Annual Income Statements for First Us Bancsh
This table shows First Us Bancsh's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Us Bancsh
This table shows First Us Bancsh'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 |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Consolidated Net Income / (Loss) |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Net Income / (Loss) Continuing Operations |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Total Pre-Tax Income |
|
3.06 |
2.76 |
2.74 |
2.94 |
2.31 |
2.33 |
0.16 |
2.52 |
2.93 |
2.46 |
2.24 |
| Total Revenue |
|
10 |
9.91 |
10 |
10 |
9.73 |
9.77 |
10 |
11 |
10 |
10 |
11 |
| Net Interest Income / (Expense) |
|
9.11 |
9.04 |
9.18 |
9.19 |
8.75 |
8.90 |
9.48 |
9.66 |
9.42 |
9.22 |
9.50 |
| Total Interest Income |
|
14 |
14 |
15 |
15 |
14 |
14 |
15 |
15 |
15 |
15 |
15 |
| Loans and Leases Interest Income |
|
12 |
13 |
13 |
13 |
12 |
12 |
13 |
13 |
13 |
12 |
13 |
| Investment Securities Interest Income |
|
0.83 |
0.87 |
1.11 |
1.12 |
1.31 |
1.41 |
1.34 |
1.39 |
1.62 |
1.69 |
1.72 |
| Deposits and Money Market Investments Interest Income |
|
0.64 |
0.45 |
0.42 |
0.60 |
0.48 |
0.29 |
0.45 |
0.40 |
0.36 |
0.60 |
0.30 |
| Other Interest Income |
|
0.06 |
0.11 |
0.09 |
0.09 |
0.16 |
0.08 |
0.08 |
0.08 |
0.08 |
0.16 |
0.08 |
| Total Interest Expense |
|
4.84 |
5.24 |
5.37 |
5.83 |
5.67 |
5.12 |
5.38 |
5.62 |
5.84 |
5.73 |
5.16 |
| Deposits Interest Expense |
|
4.67 |
5.10 |
5.21 |
5.71 |
5.53 |
4.87 |
5.13 |
5.37 |
5.54 |
5.61 |
4.92 |
| Short-Term Borrowings Interest Expense |
|
0.17 |
0.14 |
0.16 |
0.12 |
0.14 |
0.25 |
0.25 |
0.25 |
0.30 |
0.12 |
0.24 |
| Total Non-Interest Income |
|
0.92 |
0.87 |
0.84 |
0.90 |
0.98 |
0.88 |
0.85 |
0.86 |
1.00 |
0.84 |
1.32 |
| Other Service Charges |
|
1.24 |
0.31 |
0.28 |
0.64 |
1.32 |
0.59 |
0.30 |
0.31 |
0.44 |
0.29 |
0.31 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.46 |
| Other Non-Interest Income |
|
-0.33 |
0.56 |
0.55 |
0.26 |
-0.33 |
0.28 |
0.55 |
0.55 |
0.55 |
0.55 |
0.55 |
| Provision for Credit Losses |
|
-0.43 |
0.00 |
0.00 |
0.15 |
0.47 |
0.53 |
2.72 |
0.57 |
0.22 |
0.25 |
0.94 |
| Total Non-Interest Expense |
|
7.40 |
7.15 |
7.27 |
6.99 |
6.95 |
6.92 |
7.44 |
7.44 |
7.27 |
7.34 |
7.64 |
| Salaries and Employee Benefits |
|
3.77 |
4.09 |
3.89 |
3.84 |
3.65 |
3.74 |
3.95 |
3.76 |
3.83 |
3.81 |
3.90 |
| Net Occupancy & Equipment Expense |
|
0.85 |
0.89 |
0.95 |
0.96 |
0.96 |
0.88 |
0.94 |
0.99 |
1.00 |
0.97 |
1.02 |
| Other Operating Expenses |
|
2.78 |
2.17 |
2.43 |
2.20 |
2.35 |
2.31 |
2.56 |
2.69 |
2.44 |
2.56 |
2.73 |
| Income Tax Expense |
|
0.78 |
0.65 |
0.61 |
0.72 |
0.60 |
0.55 |
0.01 |
0.58 |
0.80 |
0.52 |
0.48 |
| Basic Earnings per Share |
|
$0.38 |
$0.36 |
$0.36 |
$0.38 |
$0.30 |
$0.30 |
$0.03 |
$0.33 |
$0.37 |
$0.34 |
$0.31 |
| Weighted Average Basic Shares Outstanding |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| Diluted Earnings per Share |
|
$0.36 |
$0.34 |
$0.34 |
$0.36 |
$0.29 |
$0.29 |
$0.03 |
$0.32 |
$0.36 |
$0.33 |
$0.31 |
| Weighted Average Diluted Shares Outstanding |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| Cash Dividends to Common per Share |
|
$0.05 |
$0.05 |
$0.05 |
$0.05 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
Annual Cash Flow Statements for First Us Bancsh
This table details how cash moves in and out of First Us Bancsh'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 |
|
9.91 |
-21 |
3.59 |
22 |
7.43 |
37 |
-33 |
-31 |
20 |
-3.06 |
26 |
| Net Cash From Operating Activities |
|
7.40 |
8.18 |
6.75 |
8.06 |
11 |
6.09 |
9.83 |
13 |
13 |
7.76 |
12 |
| Net Cash From Continuing Operating Activities |
|
7.40 |
8.18 |
6.75 |
8.06 |
11 |
6.09 |
9.83 |
13 |
13 |
7.76 |
12 |
| Net Income / (Loss) Continuing Operations |
|
2.60 |
1.22 |
-0.41 |
2.49 |
4.57 |
2.71 |
4.45 |
6.86 |
8.49 |
8.17 |
5.99 |
| Consolidated Net Income / (Loss) |
|
2.60 |
1.22 |
-0.41 |
2.49 |
4.57 |
2.71 |
4.45 |
6.86 |
8.49 |
8.17 |
5.99 |
| Provision For Loan Losses |
|
0.22 |
3.20 |
1.99 |
2.62 |
2.71 |
2.95 |
2.01 |
3.31 |
0.32 |
0.62 |
4.03 |
| Depreciation Expense |
|
0.87 |
0.97 |
1.13 |
1.46 |
1.61 |
1.68 |
1.69 |
1.61 |
1.58 |
1.59 |
1.70 |
| Amortization Expense |
|
1.68 |
1.52 |
1.10 |
0.98 |
1.05 |
0.84 |
0.68 |
0.46 |
0.22 |
-0.16 |
-0.70 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.85 |
0.58 |
0.73 |
2.29 |
1.89 |
0.97 |
-0.04 |
0.32 |
2.36 |
0.49 |
0.79 |
| Changes in Operating Assets and Liabilities, net |
|
0.19 |
0.69 |
2.21 |
-1.76 |
-0.51 |
-3.04 |
1.03 |
-0.04 |
0.10 |
-2.95 |
0.51 |
| Net Cash From Investing Activities |
|
0.47 |
-59 |
-23 |
2.70 |
9.72 |
-66 |
-108 |
-80 |
-60 |
-30 |
-28 |
| Net Cash From Continuing Investing Activities |
|
0.47 |
-59 |
-23 |
2.70 |
9.72 |
-66 |
-108 |
-80 |
-60 |
-30 |
-28 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-3.66 |
-7.89 |
-10 |
-1.55 |
-3.18 |
-0.96 |
-0.82 |
-1.26 |
-1.46 |
-2.10 |
-3.24 |
| Purchase of Investment Securities |
|
-92 |
-157 |
-56 |
-57 |
-44 |
-133 |
-151 |
-109 |
-64 |
-62 |
-78 |
| Sale of Property, Leasehold Improvements and Equipment |
|
4.15 |
1.66 |
1.35 |
3.10 |
1.26 |
2.62 |
2.06 |
3.08 |
0.50 |
0.87 |
1.97 |
| Sale and/or Maturity of Investments |
|
92 |
104 |
58 |
51 |
57 |
55 |
42 |
29 |
13 |
29 |
50 |
| Net Increase in Fed Funds Sold |
|
- |
0.00 |
-15 |
6.65 |
-1.73 |
10.00 |
0.00 |
-1.69 |
-7.71 |
3.75 |
0.88 |
| Net Cash From Financing Activities |
|
2.03 |
31 |
19 |
12 |
-14 |
97 |
65 |
37 |
68 |
20 |
42 |
| Net Cash From Continuing Financing Activities |
|
2.03 |
31 |
19 |
12 |
-14 |
97 |
65 |
37 |
68 |
20 |
42 |
| Net Change in Deposits |
|
-4.40 |
18 |
20 |
47 |
-21 |
99 |
56 |
32 |
80 |
22 |
55 |
| Repayment of Debt |
|
-5.08 |
0.00 |
-5.00 |
-35 |
- |
- |
- |
9.99 |
-10 |
- |
-10 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
-1.48 |
-0.45 |
-0.53 |
-4.48 |
-1.42 |
-1.64 |
-1.76 |
| Payment of Dividends |
|
-0.48 |
-0.48 |
-0.49 |
-0.50 |
-0.56 |
-0.74 |
-0.75 |
-0.83 |
-1.18 |
-1.26 |
-1.61 |
| Other Financing Activities, Net |
|
- |
0.00 |
-0.05 |
- |
- |
0.00 |
-0.01 |
0.00 |
-0.03 |
0.06 |
0.09 |
Quarterly Cash Flow Statements for First Us Bancsh
This table details how cash moves in and out of First Us Bancsh'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 |
|
-16 |
9.96 |
-2.02 |
24 |
-35 |
8.83 |
-2.09 |
0.74 |
19 |
-6.96 |
-7.65 |
| Net Cash From Operating Activities |
|
2.06 |
0.83 |
2.55 |
1.94 |
2.45 |
1.76 |
3.90 |
4.23 |
2.45 |
4.10 |
0.70 |
| Net Cash From Continuing Operating Activities |
|
2.06 |
0.83 |
2.55 |
1.94 |
2.45 |
1.76 |
3.90 |
4.23 |
2.45 |
4.10 |
0.70 |
| Net Income / (Loss) Continuing Operations |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Consolidated Net Income / (Loss) |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Provision For Loan Losses |
|
-0.43 |
0.00 |
- |
0.15 |
0.47 |
0.53 |
2.72 |
0.57 |
0.22 |
0.25 |
0.94 |
| Depreciation Expense |
|
0.40 |
0.39 |
0.39 |
0.38 |
0.44 |
0.42 |
0.42 |
0.42 |
0.43 |
0.46 |
0.47 |
| Amortization Expense |
|
0.02 |
0.00 |
-0.03 |
-0.04 |
-0.10 |
-0.14 |
-0.14 |
-0.17 |
-0.26 |
-0.27 |
-0.26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.54 |
0.61 |
0.31 |
-0.52 |
0.09 |
0.67 |
-0.25 |
0.30 |
0.08 |
0.53 |
-0.20 |
| Changes in Operating Assets and Liabilities, net |
|
-0.75 |
-2.29 |
-0.25 |
-0.26 |
-0.16 |
-1.50 |
1.00 |
1.17 |
-0.16 |
1.19 |
-2.01 |
| Net Cash From Investing Activities |
|
-19 |
11 |
-15 |
11 |
-38 |
-16 |
-21 |
-3.68 |
12 |
-19 |
9.41 |
| Net Cash From Continuing Investing Activities |
|
-19 |
11 |
-15 |
11 |
-38 |
-16 |
-21 |
-3.68 |
12 |
-19 |
9.41 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.49 |
-0.97 |
-0.20 |
-0.66 |
-0.27 |
-0.07 |
-2.25 |
-0.62 |
-0.30 |
-0.47 |
-1.34 |
| Purchase of Investment Securities |
|
-14 |
-7.90 |
-19 |
17 |
-53 |
-26 |
-35 |
-22 |
4.81 |
-12 |
-24 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.50 |
0.29 |
0.19 |
0.22 |
0.17 |
0.43 |
0.20 |
0.29 |
1.05 |
0.24 |
0.31 |
| Sale and/or Maturity of Investments |
|
3.07 |
16 |
3.78 |
4.10 |
5.05 |
9.46 |
16 |
18 |
6.88 |
6.65 |
20 |
| Net Increase in Fed Funds Sold |
|
-8.33 |
3.94 |
0.01 |
-10 |
9.80 |
0.28 |
0.60 |
- |
- |
-14 |
14 |
| Net Cash From Financing Activities |
|
1.44 |
-2.26 |
10 |
11 |
0.54 |
23 |
15 |
0.19 |
3.97 |
8.22 |
-18 |
| Net Cash From Continuing Financing Activities |
|
1.44 |
-2.26 |
10 |
11 |
0.54 |
23 |
15 |
0.19 |
3.97 |
8.22 |
-18 |
| Net Change in Deposits |
|
23 |
-6.92 |
11 |
27 |
-8.59 |
-11 |
25 |
16 |
25 |
11 |
-41 |
| Issuance of Debt |
|
- |
5.00 |
- |
-15 |
10 |
35 |
-10 |
- |
- |
0.00 |
25 |
| Repurchase of Common Equity |
|
-1.42 |
0.00 |
-0.82 |
-0.32 |
-0.51 |
-0.54 |
- |
- |
-1.23 |
-2.20 |
-1.44 |
| Payment of Dividends |
|
-0.29 |
-0.29 |
-0.29 |
-0.29 |
-0.40 |
-0.40 |
-0.40 |
-0.40 |
-0.40 |
-0.40 |
-0.39 |
| Other Financing Activities, Net |
|
- |
-0.05 |
0.07 |
- |
0.04 |
-0.07 |
0.09 |
-0.03 |
0.10 |
-0.07 |
-0.04 |
| Cash Interest Paid |
|
- |
5.55 |
5.11 |
5.78 |
- |
5.17 |
5.10 |
5.21 |
- |
5.47 |
6.41 |
| Cash Income Taxes Paid |
|
- |
0.77 |
1.41 |
0.38 |
- |
0.42 |
0.04 |
0.70 |
- |
0.89 |
0.65 |
Annual Balance Sheets for First Us Bancsh
This table presents First Us Bancsh'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 |
|
576 |
607 |
626 |
792 |
789 |
891 |
958 |
995 |
1,073 |
1,101 |
1,155 |
| Cash and Due from Banks |
|
7.09 |
7.02 |
7.58 |
9.80 |
12 |
12 |
11 |
12 |
13 |
11 |
9.40 |
| Federal Funds Sold |
|
- |
0.00 |
15 |
8.35 |
10 |
0.09 |
0.08 |
1.77 |
9.48 |
5.73 |
4.85 |
| Interest Bearing Deposits at Other Banks |
|
37 |
17 |
20 |
40 |
45 |
82 |
50 |
18 |
37 |
37 |
64 |
| Trading Account Securities |
|
231 |
208 |
180 |
154 |
108 |
91 |
134 |
133 |
137 |
169 |
169 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
764 |
811 |
813 |
842 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
- |
- |
774 |
822 |
823 |
853 |
| Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
- |
- |
- |
9.42 |
11 |
10 |
11 |
| Premises and Equipment, Net |
|
12 |
18 |
26 |
28 |
29 |
28 |
25 |
24 |
24 |
25 |
26 |
| Intangible Assets |
|
- |
- |
0.00 |
9.31 |
8.83 |
8.41 |
8.07 |
7.80 |
7.61 |
7.48 |
7.44 |
| Other Assets |
|
33 |
34 |
31 |
28 |
30 |
30 |
29 |
33 |
33 |
34 |
32 |
| Total Liabilities & Shareholders' Equity |
|
576 |
607 |
626 |
792 |
789 |
891 |
958 |
995 |
1,073 |
1,101 |
1,155 |
| Total Liabilities |
|
499 |
531 |
549 |
713 |
704 |
804 |
868 |
910 |
982 |
1,002 |
1,049 |
| Non-Interest Bearing Deposits |
|
70 |
76 |
82 |
109 |
113 |
152 |
175 |
170 |
156 |
158 |
156 |
| Interest Bearing Deposits |
|
409 |
422 |
435 |
596 |
571 |
630 |
664 |
700 |
797 |
817 |
874 |
| Short-Term Debt |
|
7.35 |
10 |
16 |
0.53 |
10 |
10 |
10 |
20 |
10 |
10 |
0.00 |
| Long-Term Debt |
|
5.00 |
15 |
10 |
- |
- |
0.00 |
11 |
11 |
11 |
11 |
11 |
| Other Long-Term Liabilities |
|
6.96 |
7.74 |
6.32 |
6.83 |
9.77 |
11 |
9.19 |
8.14 |
9.33 |
7.28 |
7.70 |
| Total Equity & Noncontrolling Interests |
|
77 |
76 |
76 |
79 |
85 |
87 |
90 |
85 |
91 |
99 |
106 |
| Total Preferred & Common Equity |
|
77 |
76 |
76 |
79 |
85 |
87 |
90 |
85 |
91 |
99 |
106 |
| Total Common Equity |
|
77 |
76 |
76 |
79 |
85 |
87 |
90 |
85 |
91 |
99 |
106 |
| Common Stock |
|
11 |
11 |
11 |
14 |
14 |
14 |
14 |
15 |
15 |
16 |
16 |
| Retained Earnings |
|
87 |
87 |
87 |
89 |
93 |
95 |
98 |
104 |
110 |
117 |
121 |
| Treasury Stock |
|
-21 |
-21 |
-20 |
-20 |
-22 |
-22 |
-22 |
-27 |
-28 |
-30 |
-31 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.54 |
-1.28 |
-0.87 |
-2.38 |
-0.05 |
-0.05 |
-0.28 |
-7.24 |
-6.43 |
-4.34 |
-0.78 |
Quarterly Balance Sheets for First Us Bancsh
This table presents First Us Bancsh'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 |
|
1,065 |
1,071 |
1,083 |
1,100 |
1,127 |
1,143 |
1,147 |
1,165 |
1,148 |
| Cash and Due from Banks |
|
10 |
19 |
12 |
11 |
11 |
9.38 |
11 |
9.74 |
12 |
| Federal Funds Sold |
|
1.14 |
5.53 |
5.52 |
16 |
5.45 |
4.85 |
4.85 |
19 |
4.85 |
| Interest Bearing Deposits at Other Banks |
|
56 |
42 |
47 |
71 |
45 |
45 |
44 |
57 |
47 |
| Trading Account Securities |
|
128 |
126 |
145 |
145 |
162 |
157 |
164 |
182 |
166 |
| Loans and Leases, Net of Allowance |
|
804 |
813 |
809 |
793 |
838 |
860 |
857 |
833 |
850 |
| Loans and Leases |
|
815 |
823 |
819 |
803 |
848 |
871 |
868 |
844 |
861 |
| Allowance for Loan and Lease Losses |
|
11 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
| Premises and Equipment, Net |
|
24 |
25 |
25 |
25 |
25 |
26 |
26 |
26 |
27 |
| Intangible Assets |
|
7.64 |
7.57 |
7.53 |
7.50 |
7.47 |
7.45 |
7.44 |
7.44 |
7.44 |
| Other Assets |
|
34 |
33 |
33 |
32 |
34 |
33 |
32 |
31 |
33 |
| Total Liabilities & Shareholders' Equity |
|
1,065 |
1,071 |
1,083 |
1,100 |
1,127 |
1,143 |
1,147 |
1,165 |
1,148 |
| Total Liabilities |
|
978 |
978 |
989 |
1,002 |
1,026 |
1,041 |
1,043 |
1,061 |
1,043 |
| Non-Interest Bearing Deposits |
|
160 |
145 |
153 |
157 |
155 |
153 |
158 |
152 |
151 |
| Interest Bearing Deposits |
|
769 |
800 |
804 |
826 |
808 |
836 |
847 |
890 |
848 |
| Short-Term Debt |
|
30 |
15 |
15 |
0.00 |
45 |
35 |
20 |
0.00 |
25 |
| Long-Term Debt |
|
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
| Other Long-Term Liabilities |
|
8.15 |
7.42 |
7.16 |
7.71 |
6.20 |
6.75 |
7.15 |
8.01 |
7.87 |
| Total Equity & Noncontrolling Interests |
|
87 |
92 |
94 |
98 |
101 |
102 |
104 |
105 |
104 |
| Total Preferred & Common Equity |
|
87 |
92 |
94 |
98 |
101 |
102 |
104 |
105 |
104 |
| Total Common Equity |
|
87 |
92 |
94 |
98 |
101 |
102 |
104 |
105 |
104 |
| Common Stock |
|
15 |
15 |
15 |
15 |
15 |
16 |
16 |
16 |
16 |
| Retained Earnings |
|
108 |
112 |
114 |
116 |
118 |
118 |
120 |
123 |
124 |
| Treasury Stock |
|
-27 |
-28 |
-29 |
-29 |
-30 |
-30 |
-30 |
-33 |
-35 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-8.91 |
-6.62 |
-6.37 |
-3.48 |
-2.67 |
-2.07 |
-1.41 |
-1.26 |
-1.70 |
Annual Metrics And Ratios for First Us Bancsh
This table displays calculated financial ratios and metrics derived from First Us Bancsh's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
6,043,292.00 |
6,043,292.00 |
6,077,354.00 |
6,296,712.00 |
6,222,230.00 |
6,176,556.00 |
6,218,126.00 |
5,812,258.00 |
5,874,781.00 |
5,715,607.00 |
5,766,888.00 |
| DEI Adjusted Shares Outstanding |
|
6,043,292.00 |
6,043,292.00 |
6,077,354.00 |
6,296,712.00 |
6,222,230.00 |
6,176,556.00 |
6,218,126.00 |
5,812,258.00 |
5,874,781.00 |
5,715,607.00 |
5,766,888.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.43 |
0.20 |
-0.07 |
0.40 |
0.73 |
0.44 |
0.72 |
1.18 |
1.44 |
1.43 |
1.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.19% |
2.94% |
-0.08% |
16.15% |
10.18% |
-3.62% |
-0.70% |
-0.25% |
0.84% |
-2.45% |
3.28% |
| EBITDA Growth |
|
-17.08% |
-36.42% |
25.25% |
19.87% |
45.51% |
-28.56% |
33.81% |
36.95% |
17.91% |
-6.81% |
-26.71% |
| EBIT Growth |
|
-34.06% |
-60.72% |
88.37% |
29.23% |
71.39% |
-39.23% |
62.12% |
57.39% |
25.07% |
-4.59% |
-26.20% |
| NOPAT Growth |
|
-26.88% |
-52.83% |
-133.58% |
705.84% |
83.37% |
-40.71% |
64.43% |
54.21% |
23.62% |
-3.71% |
-26.66% |
| Net Income Growth |
|
-26.88% |
-52.83% |
-133.58% |
705.84% |
83.37% |
-40.71% |
64.43% |
54.21% |
23.62% |
-3.71% |
-26.66% |
| EPS Growth |
|
-28.07% |
-53.66% |
-136.84% |
628.57% |
81.08% |
-40.30% |
65.00% |
60.61% |
25.47% |
0.00% |
-24.81% |
| Operating Cash Flow Growth |
|
-13.58% |
10.55% |
-17.47% |
19.43% |
40.32% |
-46.14% |
61.22% |
27.52% |
4.29% |
-40.61% |
58.81% |
| Free Cash Flow Firm Growth |
|
-756.29% |
-73.67% |
92.07% |
2,952.05% |
-142.10% |
107.66% |
-1,325.10% |
117.97% |
651.85% |
-99.49% |
13,377.27% |
| Invested Capital Growth |
|
10.90% |
13.40% |
0.44% |
-21.45% |
18.52% |
2.03% |
14.55% |
4.64% |
-3.89% |
7.28% |
-2.43% |
| Revenue Q/Q Growth |
|
-0.58% |
0.48% |
0.97% |
124.94% |
-31.39% |
0.52% |
-1.63% |
1.11% |
-1.32% |
-0.74% |
1.71% |
| EBITDA Q/Q Growth |
|
-9.50% |
-19.06% |
28.03% |
23.04% |
-38.65% |
4.65% |
3.79% |
6.25% |
0.41% |
-6.41% |
5.37% |
| EBIT Q/Q Growth |
|
-17.07% |
-38.28% |
69.51% |
40.71% |
-47.55% |
7.88% |
6.91% |
8.66% |
1.10% |
-6.49% |
8.39% |
| NOPAT Q/Q Growth |
|
-9.71% |
-30.85% |
-130.44% |
102.60% |
-35.85% |
-5.71% |
17.60% |
8.15% |
0.58% |
-6.45% |
7.44% |
| Net Income Q/Q Growth |
|
-9.71% |
-30.85% |
-130.44% |
271.49% |
-15.96% |
-5.71% |
17.60% |
8.15% |
0.58% |
-6.45% |
7.44% |
| EPS Q/Q Growth |
|
-8.89% |
-32.14% |
-135.00% |
364.29% |
-5.63% |
-6.98% |
17.86% |
10.42% |
0.76% |
-5.00% |
7.53% |
| Operating Cash Flow Q/Q Growth |
|
1.08% |
22.65% |
-17.90% |
-9.75% |
24.64% |
-9.93% |
7.22% |
2.44% |
-6.89% |
5.28% |
-0.03% |
| Free Cash Flow Firm Q/Q Growth |
|
-222.30% |
46.12% |
-181.55% |
5.52% |
-1,431.99% |
108.90% |
-6,486.99% |
106.19% |
-8.27% |
-99.76% |
143.94% |
| Invested Capital Q/Q Growth |
|
15.40% |
2.19% |
2.32% |
2.96% |
12.81% |
1.04% |
11.17% |
-13.45% |
-13.10% |
9.28% |
-13.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
18.97% |
11.72% |
14.69% |
15.16% |
20.02% |
14.84% |
20.00% |
27.45% |
32.10% |
30.67% |
21.76% |
| EBIT Margin |
|
11.03% |
4.21% |
7.94% |
8.83% |
13.74% |
8.66% |
14.14% |
22.31% |
27.67% |
27.07% |
19.34% |
| Profit (Net Income) Margin |
|
8.07% |
3.70% |
-1.24% |
6.48% |
10.79% |
6.64% |
10.99% |
16.99% |
20.83% |
20.56% |
14.60% |
| Tax Burden Percent |
|
73.18% |
87.87% |
-15.66% |
73.43% |
78.56% |
76.64% |
77.73% |
76.17% |
75.28% |
75.97% |
75.50% |
| 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 |
|
26.82% |
12.13% |
115.66% |
26.57% |
21.44% |
23.36% |
22.27% |
23.83% |
24.72% |
24.03% |
24.50% |
| Return on Invested Capital (ROIC) |
|
3.05% |
1.28% |
-0.40% |
2.74% |
5.23% |
2.83% |
4.29% |
6.06% |
7.47% |
7.08% |
5.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.05% |
1.28% |
-0.40% |
2.74% |
5.23% |
2.83% |
4.29% |
6.06% |
7.47% |
7.08% |
5.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.36% |
0.31% |
-0.13% |
0.46% |
0.34% |
0.33% |
0.75% |
1.78% |
2.19% |
1.56% |
0.79% |
| Return on Equity (ROE) |
|
3.41% |
1.60% |
-0.54% |
3.20% |
5.56% |
3.16% |
5.04% |
7.84% |
9.66% |
8.64% |
5.87% |
| Cash Return on Invested Capital (CROIC) |
|
-7.28% |
-11.27% |
-0.84% |
26.77% |
-11.72% |
0.82% |
-9.27% |
1.52% |
11.43% |
0.06% |
7.54% |
| Operating Return on Assets (OROA) |
|
0.62% |
0.24% |
0.43% |
0.48% |
0.74% |
0.42% |
0.62% |
0.92% |
1.09% |
0.99% |
0.70% |
| Return on Assets (ROA) |
|
0.45% |
0.21% |
-0.07% |
0.35% |
0.58% |
0.32% |
0.48% |
0.70% |
0.82% |
0.75% |
0.53% |
| Return on Common Equity (ROCE) |
|
3.41% |
1.60% |
-0.54% |
3.20% |
5.56% |
3.16% |
5.04% |
7.84% |
9.66% |
8.64% |
5.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.37% |
1.61% |
-0.54% |
3.13% |
5.39% |
3.12% |
4.94% |
8.06% |
9.37% |
8.28% |
5.67% |
| Net Operating Profit after Tax (NOPAT) |
|
2.60 |
1.22 |
-0.41 |
2.49 |
4.57 |
2.71 |
4.45 |
6.86 |
8.49 |
8.17 |
5.99 |
| NOPAT Margin |
|
8.07% |
3.70% |
-1.24% |
6.48% |
10.79% |
6.64% |
10.99% |
16.99% |
20.83% |
20.56% |
14.60% |
| 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 |
|
61.55% |
59.89% |
62.12% |
58.46% |
58.10% |
60.63% |
58.15% |
48.77% |
48.01% |
48.38% |
46.47% |
| Operating Expenses to Revenue |
|
88.29% |
86.13% |
86.05% |
84.34% |
79.85% |
84.12% |
80.90% |
69.50% |
71.55% |
71.37% |
70.84% |
| Earnings before Interest and Taxes (EBIT) |
|
3.55 |
1.39 |
2.62 |
3.39 |
5.81 |
3.53 |
5.73 |
9.01 |
11 |
11 |
7.94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.10 |
3.88 |
4.86 |
5.82 |
8.47 |
6.05 |
8.10 |
11 |
13 |
12 |
8.93 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.63 |
0.80 |
0.94 |
0.58 |
0.80 |
0.61 |
0.70 |
0.58 |
0.65 |
0.71 |
0.76 |
| Price to Tangible Book Value (P/TBV) |
|
0.63 |
0.80 |
0.94 |
0.66 |
0.89 |
0.67 |
0.77 |
0.64 |
0.71 |
0.77 |
0.82 |
| Price to Revenue (P/Rev) |
|
1.52 |
1.85 |
2.16 |
1.21 |
1.59 |
1.29 |
1.56 |
1.22 |
1.45 |
1.76 |
1.95 |
| Price to Earnings (P/E) |
|
18.79 |
50.05 |
0.00 |
18.61 |
14.78 |
19.51 |
14.16 |
7.15 |
6.97 |
8.58 |
13.38 |
| Dividend Yield |
|
0.99% |
0.79% |
0.68% |
1.09% |
0.83% |
1.40% |
1.18% |
1.66% |
1.99% |
1.79% |
2.01% |
| Earnings Yield |
|
5.32% |
2.00% |
0.00% |
5.37% |
6.77% |
5.13% |
7.06% |
13.98% |
14.35% |
11.66% |
7.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.19 |
0.62 |
0.54 |
0.00 |
0.11 |
0.00 |
0.20 |
0.41 |
0.18 |
0.32 |
0.11 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.53 |
1.90 |
1.66 |
0.00 |
0.25 |
0.00 |
0.55 |
1.19 |
0.49 |
0.96 |
0.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.79 |
16.21 |
11.31 |
0.00 |
1.23 |
0.00 |
2.77 |
4.32 |
1.54 |
3.12 |
1.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.81 |
45.11 |
20.93 |
0.00 |
1.79 |
0.00 |
3.92 |
5.32 |
1.79 |
3.54 |
1.60 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.57 |
51.34 |
0.00 |
0.00 |
2.28 |
0.00 |
5.04 |
6.99 |
2.38 |
4.65 |
2.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.30 |
7.68 |
8.13 |
0.00 |
0.92 |
0.00 |
2.28 |
3.83 |
1.54 |
4.90 |
1.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.75 |
1.55 |
576.11 |
1.43 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.33 |
0.34 |
0.01 |
0.12 |
0.12 |
0.23 |
0.36 |
0.23 |
0.21 |
0.10 |
| Long-Term Debt to Equity |
|
0.06 |
0.20 |
0.13 |
0.00 |
0.00 |
0.00 |
0.12 |
0.13 |
0.12 |
0.11 |
0.10 |
| Financial Leverage |
|
0.12 |
0.24 |
0.33 |
0.17 |
0.06 |
0.12 |
0.17 |
0.29 |
0.29 |
0.22 |
0.16 |
| Leverage Ratio |
|
7.55 |
7.72 |
8.08 |
9.11 |
9.63 |
9.80 |
10.46 |
11.15 |
11.77 |
11.49 |
11.04 |
| Compound Leverage Factor |
|
7.55 |
7.72 |
8.08 |
9.11 |
9.63 |
9.80 |
10.46 |
11.15 |
11.77 |
11.49 |
11.04 |
| Debt to Total Capital |
|
13.82% |
24.78% |
25.14% |
0.66% |
10.58% |
10.36% |
18.69% |
26.54% |
18.67% |
17.47% |
9.39% |
| Short-Term Debt to Total Capital |
|
8.23% |
9.98% |
15.32% |
0.66% |
10.58% |
10.36% |
9.07% |
17.29% |
8.98% |
8.37% |
0.00% |
| Long-Term Debt to Total Capital |
|
5.59% |
14.80% |
9.82% |
0.00% |
0.00% |
0.00% |
9.62% |
9.25% |
9.69% |
9.10% |
9.39% |
| 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 |
|
-0.01% |
-0.01% |
-0.01% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
86.19% |
75.23% |
74.87% |
99.35% |
89.42% |
89.64% |
81.31% |
73.46% |
81.33% |
82.53% |
90.61% |
| Debt to EBITDA |
|
2.03 |
6.48 |
5.27 |
0.09 |
1.18 |
1.66 |
2.56 |
2.77 |
1.59 |
1.71 |
1.23 |
| Net Debt to EBITDA |
|
-5.20 |
0.41 |
-3.40 |
-9.87 |
-6.74 |
-13.96 |
-5.02 |
-0.10 |
-2.98 |
-2.63 |
-7.55 |
| Long-Term Debt to EBITDA |
|
0.82 |
3.87 |
2.06 |
0.00 |
0.00 |
0.00 |
1.32 |
0.97 |
0.83 |
0.89 |
1.23 |
| Debt to NOPAT |
|
4.76 |
20.52 |
-62.27 |
0.21 |
2.20 |
3.70 |
4.65 |
4.48 |
2.45 |
2.55 |
1.83 |
| Net Debt to NOPAT |
|
-12.22 |
1.30 |
40.22 |
-23.06 |
-12.50 |
-31.21 |
-9.13 |
-0.17 |
-4.59 |
-3.93 |
-11.26 |
| Long-Term Debt to NOPAT |
|
1.93 |
12.25 |
-24.33 |
0.00 |
0.00 |
0.00 |
2.39 |
1.56 |
1.27 |
1.33 |
1.83 |
| Noncontrolling Interest Sharing Ratio |
|
-0.02% |
-0.02% |
-0.01% |
-0.01% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.19 |
-11 |
-0.85 |
24 |
-10 |
0.79 |
-9.62 |
1.73 |
13 |
0.07 |
8.90 |
| Operating Cash Flow to CapEx |
|
0.00% |
131.23% |
74.64% |
0.00% |
587.79% |
0.00% |
0.00% |
0.00% |
1,351.29% |
630.46% |
968.95% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.70 |
-4.73 |
-0.32 |
5.59 |
-1.54 |
0.17 |
-3.26 |
0.41 |
0.84 |
0.00 |
0.41 |
| Operating Cash Flow to Interest Expense |
|
3.23 |
3.60 |
2.50 |
1.85 |
1.70 |
1.32 |
3.33 |
2.94 |
0.85 |
0.35 |
0.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.44 |
0.86 |
-0.85 |
2.21 |
1.41 |
1.68 |
3.75 |
3.37 |
0.78 |
0.30 |
0.50 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
2.94 |
2.17 |
1.48 |
1.42 |
1.49 |
1.42 |
1.52 |
1.63 |
1.67 |
1.62 |
1.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
89 |
101 |
102 |
80 |
95 |
97 |
111 |
116 |
111 |
119 |
117 |
| Invested Capital Turnover |
|
0.38 |
0.35 |
0.33 |
0.42 |
0.48 |
0.43 |
0.39 |
0.36 |
0.36 |
0.34 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
8.79 |
12 |
0.44 |
-22 |
15 |
1.92 |
14 |
5.14 |
-4.51 |
8.10 |
-2.90 |
| Enterprise Value (EV) |
|
17 |
63 |
55 |
-11 |
10 |
-32 |
22 |
48 |
20 |
38 |
13 |
| Market Capitalization |
|
49 |
61 |
71 |
46 |
67 |
53 |
63 |
49 |
59 |
70 |
80 |
| Book Value per Share |
|
$12.75 |
$12.62 |
$12.54 |
$12.62 |
$13.62 |
$14.03 |
$14.48 |
$14.65 |
$15.42 |
$17.26 |
$18.32 |
| Tangible Book Value per Share |
|
$12.75 |
$12.62 |
$12.54 |
$11.14 |
$12.20 |
$12.67 |
$13.19 |
$13.31 |
$14.13 |
$15.95 |
$17.03 |
| Total Capital |
|
89 |
101 |
102 |
80 |
95 |
97 |
111 |
116 |
111 |
119 |
117 |
| Total Debt |
|
12 |
25 |
26 |
0.53 |
10 |
10 |
21 |
31 |
21 |
21 |
11 |
| Total Long-Term Debt |
|
5.00 |
15 |
10 |
0.00 |
0.00 |
0.00 |
11 |
11 |
11 |
11 |
11 |
| Net Debt |
|
-32 |
1.59 |
-17 |
-57 |
-57 |
-84 |
-41 |
-1.16 |
-39 |
-32 |
-67 |
| Capital Expenditures (CapEx) |
|
-0.48 |
6.23 |
9.05 |
-1.56 |
1.93 |
-1.66 |
-1.24 |
-1.82 |
0.97 |
1.23 |
1.27 |
| 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) |
|
12 |
25 |
26 |
0.53 |
10 |
10 |
21 |
31 |
21 |
21 |
11 |
| Total Depreciation and Amortization (D&A) |
|
2.55 |
2.48 |
2.23 |
2.43 |
2.66 |
2.52 |
2.37 |
2.08 |
1.80 |
1.43 |
0.99 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.42 |
$0.20 |
($0.07) |
$0.40 |
$0.71 |
$0.43 |
$0.70 |
$0.00 |
$1.42 |
$1.40 |
$1.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.04M |
6.06M |
6.09M |
6.30M |
6.14M |
6.21M |
6.16M |
0.00 |
5.79M |
5.76M |
5.65M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.19 |
($0.06) |
$0.37 |
$0.67 |
$0.40 |
$0.66 |
$0.00 |
$1.33 |
$1.33 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.04M |
6.06M |
6.09M |
6.30M |
6.14M |
6.21M |
6.16M |
0.00 |
5.79M |
5.76M |
5.65M |
| 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 |
|
6.04M |
6.06M |
6.09M |
6.30M |
6.14M |
6.21M |
6.16M |
0.00 |
5.79M |
5.76M |
5.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.60 |
1.22 |
1.84 |
3.69 |
4.57 |
2.71 |
4.45 |
6.86 |
8.49 |
8.17 |
5.99 |
| Normalized NOPAT Margin |
|
8.07% |
3.70% |
5.56% |
9.62% |
10.79% |
6.64% |
10.99% |
16.99% |
20.83% |
20.56% |
14.60% |
| Pre Tax Income Margin |
|
11.03% |
4.21% |
7.94% |
8.83% |
13.74% |
8.66% |
14.14% |
22.31% |
27.67% |
27.07% |
19.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.55 |
0.61 |
0.97 |
0.78 |
0.87 |
0.77 |
1.94 |
2.12 |
0.73 |
0.49 |
0.36 |
| NOPAT to Interest Expense |
|
1.13 |
0.54 |
-0.15 |
0.57 |
0.69 |
0.59 |
1.51 |
1.61 |
0.55 |
0.37 |
0.27 |
| EBIT Less CapEx to Interest Expense |
|
1.76 |
-2.13 |
-2.37 |
1.14 |
0.58 |
1.13 |
2.36 |
2.55 |
0.67 |
0.43 |
0.30 |
| NOPAT Less CapEx to Interest Expense |
|
1.34 |
-2.21 |
-3.49 |
0.93 |
0.40 |
0.95 |
1.93 |
2.04 |
0.49 |
0.31 |
0.22 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
18.65% |
39.46% |
-118.25% |
19.88% |
12.31% |
27.34% |
16.74% |
12.12% |
13.85% |
15.47% |
26.84% |
| Augmented Payout Ratio |
|
18.65% |
39.46% |
-118.25% |
19.88% |
44.68% |
44.03% |
28.53% |
77.40% |
30.61% |
35.58% |
56.23% |
Quarterly Metrics And Ratios for First Us Bancsh
This table displays calculated financial ratios and metrics derived from First Us Bancsh'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 |
|
5,874,781.00 |
5,787,118.00 |
5,788,672.00 |
5,744,888.00 |
5,715,607.00 |
5,762,262.00 |
5,738,352.00 |
5,759,659.00 |
5,766,888.00 |
5,650,157.00 |
5,567,267.00 |
| DEI Adjusted Shares Outstanding |
|
5,874,781.00 |
5,787,118.00 |
5,788,672.00 |
5,744,888.00 |
5,715,607.00 |
5,762,262.00 |
5,738,352.00 |
5,759,659.00 |
5,766,888.00 |
5,650,157.00 |
5,567,267.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.39 |
0.36 |
0.37 |
0.39 |
0.30 |
0.31 |
0.03 |
0.34 |
0.37 |
0.34 |
0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.14% |
-3.49% |
-1.10% |
-2.27% |
-2.95% |
-1.34% |
3.14% |
4.32% |
7.07% |
2.90% |
4.77% |
| EBITDA Growth |
|
1.57% |
-1.78% |
-1.09% |
1.08% |
-23.94% |
-17.14% |
-85.70% |
-15.69% |
17.17% |
1.38% |
453.72% |
| EBIT Growth |
|
4.19% |
1.25% |
2.55% |
4.51% |
-24.39% |
-15.66% |
-94.01% |
-14.44% |
26.55% |
5.76% |
1,263.41% |
| NOPAT Growth |
|
2.20% |
1.69% |
5.14% |
5.16% |
-24.73% |
-15.90% |
-92.71% |
-12.87% |
24.21% |
9.76% |
1,030.97% |
| Net Income Growth |
|
2.20% |
1.69% |
5.14% |
5.16% |
-24.73% |
-15.90% |
-92.71% |
-12.87% |
24.21% |
9.76% |
1,030.97% |
| EPS Growth |
|
2.86% |
3.03% |
9.68% |
9.09% |
-19.44% |
-14.71% |
-91.18% |
-11.11% |
24.14% |
13.79% |
933.33% |
| Operating Cash Flow Growth |
|
-31.95% |
-76.99% |
-25.57% |
-51.50% |
18.88% |
112.73% |
53.12% |
117.78% |
-0.16% |
133.79% |
-82.12% |
| Free Cash Flow Firm Growth |
|
333.29% |
145.15% |
142.36% |
168.66% |
-194.19% |
-933.28% |
-412.80% |
-213.38% |
178.75% |
216.83% |
133.20% |
| Invested Capital Growth |
|
-3.89% |
-1.96% |
-5.39% |
-14.70% |
7.28% |
32.99% |
23.51% |
23.61% |
-2.43% |
-26.43% |
-5.10% |
| Revenue Q/Q Growth |
|
-2.85% |
-1.21% |
1.07% |
0.75% |
-3.53% |
0.43% |
5.66% |
1.91% |
-0.99% |
-3.48% |
7.59% |
| EBITDA Q/Q Growth |
|
7.10% |
-9.59% |
-1.68% |
6.17% |
-19.40% |
-1.51% |
-83.03% |
525.73% |
12.01% |
-14.78% |
-7.29% |
| EBIT Q/Q Growth |
|
8.59% |
-9.84% |
-0.69% |
7.48% |
-21.43% |
0.56% |
-92.95% |
1,435.98% |
16.20% |
-15.95% |
-9.11% |
| NOPAT Q/Q Growth |
|
7.76% |
-7.47% |
0.95% |
4.47% |
-22.86% |
3.38% |
-91.25% |
1,149.03% |
9.97% |
-8.64% |
-9.87% |
| Net Income Q/Q Growth |
|
7.76% |
-7.47% |
0.95% |
4.47% |
-22.86% |
3.38% |
-91.25% |
1,149.03% |
9.97% |
-8.64% |
-9.87% |
| EPS Q/Q Growth |
|
9.09% |
-5.56% |
0.00% |
5.88% |
-19.44% |
0.00% |
-89.66% |
966.67% |
12.50% |
-8.33% |
-6.06% |
| Operating Cash Flow Q/Q Growth |
|
-48.50% |
-59.95% |
208.73% |
-23.83% |
26.24% |
-28.34% |
122.22% |
8.33% |
-42.13% |
67.81% |
-83.01% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.48% |
-34.18% |
100.29% |
135.56% |
-130.33% |
-482.25% |
24.81% |
14.62% |
121.07% |
763.85% |
-78.64% |
| Invested Capital Q/Q Growth |
|
-13.10% |
6.06% |
1.29% |
-8.63% |
9.28% |
31.49% |
-5.93% |
-8.55% |
-13.74% |
-0.85% |
21.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.75% |
31.80% |
30.94% |
32.60% |
27.24% |
26.71% |
4.29% |
26.34% |
29.80% |
26.32% |
22.68% |
| EBIT Margin |
|
30.51% |
27.84% |
27.36% |
29.19% |
23.77% |
23.80% |
1.59% |
23.94% |
28.10% |
24.47% |
20.67% |
| Profit (Net Income) Margin |
|
22.71% |
21.27% |
21.25% |
22.03% |
17.62% |
18.13% |
1.50% |
18.40% |
20.44% |
19.34% |
16.20% |
| Tax Burden Percent |
|
74.44% |
76.40% |
77.66% |
75.48% |
74.10% |
76.18% |
94.51% |
76.86% |
72.74% |
79.07% |
78.40% |
| 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 |
|
25.56% |
23.60% |
22.34% |
24.52% |
25.90% |
23.82% |
5.49% |
23.14% |
27.26% |
20.94% |
21.60% |
| Return on Invested Capital (ROIC) |
|
8.14% |
7.20% |
6.95% |
7.42% |
6.06% |
5.22% |
0.45% |
6.07% |
7.10% |
5.86% |
4.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.14% |
7.20% |
6.95% |
7.42% |
6.06% |
5.22% |
0.45% |
6.07% |
7.10% |
5.86% |
4.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.39% |
2.50% |
2.58% |
2.06% |
1.34% |
2.20% |
0.16% |
1.25% |
1.11% |
1.90% |
1.87% |
| Return on Equity (ROE) |
|
10.53% |
9.70% |
9.53% |
9.49% |
7.40% |
7.42% |
0.61% |
7.32% |
8.21% |
7.77% |
6.57% |
| Cash Return on Invested Capital (CROIC) |
|
11.43% |
9.12% |
12.54% |
23.22% |
0.06% |
-22.63% |
-16.65% |
-16.56% |
7.54% |
34.97% |
10.62% |
| Operating Return on Assets (OROA) |
|
1.20% |
1.07% |
1.02% |
1.08% |
0.87% |
0.86% |
0.06% |
0.86% |
1.02% |
0.88% |
0.75% |
| Return on Assets (ROA) |
|
0.89% |
0.82% |
0.80% |
0.81% |
0.64% |
0.65% |
0.05% |
0.66% |
0.74% |
0.70% |
0.59% |
| Return on Common Equity (ROCE) |
|
10.53% |
9.70% |
9.53% |
9.49% |
7.40% |
7.42% |
0.61% |
7.32% |
8.21% |
7.77% |
6.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.23% |
9.19% |
8.87% |
0.00% |
7.74% |
5.75% |
5.35% |
0.00% |
5.89% |
7.44% |
| Net Operating Profit after Tax (NOPAT) |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| NOPAT Margin |
|
22.71% |
21.27% |
21.25% |
22.03% |
17.62% |
18.13% |
1.50% |
18.40% |
20.44% |
19.34% |
16.20% |
| 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 |
|
46.08% |
50.30% |
48.39% |
47.54% |
47.28% |
47.19% |
47.28% |
45.11% |
46.36% |
47.59% |
45.42% |
| Operating Expenses to Revenue |
|
73.82% |
72.16% |
72.64% |
69.30% |
71.40% |
70.79% |
72.10% |
70.68% |
69.79% |
73.01% |
70.65% |
| Earnings before Interest and Taxes (EBIT) |
|
3.06 |
2.76 |
2.74 |
2.94 |
2.31 |
2.33 |
0.16 |
2.52 |
2.93 |
2.46 |
2.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.48 |
3.15 |
3.10 |
3.29 |
2.65 |
2.61 |
0.44 |
2.77 |
3.11 |
2.65 |
2.45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.65 |
0.57 |
0.56 |
0.63 |
0.71 |
0.74 |
0.73 |
0.66 |
0.76 |
0.83 |
0.88 |
| Price to Tangible Book Value (P/TBV) |
|
0.71 |
0.62 |
0.61 |
0.68 |
0.77 |
0.80 |
0.78 |
0.72 |
0.82 |
0.89 |
0.95 |
| Price to Revenue (P/Rev) |
|
1.45 |
1.30 |
1.30 |
1.55 |
1.76 |
1.90 |
1.85 |
1.72 |
1.95 |
2.09 |
2.20 |
| Price to Earnings (P/E) |
|
6.97 |
6.17 |
6.08 |
7.11 |
8.58 |
9.62 |
12.63 |
12.41 |
13.38 |
14.02 |
11.87 |
| Dividend Yield |
|
1.99% |
2.20% |
2.21% |
1.85% |
1.79% |
1.83% |
2.02% |
2.33% |
2.01% |
1.83% |
1.69% |
| Earnings Yield |
|
14.35% |
16.21% |
16.44% |
14.06% |
11.66% |
10.40% |
7.92% |
8.06% |
7.47% |
7.13% |
8.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.18 |
0.11 |
0.12 |
0.00 |
0.32 |
0.44 |
0.41 |
0.30 |
0.11 |
0.10 |
0.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.49 |
0.31 |
0.36 |
0.00 |
0.96 |
1.76 |
1.53 |
1.01 |
0.31 |
0.29 |
1.54 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.54 |
0.97 |
1.12 |
0.00 |
3.12 |
5.99 |
6.80 |
4.79 |
1.43 |
1.34 |
5.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
1.79 |
1.11 |
1.28 |
0.00 |
3.54 |
6.76 |
7.89 |
5.55 |
1.60 |
1.48 |
6.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2.38 |
1.48 |
1.69 |
0.00 |
4.65 |
8.90 |
10.43 |
7.28 |
2.13 |
1.94 |
8.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.54 |
1.22 |
1.54 |
0.00 |
4.90 |
8.03 |
6.09 |
3.29 |
1.03 |
0.82 |
5.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.55 |
1.16 |
0.94 |
0.00 |
576.11 |
0.00 |
0.00 |
0.00 |
1.43 |
0.25 |
4.21 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.28 |
0.28 |
0.11 |
0.21 |
0.55 |
0.45 |
0.30 |
0.10 |
0.10 |
0.35 |
| Long-Term Debt to Equity |
|
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.11 |
| Financial Leverage |
|
0.29 |
0.35 |
0.37 |
0.28 |
0.22 |
0.42 |
0.37 |
0.21 |
0.16 |
0.32 |
0.40 |
| Leverage Ratio |
|
11.77 |
11.84 |
11.98 |
11.65 |
11.49 |
11.35 |
11.38 |
11.09 |
11.04 |
11.13 |
11.11 |
| Compound Leverage Factor |
|
11.77 |
11.84 |
11.98 |
11.65 |
11.49 |
11.35 |
11.38 |
11.09 |
11.04 |
11.13 |
11.11 |
| Debt to Total Capital |
|
18.67% |
21.85% |
21.59% |
9.93% |
17.47% |
35.57% |
31.06% |
22.88% |
9.39% |
9.48% |
25.65% |
| Short-Term Debt to Total Capital |
|
8.98% |
12.70% |
12.53% |
0.00% |
8.37% |
28.64% |
23.68% |
14.80% |
0.00% |
0.00% |
17.82% |
| Long-Term Debt to Total Capital |
|
9.69% |
9.16% |
9.05% |
9.93% |
9.10% |
6.93% |
7.38% |
8.08% |
9.39% |
9.48% |
7.83% |
| 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 |
|
81.33% |
78.15% |
78.41% |
90.07% |
82.53% |
64.43% |
68.94% |
77.12% |
90.61% |
90.52% |
74.35% |
| Debt to EBITDA |
|
1.59 |
1.98 |
1.99 |
0.83 |
1.71 |
4.80 |
5.11 |
3.65 |
1.23 |
1.22 |
3.28 |
| Net Debt to EBITDA |
|
-2.98 |
-3.07 |
-2.92 |
-6.68 |
-2.63 |
-0.48 |
-1.43 |
-3.38 |
-7.55 |
-8.31 |
-2.53 |
| Long-Term Debt to EBITDA |
|
0.83 |
0.83 |
0.83 |
0.83 |
0.89 |
0.94 |
1.21 |
1.29 |
1.23 |
1.22 |
1.00 |
| Debt to NOPAT |
|
2.45 |
3.03 |
3.00 |
1.24 |
2.55 |
7.13 |
7.83 |
5.55 |
1.83 |
1.78 |
4.64 |
| Net Debt to NOPAT |
|
-4.59 |
-4.69 |
-4.40 |
-9.96 |
-3.93 |
-0.72 |
-2.20 |
-5.13 |
-11.26 |
-12.08 |
-3.58 |
| Long-Term Debt to NOPAT |
|
1.27 |
1.27 |
1.26 |
1.24 |
1.33 |
1.39 |
1.86 |
1.96 |
1.83 |
1.78 |
1.41 |
| 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) |
|
6.78 |
4.47 |
8.94 |
21 |
-6.39 |
-37 |
-28 |
-24 |
5.03 |
43 |
9.29 |
| Operating Cash Flow to CapEx |
|
0.00% |
122.59% |
19,592.31% |
434.98% |
2,473.74% |
0.00% |
190.15% |
1,257.44% |
0.00% |
1,745.96% |
67.28% |
| Free Cash Flow to Firm to Interest Expense |
|
1.40 |
0.85 |
1.67 |
3.61 |
-1.13 |
-7.27 |
-5.20 |
-4.25 |
0.86 |
7.59 |
1.80 |
| Operating Cash Flow to Interest Expense |
|
0.43 |
0.16 |
0.47 |
0.33 |
0.43 |
0.34 |
0.73 |
0.75 |
0.42 |
0.72 |
0.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.43 |
0.03 |
0.47 |
0.26 |
0.41 |
0.41 |
0.34 |
0.69 |
0.55 |
0.68 |
-0.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
1.67 |
1.64 |
1.65 |
1.62 |
1.62 |
1.60 |
1.55 |
1.57 |
1.61 |
1.63 |
1.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
111 |
118 |
120 |
109 |
119 |
157 |
148 |
135 |
117 |
116 |
140 |
| Invested Capital Turnover |
|
0.36 |
0.34 |
0.33 |
0.34 |
0.34 |
0.29 |
0.30 |
0.33 |
0.35 |
0.30 |
0.29 |
| Increase / (Decrease) in Invested Capital |
|
-4.51 |
-2.36 |
-6.82 |
-19 |
8.10 |
39 |
28 |
26 |
-2.90 |
-42 |
-7.53 |
| Enterprise Value (EV) |
|
20 |
13 |
15 |
-25 |
38 |
70 |
61 |
41 |
13 |
12 |
64 |
| Market Capitalization |
|
59 |
53 |
52 |
62 |
70 |
75 |
74 |
69 |
80 |
86 |
92 |
| Book Value per Share |
|
$15.42 |
$15.95 |
$16.21 |
$17.14 |
$17.26 |
$17.57 |
$17.76 |
$18.10 |
$18.32 |
$18.52 |
$18.73 |
| Tangible Book Value per Share |
|
$14.13 |
$14.65 |
$14.91 |
$15.84 |
$15.95 |
$16.27 |
$16.46 |
$16.81 |
$17.03 |
$17.20 |
$17.40 |
| Total Capital |
|
111 |
118 |
120 |
109 |
119 |
157 |
148 |
135 |
117 |
116 |
140 |
| Total Debt |
|
21 |
26 |
26 |
11 |
21 |
56 |
46 |
31 |
11 |
11 |
36 |
| Total Long-Term Debt |
|
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
| Net Debt |
|
-39 |
-40 |
-38 |
-87 |
-32 |
-5.60 |
-13 |
-29 |
-67 |
-74 |
-28 |
| Capital Expenditures (CapEx) |
|
-0.01 |
0.67 |
0.01 |
0.45 |
0.10 |
-0.36 |
2.05 |
0.34 |
-0.76 |
0.24 |
1.04 |
| 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) |
|
21 |
26 |
26 |
11 |
21 |
56 |
46 |
31 |
11 |
11 |
36 |
| Total Depreciation and Amortization (D&A) |
|
0.43 |
0.39 |
0.36 |
0.34 |
0.34 |
0.28 |
0.28 |
0.25 |
0.18 |
0.19 |
0.22 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.38 |
$0.36 |
$0.36 |
$0.38 |
$0.30 |
$0.30 |
$0.03 |
$0.33 |
$0.37 |
$0.34 |
$0.31 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| Adjusted Diluted Earnings per Share |
|
$0.36 |
$0.34 |
$0.34 |
$0.36 |
$0.29 |
$0.29 |
$0.03 |
$0.32 |
$0.36 |
$0.33 |
$0.31 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| 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 |
|
5.79M |
5.79M |
5.74M |
5.72M |
5.76M |
5.74M |
5.76M |
5.77M |
5.65M |
5.57M |
5.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.28 |
2.11 |
2.13 |
2.22 |
1.71 |
1.77 |
0.16 |
1.94 |
2.13 |
1.95 |
1.75 |
| Normalized NOPAT Margin |
|
22.71% |
21.27% |
21.25% |
22.03% |
17.62% |
18.13% |
1.50% |
18.40% |
20.44% |
19.34% |
16.20% |
| Pre Tax Income Margin |
|
30.51% |
27.84% |
27.36% |
29.19% |
23.77% |
23.80% |
1.59% |
23.94% |
28.10% |
24.47% |
20.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.63 |
0.53 |
0.51 |
0.50 |
0.41 |
0.45 |
0.03 |
0.45 |
0.50 |
0.43 |
0.43 |
| NOPAT to Interest Expense |
|
0.47 |
0.40 |
0.40 |
0.38 |
0.30 |
0.35 |
0.03 |
0.34 |
0.36 |
0.34 |
0.34 |
| EBIT Less CapEx to Interest Expense |
|
0.64 |
0.40 |
0.51 |
0.43 |
0.39 |
0.52 |
-0.35 |
0.39 |
0.63 |
0.39 |
0.23 |
| NOPAT Less CapEx to Interest Expense |
|
0.47 |
0.27 |
0.39 |
0.30 |
0.28 |
0.42 |
-0.35 |
0.28 |
0.49 |
0.30 |
0.14 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
13.85% |
13.73% |
13.52% |
13.26% |
15.47% |
17.56% |
25.41% |
28.83% |
26.84% |
25.99% |
20.42% |
| Augmented Payout Ratio |
|
30.61% |
13.73% |
39.48% |
42.55% |
35.58% |
45.36% |
48.63% |
47.52% |
56.23% |
81.57% |
83.11% |
Key Financial Trends
First US Bancshares (NASDAQ:FUSB) delivered a stronger year-over-year profit in the second quarter of 2026, although sequential results softened and cash flows showed pressure from deposit outflows and share repurchases. The company remains profitable, but investors should monitor funding stability, credit costs and the sustainability of recent non-interest income gains.
- Profitability improved sharply year over year. Net income rose to $1.75 million, or $0.31 per diluted share, from $155,000, or $0.03 per share, in Q2 2025. The comparison benefited from a much lower provision for credit losses of $939,000 versus $2.72 million a year earlier.
- Revenue continued to grow. Total revenue increased approximately 4.8% year over year to $10.82 million. Net interest income was relatively stable at $9.50 million, while non-interest income jumped to $1.32 million from $849,000.
- Loan balances expanded sequentially. Gross loans increased to $860.6 million from $843.7 million at the end of Q1 2026, while net loans rose to $849.8 million. This indicates renewed loan growth after balances declined during parts of 2025.
- Credit reserves declined while loan balances grew. The allowance for loan and lease losses fell to $10.9 million from $11.4 million in Q2 2025. Although this can support near-term earnings, the lower reserve level should be evaluated alongside future credit performance.
- Capital remained relatively stable. Total common equity was $104.3 million at quarter-end, up from $101.9 million a year earlier. Equity represented approximately 9.1% of total assets, providing a meaningful capital cushion.
- Investment portfolio liquidity remained substantial. Trading account securities totaled $166.0 million, up from $157.1 million a year earlier. The quarter also generated $20.4 million from investment sales and maturities, helping offset purchases of $24.0 million.
- Net interest income was broadly flat despite lower interest expense. Total interest income declined to $14.66 million from $14.85 million year over year, but interest expense also fell to $5.16 million from $5.38 million. Net interest income increased only modestly, suggesting limited margin expansion so far.
- Non-interest income included a notable investment gain. Net realized and unrealized investment gains contributed $455,000 in Q2 2026, compared with zero in the prior-year quarter. This improved results but may not be a recurring source of earnings.
- Operating cash flow weakened considerably. Cash provided by operating activities fell to $697,000 from $3.90 million in Q2 2025 and $4.10 million in Q1 2026. The decline was driven largely by a $2.01 million use of operating capital.
- Deposit outflows pressured financing cash flow and liquidity. Deposits declined by $40.9 million during Q2, producing negative financing cash flow of $17.8 million. The company issued $25 million of short-term debt during the quarter, and short-term debt rose from zero at the end of Q1 to $25 million.
- Cash balances declined despite investment activity. Net cash and equivalents fell by $7.65 million in Q2 after declining $6.96 million in Q1. Cash and due from banks increased to $11.7 million, but the broader decline highlights the need to track deposit retention and reliance on borrowed funds.
- Sequential earnings declined. Net income fell from $1.95 million in Q1 2026 to $1.75 million in Q2, while diluted EPS declined from $0.33 to $0.31. Non-interest expenses increased to $7.64 million from $7.34 million, and the provision for credit losses rose from $254,000 to $939,000.
Overall, FUSB’s multi-year financial data shows growth in assets, loans and equity since 2023, alongside consistently positive quarterly earnings. However, recent trends are mixed: loan growth has resumed and credit provisions are well below the elevated levels seen in Q2 2025, but deposits fell sharply in Q2 2026, operating cash generation weakened and new short-term borrowing was needed. For investors, the key questions are whether deposit losses stabilize, whether net interest income can accelerate and whether recent investment gains can be replaced with recurring banking revenue.
10/15/26 03:49 PM ETAI Generated. May Contain Errors.