |
19 |
-5.80 |
11 |
33 |
51 |
12 |
| Depreciation Expense |
|
0.88 |
0.80 |
4.63 |
7.40 |
5.63 |
8.19 |
8.04 |
7.43 |
9.09 |
8.93 |
9.36 |
| Amortization Expense |
|
-2.10 |
0.18 |
- |
0.00 |
- |
-4.35 |
-1.99 |
0.48 |
-0.58 |
0.04 |
0.30 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.36 |
-2.46 |
-3.16 |
-4.28 |
-4.52 |
1.56 |
-1.51 |
-22 |
30 |
-25 |
-97 |
| Changes in Operating Assets and Liabilities, net |
|
2.35 |
4.27 |
12 |
0.43 |
0.83 |
-11 |
-2.01 |
0.85 |
-33 |
9.96 |
28 |
| Net Cash From Investing Activities |
|
-127 |
-96 |
-62 |
-94 |
-5.02 |
-204 |
5.78 |
-617 |
-313 |
108 |
-158 |
| Net Cash From Continuing Investing Activities |
|
-127 |
-96 |
-62 |
-94 |
-5.02 |
-204 |
5.78 |
-617 |
-313 |
108 |
-158 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.31 |
-0.14 |
-1.43 |
-1.97 |
-1.10 |
-1.08 |
-2.46 |
-1.01 |
-1.92 |
-1.19 |
-1.73 |
| Purchase of Investment Securities |
|
-148 |
-156 |
-129 |
-126 |
-67 |
-305 |
-51 |
-658 |
-354 |
-355 |
-518 |
| Sale and/or Maturity of Investments |
|
22 |
60 |
45 |
32 |
64 |
101 |
58 |
52 |
31 |
463 |
363 |
| Other Investing Activities, net |
|
0.00 |
0.02 |
0.05 |
- |
- |
0.91 |
1.41 |
-10 |
12 |
1.21 |
-1.15 |
| Net Cash From Financing Activities |
|
107 |
95 |
15 |
55 |
-28 |
339 |
296 |
152 |
284 |
-141 |
227 |
| Net Cash From Continuing Financing Activities |
|
107 |
95 |
15 |
55 |
-28 |
339 |
296 |
152 |
284 |
-141 |
227 |
| Net Change in Deposits |
|
83 |
77 |
-197 |
232 |
27 |
308 |
331 |
-41 |
548 |
-99 |
215 |
| Issuance of Debt |
|
40 |
21 |
217 |
0.00 |
0.00 |
59 |
0.00 |
321 |
-3.40 |
0.87 |
25 |
| Repayment of Debt |
|
-10 |
- |
- |
-169 |
-48 |
-22 |
-26 |
-119 |
-275 |
-33 |
-2.42 |
| Repurchase of Common Equity |
|
-0.72 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-0.81 |
| Payment of Dividends |
|
-6.36 |
-3.92 |
-5.80 |
-7.69 |
-8.69 |
-9.74 |
-9.81 |
-9.85 |
-9.88 |
-9.89 |
-9.87 |
| Other Financing Activities, Net |
|
0.71 |
0.14 |
0.56 |
0.44 |
0.67 |
3.76 |
1.51 |
0.56 |
24 |
0.46 |
0.02 |
| Cash Interest Paid |
|
6.79 |
8.29 |
15 |
26 |
36 |
28 |
20 |
20 |
92 |
107 |
90 |
| Cash Income Taxes Paid |
|
2.99 |
4.60 |
3.67 |
6.67 |
4.90 |
7.69 |
6.15 |
3.05 |
5.76 |
2.34 |
-0.48 |
Quarterly Cash Flow Statements for Primis Financial
This table details how cash moves in and out of Primis Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
11 |
-22 |
11 |
-13 |
-7.46 |
37 |
-30 |
80 |
16 |
17 |
-12 |
| Net Cash From Operating Activities |
|
-0.97 |
52 |
6.05 |
-35 |
34 |
-41 |
-11 |
29 |
-54 |
-5.70 |
79 |
| Net Cash From Continuing Operating Activities |
|
-0.97 |
52 |
6.05 |
-35 |
34 |
-41 |
-11 |
29 |
-54 |
-5.70 |
79 |
| Net Income / (Loss) Continuing Operations |
|
0.81 |
1.54 |
-0.86 |
-26 |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Consolidated Net Income / (Loss) |
|
0.81 |
1.54 |
-0.86 |
-26 |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Provision For Loan Losses |
|
6.51 |
3.12 |
7.51 |
33 |
1.60 |
8.30 |
-0.05 |
2.44 |
1.55 |
5.45 |
1.15 |
| Depreciation Expense |
|
2.27 |
2.25 |
2.20 |
2.21 |
2.23 |
2.28 |
2.03 |
2.82 |
3.40 |
3.27 |
3.26 |
| Amortization Expense |
|
-0.26 |
0.15 |
0.10 |
0.05 |
0.09 |
0.09 |
0.11 |
0.01 |
-0.04 |
-0.15 |
-0.19 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.55 |
60 |
-2.87 |
-41 |
12 |
-41 |
-8.08 |
-59 |
-51 |
-7.88 |
82 |
| Changes in Operating Assets and Liabilities, net |
|
-15 |
-15 |
-0.04 |
-2.80 |
-0.09 |
-13 |
-12 |
53 |
-16 |
-16 |
-16 |
| Net Cash From Investing Activities |
|
-26 |
-148 |
-46 |
325 |
-27 |
-93 |
-94 |
55 |
-132 |
-68 |
-34 |
| Net Cash From Continuing Investing Activities |
|
-26 |
-148 |
-49 |
325 |
-27 |
-93 |
-94 |
55 |
-132 |
-68 |
-34 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
-1.19 |
0.00 |
- |
- |
- |
-0.20 |
-0.30 |
-0.30 |
| Purchase of Investment Securities |
|
-32 |
-152 |
-66 |
-111 |
-87 |
-105 |
-129 |
-197 |
-136 |
-82 |
-56 |
| Sale and/or Maturity of Investments |
|
6.11 |
7.48 |
14 |
429 |
59 |
13 |
36 |
255 |
14 |
17 |
18 |
| Other Investing Activities, net |
|
0.02 |
-2.61 |
- |
7.84 |
0.05 |
-0.02 |
- |
- |
-9.98 |
-3.33 |
3.85 |
| Net Cash From Financing Activities |
|
38 |
73 |
50 |
-303 |
-15 |
171 |
75 |
-4.26 |
203 |
91 |
-57 |
| Net Cash From Continuing Financing Activities |
|
38 |
73 |
50 |
-303 |
-15 |
171 |
75 |
-4.26 |
203 |
91 |
-57 |
| Net Change in Deposits |
|
45 |
21 |
-29 |
-135 |
-12 |
174 |
-6.32 |
59 |
27 |
23 |
26 |
| Issuance of Debt |
|
-4.10 |
5.00 |
-0.27 |
-165 |
0.10 |
-0.40 |
85 |
-60 |
205 |
70 |
-80 |
| Repayment of Debt |
|
- |
- |
82 |
- |
-0.47 |
0.47 |
-1.79 |
-0.63 |
-27 |
-0.29 |
-0.54 |
| Payment of Dividends |
|
-2.48 |
-2.47 |
-2.47 |
-2.47 |
-2.47 |
-2.47 |
-2.46 |
-2.46 |
-2.56 |
-2.48 |
-2.48 |
| Cash Interest Paid |
|
25 |
27 |
29 |
27 |
22 |
21 |
24 |
22 |
21 |
23 |
23 |
| Cash Income Taxes Paid |
|
0.02 |
0.02 |
- |
2.29 |
0.00 |
0.28 |
0.22 |
-0.98 |
-0.52 |
3.41 |
0.13 |
Annual Balance Sheets for Primis Financial
This table presents Primis Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,036 |
1,142 |
2,614 |
2,701 |
2,722 |
3,089 |
3,406 |
3,567 |
3,857 |
3,690 |
4,047 |
| Cash and Due from Banks |
|
3.97 |
4.66 |
7.94 |
6.94 |
7.91 |
8.59 |
8.38 |
6.87 |
1.86 |
8.06 |
9.69 |
| Interest Bearing Deposits at Other Banks |
|
26 |
43 |
16 |
21 |
24 |
188 |
522 |
71 |
76 |
56 |
134 |
| Trading Account Securities |
|
101 |
89 |
260 |
236 |
237 |
194 |
294 |
250 |
251 |
250 |
185 |
| Loans and Leases, Net of Allowance |
|
821 |
922 |
2,053 |
2,167 |
2,176 |
2,404 |
2,309 |
2,912 |
3,167 |
2,834 |
3,238 |
| Loans and Leases |
|
829 |
930 |
2,062 |
2,179 |
2,186 |
2,440 |
2,338 |
2,947 |
3,219 |
3,051 |
3,284 |
| Allowance for Loan and Lease Losses |
|
8.42 |
8.61 |
9.40 |
12 |
10 |
36 |
29 |
35 |
52 |
54 |
46 |
| Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
0.00 |
28 |
58 |
83 |
166 |
| Premises and Equipment, Net |
|
8.88 |
8.23 |
36 |
32 |
31 |
30 |
30 |
25 |
21 |
19 |
6.07 |
| Goodwill |
|
11 |
11 |
101 |
102 |
102 |
102 |
102 |
105 |
93 |
93 |
93 |
| Other Assets |
|
61 |
62 |
127 |
124 |
134 |
153 |
136 |
166 |
187 |
181 |
215 |
| Total Liabilities & Shareholders' Equity |
|
1,036 |
1,142 |
2,614 |
2,701 |
2,722 |
3,089 |
3,406 |
3,567 |
3,857 |
3,690 |
4,047 |
| Total Liabilities |
|
916 |
1,016 |
2,291 |
2,353 |
2,345 |
2,698 |
2,996 |
3,178 |
3,459 |
3,325 |
3,624 |
| Non-Interest Bearing Deposits |
|
84 |
89 |
319 |
320 |
2,125 |
441 |
530 |
583 |
473 |
439 |
554 |
| Interest Bearing Deposits |
|
742 |
824 |
1,546 |
1,778 |
1,786 |
1,992 |
2,233 |
2,140 |
2,797 |
2,732 |
2,841 |
| Short-Term Debt |
|
10 |
- |
15 |
19 |
13 |
16 |
9.96 |
6.45 |
3.04 |
3.92 |
3.55 |
| Long-Term Debt |
|
74 |
95 |
392 |
220 |
178 |
215 |
195 |
420 |
146 |
113 |
136 |
| Other Long-Term Liabilities |
|
6.80 |
8.12 |
19 |
17 |
-1,757 |
34 |
27 |
28 |
40 |
37 |
89 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
120 |
126 |
323 |
348 |
377 |
391 |
410 |
389 |
398 |
365 |
423 |
| Total Preferred & Common Equity |
|
120 |
126 |
323 |
348 |
377 |
391 |
410 |
389 |
376 |
352 |
423 |
| Preferred Stock |
|
0.00 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
120 |
126 |
323 |
348 |
377 |
391 |
410 |
389 |
376 |
352 |
423 |
| Common Stock |
|
105 |
105 |
305 |
306 |
307 |
309 |
311 |
313 |
314 |
315 |
317 |
| Retained Earnings |
|
16 |
22 |
19 |
45 |
69 |
78 |
98 |
102 |
84 |
58 |
110 |
| Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
-0.81 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.61 |
-0.79 |
-1.15 |
-2.59 |
0.78 |
3.49 |
1.11 |
-26 |
-22 |
-21 |
-2.67 |
Quarterly Balance Sheets for Primis Financial
This table presents Primis Financial'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 |
Q3 2026 |
| Total Assets |
|
3,839 |
3,890 |
3,966 |
4,024 |
3,697 |
3,872 |
3,955 |
4,257 |
4,354 |
4,300 |
| Cash and Due from Banks |
|
24 |
5.82 |
5.31 |
11 |
7.97 |
7.67 |
7.69 |
8.36 |
10 |
14 |
| Interest Bearing Deposits at Other Banks |
|
70 |
83 |
61 |
66 |
49 |
86 |
56 |
152 |
167 |
151 |
| Trading Account Securities |
|
239 |
252 |
253 |
259 |
274 |
259 |
250 |
186 |
182 |
179 |
| Loans and Leases, Net of Allowance |
|
3,142 |
3,174 |
3,249 |
2,923 |
2,999 |
3,085 |
3,155 |
3,350 |
3,420 |
3,499 |
| Loans and Leases |
|
3,187 |
3,228 |
3,301 |
3,336 |
3,043 |
3,131 |
3,254 |
3,438 |
3,500 |
3,545 |
| Allowance for Loan and Lease Losses |
|
36 |
53 |
52 |
51 |
44 |
46 |
45 |
46 |
46 |
46 |
| Loans Held for Sale |
|
58 |
72 |
95 |
97 |
74 |
127 |
149 |
182 |
199 |
116 |
| Premises and Equipment, Net |
|
25 |
20 |
20 |
20 |
19 |
20 |
19 |
5.92 |
5.96 |
5.91 |
| Goodwill |
|
93 |
93 |
93 |
93 |
93 |
93 |
93 |
93 |
93 |
93 |
| Other Assets |
|
176 |
187 |
188 |
192 |
180 |
194 |
170 |
239 |
243 |
241 |
| Total Liabilities & Shareholders' Equity |
|
3,839 |
3,890 |
3,966 |
4,024 |
3,697 |
3,872 |
3,955 |
4,257 |
4,354 |
4,300 |
| Total Liabilities |
|
3,461 |
3,495 |
3,572 |
3,627 |
3,322 |
3,495 |
3,573 |
3,829 |
3,920 |
3,864 |
| Non-Interest Bearing Deposits |
|
491 |
463 |
420 |
421 |
456 |
478 |
490 |
541 |
506 |
496 |
| Interest Bearing Deposits |
|
2,803 |
2,852 |
2,915 |
2,885 |
2,713 |
2,865 |
2,847 |
2,882 |
2,941 |
2,976 |
| Short-Term Debt |
|
3.84 |
3.04 |
3.27 |
3.68 |
4.02 |
4.37 |
3.95 |
3.53 |
3.97 |
3.86 |
| Long-Term Debt |
|
96 |
142 |
197 |
278 |
113 |
112 |
196 |
314 |
384 |
303 |
| Other Long-Term Liabilities |
|
39 |
35 |
36 |
39 |
36 |
36 |
36 |
89 |
86 |
84 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
378 |
395 |
394 |
397 |
376 |
376 |
382 |
427 |
434 |
436 |
| Total Preferred & Common Equity |
|
378 |
375 |
376 |
381 |
376 |
376 |
382 |
427 |
434 |
436 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
378 |
375 |
376 |
381 |
376 |
376 |
382 |
427 |
434 |
436 |
| Common Stock |
|
313 |
314 |
314 |
314 |
315 |
315 |
315 |
317 |
317 |
318 |
| Retained Earnings |
|
95 |
84 |
85 |
84 |
78 |
78 |
83 |
114 |
121 |
128 |
| Treasury Stock |
|
- |
- |
- |
- |
- |
-0.81 |
-0.81 |
-0.81 |
-0.81 |
-0.81 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-30 |
-24 |
-23 |
-17 |
-18 |
-16 |
-15 |
-3.45 |
-4.12 |
-8.60 |
Annual Metrics And Ratios for Primis Financial
This table displays calculated financial ratios and metrics derived from Primis Financial's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
12,202,243.00 |
12,261,643.00 |
23,916,453.00 |
24,052,253.00 |
24,181,534.00 |
24,368,612.00 |
24,574,619.00 |
24,664,097.00 |
24,681,764.00 |
- |
24,644,385.00 |
| DEI Adjusted Shares Outstanding |
|
12,202,243.00 |
12,261,643.00 |
23,916,453.00 |
24,052,253.00 |
24,181,534.00 |
24,368,612.00 |
24,574,619.00 |
24,664,097.00 |
24,681,764.00 |
- |
24,644,385.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.76 |
0.84 |
0.10 |
1.40 |
1.37 |
0.94 |
1.27 |
0.57 |
-0.41 |
- |
2.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.92% |
6.75% |
70.04% |
38.06% |
-6.19% |
11.81% |
-0.92% |
14.07% |
20.40% |
2.36% |
51.86% |
| EBITDA Growth |
|
30.04% |
28.72% |
23.25% |
151.04% |
-13.85% |
-48.35% |
102.17% |
-44.66% |
-108.26% |
-646.87% |
512.39% |
| EBIT Growth |
|
24.20% |
10.40% |
1.07% |
178.10% |
-12.13% |
-50.82% |
111.40% |
-56.19% |
-161.13% |
-158.55% |
351.03% |
| NOPAT Growth |
|
24.13% |
11.01% |
-76.48% |
1,289.32% |
-4.54% |
-54.68% |
111.88% |
-54.19% |
-155.31% |
-158.55% |
385.89% |
| Net Income Growth |
|
24.13% |
11.01% |
-76.48% |
1,289.32% |
-1.56% |
-30.72% |
35.40% |
-54.53% |
-171.47% |
-143.92% |
334.51% |
| EPS Growth |
|
19.05% |
10.67% |
-84.34% |
969.23% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.14% |
-106.25% |
477.27% |
| Operating Cash Flow Growth |
|
6.39% |
47.50% |
36.42% |
68.54% |
-17.43% |
-15.86% |
-4.09% |
-54.97% |
131.77% |
-32.23% |
-44.87% |
| Free Cash Flow Firm Growth |
|
-345.70% |
73.73% |
-7,123.78% |
134.96% |
-71.36% |
-176.72% |
197.12% |
-593.49% |
240.06% |
-83.00% |
-150.81% |
| Invested Capital Growth |
|
21.42% |
8.49% |
230.04% |
-19.64% |
-3.16% |
9.41% |
-1.11% |
32.63% |
-32.99% |
-11.83% |
16.68% |
| Revenue Q/Q Growth |
|
1.21% |
0.15% |
25.88% |
-0.54% |
-1.96% |
3.65% |
1.53% |
8.49% |
-1.59% |
2.88% |
23.17% |
| EBITDA Q/Q Growth |
|
2.87% |
13.69% |
80.12% |
-0.66% |
-5.52% |
-19.99% |
8.72% |
-29.43% |
-114.72% |
-617.83% |
518.37% |
| EBIT Q/Q Growth |
|
4.78% |
-0.12% |
65.47% |
2.68% |
-4.48% |
-19.15% |
19.86% |
-36.96% |
-294.17% |
-145.88% |
1,620.51% |
| NOPAT Q/Q Growth |
|
4.23% |
-1.39% |
-58.04% |
35.71% |
0.80% |
-24.19% |
15.78% |
-27.69% |
-420.97% |
-145.88% |
2,595.29% |
| Net Income Q/Q Growth |
|
4.23% |
-1.39% |
-58.04% |
35.71% |
3.95% |
-1.33% |
-3.53% |
-27.69% |
-514.77% |
-175.22% |
2,595.29% |
| EPS Q/Q Growth |
|
2.74% |
-2.35% |
-56.67% |
29.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
611.43% |
| Operating Cash Flow Q/Q Growth |
|
-19.77% |
46.50% |
33.74% |
-5.71% |
-8.04% |
69.80% |
-32.65% |
-55.89% |
161.00% |
-83.65% |
119.30% |
| Free Cash Flow Firm Q/Q Growth |
|
-491.51% |
61.75% |
-11.28% |
379.30% |
-75.09% |
90.22% |
-87.95% |
-1,339.52% |
77.25% |
121.12% |
-122.89% |
| Invested Capital Q/Q Growth |
|
12.56% |
5.38% |
8.84% |
-10.93% |
16.65% |
-31.23% |
-0.39% |
31.16% |
14.60% |
-29.02% |
-3.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
31.51% |
37.99% |
27.54% |
50.07% |
45.99% |
21.24% |
43.35% |
21.03% |
-1.44% |
-13.53% |
36.74% |
| EBIT Margin |
|
34.54% |
35.72% |
21.23% |
42.76% |
40.06% |
17.62% |
37.60% |
14.44% |
-7.33% |
-19.61% |
32.42% |
| Profit (Net Income) Margin |
|
22.99% |
23.91% |
3.31% |
33.27% |
34.91% |
21.63% |
29.56% |
11.78% |
-7.00% |
-16.74% |
25.85% |
| Tax Burden Percent |
|
66.56% |
66.93% |
15.57% |
77.80% |
87.16% |
122.78% |
78.64% |
81.62% |
90.46% |
85.34% |
79.72% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
105.50% |
100.00% |
100.00% |
| Effective Tax Rate |
|
33.44% |
33.07% |
84.43% |
22.20% |
15.48% |
22.12% |
21.95% |
18.38% |
0.00% |
0.00% |
20.28% |
| Return on Invested Capital (ROIC) |
|
4.99% |
4.85% |
0.51% |
5.11% |
5.57% |
2.45% |
4.99% |
1.98% |
-1.15% |
-3.93% |
11.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.99% |
4.85% |
0.51% |
5.11% |
6.03% |
6.43% |
5.10% |
1.98% |
-1.94% |
-7.27% |
11.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.96% |
3.54% |
0.57% |
4.93% |
3.58% |
3.54% |
2.78% |
1.56% |
-1.42% |
-2.54% |
3.61% |
| Return on Equity (ROE) |
|
7.95% |
8.38% |
1.08% |
10.04% |
9.14% |
5.99% |
7.77% |
3.54% |
-2.57% |
-6.47% |
14.68% |
| Cash Return on Invested Capital (CROIC) |
|
-14.36% |
-3.30% |
-106.48% |
26.90% |
8.78% |
-6.54% |
6.11% |
-26.08% |
38.36% |
8.64% |
-4.32% |
| Operating Return on Assets (OROA) |
|
1.43% |
1.41% |
0.83% |
1.63% |
1.40% |
0.64% |
1.22% |
0.50% |
-0.29% |
-0.77% |
1.88% |
| Return on Assets (ROA) |
|
0.95% |
0.95% |
0.13% |
1.27% |
1.22% |
0.79% |
0.96% |
0.41% |
-0.27% |
-0.65% |
1.50% |
| Return on Common Equity (ROCE) |
|
7.95% |
8.38% |
1.08% |
10.04% |
9.14% |
5.99% |
7.77% |
3.54% |
-2.50% |
-6.17% |
14.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.76% |
8.16% |
0.75% |
9.67% |
8.79% |
5.88% |
7.59% |
3.64% |
-2.69% |
-7.01% |
13.68% |
| Net Operating Profit after Tax (NOPAT) |
|
9.29 |
10 |
2.43 |
34 |
32 |
15 |
31 |
14 |
-7.83 |
-20 |
58 |
| NOPAT Margin |
|
22.99% |
23.91% |
3.31% |
33.27% |
33.86% |
13.72% |
29.35% |
11.78% |
-5.41% |
-13.73% |
25.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.47% |
-3.98% |
-0.11% |
0.00% |
0.79% |
3.33% |
0.00% |
| SG&A Expenses to Revenue |
|
41.11% |
38.37% |
38.81% |
38.53% |
39.54% |
47.53% |
49.31% |
58.00% |
57.58% |
62.00% |
47.56% |
| Operating Expenses to Revenue |
|
57.61% |
52.89% |
67.01% |
53.09% |
59.57% |
64.07% |
67.92% |
76.17% |
84.82% |
85.26% |
62.09% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
15 |
16 |
43 |
38 |
19 |
40 |
17 |
-11 |
-29 |
73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
13 |
16 |
20 |
51 |
44 |
23 |
46 |
25 |
-2.09 |
-20 |
82 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.97 |
1.18 |
0.90 |
0.71 |
0.83 |
0.62 |
0.76 |
0.66 |
0.76 |
0.81 |
0.80 |
| Price to Tangible Book Value (P/TBV) |
|
1.07 |
1.30 |
1.37 |
1.04 |
1.17 |
0.86 |
1.03 |
0.91 |
1.02 |
1.11 |
1.03 |
| Price to Revenue (P/Rev) |
|
2.86 |
3.46 |
3.97 |
2.43 |
3.30 |
2.29 |
2.97 |
2.14 |
1.98 |
1.94 |
1.51 |
| Price to Earnings (P/E) |
|
12.45 |
14.47 |
119.99 |
7.30 |
9.45 |
10.57 |
10.05 |
18.16 |
0.00 |
0.00 |
5.50 |
| Dividend Yield |
|
3.38% |
2.63% |
2.63% |
3.13% |
2.78% |
4.01% |
3.14% |
3.84% |
3.45% |
3.46% |
2.92% |
| Earnings Yield |
|
8.03% |
6.91% |
0.83% |
13.69% |
10.59% |
9.46% |
9.95% |
5.51% |
0.00% |
0.00% |
18.18% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.89 |
0.92 |
0.78 |
0.83 |
0.45 |
0.00 |
0.74 |
0.69 |
0.73 |
0.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.20 |
4.56 |
9.18 |
4.51 |
4.97 |
2.62 |
0.00 |
5.05 |
2.63 |
2.38 |
1.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.33 |
12.01 |
33.33 |
9.00 |
10.82 |
12.33 |
0.00 |
23.99 |
0.00 |
0.00 |
4.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.16 |
12.77 |
43.23 |
10.54 |
12.42 |
14.86 |
0.00 |
34.95 |
0.00 |
0.00 |
4.60 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.27 |
19.08 |
277.63 |
13.54 |
14.69 |
19.09 |
0.00 |
42.82 |
0.00 |
0.00 |
5.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.89 |
10.92 |
27.38 |
11.01 |
13.81 |
9.66 |
0.00 |
48.72 |
13.17 |
17.99 |
31.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.57 |
9.31 |
0.00 |
0.00 |
0.00 |
1.45 |
7.91 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.71 |
0.75 |
1.26 |
0.69 |
0.51 |
0.59 |
0.50 |
1.10 |
0.37 |
0.32 |
0.33 |
| Long-Term Debt to Equity |
|
0.62 |
0.75 |
1.22 |
0.63 |
0.47 |
0.55 |
0.48 |
1.08 |
0.37 |
0.31 |
0.32 |
| Financial Leverage |
|
0.59 |
0.73 |
1.12 |
0.96 |
0.59 |
0.55 |
0.55 |
0.79 |
0.73 |
0.35 |
0.33 |
| Leverage Ratio |
|
8.36 |
8.86 |
8.36 |
7.92 |
7.48 |
7.57 |
8.11 |
8.73 |
9.44 |
9.90 |
9.82 |
| Compound Leverage Factor |
|
8.36 |
8.86 |
8.36 |
7.92 |
7.48 |
7.57 |
8.11 |
8.73 |
9.96 |
9.90 |
9.82 |
| Debt to Total Capital |
|
41.36% |
42.92% |
55.82% |
40.67% |
33.64% |
37.20% |
33.33% |
52.32% |
27.26% |
24.27% |
24.80% |
| Short-Term Debt to Total Capital |
|
5.09% |
0.00% |
2.12% |
3.19% |
2.27% |
2.58% |
1.62% |
0.79% |
0.56% |
0.81% |
0.63% |
| Long-Term Debt to Total Capital |
|
36.27% |
42.92% |
53.70% |
37.48% |
31.37% |
34.62% |
31.71% |
51.53% |
26.71% |
23.46% |
24.17% |
| 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% |
3.92% |
2.74% |
0.00% |
| Common Equity to Total Capital |
|
58.64% |
57.08% |
44.18% |
59.33% |
66.36% |
62.80% |
66.67% |
47.68% |
68.82% |
72.98% |
75.20% |
| Debt to EBITDA |
|
6.63 |
5.80 |
20.19 |
4.71 |
4.38 |
10.26 |
4.49 |
16.90 |
-71.44 |
-5.87 |
1.70 |
| Net Debt to EBITDA |
|
4.24 |
2.91 |
18.93 |
4.14 |
3.65 |
1.56 |
-7.13 |
13.82 |
-34.27 |
-2.63 |
-0.05 |
| Long-Term Debt to EBITDA |
|
5.81 |
5.80 |
19.42 |
4.34 |
4.08 |
9.54 |
4.28 |
16.65 |
-69.98 |
-5.67 |
1.65 |
| Debt to NOPAT |
|
9.08 |
9.21 |
168.14 |
7.09 |
5.95 |
15.88 |
6.64 |
30.16 |
-19.04 |
-5.78 |
2.41 |
| Net Debt to NOPAT |
|
5.82 |
4.62 |
157.64 |
6.24 |
4.95 |
2.42 |
-10.53 |
24.66 |
-9.13 |
-2.59 |
-0.07 |
| Long-Term Debt to NOPAT |
|
7.97 |
9.21 |
161.76 |
6.53 |
5.54 |
14.77 |
6.32 |
29.71 |
-18.66 |
-5.59 |
2.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.72% |
4.54% |
1.68% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-27 |
-7.02 |
-507 |
177 |
51 |
-39 |
38 |
-187 |
261 |
44 |
-23 |
| Operating Cash Flow to CapEx |
|
3,980.13% |
12,603.50% |
1,775.23% |
0.00% |
3,107.90% |
2,660.81% |
1,124.31% |
1,228.66% |
1,497.82% |
1,635.68% |
620.93% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.77 |
-0.81 |
-32.37 |
6.36 |
1.37 |
-1.49 |
1.99 |
-8.64 |
2.78 |
0.42 |
-0.25 |
| Operating Cash Flow to Interest Expense |
|
1.73 |
2.09 |
1.57 |
1.49 |
0.93 |
1.10 |
1.45 |
0.58 |
0.31 |
0.18 |
0.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.68 |
2.07 |
1.48 |
1.49 |
0.90 |
1.06 |
1.32 |
0.53 |
0.29 |
0.17 |
0.10 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.06 |
| Fixed Asset Turnover |
|
4.41 |
5.04 |
3.33 |
2.97 |
2.99 |
3.45 |
3.47 |
4.31 |
6.30 |
7.36 |
17.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
204 |
221 |
731 |
587 |
568 |
622 |
615 |
816 |
547 |
482 |
562 |
| Invested Capital Turnover |
|
0.22 |
0.20 |
0.15 |
0.15 |
0.16 |
0.18 |
0.17 |
0.17 |
0.21 |
0.29 |
0.43 |
| Increase / (Decrease) in Invested Capital |
|
36 |
17 |
509 |
-143 |
-19 |
54 |
-6.92 |
201 |
-269 |
-65 |
80 |
| Enterprise Value (EV) |
|
170 |
197 |
673 |
456 |
473 |
278 |
-12 |
606 |
379 |
351 |
334 |
| Market Capitalization |
|
116 |
149 |
291 |
246 |
313 |
243 |
313 |
257 |
287 |
286 |
338 |
| Book Value per Share |
|
$9.80 |
$10.30 |
$13.50 |
$14.48 |
$15.60 |
$16.03 |
$16.69 |
$15.77 |
$15.24 |
$14.23 |
$17.16 |
| Tangible Book Value per Share |
|
$8.85 |
$9.38 |
$8.87 |
$9.88 |
$11.09 |
$11.60 |
$12.36 |
$11.40 |
$11.37 |
$10.42 |
$13.37 |
| Total Capital |
|
204 |
221 |
731 |
587 |
568 |
622 |
615 |
816 |
547 |
482 |
562 |
| Total Debt |
|
84 |
95 |
408 |
239 |
191 |
231 |
205 |
427 |
149 |
117 |
139 |
| Total Long-Term Debt |
|
74 |
95 |
392 |
220 |
178 |
215 |
195 |
420 |
146 |
113 |
136 |
| Net Debt |
|
54 |
48 |
382 |
210 |
159 |
35 |
-325 |
349 |
71 |
52 |
-4.12 |
| Capital Expenditures (CapEx) |
|
0.31 |
0.14 |
1.39 |
-0.16 |
1.10 |
1.08 |
2.46 |
1.01 |
1.92 |
1.19 |
1.73 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.01 |
-8.40 |
-0.23 |
0.00 |
2.29 |
4.43 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
84 |
95 |
408 |
239 |
191 |
231 |
205 |
427 |
149 |
117 |
139 |
| Total Depreciation and Amortization (D&A) |
|
-1.22 |
0.98 |
4.63 |
7.40 |
5.63 |
3.85 |
6.05 |
7.91 |
8.51 |
8.97 |
9.65 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.76 |
$0.84 |
$0.13 |
$1.40 |
$1.38 |
$0.96 |
$0.00 |
$0.00 |
$0.00 |
($0.66) |
$2.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.24M |
12.32M |
23.98M |
24.12M |
24.30M |
24.44M |
24.58M |
0.00 |
0.00 |
0.00 |
24.70M |
| Adjusted Diluted Earnings per Share |
|
$0.75 |
$0.83 |
$0.13 |
$1.39 |
$1.36 |
$0.96 |
$0.00 |
$0.00 |
$0.00 |
($0.66) |
$2.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.24M |
12.32M |
23.98M |
24.12M |
24.30M |
24.44M |
24.58M |
0.00 |
0.00 |
0.00 |
24.70M |
| 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 |
|
12.24M |
12.32M |
23.98M |
24.12M |
24.30M |
24.44M |
24.58M |
0.00 |
0.00 |
0.00 |
24.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.48 |
11 |
18 |
34 |
32 |
15 |
31 |
14 |
-0.02 |
-20 |
58 |
| Normalized NOPAT Margin |
|
23.47% |
24.84% |
24.35% |
33.55% |
33.82% |
14.43% |
29.35% |
11.78% |
-0.01% |
-13.73% |
25.85% |
| Pre Tax Income Margin |
|
34.54% |
35.72% |
21.23% |
42.76% |
40.06% |
17.62% |
37.60% |
14.44% |
-7.73% |
-19.61% |
32.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.97 |
1.78 |
0.99 |
1.56 |
1.03 |
0.72 |
2.08 |
0.80 |
-0.11 |
-0.27 |
0.82 |
| NOPAT to Interest Expense |
|
1.31 |
1.19 |
0.15 |
1.21 |
0.87 |
0.56 |
1.62 |
0.66 |
-0.08 |
-0.19 |
0.65 |
| EBIT Less CapEx to Interest Expense |
|
1.93 |
1.77 |
0.91 |
1.56 |
1.00 |
0.67 |
1.95 |
0.76 |
-0.13 |
-0.28 |
0.80 |
| NOPAT Less CapEx to Interest Expense |
|
1.27 |
1.18 |
0.07 |
1.22 |
0.84 |
0.52 |
1.49 |
0.61 |
-0.10 |
-0.20 |
0.63 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
68.46% |
38.02% |
239.09% |
22.82% |
26.20% |
42.37% |
31.52% |
69.64% |
-97.66% |
-40.10% |
17.07% |
| Augmented Payout Ratio |
|
76.22% |
38.02% |
239.09% |
22.82% |
26.20% |
42.37% |
31.52% |
69.64% |
-97.66% |
-40.10% |
18.46% |
Quarterly Metrics And Ratios for Primis Financial
This table displays calculated financial ratios and metrics derived from Primis Financial's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
24,681,764.00 |
24,681,764.00 |
24,690,064.00 |
- |
49,445,468.00 |
24,722,734.00 |
24,643,185.00 |
24,644,385.00 |
24,699,185.00 |
24,772,072.00 |
24,799,072.00 |
| DEI Adjusted Shares Outstanding |
|
24,681,764.00 |
24,681,764.00 |
24,690,064.00 |
- |
49,445,468.00 |
24,722,734.00 |
24,643,185.00 |
24,644,385.00 |
24,699,185.00 |
24,772,072.00 |
24,799,072.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.03 |
0.06 |
-0.03 |
- |
0.38 |
0.10 |
0.28 |
1.20 |
0.30 |
0.38 |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-17.25% |
10.64% |
9.55% |
11.93% |
65.00% |
21.02% |
9.91% |
108.55% |
-22.27% |
29.11% |
20.07% |
| EBITDA Growth |
|
-70.82% |
10,741.67% |
152.39% |
-135.54% |
660.83% |
2.42% |
853.20% |
231.13% |
-49.14% |
185.99% |
28.73% |
| EBIT Growth |
|
-85.80% |
211.11% |
74.26% |
-114.90% |
1,506.99% |
5.89% |
852.54% |
213.07% |
-58.00% |
309.11% |
25.07% |
| NOPAT Growth |
|
-90.29% |
187.02% |
74.26% |
-114.90% |
2,244.09% |
58.76% |
940.41% |
231.58% |
-61.58% |
286.79% |
26.97% |
| Net Income Growth |
|
-90.29% |
176.98% |
85.79% |
-150.24% |
2,244.09% |
58.76% |
896.97% |
212.94% |
-61.58% |
286.79% |
26.97% |
| EPS Growth |
|
-70.59% |
275.00% |
120.83% |
-179.41% |
820.00% |
-28.57% |
460.00% |
225.26% |
-67.39% |
280.00% |
25.00% |
| Operating Cash Flow Growth |
|
91.91% |
319.97% |
750.97% |
-152.73% |
3,664.04% |
-178.41% |
-287.99% |
175.98% |
-258.06% |
86.08% |
794.97% |
| Free Cash Flow Firm Growth |
|
-496.85% |
-376.27% |
-243.07% |
-83.68% |
349.48% |
200.50% |
150.90% |
-220.54% |
-468.98% |
-407.95% |
-246.65% |
| Invested Capital Growth |
|
5.35% |
21.33% |
42.37% |
-11.83% |
-8.77% |
-17.00% |
-14.20% |
16.68% |
51.24% |
66.51% |
27.48% |
| Revenue Q/Q Growth |
|
0.99% |
0.36% |
4.48% |
3.94% |
51.38% |
-26.39% |
-5.11% |
97.23% |
-43.58% |
22.27% |
-11.76% |
| EBITDA Q/Q Growth |
|
129.28% |
47.17% |
-78.07% |
-2,713.06% |
190.23% |
-80.19% |
104.05% |
259.48% |
-65.00% |
11.40% |
-8.15% |
| EBIT Q/Q Growth |
|
110.67% |
83.01% |
-141.46% |
-2,662.45% |
176.66% |
-87.94% |
194.67% |
315.07% |
-71.53% |
17.47% |
-9.92% |
| NOPAT Q/Q Growth |
|
107.77% |
89.04% |
-152.94% |
-2,662.45% |
184.78% |
-87.20% |
180.26% |
332.50% |
-75.25% |
28.91% |
-8.00% |
| Net Income Q/Q Growth |
|
107.77% |
89.04% |
-155.83% |
-2,951.93% |
172.77% |
-87.20% |
180.26% |
332.50% |
-75.25% |
28.91% |
-8.00% |
| EPS Q/Q Growth |
|
129.41% |
40.00% |
-64.29% |
-2,000.00% |
196.84% |
-89.13% |
180.00% |
325.00% |
-74.79% |
26.67% |
-7.89% |
| Operating Cash Flow Q/Q Growth |
|
-101.47% |
5,515.75% |
-88.42% |
-873.93% |
190.94% |
-219.15% |
72.23% |
352.48% |
-289.18% |
89.51% |
1,486.66% |
| Free Cash Flow Firm Q/Q Growth |
|
-110.29% |
-286.99% |
-97.05% |
120.80% |
57.28% |
55.89% |
-0.19% |
-149.26% |
-381.45% |
-30.11% |
52.47% |
| Invested Capital Q/Q Growth |
|
-1.29% |
10.14% |
14.26% |
-29.02% |
2.13% |
0.20% |
18.11% |
-3.47% |
32.38% |
10.32% |
-9.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
9.94% |
14.58% |
3.06% |
-76.89% |
45.83% |
12.34% |
26.53% |
48.35% |
29.99% |
27.32% |
28.44% |
| EBIT Margin |
|
4.30% |
7.84% |
-3.11% |
-82.71% |
41.89% |
6.86% |
21.31% |
44.84% |
22.63% |
21.74% |
22.20% |
| Profit (Net Income) Margin |
|
2.28% |
4.30% |
-2.30% |
-67.45% |
32.43% |
5.64% |
16.66% |
36.53% |
16.02% |
16.90% |
17.61% |
| Tax Burden Percent |
|
53.07% |
54.82% |
73.82% |
81.55% |
77.41% |
82.19% |
78.17% |
81.46% |
70.81% |
77.71% |
79.36% |
| 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 |
|
46.93% |
45.18% |
0.00% |
0.00% |
22.59% |
17.81% |
21.83% |
18.54% |
29.19% |
22.29% |
20.64% |
| Return on Invested Capital (ROIC) |
|
0.60% |
1.11% |
-0.54% |
-16.59% |
10.72% |
1.85% |
4.80% |
15.65% |
5.46% |
5.74% |
6.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.60% |
1.11% |
-0.57% |
-19.37% |
10.72% |
1.85% |
4.80% |
15.65% |
5.46% |
5.74% |
6.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.20% |
0.43% |
-0.28% |
-6.76% |
3.64% |
0.76% |
2.97% |
5.10% |
2.95% |
3.57% |
3.82% |
| Return on Equity (ROE) |
|
0.79% |
1.54% |
-0.82% |
-23.35% |
14.36% |
2.61% |
7.77% |
20.75% |
8.41% |
9.31% |
9.97% |
| Cash Return on Invested Capital (CROIC) |
|
-7.93% |
-21.23% |
-36.38% |
8.64% |
8.38% |
17.85% |
15.63% |
-4.32% |
-33.33% |
-41.83% |
-15.87% |
| Operating Return on Assets (OROA) |
|
0.15% |
0.28% |
-0.11% |
-3.23% |
1.88% |
0.31% |
0.97% |
2.59% |
1.20% |
1.18% |
1.25% |
| Return on Assets (ROA) |
|
0.08% |
0.15% |
-0.08% |
-2.63% |
1.46% |
0.26% |
0.76% |
2.11% |
0.85% |
0.92% |
0.99% |
| Return on Common Equity (ROCE) |
|
0.77% |
1.50% |
-0.80% |
-22.29% |
13.98% |
2.54% |
7.61% |
20.40% |
8.41% |
9.31% |
9.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.72% |
-3.76% |
-2.35% |
0.00% |
-1.72% |
-1.47% |
0.56% |
0.00% |
10.80% |
12.24% |
12.61% |
| Net Operating Profit after Tax (NOPAT) |
|
0.81 |
1.54 |
-0.81 |
-22 |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| NOPAT Margin |
|
2.28% |
4.30% |
-2.18% |
-57.90% |
32.43% |
5.64% |
16.66% |
36.53% |
16.02% |
16.90% |
17.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.02% |
2.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
60.52% |
61.71% |
61.21% |
64.38% |
42.07% |
55.41% |
60.54% |
40.77% |
59.44% |
50.80% |
57.69% |
| Operating Expenses to Revenue |
|
77.41% |
83.42% |
82.98% |
96.36% |
55.39% |
73.92% |
78.81% |
52.14% |
73.97% |
68.48% |
75.47% |
| Earnings before Interest and Taxes (EBIT) |
|
1.53 |
2.80 |
-1.16 |
-32 |
25 |
2.97 |
8.74 |
36 |
10 |
12 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.54 |
5.20 |
1.14 |
-30 |
27 |
5.33 |
11 |
39 |
14 |
15 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.74 |
0.64 |
0.74 |
0.81 |
0.62 |
0.69 |
0.66 |
0.80 |
0.76 |
0.93 |
0.86 |
| Price to Tangible Book Value (P/TBV) |
|
0.99 |
0.86 |
0.99 |
1.11 |
0.82 |
0.92 |
0.88 |
1.03 |
0.98 |
1.18 |
1.10 |
| Price to Revenue (P/Rev) |
|
2.03 |
1.72 |
1.97 |
1.94 |
1.36 |
1.46 |
1.39 |
1.51 |
1.55 |
1.81 |
1.63 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.35 |
87.55 |
29.53 |
5.50 |
7.06 |
7.59 |
6.85 |
| Dividend Yield |
|
3.55% |
4.09% |
3.49% |
3.46% |
4.27% |
3.81% |
3.90% |
2.92% |
3.03% |
2.46% |
2.64% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.71% |
1.14% |
3.39% |
18.18% |
14.16% |
13.18% |
14.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.66 |
0.66 |
0.74 |
0.73 |
0.59 |
0.57 |
0.67 |
0.59 |
0.65 |
0.75 |
0.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.58 |
2.80 |
3.50 |
2.38 |
1.71 |
1.59 |
2.14 |
1.49 |
2.29 |
2.75 |
2.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
84.76 |
79.36 |
29.31 |
4.06 |
7.00 |
7.78 |
6.32 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
92.38 |
4.60 |
8.29 |
9.10 |
7.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
181.54 |
5.77 |
10.48 |
11.56 |
9.43 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.90 |
3.39 |
4.10 |
17.99 |
5.30 |
0.00 |
0.00 |
31.01 |
0.00 |
0.00 |
10.85 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
7.91 |
6.73 |
2.91 |
3.95 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.51 |
0.71 |
0.32 |
0.31 |
0.31 |
0.52 |
0.33 |
0.74 |
0.89 |
0.70 |
| Long-Term Debt to Equity |
|
0.36 |
0.50 |
0.70 |
0.31 |
0.30 |
0.30 |
0.51 |
0.32 |
0.73 |
0.88 |
0.70 |
| Financial Leverage |
|
0.33 |
0.38 |
0.49 |
0.35 |
0.34 |
0.41 |
0.62 |
0.33 |
0.54 |
0.62 |
0.62 |
| Leverage Ratio |
|
10.24 |
9.98 |
10.15 |
9.90 |
9.85 |
10.17 |
10.24 |
9.82 |
9.91 |
10.15 |
10.09 |
| Compound Leverage Factor |
|
10.24 |
9.98 |
10.15 |
9.90 |
9.85 |
10.17 |
10.24 |
9.82 |
9.91 |
10.15 |
10.09 |
| Debt to Total Capital |
|
26.87% |
33.67% |
41.53% |
24.27% |
23.71% |
23.69% |
34.41% |
24.80% |
42.62% |
47.18% |
41.32% |
| Short-Term Debt to Total Capital |
|
0.56% |
0.55% |
0.54% |
0.81% |
0.82% |
0.89% |
0.68% |
0.63% |
0.47% |
0.48% |
0.52% |
| Long-Term Debt to Total Capital |
|
26.31% |
33.12% |
40.98% |
23.46% |
22.89% |
22.80% |
33.73% |
24.17% |
42.14% |
46.70% |
40.80% |
| 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 |
|
3.71% |
3.06% |
2.36% |
2.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
69.42% |
63.28% |
56.11% |
72.98% |
76.29% |
76.31% |
65.59% |
75.20% |
57.38% |
52.82% |
58.68% |
| Debt to EBITDA |
|
-13.59 |
-36.29 |
-128.52 |
-5.87 |
33.99 |
32.83 |
15.08 |
1.70 |
4.60 |
4.91 |
3.74 |
| Net Debt to EBITDA |
|
-5.28 |
-24.22 |
-93.30 |
-2.63 |
17.38 |
6.40 |
10.27 |
-0.05 |
2.28 |
2.67 |
1.73 |
| Long-Term Debt to EBITDA |
|
-13.31 |
-35.70 |
-126.85 |
-5.67 |
32.82 |
31.60 |
14.78 |
1.65 |
4.55 |
4.86 |
3.69 |
| Debt to NOPAT |
|
-10.14 |
-18.92 |
-34.27 |
-5.78 |
-28.52 |
-29.38 |
93.41 |
2.41 |
6.88 |
7.30 |
5.59 |
| Net Debt to NOPAT |
|
-3.94 |
-12.63 |
-24.88 |
-2.59 |
-14.58 |
-5.72 |
63.64 |
-0.07 |
3.41 |
3.97 |
2.58 |
| Long-Term Debt to NOPAT |
|
-9.93 |
-18.61 |
-33.82 |
-5.59 |
-27.53 |
-28.28 |
91.56 |
2.35 |
6.80 |
7.22 |
5.51 |
| Noncontrolling Interest Sharing Ratio |
|
2.53% |
2.32% |
2.07% |
4.54% |
2.60% |
2.36% |
2.06% |
1.68% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-27 |
-103 |
-203 |
42 |
66 |
103 |
103 |
-51 |
-245 |
-319 |
-151 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-2,889.61% |
0.00% |
0.00% |
0.00% |
0.00% |
-26,648.04% |
-1,914.09% |
26,190.40% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.06 |
-3.77 |
-6.97 |
1.67 |
3.11 |
4.61 |
4.54 |
-2.26 |
-11.42 |
-14.12 |
-6.61 |
| Operating Cash Flow to Interest Expense |
|
-0.04 |
1.91 |
0.21 |
-1.37 |
1.61 |
-1.83 |
-0.50 |
1.28 |
-2.53 |
-0.25 |
3.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.04 |
1.91 |
0.21 |
-1.41 |
1.61 |
-1.83 |
-0.50 |
1.28 |
-2.54 |
-0.27 |
3.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.06 |
| Fixed Asset Turnover |
|
6.02 |
6.21 |
6.46 |
7.36 |
8.61 |
8.99 |
9.31 |
17.55 |
16.77 |
17.45 |
18.31 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
540 |
594 |
679 |
482 |
492 |
493 |
583 |
562 |
744 |
821 |
743 |
| Invested Capital Turnover |
|
0.26 |
0.26 |
0.25 |
0.29 |
0.33 |
0.33 |
0.29 |
0.43 |
0.34 |
0.34 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
27 |
104 |
202 |
-65 |
-47 |
-101 |
-96 |
80 |
252 |
328 |
160 |
| Enterprise Value (EV) |
|
354 |
393 |
504 |
351 |
291 |
282 |
390 |
334 |
483 |
614 |
518 |
| Market Capitalization |
|
278 |
241 |
283 |
286 |
231 |
260 |
253 |
338 |
326 |
403 |
376 |
| Book Value per Share |
|
$15.18 |
$15.24 |
$15.44 |
$14.23 |
$15.19 |
$15.23 |
$15.51 |
$17.16 |
$17.30 |
$17.51 |
$17.57 |
| Tangible Book Value per Share |
|
$11.32 |
$11.40 |
$11.61 |
$10.42 |
$11.40 |
$11.44 |
$11.71 |
$13.37 |
$13.51 |
$13.74 |
$13.81 |
| Total Capital |
|
540 |
594 |
679 |
482 |
492 |
493 |
583 |
562 |
744 |
821 |
743 |
| Total Debt |
|
145 |
200 |
282 |
117 |
117 |
117 |
200 |
139 |
317 |
387 |
307 |
| Total Long-Term Debt |
|
142 |
197 |
278 |
113 |
113 |
112 |
196 |
136 |
314 |
384 |
303 |
| Net Debt |
|
56 |
133 |
205 |
52 |
60 |
23 |
137 |
-4.12 |
157 |
211 |
142 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.30 |
0.30 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.04 |
3.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
145 |
200 |
282 |
117 |
117 |
117 |
200 |
139 |
317 |
387 |
307 |
| Total Depreciation and Amortization (D&A) |
|
2.01 |
2.40 |
2.30 |
2.26 |
2.32 |
2.37 |
2.14 |
2.83 |
3.36 |
3.11 |
3.07 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.10 |
$0.14 |
$0.05 |
($0.95) |
$0.92 |
$0.10 |
$0.28 |
$1.19 |
$0.30 |
$0.38 |
$0.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
| Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.14 |
$0.05 |
($0.95) |
$0.92 |
$0.10 |
$0.28 |
$1.19 |
$0.30 |
$0.38 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
| 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 |
|
0.00 |
0.00 |
24.72M |
0.00 |
24.72M |
24.64M |
24.64M |
24.70M |
24.77M |
24.80M |
24.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.81 |
1.54 |
-0.81 |
-22 |
19 |
2.44 |
6.83 |
30 |
7.31 |
9.43 |
8.67 |
| Normalized NOPAT Margin |
|
2.28% |
4.30% |
-2.18% |
-57.90% |
32.43% |
5.64% |
16.66% |
36.53% |
16.02% |
16.90% |
17.61% |
| Pre Tax Income Margin |
|
4.30% |
7.84% |
-3.11% |
-82.71% |
41.89% |
6.86% |
21.31% |
44.84% |
22.63% |
21.74% |
22.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.06 |
0.10 |
-0.04 |
-1.27 |
1.15 |
0.13 |
0.38 |
1.61 |
0.48 |
0.54 |
0.48 |
| NOPAT to Interest Expense |
|
0.03 |
0.06 |
-0.03 |
-0.89 |
0.89 |
0.11 |
0.30 |
1.31 |
0.34 |
0.42 |
0.38 |
| EBIT Less CapEx to Interest Expense |
|
0.06 |
0.10 |
-0.04 |
-1.32 |
1.15 |
0.13 |
0.38 |
1.61 |
0.47 |
0.52 |
0.46 |
| NOPAT Less CapEx to Interest Expense |
|
0.03 |
0.06 |
-0.03 |
-0.94 |
0.89 |
0.11 |
0.30 |
1.31 |
0.33 |
0.40 |
0.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-55.95% |
-69.93% |
-110.33% |
-40.10% |
-153.45% |
-178.49% |
460.44% |
17.07% |
21.60% |
18.77% |
18.17% |
| Augmented Payout Ratio |
|
-55.95% |
-69.93% |
-110.33% |
-40.10% |
-153.45% |
-193.05% |
498.04% |
18.46% |
21.60% |
18.77% |
18.17% |
Key Financial Trends
Primis Financial’s latest results show improving earnings and balance-sheet growth, but cash generation and funding costs remain important risks. In Q2 2026, net income attributable to common shareholders increased to $9.4 million, or $0.38 per diluted share, from $7.3 million, or $0.30 per share, in Q1 2026. Earnings were also substantially above the $2.4 million reported in Q2 2025.
Revenue reached $55.8 million in Q2 2026, up from $45.6 million in the previous quarter and $43.2 million a year earlier. Net interest income rose to $33.8 million, reflecting continued loan growth and stronger interest income. However, non-interest income was also a significant contributor, including $7.9 million of investment gains and $12.3 million of other non-interest income. This mix creates some variability because investment gains may not be recurring.
The balance sheet continued to expand. Total assets increased to $4.35 billion at June 30, 2026, compared with $3.87 billion at June 30, 2025. Net loans and leases rose to $3.42 billion from $3.08 billion over the same period. Total common equity reached $433.8 million, up from $376.4 million a year earlier, although the company also increased its reliance on long-term debt.
- Improving profitability: Q2 2026 net income increased approximately 29% from Q1 2026 and nearly quadrupled from Q2 2025, while diluted EPS rose to $0.38.
- Strong revenue and net interest income growth: Total revenue increased approximately 29% year over year, and net interest income rose from $25.2 million in Q2 2025 to $33.8 million.
- Loan and asset expansion: Net loans grew approximately 11% year over year, helping drive total assets above $4.3 billion for the first time in the provided periods.
- Higher equity base: Total common equity increased to $433.8 million from $376.4 million a year earlier, providing a larger capital cushion as the balance sheet grows.
- Credit-loss provision below the year-ago level: The Q2 2026 provision for credit losses was $5.5 million, down from $8.3 million in Q2 2025, although it was higher than the $1.5 million provision in Q1 2026.
- Cash balance improved modestly: Cash and due from banks increased to $10.1 million from $8.4 million in Q1 2026, while interest-bearing deposits at other banks rose to $166.7 million. The improvement was supported primarily by financing activity rather than operating cash flow.
- Non-interest income remains volatile: Q2 2026 included $7.9 million of investment gains, while Q4 2025 included an unusually large $39.0 million gain. This can make reported revenue and earnings fluctuate between quarters.
- Operating cash flow remained negative: Primis reported negative operating cash flow of $5.7 million in Q2 2026 following negative cash flow of $54.4 million in Q1. This was an improvement sequentially, but it indicates that reported earnings have not consistently translated into cash.
- Heavy investment-securities purchases: The company purchased $82.3 million of investment securities in Q2 2026, resulting in negative investing cash flow of $68.4 million. Continued portfolio investment may constrain liquidity if not matched by stable funding inflows.
- Greater use of debt financing: Long-term debt increased to $383.5 million from $313.8 million in Q1 2026 and $112.5 million in Q1 2025. Q2 financing cash flow was positive primarily because of $70.4 million in debt issuance and $23.3 million of deposit growth, while interest expense remained elevated at $22.6 million.
Overall, Primis Financial is showing a meaningful recovery from the weak earnings reported during parts of 2023 and 2024. Loan growth, higher net interest income and rising equity are constructive trends. Investors should nevertheless monitor credit-loss provisions, the sustainability of non-interest income, operating cash flow and the company’s increasing use of debt to fund balance-sheet expansion.
11/13/26 11:30 AM ETAI Generated. May Contain Errors.