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 |
|
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 |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-23 |
| Consolidated Net Income / (Loss) |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-23 |
| Net Income / (Loss) Continuing Operations |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-23 |
| Total Pre-Tax Income |
|
30 |
15 |
31 |
29 |
20 |
30 |
33 |
28 |
32 |
26 |
-28 |
| Total Revenue |
|
89 |
94 |
96 |
98 |
99 |
96 |
106 |
107 |
110 |
110 |
184 |
| Net Interest Income / (Expense) |
|
72 |
71 |
73 |
76 |
77 |
74 |
78 |
81 |
83 |
83 |
143 |
| Total Interest Income |
|
110 |
110 |
115 |
119 |
116 |
110 |
117 |
121 |
119 |
116 |
230 |
| Loans and Leases Interest Income |
|
102 |
102 |
105 |
108 |
106 |
101 |
106 |
109 |
110 |
108 |
195 |
| Investment Securities Interest Income |
|
4.42 |
4.49 |
4.77 |
4.77 |
4.44 |
4.37 |
4.43 |
4.38 |
4.28 |
4.07 |
25 |
| Other Interest Income |
|
3.41 |
3.29 |
4.57 |
5.72 |
5.53 |
5.40 |
6.37 |
7.66 |
5.42 |
4.50 |
9.91 |
| Total Interest Expense |
|
38 |
39 |
42 |
43 |
39 |
36 |
38 |
40 |
36 |
33 |
87 |
| Deposits Interest Expense |
|
36 |
36 |
38 |
40 |
36 |
34 |
37 |
39 |
35 |
33 |
82 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.15 |
| Other Interest Expense |
|
2.29 |
2.79 |
3.10 |
3.15 |
2.76 |
1.54 |
1.20 |
1.61 |
0.54 |
0.53 |
4.78 |
| Total Non-Interest Income |
|
17 |
23 |
23 |
22 |
22 |
22 |
27 |
26 |
27 |
27 |
41 |
| Service Charges on Deposit Accounts |
|
-5.91 |
2.34 |
2.37 |
2.56 |
-8.46 |
2.03 |
2.02 |
2.16 |
2.12 |
2.10 |
2.29 |
| Other Service Charges |
|
21 |
19 |
19 |
18 |
29 |
18 |
24 |
23 |
23 |
24 |
29 |
| Investment Banking Income |
|
1.36 |
1.46 |
1.49 |
1.40 |
1.44 |
1.42 |
1.47 |
1.54 |
1.52 |
1.49 |
9.41 |
| Provision for Credit Losses |
|
6.58 |
17 |
1.20 |
5.00 |
4.85 |
3.80 |
4.50 |
10 |
6.20 |
8.25 |
40 |
| Total Non-Interest Expense |
|
52 |
62 |
64 |
65 |
74 |
63 |
68 |
69 |
72 |
75 |
172 |
| Salaries and Employee Benefits |
|
30 |
37 |
40 |
39 |
38 |
40 |
44 |
45 |
44 |
47 |
69 |
| Net Occupancy & Equipment Expense |
|
8.45 |
8.60 |
8.70 |
9.12 |
9.87 |
9.54 |
9.54 |
9.59 |
9.58 |
10 |
16 |
| Other Operating Expenses |
|
13 |
13 |
14 |
14 |
16 |
13 |
14 |
14 |
16 |
15 |
26 |
| Amortization Expense |
|
0.83 |
0.82 |
0.65 |
0.65 |
1.43 |
0.63 |
0.58 |
0.58 |
0.63 |
0.51 |
4.24 |
| Restructuring Charge |
|
- |
2.49 |
1.05 |
1.63 |
8.01 |
0.00 |
0.29 |
0.00 |
2.74 |
2.68 |
58 |
| Income Tax Expense |
|
6.39 |
2.99 |
6.54 |
6.15 |
3.81 |
6.12 |
6.58 |
5.11 |
7.16 |
4.78 |
-5.12 |
| Basic Earnings per Share |
|
$0.97 |
$0.46 |
$0.90 |
$0.81 |
$0.59 |
$0.85 |
$0.95 |
$0.83 |
$0.89 |
$0.77 |
($0.49) |
| Weighted Average Basic Shares Outstanding |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
| Diluted Earnings per Share |
|
$0.94 |
$0.45 |
$0.88 |
$0.79 |
$0.57 |
$0.83 |
$0.93 |
$0.82 |
$0.89 |
$0.76 |
($0.49) |
| Weighted Average Diluted Shares Outstanding |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
466 |
-325 |
136 |
137 |
37 |
| Net Cash From Operating Activities |
|
113 |
97 |
125 |
101 |
111 |
| Net Cash From Continuing Operating Activities |
|
113 |
97 |
125 |
101 |
111 |
| Net Income / (Loss) Continuing Operations |
|
43 |
59 |
104 |
76 |
98 |
| Consolidated Net Income / (Loss) |
|
43 |
59 |
104 |
76 |
98 |
| Provision For Loan Losses |
|
3.00 |
18 |
18 |
28 |
25 |
| Depreciation Expense |
|
7.18 |
7.95 |
7.42 |
7.38 |
8.25 |
| Amortization Expense |
|
5.48 |
6.57 |
3.83 |
3.17 |
7.37 |
| Non-Cash Adjustments to Reconcile Net Income |
|
76 |
32 |
-0.15 |
-13 |
-37 |
| Changes in Operating Assets and Liabilities, net |
|
-22 |
-27 |
-7.71 |
0.21 |
10 |
| Net Cash From Investing Activities |
|
-294 |
-538 |
-327 |
-81 |
-330 |
| Net Cash From Continuing Investing Activities |
|
-294 |
-538 |
-327 |
-81 |
-330 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-3.46 |
-2.20 |
-4.27 |
-5.41 |
-7.51 |
| Purchase of Investment Securities |
|
-249 |
337 |
-75 |
-66 |
-34 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.04 |
| Sale and/or Maturity of Investments |
|
174 |
191 |
115 |
120 |
49 |
| Other Investing Activities, net |
|
-215 |
-1,064 |
-363 |
-129 |
-338 |
| Net Cash From Financing Activities |
|
647 |
116 |
338 |
116 |
255 |
| Net Cash From Continuing Financing Activities |
|
647 |
116 |
338 |
116 |
255 |
| Net Change in Deposits |
|
701 |
-281 |
610 |
298 |
435 |
| Issuance of Debt |
|
0.00 |
785 |
2,041 |
5,460 |
293 |
| Issuance of Common Equity |
|
-0.46 |
-0.58 |
-0.17 |
82 |
-1.24 |
| Repayment of Debt |
|
-30 |
-332 |
-2,301 |
-5,715 |
-468 |
| Other Financing Activities, Net |
|
-23 |
-55 |
-12 |
-9.99 |
-3.54 |
| Cash Interest Paid |
|
8.75 |
12 |
92 |
155 |
146 |
| Cash Income Taxes Paid |
|
6.60 |
6.18 |
28 |
15 |
16 |
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 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 |
|
35 |
-96 |
152 |
38 |
42 |
5.46 |
164 |
-125 |
-7.31 |
-239 |
576 |
| Net Cash From Operating Activities |
|
41 |
27 |
21 |
48 |
4.96 |
26 |
15 |
49 |
21 |
-12 |
1,104 |
| Net Cash From Continuing Operating Activities |
|
41 |
27 |
21 |
48 |
4.96 |
26 |
15 |
49 |
21 |
-12 |
1,104 |
| Net Income / (Loss) Continuing Operations |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-23 |
| Consolidated Net Income / (Loss) |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-23 |
| Provision For Loan Losses |
|
6.58 |
17 |
1.20 |
5.00 |
4.85 |
3.80 |
4.50 |
10 |
6.20 |
8.25 |
40 |
| Depreciation Expense |
|
1.76 |
1.79 |
1.81 |
1.84 |
1.93 |
2.04 |
2.07 |
2.07 |
2.08 |
2.14 |
2.79 |
| Amortization Expense |
|
-0.01 |
0.72 |
0.70 |
1.07 |
0.69 |
2.08 |
1.71 |
2.35 |
1.23 |
4.71 |
-1.26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.11 |
2.90 |
-16 |
-4.29 |
4.88 |
-1.78 |
-23 |
7.14 |
-20 |
-46 |
1,105 |
| Changes in Operating Assets and Liabilities, net |
|
5.54 |
-7.11 |
8.97 |
22 |
-24 |
-3.35 |
2.99 |
4.54 |
6.06 |
-3.48 |
-20 |
| Net Cash From Investing Activities |
|
-98 |
-25 |
-43 |
-105 |
92 |
-116 |
-44 |
-178 |
8.58 |
-278 |
3,433 |
| Net Cash From Continuing Investing Activities |
|
-98 |
-25 |
-43 |
-105 |
92 |
-116 |
-44 |
-178 |
8.58 |
-278 |
3,433 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.90 |
-1.01 |
-1.07 |
-1.07 |
-2.26 |
-2.01 |
-1.99 |
-1.75 |
-1.76 |
-1.75 |
0.09 |
| Purchase of Investment Securities |
|
-35 |
-9.87 |
-49 |
-8.02 |
1.20 |
-23 |
-5.41 |
-0.62 |
-4.72 |
-21 |
1,650 |
| Sale and/or Maturity of Investments |
|
31 |
29 |
55 |
12 |
24 |
19 |
8.12 |
9.62 |
12 |
26 |
1,506 |
| Other Investing Activities, net |
|
-91 |
-43 |
-48 |
-108 |
69 |
-110 |
-45 |
-186 |
2.70 |
-281 |
277 |
| Net Cash From Financing Activities |
|
93 |
-98 |
174 |
94 |
-54 |
95 |
193 |
3.67 |
-37 |
52 |
-3,962 |
| Net Cash From Continuing Financing Activities |
|
93 |
-98 |
174 |
94 |
-54 |
95 |
193 |
3.67 |
-37 |
52 |
-3,962 |
| Net Change in Deposits |
|
34 |
71 |
174 |
30 |
22 |
202 |
226 |
5.26 |
1.97 |
-20 |
-2,442 |
| Issuance of Debt |
|
494 |
373 |
1,676 |
1,966 |
1,445 |
293 |
- |
- |
- |
75 |
153 |
| Issuance of Common Equity |
|
-0.21 |
79 |
-0.02 |
3.38 |
-0.51 |
-0.48 |
-0.59 |
-0.24 |
0.06 |
-0.16 |
-1.16 |
| Repayment of Debt |
|
-435 |
-618 |
-1,676 |
-1,896 |
-1,525 |
-393 |
-35 |
- |
-40 |
0.00 |
-1,665 |
| Other Financing Activities, Net |
|
-1.17 |
-4.27 |
-0.02 |
-9.50 |
3.79 |
-6.18 |
2.66 |
-1.35 |
1.34 |
-3.49 |
-7.65 |
| Cash Interest Paid |
|
32 |
38 |
41 |
40 |
36 |
34 |
39 |
38 |
35 |
34 |
73 |
| Cash Income Taxes Paid |
|
5.31 |
0.01 |
5.27 |
0.33 |
9.33 |
0.10 |
9.62 |
2.46 |
3.53 |
0.09 |
9.53 |
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 |
2025 |
| Total Assets |
7,430 |
7,880 |
8,097 |
8,485 |
| Cash and Due from Banks |
344 |
479 |
616 |
653 |
| Trading Account Securities |
626 |
554 |
504 |
503 |
| Loans and Leases, Net of Allowance |
0.00 |
6,187 |
6,288 |
6,588 |
| Loans Held for Sale |
57 |
54 |
62 |
101 |
| Premises and Equipment, Net |
88 |
85 |
82 |
82 |
| Goodwill |
93 |
93 |
93 |
93 |
| Intangible Assets |
16 |
11 |
7.43 |
4.98 |
| Other Assets |
6,206 |
378 |
415 |
436 |
| Total Liabilities & Shareholders' Equity |
7,430 |
7,880 |
8,097 |
8,485 |
| Total Liabilities |
6,656 |
7,003 |
7,056 |
7,332 |
| Non-Interest Bearing Deposits |
1,820 |
1,531 |
1,541 |
1,651 |
| Interest Bearing Deposits |
3,945 |
4,844 |
5,131 |
5,456 |
| Short-Term Debt |
37 |
25 |
15 |
11 |
| Accrued Interest Payable |
5.80 |
14 |
8.71 |
6.68 |
| Long-Term Debt |
724 |
465 |
211 |
37 |
| Other Long-Term Liabilities |
124 |
125 |
150 |
170 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
775 |
877 |
1,041 |
1,153 |
| Total Preferred & Common Equity |
775 |
877 |
1,041 |
1,153 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
775 |
877 |
1,041 |
1,153 |
| Common Stock |
461 |
463 |
547 |
550 |
| Retained Earnings |
358 |
458 |
533 |
631 |
| Accumulated Other Comprehensive Income / (Loss) |
-44 |
-43 |
-39 |
-27 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
7,757 |
7,782 |
7,999 |
8,138 |
8,216 |
8,436 |
8,495 |
8,565 |
15,718 |
| Cash and Due from Banks |
|
444 |
384 |
536 |
574 |
621 |
785 |
660 |
414 |
990 |
| Trading Account Securities |
|
533 |
563 |
559 |
565 |
516 |
508 |
510 |
492 |
1,941 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
6,392 |
6,424 |
6,598 |
6,857 |
11,395 |
| Loans Held for Sale |
|
51 |
57 |
67 |
72 |
66 |
91 |
85 |
144 |
141 |
| Premises and Equipment, Net |
|
84 |
84 |
83 |
83 |
82 |
82 |
82 |
81 |
119 |
| Goodwill |
|
93 |
93 |
93 |
93 |
93 |
93 |
93 |
93 |
103 |
| Intangible Assets |
|
12 |
10 |
9.52 |
8.87 |
6.81 |
6.23 |
5.65 |
4.48 |
90 |
| Other Assets |
|
6,539 |
6,591 |
6,652 |
6,743 |
414 |
421 |
437 |
453 |
890 |
| Total Liabilities & Shareholders' Equity |
|
7,757 |
7,782 |
7,999 |
8,138 |
8,216 |
8,436 |
8,495 |
8,565 |
15,718 |
| Total Liabilities |
|
6,913 |
6,817 |
7,003 |
7,104 |
7,148 |
7,340 |
7,368 |
7,390 |
13,881 |
| Non-Interest Bearing Deposits |
|
1,611 |
1,517 |
1,562 |
1,555 |
1,575 |
1,707 |
1,674 |
1,600 |
2,673 |
| Interest Bearing Deposits |
|
4,729 |
4,928 |
5,057 |
5,095 |
5,300 |
5,393 |
5,431 |
5,488 |
10,745 |
| Short-Term Debt |
|
26 |
20 |
20 |
11 |
8.52 |
11 |
9.82 |
7.67 |
17 |
| Accrued Interest Payable |
|
9.86 |
12 |
9.20 |
9.02 |
9.06 |
7.25 |
8.06 |
6.36 |
17 |
| Long-Term Debt |
|
405 |
220 |
221 |
291 |
111 |
76 |
76 |
112 |
205 |
| Other Long-Term Liabilities |
|
132 |
119 |
133 |
144 |
145 |
146 |
168 |
176 |
223 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
844 |
965 |
997 |
1,034 |
1,068 |
1,095 |
1,128 |
1,176 |
1,837 |
| Total Preferred & Common Equity |
|
844 |
965 |
997 |
1,034 |
1,068 |
1,095 |
1,128 |
1,176 |
1,837 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
844 |
965 |
997 |
1,034 |
1,068 |
1,095 |
1,128 |
1,176 |
1,837 |
| Common Stock |
|
463 |
543 |
543 |
547 |
547 |
548 |
549 |
551 |
1,238 |
| Retained Earnings |
|
434 |
470 |
494 |
517 |
557 |
583 |
606 |
653 |
630 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-52 |
-48 |
-41 |
-30 |
-36 |
-36 |
-28 |
-28 |
-30 |
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 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
27,879,811.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
27,879,811.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
3.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
18.51% |
12.48% |
3.81% |
8.42% |
| EBITDA Growth |
|
0.00% |
37.26% |
61.20% |
-25.97% |
31.09% |
| EBIT Growth |
|
0.00% |
42.78% |
77.63% |
-27.66% |
29.21% |
| NOPAT Growth |
|
0.00% |
37.11% |
74.94% |
-26.95% |
29.50% |
| Net Income Growth |
|
0.00% |
37.11% |
74.94% |
-26.95% |
29.50% |
| EPS Growth |
|
0.00% |
7.83% |
64.52% |
-34.07% |
29.00% |
| Operating Cash Flow Growth |
|
0.00% |
-14.32% |
29.16% |
-19.22% |
10.25% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
118.44% |
-35.57% |
-6.70% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-10.99% |
-7.30% |
-5.19% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.49% |
2.83% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.15% |
9.91% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.73% |
10.63% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.20% |
9.45% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.20% |
9.45% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.09% |
10.16% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-9.82% |
-26.27% |
16.50% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-22.69% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.15% |
-1.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
23.08% |
26.73% |
38.31% |
27.32% |
33.04% |
| EBIT Margin |
|
18.55% |
22.35% |
35.30% |
24.60% |
29.31% |
| Profit (Net Income) Margin |
|
15.44% |
17.87% |
27.79% |
19.56% |
23.36% |
| Tax Burden Percent |
|
83.26% |
79.95% |
78.74% |
79.51% |
79.69% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
16.74% |
20.05% |
21.26% |
20.49% |
20.31% |
| Return on Invested Capital (ROIC) |
|
0.00% |
7.71% |
7.14% |
5.74% |
7.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
7.71% |
7.14% |
5.74% |
7.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
7.57% |
5.40% |
2.14% |
0.99% |
| Return on Equity (ROE) |
|
0.00% |
15.28% |
12.54% |
7.88% |
8.92% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-192.29% |
18.76% |
13.32% |
13.26% |
| Operating Return on Assets (OROA) |
|
0.00% |
1.00% |
1.72% |
1.19% |
1.48% |
| Return on Assets (ROA) |
|
0.00% |
0.80% |
1.35% |
0.95% |
1.18% |
| Return on Common Equity (ROCE) |
|
0.00% |
15.28% |
12.54% |
7.88% |
8.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.64% |
11.80% |
7.26% |
8.49% |
| Net Operating Profit after Tax (NOPAT) |
|
43 |
59 |
104 |
76 |
98 |
| NOPAT Margin |
|
15.44% |
17.87% |
27.79% |
19.56% |
23.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
64.25% |
50.03% |
44.74% |
49.46% |
50.10% |
| Operating Expenses to Revenue |
|
80.38% |
72.20% |
59.81% |
68.28% |
64.82% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
74 |
131 |
95 |
123 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
89 |
143 |
106 |
139 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.06 |
1.07 |
0.91 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.21 |
1.18 |
1.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.50 |
2.87 |
2.51 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
9.01 |
14.70 |
10.73 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
11.10% |
6.80% |
9.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.69 |
0.57 |
0.37 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.53 |
1.86 |
1.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
6.61 |
6.83 |
3.22 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.17 |
7.58 |
3.63 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
9.11 |
9.54 |
4.56 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
7.53 |
7.13 |
4.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
3.46 |
4.11 |
2.73 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.98 |
0.56 |
0.22 |
0.04 |
| Long-Term Debt to Equity |
|
0.00 |
0.93 |
0.53 |
0.20 |
0.03 |
| Financial Leverage |
|
0.00 |
0.98 |
0.76 |
0.37 |
0.12 |
| Leverage Ratio |
|
0.00 |
9.59 |
9.27 |
8.33 |
7.56 |
| Compound Leverage Factor |
|
0.00 |
9.59 |
9.27 |
8.33 |
7.56 |
| Debt to Total Capital |
|
0.00% |
49.55% |
35.82% |
17.80% |
3.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.39% |
1.81% |
1.16% |
0.93% |
| Long-Term Debt to Total Capital |
|
0.00% |
47.16% |
34.01% |
16.64% |
3.05% |
| 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 |
|
0.00% |
50.45% |
64.18% |
82.20% |
96.02% |
| Debt to EBITDA |
|
0.00 |
8.59 |
3.43 |
2.13 |
0.35 |
| Net Debt to EBITDA |
|
0.00 |
4.71 |
0.07 |
-3.69 |
-4.37 |
| Long-Term Debt to EBITDA |
|
0.00 |
8.18 |
3.26 |
2.00 |
0.26 |
| Debt to NOPAT |
|
0.00 |
12.86 |
4.73 |
2.98 |
0.49 |
| Net Debt to NOPAT |
|
0.00 |
7.05 |
0.10 |
-5.16 |
-6.18 |
| Long-Term Debt to NOPAT |
|
0.00 |
12.24 |
4.49 |
2.79 |
0.37 |
| 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 |
-1,476 |
272 |
175 |
164 |
| Operating Cash Flow to CapEx |
|
3,278.52% |
4,417.27% |
2,932.90% |
1,868.44% |
1,492.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-58.61 |
2.26 |
1.08 |
1.09 |
| Operating Cash Flow to Interest Expense |
|
8.01 |
3.85 |
1.04 |
0.62 |
0.74 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.77 |
3.76 |
1.01 |
0.59 |
0.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.04 |
0.05 |
0.05 |
0.05 |
| Fixed Asset Turnover |
|
0.00 |
3.76 |
4.31 |
4.62 |
5.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,535 |
1,367 |
1,267 |
1,201 |
| Invested Capital Turnover |
|
0.00 |
0.43 |
0.26 |
0.29 |
0.34 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,535 |
-169 |
-100 |
-66 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
943 |
721 |
446 |
| Market Capitalization |
|
0.00 |
0.00 |
933 |
1,112 |
1,051 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$35.15 |
$37.64 |
$41.37 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$30.96 |
$33.99 |
$37.84 |
| Total Capital |
|
0.00 |
1,535 |
1,367 |
1,267 |
1,201 |
| Total Debt |
|
0.00 |
761 |
489 |
226 |
48 |
| Total Long-Term Debt |
|
0.00 |
724 |
465 |
211 |
37 |
| Net Debt |
|
0.00 |
417 |
10 |
-390 |
-605 |
| Capital Expenditures (CapEx) |
|
3.45 |
2.19 |
4.27 |
5.41 |
7.47 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
761 |
489 |
226 |
48 |
| Total Depreciation and Amortization (D&A) |
|
13 |
15 |
11 |
11 |
16 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$4.15 |
$2.76 |
$3.52 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
27.43M |
27.75M |
27.92M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$4.08 |
$2.69 |
$3.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
27.43M |
27.75M |
27.92M |
| 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 |
0.00 |
27.43M |
27.75M |
27.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
46 |
74 |
104 |
86 |
100 |
| Normalized NOPAT Margin |
|
16.36% |
22.40% |
27.79% |
22.27% |
23.88% |
| Pre Tax Income Margin |
|
18.55% |
22.35% |
35.30% |
24.60% |
29.31% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.67 |
2.94 |
1.09 |
0.58 |
0.82 |
| NOPAT to Interest Expense |
|
3.06 |
2.35 |
0.86 |
0.47 |
0.65 |
| EBIT Less CapEx to Interest Expense |
|
3.43 |
2.85 |
1.06 |
0.55 |
0.77 |
| NOPAT Less CapEx to Interest Expense |
|
2.81 |
2.26 |
0.83 |
0.43 |
0.60 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
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 |
|
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
27,879,811.00 |
27,923,333.00 |
46,736,705.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
27,879,811.00 |
27,923,333.00 |
46,736,705.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.89 |
0.77 |
-0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.61% |
-1.99% |
6.71% |
10.52% |
2.77% |
9.77% |
9.22% |
11.68% |
14.29% |
74.42% |
| EBITDA Growth |
|
0.00% |
-51.00% |
-14.31% |
-10.16% |
-29.17% |
89.98% |
9.30% |
3.90% |
54.85% |
-1.74% |
-171.65% |
| EBIT Growth |
|
0.00% |
-54.26% |
-12.79% |
-10.71% |
-33.70% |
94.20% |
5.99% |
-0.99% |
58.56% |
-11.19% |
-184.85% |
| NOPAT Growth |
|
0.00% |
-53.21% |
-12.30% |
-11.14% |
-31.91% |
91.68% |
7.43% |
3.35% |
51.72% |
-8.43% |
-174.20% |
| Net Income Growth |
|
0.00% |
-53.21% |
-12.30% |
-11.14% |
-31.91% |
91.68% |
7.43% |
3.35% |
51.72% |
-8.43% |
-186.60% |
| EPS Growth |
|
0.00% |
-56.31% |
-20.72% |
-21.00% |
-39.36% |
84.44% |
5.68% |
3.80% |
56.14% |
-8.43% |
-152.69% |
| Operating Cash Flow Growth |
|
-24.96% |
9.26% |
-48.59% |
157.76% |
-87.89% |
-2.72% |
-28.30% |
2.57% |
318.18% |
-146.93% |
7,257.89% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
96.92% |
0.00% |
103.45% |
106.70% |
477.44% |
-22.05% |
-308.05% |
-1,203.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
4.78% |
-7.30% |
-1.46% |
-4.44% |
-9.15% |
-5.19% |
9.02% |
74.20% |
| Revenue Q/Q Growth |
|
-3.01% |
4.84% |
2.73% |
2.14% |
0.46% |
-2.51% |
9.73% |
1.62% |
2.72% |
-0.23% |
67.47% |
| EBITDA Q/Q Growth |
|
-8.22% |
-44.68% |
88.96% |
-6.37% |
-27.63% |
48.38% |
8.71% |
-10.99% |
7.86% |
-5.85% |
-179.59% |
| EBIT Q/Q Growth |
|
-4.96% |
-49.73% |
103.44% |
-8.13% |
-29.44% |
47.25% |
11.04% |
-14.19% |
13.01% |
-17.52% |
-206.09% |
| NOPAT Q/Q Growth |
|
-4.83% |
-48.80% |
99.74% |
-8.71% |
-27.08% |
44.15% |
11.95% |
-12.17% |
7.05% |
-13.00% |
-190.71% |
| Net Income Q/Q Growth |
|
-4.83% |
-48.80% |
99.74% |
-8.71% |
-27.08% |
44.15% |
11.95% |
-12.17% |
7.05% |
-13.00% |
-205.87% |
| EPS Q/Q Growth |
|
-6.00% |
-52.13% |
95.56% |
-10.23% |
-27.85% |
45.61% |
12.05% |
-11.83% |
8.54% |
-14.61% |
-164.47% |
| Operating Cash Flow Q/Q Growth |
|
119.49% |
-33.91% |
-22.74% |
129.97% |
-89.69% |
431.10% |
-43.05% |
228.97% |
-57.97% |
-159.60% |
9,028.46% |
| Free Cash Flow Firm Q/Q Growth |
|
100.00% |
0.00% |
-1.67% |
96.82% |
401.46% |
-64.58% |
97.74% |
78.76% |
-37.74% |
-194.53% |
-948.35% |
| Invested Capital Q/Q Growth |
|
7.21% |
-11.80% |
2.68% |
7.93% |
-5.15% |
-6.25% |
-0.43% |
2.61% |
-1.01% |
7.80% |
59.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
36.01% |
19.00% |
34.95% |
32.04% |
23.08% |
35.13% |
34.80% |
30.48% |
32.01% |
30.20% |
-14.35% |
| EBIT Margin |
|
34.05% |
16.33% |
32.34% |
29.08% |
20.43% |
30.86% |
31.22% |
26.36% |
29.00% |
23.98% |
-15.19% |
| Profit (Net Income) Margin |
|
26.89% |
13.13% |
25.54% |
22.83% |
16.57% |
24.50% |
24.99% |
21.60% |
22.51% |
19.63% |
-12.41% |
| Tax Burden Percent |
|
78.98% |
80.44% |
78.98% |
78.48% |
81.11% |
79.40% |
80.05% |
81.93% |
77.61% |
81.87% |
81.70% |
| 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 |
|
21.02% |
19.56% |
21.02% |
21.52% |
18.89% |
20.60% |
19.95% |
18.07% |
22.39% |
18.13% |
0.00% |
| Return on Invested Capital (ROIC) |
|
7.33% |
8.13% |
15.32% |
6.60% |
4.87% |
7.97% |
8.23% |
6.91% |
7.65% |
6.85% |
-3.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.33% |
8.13% |
15.32% |
6.60% |
4.87% |
7.97% |
8.23% |
6.91% |
7.65% |
6.85% |
-5.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.09% |
2.03% |
3.70% |
2.57% |
1.81% |
1.41% |
1.29% |
1.24% |
0.95% |
0.73% |
-0.58% |
| Return on Equity (ROE) |
|
11.42% |
10.16% |
19.02% |
9.17% |
6.68% |
9.38% |
9.53% |
8.15% |
8.60% |
7.58% |
-3.93% |
| Cash Return on Invested Capital (CROIC) |
|
19.92% |
0.00% |
0.00% |
0.00% |
13.32% |
8.73% |
11.87% |
16.61% |
13.26% |
-0.90% |
-51.24% |
| Operating Return on Assets (OROA) |
|
1.66% |
0.78% |
1.50% |
1.38% |
0.99% |
1.50% |
1.51% |
1.29% |
1.47% |
1.24% |
-0.64% |
| Return on Assets (ROA) |
|
1.31% |
0.63% |
1.18% |
1.08% |
0.80% |
1.19% |
1.21% |
1.06% |
1.14% |
1.01% |
-0.53% |
| Return on Common Equity (ROCE) |
|
11.42% |
10.16% |
19.02% |
9.17% |
6.68% |
9.38% |
9.53% |
8.15% |
8.60% |
7.58% |
-3.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.28% |
8.64% |
8.05% |
0.00% |
8.13% |
8.10% |
7.94% |
0.00% |
8.16% |
2.54% |
| Net Operating Profit after Tax (NOPAT) |
|
24 |
12 |
25 |
22 |
16 |
24 |
26 |
23 |
25 |
22 |
-20 |
| NOPAT Margin |
|
26.89% |
13.13% |
25.54% |
22.83% |
16.57% |
24.50% |
24.99% |
21.60% |
22.51% |
19.63% |
-10.63% |
| 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% |
2.11% |
| SG&A Expenses to Revenue |
|
43.24% |
49.08% |
50.46% |
49.30% |
49.01% |
51.03% |
50.64% |
50.72% |
48.18% |
52.17% |
45.75% |
| Operating Expenses to Revenue |
|
58.58% |
66.05% |
66.42% |
65.83% |
74.66% |
65.19% |
64.52% |
64.22% |
65.37% |
68.52% |
93.25% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
15 |
31 |
29 |
20 |
30 |
33 |
28 |
32 |
26 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
18 |
34 |
31 |
23 |
34 |
37 |
33 |
35 |
33 |
-26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.06 |
1.02 |
0.96 |
1.14 |
1.07 |
0.94 |
0.88 |
0.96 |
0.91 |
1.45 |
0.98 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.14 |
1.07 |
1.27 |
1.18 |
1.04 |
0.97 |
1.05 |
1.00 |
1.58 |
1.10 |
| Price to Revenue (P/Rev) |
|
2.50 |
2.63 |
2.58 |
3.12 |
2.87 |
2.58 |
2.43 |
2.65 |
2.51 |
3.94 |
3.53 |
| Price to Earnings (P/E) |
|
9.01 |
10.96 |
11.14 |
14.15 |
14.70 |
11.58 |
10.90 |
12.09 |
10.73 |
17.76 |
38.67 |
| 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 |
|
11.10% |
9.13% |
8.98% |
7.07% |
6.80% |
8.64% |
9.17% |
8.27% |
9.32% |
5.63% |
2.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.69 |
0.70 |
0.54 |
0.68 |
0.57 |
0.42 |
0.23 |
0.42 |
0.37 |
1.09 |
0.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.53 |
2.25 |
1.79 |
2.40 |
1.86 |
1.30 |
0.68 |
1.24 |
1.06 |
3.26 |
2.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.61 |
6.75 |
5.60 |
7.88 |
6.83 |
4.14 |
2.16 |
4.03 |
3.22 |
10.22 |
13.94 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.17 |
7.39 |
6.11 |
8.60 |
7.58 |
4.60 |
2.42 |
4.57 |
3.63 |
11.79 |
17.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.11 |
9.36 |
7.72 |
10.88 |
9.54 |
5.80 |
3.04 |
5.67 |
4.56 |
14.69 |
22.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.53 |
6.58 |
6.17 |
6.61 |
7.13 |
5.02 |
2.85 |
5.30 |
4.00 |
19.37 |
0.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.11 |
4.83 |
1.88 |
2.40 |
2.73 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.56 |
0.25 |
0.24 |
0.29 |
0.22 |
0.11 |
0.08 |
0.08 |
0.04 |
0.10 |
0.12 |
| Long-Term Debt to Equity |
|
0.53 |
0.23 |
0.22 |
0.28 |
0.20 |
0.10 |
0.07 |
0.07 |
0.03 |
0.10 |
0.11 |
| Financial Leverage |
|
0.56 |
0.25 |
0.24 |
0.39 |
0.37 |
0.18 |
0.16 |
0.18 |
0.12 |
0.11 |
0.11 |
| Leverage Ratio |
|
9.27 |
8.07 |
8.03 |
8.46 |
8.33 |
7.87 |
7.86 |
7.70 |
7.56 |
7.48 |
8.24 |
| Compound Leverage Factor |
|
9.27 |
8.07 |
8.03 |
8.46 |
8.33 |
7.87 |
7.86 |
7.70 |
7.56 |
7.48 |
8.24 |
| Debt to Total Capital |
|
35.82% |
19.97% |
19.47% |
22.58% |
17.80% |
10.06% |
7.38% |
7.09% |
3.98% |
9.22% |
10.81% |
| Short-Term Debt to Total Capital |
|
1.81% |
1.69% |
1.65% |
0.82% |
1.16% |
0.72% |
0.94% |
0.81% |
0.93% |
0.59% |
0.85% |
| Long-Term Debt to Total Capital |
|
34.01% |
18.27% |
17.82% |
21.76% |
16.64% |
9.34% |
6.43% |
6.28% |
3.05% |
8.63% |
9.96% |
| 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 |
|
64.18% |
80.03% |
80.53% |
77.42% |
82.20% |
89.94% |
92.62% |
92.91% |
96.02% |
90.78% |
89.19% |
| Debt to EBITDA |
|
3.43 |
1.94 |
2.03 |
2.62 |
2.13 |
0.98 |
0.70 |
0.68 |
0.35 |
0.87 |
2.99 |
| Net Debt to EBITDA |
|
0.07 |
-1.15 |
-2.49 |
-2.36 |
-3.69 |
-4.13 |
-5.59 |
-4.55 |
-4.37 |
-2.13 |
-10.28 |
| Long-Term Debt to EBITDA |
|
3.26 |
1.77 |
1.86 |
2.53 |
2.00 |
0.91 |
0.61 |
0.60 |
0.26 |
0.81 |
2.75 |
| Debt to NOPAT |
|
4.73 |
2.69 |
2.80 |
3.62 |
2.98 |
1.37 |
0.98 |
0.96 |
0.49 |
1.24 |
4.77 |
| Net Debt to NOPAT |
|
0.10 |
-1.60 |
-3.42 |
-3.27 |
-5.16 |
-5.78 |
-7.87 |
-6.41 |
-6.18 |
-3.07 |
-16.41 |
| Long-Term Debt to NOPAT |
|
4.49 |
2.46 |
2.56 |
3.49 |
2.79 |
1.28 |
0.86 |
0.85 |
0.37 |
1.16 |
4.39 |
| 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) |
|
0.00 |
-1,193 |
-1,213 |
-39 |
116 |
41 |
81 |
145 |
91 |
-86 |
-897 |
| Operating Cash Flow to CapEx |
|
1,412.96% |
2,676.98% |
1,952.52% |
4,511.34% |
219.46% |
1,311.09% |
753.79% |
2,818.04% |
1,181.66% |
-705.53% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-30.41 |
-29.14 |
-0.90 |
2.98 |
1.14 |
2.12 |
3.62 |
2.53 |
-2.57 |
-10.33 |
| Operating Cash Flow to Interest Expense |
|
1.08 |
0.69 |
0.50 |
1.13 |
0.13 |
0.73 |
0.39 |
1.23 |
0.58 |
-0.37 |
12.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.00 |
0.66 |
0.48 |
1.10 |
0.07 |
0.68 |
0.34 |
1.19 |
0.53 |
-0.42 |
12.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
| Fixed Asset Turnover |
|
4.31 |
4.44 |
4.45 |
4.54 |
4.62 |
4.68 |
4.82 |
4.96 |
5.11 |
5.30 |
5.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,367 |
1,205 |
1,238 |
1,336 |
1,267 |
1,188 |
1,183 |
1,214 |
1,201 |
1,295 |
2,060 |
| Invested Capital Turnover |
|
0.27 |
0.62 |
0.60 |
0.29 |
0.29 |
0.33 |
0.33 |
0.32 |
0.34 |
0.35 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,205 |
1,238 |
61 |
-100 |
-18 |
-55 |
-122 |
-66 |
107 |
877 |
| Enterprise Value (EV) |
|
943 |
838 |
664 |
907 |
721 |
504 |
269 |
508 |
446 |
1,410 |
1,040 |
| Market Capitalization |
|
933 |
981 |
959 |
1,179 |
1,112 |
1,006 |
967 |
1,081 |
1,051 |
1,704 |
1,807 |
| Book Value per Share |
|
$35.15 |
$35.17 |
$36.32 |
$37.41 |
$37.64 |
$38.49 |
$39.36 |
$40.51 |
$41.37 |
$42.10 |
$39.31 |
| Tangible Book Value per Share |
|
$30.96 |
$31.39 |
$32.56 |
$33.71 |
$33.99 |
$34.88 |
$35.77 |
$36.95 |
$37.84 |
$38.59 |
$35.18 |
| Total Capital |
|
1,367 |
1,205 |
1,238 |
1,336 |
1,267 |
1,188 |
1,183 |
1,214 |
1,201 |
1,295 |
2,060 |
| Total Debt |
|
489 |
241 |
241 |
302 |
226 |
119 |
87 |
86 |
48 |
119 |
223 |
| Total Long-Term Debt |
|
465 |
220 |
221 |
291 |
211 |
111 |
76 |
76 |
37 |
112 |
205 |
| Net Debt |
|
10 |
-143 |
-295 |
-272 |
-390 |
-502 |
-698 |
-574 |
-605 |
-294 |
-767 |
| Capital Expenditures (CapEx) |
|
2.90 |
1.01 |
1.07 |
1.07 |
2.26 |
2.01 |
1.99 |
1.75 |
1.76 |
1.75 |
-0.09 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.27 |
| Net Nonoperating Obligations (NNO) |
|
489 |
241 |
241 |
302 |
226 |
119 |
87 |
86 |
48 |
119 |
223 |
| Total Depreciation and Amortization (D&A) |
|
1.75 |
2.50 |
2.52 |
2.91 |
2.62 |
4.11 |
3.78 |
4.42 |
3.31 |
6.85 |
1.54 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.97 |
$0.46 |
$0.90 |
$0.81 |
$0.59 |
$0.85 |
$0.95 |
$0.83 |
$0.89 |
$0.77 |
($0.49) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
| Adjusted Diluted Earnings per Share |
|
$0.94 |
$0.45 |
$0.88 |
$0.79 |
$0.57 |
$0.83 |
$0.93 |
$0.82 |
$0.89 |
$0.76 |
($0.49) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
| 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 |
|
27.43M |
27.44M |
27.64M |
27.67M |
27.75M |
27.83M |
27.84M |
27.88M |
27.92M |
46.74M |
46.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
14 |
25 |
24 |
23 |
24 |
26 |
23 |
27 |
24 |
21 |
| Normalized NOPAT Margin |
|
26.89% |
15.27% |
26.40% |
24.13% |
23.15% |
24.50% |
24.99% |
21.60% |
24.44% |
21.63% |
11.25% |
| Pre Tax Income Margin |
|
34.05% |
16.33% |
32.34% |
29.08% |
20.43% |
30.86% |
31.22% |
26.36% |
29.00% |
23.98% |
-15.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.80 |
0.39 |
0.75 |
0.67 |
0.52 |
0.83 |
0.86 |
0.70 |
0.89 |
0.79 |
-0.32 |
| NOPAT to Interest Expense |
|
0.63 |
0.31 |
0.59 |
0.52 |
0.42 |
0.66 |
0.69 |
0.58 |
0.69 |
0.65 |
-0.23 |
| EBIT Less CapEx to Interest Expense |
|
0.73 |
0.36 |
0.72 |
0.64 |
0.46 |
0.77 |
0.81 |
0.66 |
0.84 |
0.74 |
-0.32 |
| NOPAT Less CapEx to Interest Expense |
|
0.56 |
0.29 |
0.56 |
0.50 |
0.36 |
0.60 |
0.63 |
0.53 |
0.64 |
0.59 |
-0.22 |
| 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 |
|
0.00% |
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’s (NASDAQ:FSUN) latest quarter shows a sharply larger banking platform, but also a significant earnings setback. Total assets nearly doubled from $8.57 billion in Q1 2026 to $15.72 billion in Q2, while net loans increased from $6.86 billion to $11.39 billion. Deposits also rose from $7.09 billion to $13.42 billion. The scale expansion is substantial, although the data does not identify the specific transaction or transactions driving the increase.
Before Q2 2026, FSUN had generally maintained profitability. Quarterly net income ranged from $12.3 million to $28.0 million across the reported periods, while total revenue increased from $92.1 million in Q3 2022 to $110.2 million in Q4 2025. Net interest income also rose from $68.5 million in Q3 2022 to $83.5 million in Q4 2025, supported by loan growth and higher interest income.
- Significant balance-sheet growth: Compared with Q2 2025, total assets increased approximately 86%, net loans rose 77%, and total deposits grew about 89%. This creates a larger base from which FSUN can generate future interest income.
- Strong Q2 revenue and net interest income: Total revenue reached $184.1 million in Q2 2026, up from $110.0 million in Q1 and $105.6 million in Q2 2025. Net interest income increased to $143.2 million from $82.8 million in Q1 and $78.5 million a year earlier.
- Improved liquidity position: Cash and due from banks increased to $989.5 million at June 30, 2026, from $413.7 million at March 31. The company also reported a $575.8 million quarterly increase in cash and equivalents.
- Capital increased in absolute terms: Total common equity rose to $1.84 billion from $1.18 billion in Q1 2026 and $1.10 billion in Q2 2025, providing a larger capital cushion as the balance sheet expands.
- Credit-loss provisioning has been conservative: The provision for credit losses rose to $40.4 million in Q2 2026 from $8.3 million in Q1. While costly to current earnings, the higher provision may strengthen the allowance for potential loan losses as the loan portfolio expands.
- Cash flow was unusually volatile: Operating cash flow swung from negative $12.4 million in Q1 2026 to positive $1.10 billion in Q2. However, nearly all of Q2 operating cash flow came from a $1.10 billion non-cash adjustment, so the quarter should not be viewed as a normal recurring cash-generation run rate.
- Investment portfolio activity was substantial: FSUN purchased $1.65 billion of investment securities and sold or received maturities of $1.51 billion during Q2. Net investing cash flow was reported at positive $3.43 billion, largely reflecting other investing activity and portfolio repositioning.
- Q2 2026 produced a net loss: FSUN reported a consolidated net loss of $22.9 million, or a diluted loss of $0.49 per share, compared with net income of $21.6 million, or $0.76 per diluted share, in Q1.
- Restructuring costs were exceptionally high: The $57.6 million Q2 restructuring charge was the largest expense item outside the core operating categories and was a major reason the company moved to a pretax loss of $28.0 million. Investors will need to determine whether these costs are one-time or likely to continue.
- Capital efficiency and earnings quality weakened: Total equity grew more slowly than assets on a sequential basis, causing equity as a percentage of assets to decline from approximately 13.7% in Q1 2026 to 11.7% in Q2. In addition, goodwill and intangible assets increased sharply, while the weighted average share count rose to 46.6 million from roughly 27.9 million in late 2025, creating dilution concerns.
The main investment question is whether Q2’s loss reflects temporary restructuring and credit-provisioning costs associated with the rapid expansion, or a more lasting deterioration in profitability. Core revenue and net interest income were strong, but those gains were more than offset by restructuring costs and higher provisions. Retail investors should closely monitor future provision expenses, noninterest costs, deposit trends, capital ratios and whether FSUN can convert its enlarged loan base into sustained earnings growth.
09/04/26 10:48 PM ETAI Generated. May Contain Errors.