Annual Income Statements for First Western Financial
This table shows First Western Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Western Financial
This table shows First Western Financial'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 |
|
-3.22 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Consolidated Net Income / (Loss) |
|
-3.22 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Net Income / (Loss) Continuing Operations |
|
-3.22 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Total Pre-Tax Income |
|
-4.36 |
3.58 |
1.42 |
2.67 |
3.91 |
5.36 |
3.32 |
3.97 |
4.44 |
8.10 |
7.40 |
| Total Revenue |
|
22 |
23 |
23 |
23 |
23 |
25 |
24 |
26 |
27 |
28 |
28 |
| Net Interest Income / (Expense) |
|
16 |
16 |
16 |
16 |
17 |
17 |
18 |
19 |
21 |
21 |
22 |
| Total Interest Income |
|
38 |
38 |
38 |
38 |
38 |
37 |
38 |
43 |
42 |
41 |
42 |
| Loans and Leases Interest Income |
|
36 |
35 |
35 |
35 |
34 |
34 |
35 |
38 |
39 |
38 |
39 |
| Investment Securities Interest Income |
|
0.76 |
0.70 |
0.76 |
0.84 |
0.83 |
0.81 |
0.97 |
1.54 |
1.73 |
1.60 |
1.99 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
1.35 |
2.35 |
1.86 |
1.77 |
2.88 |
2.24 |
1.38 |
3.47 |
2.00 |
1.34 |
0.88 |
| Total Interest Expense |
|
22 |
22 |
22 |
23 |
21 |
20 |
20 |
23 |
22 |
20 |
20 |
| Deposits Interest Expense |
|
19 |
21 |
21 |
21 |
20 |
19 |
18 |
22 |
21 |
19 |
19 |
| Long-Term Debt Interest Expense |
|
2.63 |
1.71 |
1.43 |
1.37 |
1.28 |
1.24 |
1.41 |
1.14 |
1.17 |
1.21 |
1.11 |
| Total Non-Interest Income |
|
6.08 |
7.28 |
6.97 |
6.97 |
6.46 |
7.35 |
6.31 |
6.84 |
6.08 |
6.66 |
6.39 |
| Other Service Charges |
|
0.99 |
1.17 |
0.49 |
0.89 |
1.73 |
0.79 |
0.47 |
0.68 |
0.58 |
0.38 |
0.61 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.29 |
1.07 |
1.50 |
1.24 |
-0.04 |
1.77 |
1.22 |
1.42 |
0.75 |
1.41 |
0.91 |
| Investment Banking Income |
|
4.71 |
4.93 |
4.88 |
4.73 |
4.66 |
4.68 |
4.51 |
4.63 |
4.63 |
4.75 |
4.74 |
| Other Non-Interest Income |
|
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
| Provision for Credit Losses |
|
8.49 |
0.07 |
2.33 |
0.50 |
-0.97 |
0.08 |
1.77 |
2.26 |
0.92 |
-0.73 |
-0.47 |
| Total Non-Interest Expense |
|
18 |
20 |
19 |
19 |
20 |
19 |
19 |
20 |
21 |
20 |
21 |
| Salaries and Employee Benefits |
|
9.99 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
12 |
13 |
13 |
| Net Occupancy & Equipment Expense |
|
2.87 |
2.99 |
3.12 |
3.17 |
3.17 |
3.29 |
3.25 |
3.14 |
2.80 |
2.90 |
3.46 |
| Marketing Expense |
|
0.42 |
0.19 |
0.24 |
0.37 |
0.40 |
0.22 |
0.27 |
0.35 |
0.39 |
0.19 |
0.36 |
| Other Operating Expenses |
|
4.95 |
5.19 |
4.48 |
4.33 |
5.56 |
4.33 |
4.51 |
4.65 |
6.33 |
4.09 |
4.32 |
| Amortization Expense |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Income Tax Expense |
|
-1.14 |
1.06 |
0.34 |
0.54 |
1.17 |
1.17 |
0.81 |
0.78 |
1.12 |
1.90 |
1.67 |
| Basic Earnings per Share |
|
($0.34) |
$0.26 |
$0.11 |
$0.22 |
$0.29 |
$0.43 |
$0.26 |
$0.33 |
$0.34 |
$0.64 |
$0.59 |
| Weighted Average Basic Shares Outstanding |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
| Diluted Earnings per Share |
|
($0.33) |
$0.26 |
$0.11 |
$0.22 |
$0.28 |
$0.43 |
$0.26 |
$0.32 |
$0.33 |
$0.63 |
$0.57 |
| Weighted Average Diluted Shares Outstanding |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
Annual Cash Flow Statements for First Western Financial
This table details how cash moves in and out of First Western Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-53 |
64 |
5.28 |
77 |
231 |
-190 |
58 |
-17 |
-38 |
| Net Cash From Operating Activities |
|
-5.43 |
18 |
-22 |
-93 |
163 |
48 |
22 |
0.61 |
-1.80 |
| Net Cash From Continuing Operating Activities |
|
-5.43 |
18 |
-22 |
-93 |
163 |
48 |
22 |
0.61 |
-1.80 |
| Net Income / (Loss) Continuing Operations |
|
2.02 |
5.65 |
8.01 |
25 |
21 |
22 |
5.23 |
8.47 |
13 |
| Consolidated Net Income / (Loss) |
|
2.02 |
5.65 |
8.01 |
25 |
21 |
22 |
5.23 |
8.47 |
13 |
| Provision For Loan Losses |
|
0.79 |
0.18 |
0.66 |
4.86 |
1.23 |
3.68 |
10 |
3.04 |
6.37 |
| Depreciation Expense |
|
2.45 |
2.22 |
1.67 |
1.12 |
1.26 |
2.01 |
2.38 |
2.57 |
2.64 |
| Amortization Expense |
|
0.67 |
0.18 |
0.23 |
0.44 |
0.86 |
0.19 |
0.44 |
0.06 |
0.64 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-11 |
11 |
-33 |
-121 |
136 |
26 |
6.71 |
-14 |
-17 |
| Changes in Operating Assets and Liabilities, net |
|
-0.21 |
-1.52 |
1.18 |
-3.26 |
2.27 |
-4.90 |
-3.23 |
0.20 |
-7.68 |
| Net Cash From Investing Activities |
|
-102 |
-63 |
-116 |
-456 |
-43 |
-559 |
-66 |
66 |
-264 |
| Net Cash From Continuing Investing Activities |
|
-102 |
-63 |
-116 |
-456 |
-43 |
-559 |
-66 |
66 |
-264 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.50 |
-0.71 |
-0.42 |
-1.21 |
-2.11 |
-2.97 |
-2.35 |
-1.21 |
-3.97 |
| Purchase of Investment Securities |
|
-182 |
-85 |
-136 |
-484 |
-179 |
-578 |
-152 |
46 |
-314 |
| Sale and/or Maturity of Investments |
|
80 |
19 |
20 |
29 |
138 |
23 |
89 |
23 |
55 |
| Other Investing Activities, net |
|
- |
3.70 |
- |
0.00 |
- |
-0.21 |
-1.14 |
-0.80 |
-1.67 |
| Net Cash From Financing Activities |
|
54 |
109 |
143 |
627 |
112 |
320 |
102 |
-84 |
229 |
| Net Cash From Continuing Financing Activities |
|
54 |
109 |
143 |
627 |
112 |
320 |
102 |
-84 |
229 |
| Net Change in Deposits |
|
62 |
122 |
149 |
470 |
207 |
200 |
124 |
-15 |
232 |
| Issuance of Debt |
|
340 |
284 |
67 |
257 |
98 |
697 |
1,844 |
250 |
187 |
| Repayment of Debt |
|
-350 |
-305 |
-72 |
-100 |
-195 |
-576 |
-1,865 |
-319 |
-189 |
| Repurchase of Common Equity |
|
- |
-0.18 |
-0.74 |
-0.38 |
-0.50 |
- |
-0.44 |
-0.09 |
-0.78 |
| Other Financing Activities, Net |
|
0.01 |
-0.13 |
-0.11 |
-0.26 |
1.71 |
-0.70 |
0.25 |
-0.71 |
-0.81 |
| Cash Interest Paid |
|
5.62 |
13 |
13 |
7.08 |
5.51 |
17 |
72 |
90 |
85 |
| Cash Income Taxes Paid |
|
0.28 |
0.44 |
2.48 |
12 |
6.34 |
5.24 |
2.91 |
0.09 |
0.00 |
Quarterly Cash Flow Statements for First Western Financial
This table details how cash moves in and out of First Western Financial'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 |
|
-17 |
3.45 |
-12 |
32 |
-40 |
36 |
-39 |
121 |
-155 |
64 |
-89 |
| Net Cash From Operating Activities |
|
12 |
-2.34 |
-11 |
19 |
-4.41 |
8.01 |
-9.08 |
10 |
-11 |
15 |
12 |
| Net Cash From Continuing Operating Activities |
|
12 |
-2.34 |
-11 |
19 |
-4.41 |
8.01 |
-9.08 |
10 |
-11 |
15 |
12 |
| Net Income / (Loss) Continuing Operations |
|
-3.22 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Consolidated Net Income / (Loss) |
|
-3.22 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Provision For Loan Losses |
|
8.49 |
0.07 |
2.33 |
0.50 |
0.13 |
0.08 |
1.77 |
2.26 |
2.26 |
-0.73 |
-0.47 |
| Depreciation Expense |
|
0.63 |
0.63 |
0.63 |
0.65 |
0.66 |
0.67 |
0.69 |
0.65 |
0.63 |
0.64 |
0.65 |
| Amortization Expense |
|
-0.10 |
0.15 |
-0.14 |
0.14 |
-0.08 |
0.01 |
0.19 |
0.20 |
0.25 |
0.17 |
0.26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.31 |
-1.95 |
-19 |
13 |
-5.83 |
14 |
-14 |
2.09 |
-19 |
12 |
5.41 |
| Changes in Operating Assets and Liabilities, net |
|
-1.30 |
-3.74 |
3.43 |
2.56 |
-2.04 |
-11 |
-0.15 |
1.65 |
2.21 |
-2.91 |
0.60 |
| Net Cash From Investing Activities |
|
-3.60 |
59 |
-1.29 |
50 |
-42 |
33 |
-147 |
-95 |
-54 |
-33 |
-92 |
| Net Cash From Continuing Investing Activities |
|
-3.60 |
59 |
-1.29 |
50 |
-42 |
33 |
-147 |
-95 |
-54 |
-33 |
-92 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.46 |
-0.18 |
-0.37 |
-0.29 |
-0.38 |
-1.04 |
-0.58 |
-1.07 |
-1.29 |
-0.62 |
-0.93 |
| Purchase of Investment Securities |
|
-26 |
52 |
-3.22 |
42 |
-45 |
0.16 |
-149 |
-102 |
-63 |
-45 |
-103 |
| Sale and/or Maturity of Investments |
|
23 |
7.94 |
2.03 |
8.60 |
4.37 |
34 |
1.98 |
8.15 |
11 |
13 |
12 |
| Other Investing Activities, net |
|
- |
-0.27 |
0.27 |
-0.54 |
-0.27 |
-0.68 |
-0.28 |
-0.48 |
-0.23 |
-0.27 |
-0.27 |
| Net Cash From Financing Activities |
|
-25 |
-54 |
0.69 |
-37 |
5.79 |
-5.08 |
117 |
207 |
-90 |
82 |
-9.60 |
| Net Cash From Continuing Financing Activities |
|
-25 |
-54 |
0.69 |
-37 |
5.79 |
-5.08 |
117 |
207 |
-90 |
82 |
-9.60 |
| Net Change in Deposits |
|
109 |
2.93 |
-121 |
92 |
11 |
1.19 |
14 |
320 |
-102 |
95 |
4.35 |
| Repayment of Debt |
|
-310 |
-123 |
-185 |
-258 |
247 |
-5.93 |
-70 |
-113 |
-0.36 |
-13 |
-192 |
| Other Financing Activities, Net |
|
- |
-0.38 |
-0.26 |
-0.05 |
-0.71 |
-0.34 |
-0.30 |
-0.07 |
-0.10 |
-0.13 |
-0.37 |
| Cash Interest Paid |
|
21 |
24 |
22 |
21 |
23 |
19 |
21 |
23 |
22 |
20 |
20 |
Annual Balance Sheets for First Western Financial
This table presents First Western 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 |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
970 |
1,084 |
1,252 |
1,974 |
2,527 |
2,867 |
2,975 |
2,919 |
3,155 |
| Cash and Due from Banks |
|
1.37 |
1.57 |
4.18 |
2.41 |
6.49 |
4.93 |
7.28 |
9.77 |
9.76 |
| Interest Bearing Deposits at Other Banks |
|
8.13 |
72 |
74 |
154 |
379 |
192 |
247 |
228 |
191 |
| Trading Account Securities |
|
77 |
59 |
107 |
199 |
86 |
90 |
81 |
101 |
181 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,935 |
2,452 |
2,507 |
2,407 |
2,629 |
| Loans and Leases |
|
- |
- |
- |
- |
1,949 |
2,469 |
2,531 |
2,426 |
2,650 |
| Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
14 |
17 |
24 |
18 |
21 |
| Premises and Equipment, Net |
|
6.78 |
6.10 |
5.22 |
5.32 |
24 |
25 |
25 |
24 |
26 |
| Goodwill |
|
25 |
25 |
20 |
24 |
32 |
32 |
32 |
32 |
31 |
| Other Assets |
|
851 |
921 |
51 |
69 |
63 |
69 |
76 |
117 |
88 |
| Total Liabilities & Shareholders' Equity |
|
970 |
1,084 |
1,252 |
1,974 |
2,527 |
2,867 |
2,975 |
2,919 |
3,155 |
| Total Liabilities |
|
868 |
967 |
1,124 |
1,819 |
2,308 |
2,626 |
2,733 |
2,667 |
2,889 |
| Non-Interest Bearing Deposits |
|
199 |
203 |
240 |
482 |
637 |
584 |
486 |
378 |
346 |
| Interest Bearing Deposits |
|
617 |
735 |
847 |
1,138 |
1,569 |
1,822 |
2,046 |
2,139 |
2,402 |
| Federal Funds Purchased and Securities Sold |
|
29 |
15 |
10 |
150 |
39 |
147 |
126 |
57 |
63 |
| Long-Term Debt |
|
13 |
6.56 |
6.56 |
24 |
39 |
52 |
52 |
53 |
45 |
| Other Long-Term Liabilities |
|
9.50 |
7.90 |
20 |
24 |
25 |
21 |
22 |
41 |
34 |
| Total Equity & Noncontrolling Interests |
|
102 |
117 |
128 |
155 |
219 |
241 |
243 |
252 |
266 |
| Total Preferred & Common Equity |
|
102 |
117 |
128 |
155 |
219 |
241 |
243 |
252 |
266 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
102 |
117 |
128 |
155 |
219 |
241 |
243 |
252 |
266 |
| Common Stock |
|
130 |
141 |
143 |
145 |
189 |
190 |
193 |
194 |
194 |
| Retained Earnings |
|
-27 |
-23 |
-15 |
9.58 |
30 |
52 |
51 |
60 |
73 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.93 |
-1.29 |
-0.16 |
0.68 |
0.22 |
-1.52 |
-1.20 |
-0.78 |
-1.31 |
Quarterly Balance Sheets for First Western Financial
This table presents First Western 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 |
| Total Assets |
|
3,003 |
2,932 |
2,938 |
2,912 |
2,906 |
3,027 |
3,240 |
3,241 |
3,238 |
| Cash and Due from Banks |
|
6.44 |
8.14 |
6.37 |
19 |
16 |
12 |
14 |
11 |
14 |
| Interest Bearing Deposits at Other Banks |
|
265 |
250 |
239 |
257 |
256 |
220 |
342 |
253 |
161 |
| Trading Account Securities |
|
88 |
83 |
106 |
89 |
84 |
124 |
169 |
165 |
231 |
| Loans and Leases, Net of Allowance |
|
2,507 |
2,451 |
2,429 |
2,364 |
2,407 |
2,521 |
2,570 |
2,669 |
2,692 |
| Loans and Leases |
|
2,530 |
2,476 |
2,456 |
2,383 |
2,425 |
2,540 |
2,591 |
2,690 |
2,712 |
| Allowance for Loan and Lease Losses |
|
23 |
25 |
27 |
19 |
18 |
19 |
21 |
21 |
20 |
| Premises and Equipment, Net |
|
25 |
25 |
25 |
24 |
25 |
24 |
25 |
26 |
26 |
| Goodwill |
|
32 |
32 |
32 |
32 |
32 |
32 |
31 |
31 |
31 |
| Other Assets |
|
79 |
84 |
101 |
126 |
87 |
93 |
89 |
85 |
84 |
| Total Liabilities & Shareholders' Equity |
|
3,003 |
2,932 |
2,938 |
2,912 |
2,906 |
3,027 |
3,240 |
3,241 |
3,238 |
| Total Liabilities |
|
2,756 |
2,687 |
2,691 |
2,663 |
2,650 |
2,768 |
2,979 |
2,967 |
2,957 |
| Non-Interest Bearing Deposits |
|
480 |
437 |
399 |
477 |
412 |
363 |
377 |
382 |
383 |
| Interest Bearing Deposits |
|
1,944 |
2,098 |
2,014 |
2,029 |
2,106 |
2,167 |
2,473 |
2,462 |
2,464 |
| Federal Funds Purchased and Securities Sold |
|
260 |
69 |
192 |
62 |
52 |
163 |
51 |
50 |
36 |
| Long-Term Debt |
|
52 |
52 |
52 |
53 |
45 |
45 |
45 |
45 |
45 |
| Other Long-Term Liabilities |
|
21 |
30 |
34 |
42 |
36 |
29 |
33 |
29 |
29 |
| Total Equity & Noncontrolling Interests |
|
246 |
246 |
247 |
249 |
257 |
259 |
261 |
273 |
281 |
| Total Preferred & Common Equity |
|
246 |
246 |
247 |
249 |
257 |
259 |
261 |
273 |
281 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
246 |
246 |
247 |
249 |
257 |
259 |
261 |
273 |
281 |
| Common Stock |
|
193 |
193 |
193 |
193 |
194 |
193 |
194 |
195 |
195 |
| Retained Earnings |
|
54 |
54 |
55 |
57 |
64 |
66 |
69 |
79 |
85 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.58 |
-0.75 |
-0.65 |
-1.21 |
-0.81 |
-0.75 |
-1.61 |
-0.24 |
0.91 |
Annual Metrics And Ratios for First Western Financial
This table displays calculated financial ratios and metrics derived from First Western Financial's official financial filings.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
7,968,420.00 |
7,986,128.00 |
7,951,749.00 |
8,032,457.00 |
9,492,006.00 |
9,561,769.00 |
- |
9,714,711.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
7,968,420.00 |
7,986,128.00 |
7,951,749.00 |
8,032,457.00 |
9,492,006.00 |
9,561,769.00 |
- |
9,714,711.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.71 |
1.00 |
3.09 |
2.57 |
2.29 |
0.55 |
- |
1.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
4.54% |
11.84% |
50.50% |
-0.66% |
15.50% |
-16.63% |
-1.13% |
10.80% |
| EBITDA Growth |
|
0.00% |
20.87% |
23.08% |
186.39% |
-15.10% |
5.55% |
-68.15% |
43.78% |
43.21% |
| EBIT Growth |
|
0.00% |
48.23% |
37.32% |
224.40% |
-17.49% |
5.67% |
-75.51% |
63.99% |
47.46% |
| NOPAT Growth |
|
0.00% |
179.14% |
41.83% |
206.33% |
-15.99% |
5.28% |
-75.92% |
62.16% |
55.65% |
| Net Income Growth |
|
0.00% |
179.14% |
41.83% |
206.33% |
-15.99% |
5.28% |
-75.92% |
62.16% |
55.65% |
| EPS Growth |
|
0.00% |
1,360.00% |
60.32% |
204.95% |
-18.83% |
-10.80% |
-75.78% |
61.11% |
54.02% |
| Operating Cash Flow Growth |
|
0.00% |
427.81% |
-220.86% |
-333.78% |
274.15% |
-70.29% |
-54.68% |
-102.49% |
-396.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-11.45% |
-633.04% |
-184.21% |
77.28% |
123.76% |
-142.51% |
679.57% |
| Invested Capital Growth |
|
0.00% |
7.07% |
8.75% |
33.53% |
43.97% |
13.53% |
0.71% |
3.32% |
1.79% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
1.11% |
-2.35% |
13.25% |
4.18% |
-6.05% |
1.05% |
3.33% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-48.50% |
15.76% |
29.80% |
14.13% |
-52.92% |
141.21% |
4.18% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-57.84% |
29.21% |
29.99% |
19.49% |
-62.28% |
250.03% |
3.15% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-16.17% |
-14.96% |
-12.55% |
19.59% |
-62.45% |
238.11% |
4.48% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
11.84% |
-28.12% |
76.68% |
19.59% |
-62.45% |
238.11% |
4.48% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-13.49% |
17.99% |
-62.24% |
234.62% |
3.88% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
20.21% |
41.91% |
-1,852.28% |
132.37% |
-25.77% |
-1.03% |
-103.47% |
-153.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-611.15% |
-119.25% |
62.39% |
118.30% |
-348.32% |
0.01% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.47% |
9.29% |
20.52% |
9.55% |
-1.16% |
1.18% |
1.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
14.70% |
16.99% |
18.70% |
35.59% |
30.42% |
27.80% |
10.62% |
15.44% |
19.96% |
| EBIT Margin |
|
9.06% |
12.84% |
15.77% |
33.99% |
28.23% |
25.83% |
7.59% |
12.59% |
16.75% |
| Profit (Net Income) Margin |
|
3.66% |
9.77% |
12.39% |
25.22% |
21.33% |
19.44% |
5.62% |
9.21% |
12.94% |
| Tax Burden Percent |
|
40.40% |
76.08% |
78.58% |
74.20% |
75.55% |
75.27% |
74.00% |
73.18% |
77.24% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
59.60% |
23.92% |
21.42% |
25.80% |
24.45% |
24.73% |
26.00% |
26.82% |
22.76% |
| Return on Invested Capital (ROIC) |
|
1.75% |
4.73% |
6.22% |
15.65% |
9.43% |
7.87% |
1.78% |
2.82% |
4.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.75% |
4.73% |
6.22% |
15.65% |
9.43% |
7.87% |
1.78% |
2.82% |
4.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.23% |
0.43% |
0.33% |
1.71% |
1.60% |
1.56% |
0.38% |
0.60% |
0.81% |
| Return on Equity (ROE) |
|
1.99% |
5.16% |
6.55% |
17.36% |
11.02% |
9.44% |
2.16% |
3.42% |
5.09% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2.10% |
-2.17% |
-13.07% |
-26.62% |
-4.80% |
1.07% |
-0.45% |
2.52% |
| Operating Return on Assets (OROA) |
|
0.52% |
0.72% |
0.87% |
2.05% |
1.21% |
1.07% |
0.24% |
0.39% |
0.56% |
| Return on Assets (ROA) |
|
0.21% |
0.55% |
0.69% |
1.52% |
0.92% |
0.80% |
0.18% |
0.29% |
0.43% |
| Return on Common Equity (ROCE) |
|
1.99% |
5.16% |
6.55% |
17.36% |
11.02% |
9.44% |
2.16% |
3.42% |
5.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.99% |
4.83% |
6.27% |
15.83% |
9.41% |
9.01% |
2.15% |
3.36% |
4.97% |
| Net Operating Profit after Tax (NOPAT) |
|
2.02 |
5.65 |
8.01 |
25 |
21 |
22 |
5.23 |
8.47 |
13 |
| NOPAT Margin |
|
3.66% |
9.77% |
12.39% |
25.22% |
21.33% |
19.44% |
5.62% |
9.21% |
12.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
72.26% |
70.69% |
65.96% |
47.60% |
53.87% |
55.65% |
62.15% |
63.80% |
58.69% |
| Operating Expenses to Revenue |
|
89.52% |
86.85% |
83.21% |
61.20% |
70.50% |
70.87% |
81.28% |
85.31% |
78.32% |
| Earnings before Interest and Taxes (EBIT) |
|
5.01 |
7.42 |
10 |
33 |
27 |
29 |
7.06 |
12 |
17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.13 |
9.82 |
12 |
35 |
29 |
31 |
9.88 |
14 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.37 |
0.80 |
1.03 |
1.00 |
1.11 |
1.11 |
0.78 |
0.75 |
0.98 |
| Price to Tangible Book Value (P/TBV) |
|
0.50 |
1.02 |
1.22 |
1.19 |
1.30 |
1.28 |
0.90 |
0.86 |
1.11 |
| Price to Revenue (P/Rev) |
|
0.68 |
1.61 |
2.03 |
1.60 |
2.52 |
2.39 |
2.04 |
2.05 |
2.56 |
| Price to Earnings (P/E) |
|
0.00 |
21.86 |
16.42 |
6.34 |
11.83 |
12.31 |
36.29 |
22.30 |
19.75 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
4.58% |
6.09% |
15.77% |
8.45% |
8.12% |
2.76% |
4.48% |
5.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.36 |
0.21 |
0.44 |
0.13 |
0.00 |
0.42 |
0.00 |
0.02 |
0.34 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.46 |
0.92 |
0.25 |
0.00 |
1.10 |
0.00 |
0.06 |
1.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.10 |
2.70 |
4.92 |
0.69 |
0.00 |
3.96 |
0.00 |
0.38 |
5.16 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.28 |
3.57 |
5.83 |
0.72 |
0.00 |
4.26 |
0.00 |
0.47 |
6.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.49 |
4.70 |
7.42 |
0.97 |
0.00 |
5.66 |
0.00 |
0.64 |
7.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1.49 |
0.00 |
0.00 |
0.00 |
2.54 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.55 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.06 |
0.05 |
0.16 |
0.18 |
0.22 |
0.22 |
0.21 |
0.17 |
| Long-Term Debt to Equity |
|
0.13 |
0.06 |
0.05 |
0.16 |
0.18 |
0.22 |
0.22 |
0.21 |
0.17 |
| Financial Leverage |
|
0.13 |
0.09 |
0.05 |
0.11 |
0.17 |
0.20 |
0.22 |
0.21 |
0.19 |
| Leverage Ratio |
|
9.52 |
9.39 |
9.55 |
11.41 |
12.04 |
11.73 |
12.08 |
11.91 |
11.73 |
| Compound Leverage Factor |
|
9.52 |
9.39 |
9.55 |
11.41 |
12.04 |
11.73 |
12.08 |
11.91 |
11.73 |
| Debt to Total Capital |
|
11.65% |
5.31% |
4.89% |
13.55% |
15.12% |
17.79% |
17.74% |
17.24% |
14.43% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
11.65% |
5.31% |
4.89% |
13.55% |
15.12% |
17.79% |
17.74% |
17.24% |
14.43% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
88.35% |
94.69% |
95.11% |
86.45% |
84.88% |
82.21% |
82.26% |
82.76% |
85.57% |
| Debt to EBITDA |
|
1.65 |
0.67 |
0.54 |
0.70 |
1.33 |
1.68 |
5.30 |
3.70 |
2.20 |
| Net Debt to EBITDA |
|
0.48 |
-6.80 |
-5.96 |
-3.80 |
-11.84 |
-4.65 |
-20.45 |
-12.91 |
-7.64 |
| Long-Term Debt to EBITDA |
|
1.65 |
0.67 |
0.54 |
0.70 |
1.33 |
1.68 |
5.30 |
3.70 |
2.20 |
| Debt to NOPAT |
|
6.64 |
1.16 |
0.82 |
0.99 |
1.89 |
2.40 |
10.02 |
6.20 |
3.39 |
| Net Debt to NOPAT |
|
1.94 |
-11.83 |
-9.00 |
-5.37 |
-16.88 |
-6.65 |
-38.68 |
-21.65 |
-11.79 |
| Long-Term Debt to NOPAT |
|
6.64 |
1.16 |
0.82 |
0.99 |
1.89 |
2.40 |
10.02 |
6.20 |
3.39 |
| Noncontrolling Interest Sharing Ratio |
|
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 |
-2.51 |
-2.79 |
-20 |
-58 |
-13 |
3.14 |
-1.34 |
7.74 |
| Operating Cash Flow to CapEx |
|
-1,088.18% |
2,493.00% |
-5,183.86% |
-7,809.12% |
7,709.44% |
1,698.73% |
932.25% |
-44.85% |
-45.31% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.31 |
-0.22 |
-2.83 |
-10.75 |
-0.77 |
0.04 |
-0.02 |
0.09 |
| Operating Cash Flow to Interest Expense |
|
-0.94 |
2.18 |
-1.66 |
-12.90 |
30.01 |
2.80 |
0.29 |
-0.01 |
-0.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.03 |
2.09 |
-1.69 |
-13.07 |
29.62 |
2.63 |
0.26 |
-0.02 |
-0.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
8.16 |
8.98 |
11.42 |
18.46 |
6.60 |
4.55 |
3.69 |
3.73 |
4.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
115 |
123 |
134 |
179 |
258 |
293 |
295 |
305 |
310 |
| Invested Capital Turnover |
|
0.48 |
0.48 |
0.50 |
0.62 |
0.44 |
0.41 |
0.32 |
0.31 |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
8.15 |
11 |
45 |
79 |
35 |
2.08 |
9.81 |
5.45 |
| Enterprise Value (EV) |
|
41 |
27 |
59 |
24 |
-104 |
123 |
-12 |
5.46 |
105 |
| Market Capitalization |
|
38 |
93 |
132 |
156 |
244 |
267 |
190 |
189 |
260 |
| Book Value per Share |
|
$51.57 |
$14.67 |
$15.99 |
$19.49 |
$27.27 |
$25.38 |
$25.39 |
$26.11 |
$27.34 |
| Tangible Book Value per Share |
|
$38.38 |
$11.50 |
$13.52 |
$16.44 |
$23.30 |
$21.99 |
$22.05 |
$22.84 |
$24.10 |
| Total Capital |
|
115 |
123 |
134 |
179 |
258 |
293 |
295 |
305 |
310 |
| Total Debt |
|
13 |
6.56 |
6.56 |
24 |
39 |
52 |
52 |
53 |
45 |
| Total Long-Term Debt |
|
13 |
6.56 |
6.56 |
24 |
39 |
52 |
52 |
53 |
45 |
| Net Debt |
|
3.93 |
-67 |
-72 |
-132 |
-348 |
-144 |
-202 |
-183 |
-156 |
| Capital Expenditures (CapEx) |
|
0.50 |
0.71 |
0.42 |
1.20 |
2.11 |
2.84 |
2.35 |
1.21 |
3.97 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
13 |
6.56 |
6.56 |
24 |
39 |
52 |
52 |
53 |
45 |
| Total Depreciation and Amortization (D&A) |
|
3.12 |
2.40 |
1.90 |
1.56 |
2.11 |
2.20 |
2.82 |
2.63 |
3.27 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.05) |
$0.64 |
$1.02 |
$3.11 |
$2.58 |
$2.29 |
$0.55 |
$0.88 |
$1.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
7.97M |
7.92M |
7.96M |
9.43M |
9.51M |
9.62M |
9.70M |
9.74M |
| Adjusted Diluted Earnings per Share |
|
($0.05) |
$0.63 |
$1.01 |
$3.08 |
$2.50 |
$2.23 |
$0.54 |
$0.87 |
$1.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
7.97M |
7.92M |
7.96M |
9.43M |
9.51M |
9.62M |
9.70M |
9.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
7.97M |
7.92M |
7.96M |
9.43M |
9.51M |
9.62M |
9.70M |
9.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.72 |
5.65 |
9.24 |
25 |
21 |
22 |
5.23 |
8.47 |
13 |
| Normalized NOPAT Margin |
|
6.73% |
9.77% |
14.30% |
25.64% |
21.33% |
19.41% |
5.62% |
9.21% |
12.94% |
| Pre Tax Income Margin |
|
9.06% |
12.84% |
15.77% |
33.99% |
28.23% |
25.83% |
7.59% |
12.59% |
16.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.87 |
0.91 |
0.78 |
4.57 |
5.04 |
1.67 |
0.09 |
0.13 |
0.20 |
| NOPAT to Interest Expense |
|
0.35 |
0.69 |
0.62 |
3.39 |
3.81 |
1.26 |
0.07 |
0.10 |
0.16 |
| EBIT Less CapEx to Interest Expense |
|
0.78 |
0.82 |
0.75 |
4.41 |
4.65 |
1.50 |
0.06 |
0.12 |
0.16 |
| NOPAT Less CapEx to Interest Expense |
|
0.26 |
0.60 |
0.58 |
3.23 |
3.42 |
1.09 |
0.04 |
0.08 |
0.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
113.25% |
24.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
113.25% |
27.61% |
9.28% |
1.54% |
2.43% |
0.00% |
8.40% |
1.05% |
5.94% |
Quarterly Metrics And Ratios for First Western Financial
This table displays calculated financial ratios and metrics derived from First Western Financial'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 |
|
9,561,769.00 |
9,621,310.00 |
9,621,310.00 |
9,660,549.00 |
- |
9,704,421.00 |
9,715,432.00 |
9,717,922.00 |
9,714,711.00 |
9,735,091.00 |
9,728,968.00 |
| DEI Adjusted Shares Outstanding |
|
9,561,769.00 |
9,621,310.00 |
9,621,310.00 |
9,660,549.00 |
- |
9,704,421.00 |
9,715,432.00 |
9,717,922.00 |
9,714,711.00 |
9,735,091.00 |
9,728,968.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.34 |
0.26 |
0.11 |
0.22 |
- |
0.43 |
0.26 |
0.33 |
0.34 |
0.64 |
0.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-21.09% |
-8.01% |
1.58% |
-1.42% |
4.26% |
6.21% |
6.33% |
16.66% |
14.08% |
11.05% |
16.37% |
| EBITDA Growth |
|
-152.60% |
-26.13% |
-30.63% |
-31.76% |
217.27% |
38.79% |
120.32% |
38.77% |
18.20% |
47.65% |
98.14% |
| EBIT Growth |
|
-159.68% |
-30.65% |
-30.47% |
-36.74% |
189.83% |
49.68% |
134.42% |
48.45% |
13.31% |
51.26% |
123.12% |
| NOPAT Growth |
|
-155.75% |
-34.16% |
-28.55% |
-31.56% |
190.10% |
66.40% |
132.62% |
49.30% |
20.60% |
48.34% |
128.89% |
| Net Income Growth |
|
-158.84% |
-34.16% |
-28.55% |
-31.56% |
185.37% |
66.40% |
132.62% |
49.30% |
20.60% |
48.34% |
128.89% |
| EPS Growth |
|
-158.93% |
-33.33% |
-31.25% |
-31.25% |
184.85% |
65.38% |
136.36% |
45.45% |
17.86% |
46.51% |
119.23% |
| Operating Cash Flow Growth |
|
-1.89% |
-339.90% |
-105.03% |
28.25% |
-137.35% |
442.54% |
20.94% |
-46.81% |
-143.70% |
90.44% |
234.07% |
| Free Cash Flow Firm Growth |
|
82.58% |
89.43% |
88.31% |
97.60% |
-37.59% |
127.30% |
55.32% |
-152.84% |
69.82% |
-1,255.35% |
-857.60% |
| Invested Capital Growth |
|
0.71% |
2.03% |
1.65% |
0.94% |
3.32% |
1.09% |
1.40% |
1.62% |
1.79% |
5.64% |
7.22% |
| Revenue Q/Q Growth |
|
-1.98% |
4.17% |
-2.56% |
-0.92% |
3.67% |
6.12% |
-2.46% |
8.71% |
1.37% |
3.31% |
2.22% |
| EBITDA Q/Q Growth |
|
-175.41% |
213.61% |
-56.20% |
81.84% |
29.59% |
34.46% |
-30.47% |
14.53% |
10.38% |
67.96% |
-6.69% |
| EBIT Q/Q Growth |
|
-203.20% |
182.14% |
-60.46% |
88.76% |
46.54% |
36.87% |
-38.08% |
19.54% |
11.85% |
82.71% |
-8.66% |
| NOPAT Q/Q Growth |
|
-197.82% |
182.46% |
-57.22% |
98.33% |
28.77% |
52.29% |
-40.19% |
27.29% |
4.02% |
87.33% |
-7.72% |
| Net Income Q/Q Growth |
|
-203.24% |
178.13% |
-57.22% |
98.33% |
28.77% |
52.29% |
-40.19% |
27.29% |
4.02% |
87.33% |
-7.72% |
| EPS Q/Q Growth |
|
-203.13% |
178.79% |
-57.69% |
100.00% |
27.27% |
53.57% |
-39.53% |
23.08% |
3.13% |
90.91% |
-9.52% |
| Operating Cash Flow Q/Q Growth |
|
-19.61% |
-119.80% |
-391.24% |
264.03% |
-124.93% |
281.60% |
-213.38% |
210.36% |
-207.25% |
241.91% |
-20.18% |
| Free Cash Flow Firm Q/Q Growth |
|
81.65% |
33.34% |
-10.64% |
82.30% |
-953.88% |
113.23% |
-281.05% |
-0.18% |
-25.80% |
-406.38% |
-50.06% |
| Invested Capital Q/Q Growth |
|
-1.16% |
0.96% |
0.47% |
0.67% |
1.18% |
-1.22% |
0.78% |
0.89% |
1.34% |
2.53% |
2.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-17.08% |
18.63% |
8.37% |
15.37% |
19.21% |
24.34% |
17.35% |
18.28% |
19.91% |
32.36% |
29.54% |
| EBIT Margin |
|
-19.44% |
15.33% |
6.22% |
11.85% |
16.75% |
21.60% |
13.71% |
15.08% |
16.64% |
29.42% |
26.29% |
| Profit (Net Income) Margin |
|
-14.36% |
10.77% |
4.73% |
9.47% |
11.76% |
16.88% |
10.35% |
12.12% |
12.43% |
22.54% |
20.35% |
| Tax Burden Percent |
|
73.88% |
70.27% |
76.04% |
79.90% |
70.21% |
78.12% |
75.46% |
80.35% |
74.72% |
76.61% |
77.41% |
| 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 |
|
0.00% |
29.73% |
23.96% |
20.10% |
29.79% |
21.88% |
24.54% |
19.65% |
25.28% |
23.39% |
22.59% |
| Return on Invested Capital (ROIC) |
|
-4.31% |
3.32% |
1.46% |
2.87% |
3.61% |
5.27% |
3.26% |
3.93% |
4.12% |
7.62% |
7.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.63% |
3.32% |
1.46% |
2.87% |
3.61% |
5.27% |
3.26% |
3.93% |
4.12% |
7.62% |
7.03% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.00% |
0.72% |
0.31% |
0.61% |
0.76% |
1.02% |
0.63% |
0.75% |
0.77% |
1.29% |
1.17% |
| Return on Equity (ROE) |
|
-5.31% |
4.04% |
1.77% |
3.48% |
4.37% |
6.28% |
3.88% |
4.68% |
4.89% |
8.91% |
8.20% |
| Cash Return on Invested Capital (CROIC) |
|
1.07% |
-0.68% |
-0.46% |
-0.10% |
-0.45% |
2.30% |
2.45% |
2.55% |
2.52% |
-0.58% |
-1.11% |
| Operating Return on Assets (OROA) |
|
-0.62% |
0.47% |
0.19% |
0.36% |
0.52% |
0.69% |
0.44% |
0.48% |
0.56% |
1.00% |
0.91% |
| Return on Assets (ROA) |
|
-0.46% |
0.33% |
0.15% |
0.29% |
0.37% |
0.54% |
0.33% |
0.39% |
0.42% |
0.77% |
0.71% |
| Return on Common Equity (ROCE) |
|
-5.31% |
4.04% |
1.77% |
3.48% |
4.37% |
6.28% |
3.88% |
4.68% |
4.89% |
8.91% |
8.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
1.60% |
1.41% |
1.01% |
0.00% |
3.95% |
4.47% |
4.83% |
0.00% |
5.56% |
6.57% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.05 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| NOPAT Margin |
|
-13.61% |
10.77% |
4.73% |
9.47% |
11.76% |
16.88% |
10.35% |
12.12% |
12.43% |
22.54% |
20.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.32% |
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 |
|
59.20% |
61.88% |
63.57% |
66.48% |
63.37% |
60.42% |
60.11% |
58.47% |
55.99% |
58.21% |
59.87% |
| Operating Expenses to Revenue |
|
81.55% |
84.36% |
83.52% |
85.93% |
87.42% |
78.07% |
78.96% |
76.34% |
79.93% |
73.22% |
75.37% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.36 |
3.58 |
1.42 |
2.67 |
3.91 |
5.36 |
3.32 |
3.97 |
4.44 |
8.10 |
7.40 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.83 |
4.35 |
1.91 |
3.46 |
4.49 |
6.04 |
4.20 |
4.81 |
5.31 |
8.91 |
8.32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.78 |
0.57 |
0.66 |
0.78 |
0.75 |
0.74 |
0.85 |
0.86 |
0.98 |
0.88 |
1.11 |
| Price to Tangible Book Value (P/TBV) |
|
0.90 |
0.66 |
0.76 |
0.89 |
0.86 |
0.85 |
0.96 |
0.97 |
1.11 |
0.99 |
1.25 |
| Price to Revenue (P/Rev) |
|
2.04 |
1.54 |
1.79 |
2.12 |
2.05 |
2.04 |
2.31 |
2.27 |
2.56 |
2.29 |
2.88 |
| Price to Earnings (P/E) |
|
36.29 |
35.79 |
46.87 |
77.10 |
22.30 |
18.80 |
18.94 |
17.73 |
19.75 |
15.73 |
16.94 |
| 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 |
|
2.76% |
2.79% |
2.13% |
1.30% |
4.48% |
5.32% |
5.28% |
5.64% |
5.06% |
6.36% |
5.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.10 |
0.00 |
0.34 |
0.06 |
0.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.33 |
0.00 |
1.03 |
0.19 |
1.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.38 |
0.00 |
1.73 |
0.00 |
5.16 |
0.86 |
6.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.00 |
2.07 |
0.00 |
6.15 |
1.01 |
7.63 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.64 |
0.00 |
2.73 |
0.00 |
7.96 |
1.32 |
9.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.58 |
0.00 |
0.00 |
3.68 |
6.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.28 |
0.00 |
13.55 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
| Long-Term Debt to Equity |
|
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
| Financial Leverage |
|
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.19 |
0.19 |
0.19 |
0.19 |
0.17 |
0.17 |
| Leverage Ratio |
|
12.08 |
12.16 |
12.15 |
11.95 |
11.91 |
11.63 |
11.79 |
12.06 |
11.73 |
11.60 |
11.61 |
| Compound Leverage Factor |
|
12.08 |
12.16 |
12.15 |
11.95 |
11.91 |
11.63 |
11.79 |
12.06 |
11.73 |
11.60 |
11.61 |
| Debt to Total Capital |
|
17.74% |
17.59% |
17.52% |
17.42% |
17.24% |
14.82% |
14.72% |
14.61% |
14.43% |
14.08% |
13.78% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
17.74% |
17.59% |
17.52% |
17.42% |
17.24% |
14.82% |
14.72% |
14.61% |
14.43% |
14.08% |
13.78% |
| 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 |
|
82.26% |
82.41% |
82.48% |
82.58% |
82.76% |
85.18% |
85.28% |
85.39% |
85.57% |
85.92% |
86.22% |
| Debt to EBITDA |
|
5.30 |
6.28 |
6.99 |
8.91 |
3.70 |
2.81 |
2.46 |
2.29 |
2.20 |
1.93 |
1.64 |
| Net Debt to EBITDA |
|
-20.45 |
-24.63 |
-25.77 |
-37.98 |
-12.91 |
-14.28 |
-10.32 |
-15.92 |
-7.64 |
-9.44 |
-4.76 |
| Long-Term Debt to EBITDA |
|
5.30 |
6.28 |
6.99 |
8.91 |
3.70 |
2.81 |
2.46 |
2.29 |
2.20 |
1.93 |
1.64 |
| Debt to NOPAT |
|
10.02 |
13.37 |
15.03 |
20.95 |
6.20 |
4.40 |
3.86 |
3.54 |
3.39 |
2.95 |
2.43 |
| Net Debt to NOPAT |
|
-38.68 |
-52.42 |
-55.40 |
-89.27 |
-21.65 |
-22.38 |
-16.22 |
-24.63 |
-11.79 |
-14.41 |
-7.05 |
| Long-Term Debt to NOPAT |
|
10.02 |
13.37 |
15.03 |
20.95 |
6.20 |
4.40 |
3.86 |
3.54 |
3.39 |
2.95 |
2.43 |
| 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) |
|
-5.13 |
-3.42 |
-3.79 |
-0.67 |
-7.06 |
0.93 |
-1.69 |
-1.69 |
-2.13 |
-11 |
-16 |
| Operating Cash Flow to CapEx |
|
2,585.12% |
-1,292.27% |
-3,147.95% |
6,521.45% |
-1,167.20% |
769.64% |
-1,579.83% |
937.79% |
-836.73% |
2,464.94% |
1,308.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.24 |
-0.15 |
-0.17 |
-0.03 |
-0.33 |
0.05 |
-0.09 |
-0.07 |
-0.10 |
-0.53 |
-0.81 |
| Operating Cash Flow to Interest Expense |
|
0.55 |
-0.10 |
-0.52 |
0.84 |
-0.21 |
0.41 |
-0.46 |
0.43 |
-0.49 |
0.75 |
0.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.52 |
-0.11 |
-0.53 |
0.82 |
-0.23 |
0.35 |
-0.49 |
0.38 |
-0.55 |
0.72 |
0.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
3.69 |
3.62 |
3.65 |
3.66 |
3.73 |
3.78 |
3.86 |
4.00 |
4.09 |
4.17 |
4.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
295 |
298 |
299 |
301 |
305 |
301 |
304 |
306 |
310 |
318 |
325 |
| Invested Capital Turnover |
|
0.32 |
0.31 |
0.31 |
0.30 |
0.31 |
0.31 |
0.31 |
0.32 |
0.33 |
0.34 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
2.08 |
5.94 |
4.86 |
2.80 |
9.81 |
3.25 |
4.19 |
4.88 |
5.45 |
17 |
22 |
| Enterprise Value (EV) |
|
-12 |
-65 |
-30 |
-31 |
5.46 |
-36 |
32 |
-87 |
105 |
20 |
182 |
| Market Capitalization |
|
190 |
140 |
164 |
193 |
189 |
191 |
219 |
224 |
260 |
239 |
312 |
| Book Value per Share |
|
$25.39 |
$25.52 |
$25.66 |
$25.76 |
$26.11 |
$26.44 |
$26.64 |
$26.91 |
$27.34 |
$28.08 |
$28.84 |
| Tangible Book Value per Share |
|
$22.05 |
$22.21 |
$22.36 |
$22.48 |
$22.84 |
$23.18 |
$23.40 |
$23.67 |
$24.10 |
$24.86 |
$25.62 |
| Total Capital |
|
295 |
298 |
299 |
301 |
305 |
301 |
304 |
306 |
310 |
318 |
325 |
| Total Debt |
|
52 |
52 |
52 |
53 |
53 |
45 |
45 |
45 |
45 |
45 |
45 |
| Total Long-Term Debt |
|
52 |
52 |
52 |
53 |
53 |
45 |
45 |
45 |
45 |
45 |
45 |
| Net Debt |
|
-202 |
-205 |
-193 |
-224 |
-183 |
-227 |
-188 |
-311 |
-156 |
-219 |
-130 |
| Capital Expenditures (CapEx) |
|
0.46 |
0.18 |
0.37 |
0.29 |
0.38 |
1.04 |
0.58 |
1.07 |
1.29 |
0.62 |
0.93 |
| Net Nonoperating Expense (NNE) |
|
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
52 |
52 |
52 |
53 |
53 |
45 |
45 |
45 |
45 |
45 |
45 |
| Total Depreciation and Amortization (D&A) |
|
0.53 |
0.77 |
0.49 |
0.79 |
0.58 |
0.68 |
0.88 |
0.84 |
0.87 |
0.81 |
0.92 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.34) |
$0.26 |
$0.11 |
$0.22 |
$0.29 |
$0.43 |
$0.26 |
$0.33 |
$0.34 |
$0.64 |
$0.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
| Adjusted Diluted Earnings per Share |
|
($0.33) |
$0.26 |
$0.11 |
$0.22 |
$0.28 |
$0.43 |
$0.26 |
$0.32 |
$0.33 |
$0.63 |
$0.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
| 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 |
|
9.62M |
9.62M |
9.66M |
9.66M |
9.70M |
9.72M |
9.72M |
9.71M |
9.74M |
9.73M |
9.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.05 |
2.52 |
1.08 |
2.13 |
2.75 |
4.19 |
2.50 |
3.19 |
3.31 |
6.21 |
5.73 |
| Normalized NOPAT Margin |
|
-13.61% |
10.77% |
4.73% |
9.47% |
11.76% |
16.88% |
10.35% |
12.12% |
12.43% |
22.54% |
20.35% |
| Pre Tax Income Margin |
|
-19.44% |
15.33% |
6.22% |
11.85% |
16.75% |
21.60% |
13.71% |
15.08% |
16.64% |
29.42% |
26.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.20 |
0.16 |
0.06 |
0.12 |
0.18 |
0.27 |
0.17 |
0.17 |
0.20 |
0.40 |
0.37 |
| NOPAT to Interest Expense |
|
-0.14 |
0.11 |
0.05 |
0.09 |
0.13 |
0.21 |
0.13 |
0.14 |
0.15 |
0.31 |
0.29 |
| EBIT Less CapEx to Interest Expense |
|
-0.22 |
0.15 |
0.05 |
0.11 |
0.17 |
0.22 |
0.14 |
0.12 |
0.15 |
0.37 |
0.32 |
| NOPAT Less CapEx to Interest Expense |
|
-0.16 |
0.10 |
0.03 |
0.08 |
0.11 |
0.16 |
0.10 |
0.09 |
0.09 |
0.28 |
0.24 |
| 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 |
|
8.40% |
9.90% |
4.47% |
6.66% |
1.05% |
0.90% |
4.94% |
6.21% |
5.94% |
6.10% |
2.42% |
Key Financial Trends
First Western Financial’s Q2 2026 results show continued balance-sheet growth and a substantial year-over-year earnings recovery, although quarterly profit declined from Q1 and cash fell sharply. Net income was $5.7 million, or $0.57 per diluted share, compared with $6.2 million, or $0.63 per share, in Q1 2026. However, earnings more than doubled from the restated $2.5 million, or $0.26 per share, reported in Q2 2025.
Revenue increased to $28.1 million in Q2 from $27.5 million in Q1 and $24.2 million a year earlier. Net interest income reached $21.8 million, up from $20.9 million sequentially and $17.9 million year over year. The improvement reflects loan growth and higher interest income, though total interest expense remained elevated at $20.1 million, largely because of deposit funding costs.
The company’s balance sheet continued to expand. Net loans rose to $2.69 billion, up 0.8% from Q1 and 6.8% from Q2 2025. Total deposits increased modestly from Q1 to $2.85 billion and were 12.6% above the year-earlier level. Total assets were $3.24 billion, while common equity increased to $280.6 million from $273.4 million in Q1 and $258.8 million a year earlier.
Credit trends were favorable during the quarter. First Western recorded a $469,000 provision benefit in Q2, compared with a $728,000 benefit in Q1 and a $1.8 million provision expense in Q2 2025. The allowance for loan losses declined to $20.3 million, or approximately 0.75% of gross loans, from $20.8 million in Q1. Investors should still monitor whether loan growth produces higher provisions in future periods.
Cash flow was mixed. Operating activities generated $12.2 million, reversing the $9.1 million operating cash outflow in Q2 2025, but this was down from $15.3 million in Q1. Investing activities used $91.7 million, primarily because the company purchased $103.0 million of investment securities. Financing activities used $9.6 million, including $191.7 million of debt repayment, resulting in an $89.2 million decline in cash and equivalents during the quarter.
- Improving earnings trajectory: Q2 2026 net income increased approximately 129% year over year, extending the recovery from the materially weaker results reported during 2024 and early 2025.
- Stronger net interest income: Net interest income rose approximately 22% from Q2 2025 and 4% from Q1 2026, supported by continued loan growth.
- Loan and deposit expansion: Net loans grew to $2.69 billion, while total deposits reached $2.85 billion and were substantially higher than a year earlier.
- Improved credit-cost performance: The company recorded provision benefits in both Q1 and Q2 2026, compared with meaningful provision expenses in 2025 and especially in Q4 2023.
- Growing capital base: Common equity increased to $280.6 million, up about 8% from Q2 2025, providing additional support for balance-sheet growth.
- Diversified revenue contribution: Investment banking income remained strong at $4.7 million in Q2, but this fee-based revenue stream may fluctuate from quarter to quarter and should not be assumed to grow consistently.
- Sequential earnings decline: Net income and diluted EPS fell from $6.2 million and $0.63 in Q1 to $5.7 million and $0.57 in Q2, partly reflecting higher non-interest expenses.
- Rising operating costs: Non-interest expense increased to $21.2 million, up 5.2% sequentially and 11.1% year over year. Salaries, occupancy, and other operating expenses all rose from Q1.
- Sharp cash reduction: Cash and equivalents declined by approximately $89.2 million during Q2 as investment purchases and debt repayments outweighed operating cash generation.
- Funding-cost pressure: Deposit interest expense was $19.0 million in Q2, keeping total interest expense near $20.1 million and limiting the benefit of higher interest income.
Overall, First Western Financial is showing a healthier earnings and credit profile than it did a year ago, with growing loans, deposits, equity, and net interest income. The main issues for investors are whether the company can control operating expenses, sustain its recent credit performance, and rebuild cash after the large investment-security purchases and debt repayments in Q2.
10/14/26 07:07 AM ETAI Generated. May Contain Errors.