Go Pro

Southern First Bancshares (SFST) Financials

Southern First Bancshares logo
$60.74 -0.14 (-0.23%)
Closing price 07/10/2026 04:00 PM Eastern
Extended Trading
$60.83 +0.09 (+0.15%)
As of 07/10/2026 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Southern First Bancshares

Annual Income Statements for Southern First Bancshares

This table shows Southern First Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
10 13 13 22 28 18 47 29 13 16 30
Consolidated Net Income / (Loss)
10 13 13 22 28 18 47 29 13 16 30
Net Income / (Loss) Continuing Operations
10 13 13 22 28 18 47 29 13 16 30
Total Pre-Tax Income
16 20 24 29 35 24 61 38 17 20 40
Total Revenue
47 54 60 70 82 107 105 107 88 93 118
Net Interest Income / (Expense)
39 43 51 60 67 80 88 98 78 81 105
Total Interest Income
46 51 61 77 93 95 93 118 178 201 211
Loans and Leases Interest Income
44 49 59 74 89 93 92 114 166 187 198
Investment Securities Interest Income
1.58 1.71 1.62 1.80 2.10 1.42 1.34 1.99 4.46 5.81 5.37
Federal Funds Sold and Securities Borrowed Interest Income
0.14 0.17 0.78 1.14 1.62 0.27 0.23 1.44 7.00 8.54 7.97
Total Interest Expense
7.50 8.19 10 17 25 15 5.44 20 100 120 107
Deposits Interest Expense
3.59 3.94 7.37 15 24 13 3.91 18 91 109 96
Long-Term Debt Interest Expense
3.92 4.25 2.96 1.67 1.65 1.95 1.53 1.94 8.57 11 11
Total Non-Interest Income
8.42 11 9.34 10 15 27 17 9.58 9.86 12 13
Service Charges on Deposit Accounts
- - 1.17 1.04 1.06 0.86 1.17 1.27 1.38 1.76 2.37
Other Service Charges
7.43 2.84 2.20 2.73 3.77 5.62 3.05 3.22 3.06 3.25 3.30
Net Realized & Unrealized Capital Gains on Investments
0.30 7.27 5.16 5.55 9.15 20 12 3.80 4.04 5.56 5.77
Other Non-Interest Income
0.69 0.74 0.81 0.88 1.00 1.09 1.23 1.29 1.38 1.57 1.71
Provision for Credit Losses
3.20 2.30 2.00 1.90 2.30 30 -12 6.16 1.26 0.13 2.95
Total Non-Interest Expense
28 31 35 40 44 54 56 63 69 73 76
Salaries and Employee Benefits
17 19 22 22 24 35 36 39 40 44 45
Net Occupancy & Equipment Expense
5.76 6.24 7.28 8.06 9.30 11 12 15 17 18 19
Marketing Expense
0.87 0.81 0.74 0.76 0.79 0.69 0.91 1.22 1.36 1.41 1.53
Property & Liability Insurance Claims
0.86 0.96 1.15 1.28 0.81 1.38 1.15 1.69 3.77 4.02 3.88
Other Operating Expenses
3.68 4.20 3.60 7.34 9.75 5.90 5.85 6.02 6.10 6.31 6.81
Income Tax Expense
5.37 7.33 11 6.40 7.62 5.49 14 9.00 4.00 4.38 9.24
Basic Earnings per Share
$1.64 $2.06 $1.86 $3.02 $3.70 $2.37 $5.96 $3.66 $1.67 $1.92 $3.75
Weighted Average Basic Shares Outstanding
6.20M 6.32M 7.01M 7.38M 7.53M 7.72M 7.84M 7.96M 8.05M 8.08M 8.09M
Diluted Earnings per Share
$1.55 $1.94 $1.76 $2.88 $3.58 $2.34 $5.85 $3.61 $1.66 $1.91 $3.72
Weighted Average Diluted Shares Outstanding
6.56M 6.72M 7.39M 7.74M 7.77M 7.82M 7.99M 8.07M 8.08M 8.12M 8.16M
Weighted Average Basic & Diluted Shares Outstanding
6.20M 6.30M 7M 7.48M 7.70M 7.80M 7.98M 8.05M 8.16M 8.18M 8.23M

Quarterly Income Statements for Southern First Bancshares

This table shows Southern First Bancshares' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q1 2026
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Consolidated Net Income / (Loss)
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Net Income / (Loss) Continuing Operations
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Total Pre-Tax Income
7.09 3.54 3.26 5.29 5.34 3.38 3.91 5.73 6.89 6.91 12
Total Revenue
26 22 22 22 21 21 23 24 25 26 34
Net Interest Income / (Expense)
24 20 19 19 19 19 20 21 22 23 30
Total Interest Income
35 38 43 47 49 48 51 51 51 50 55
Loans and Leases Interest Income
34 37 41 44 45 46 47 48 47 47 51
Investment Securities Interest Income
0.56 0.61 0.71 1.47 1.67 1.48 1.42 1.41 1.50 1.40 1.40
Federal Funds Sold and Securities Borrowed Interest Income
0.52 0.97 0.89 2.44 2.70 1.28 2.58 2.21 2.47 1.16 1.96
Total Interest Expense
11 18 24 28 30 30 31 31 29 26 24
Deposits Interest Expense
10 17 22 25 27 27 28 28 26 24 22
Long-Term Debt Interest Expense
0.58 0.73 1.92 2.97 2.95 2.79 2.80 2.86 2.77 2.70 2.66
Total Non-Interest Income
1.71 2.04 2.74 2.75 2.33 2.66 3.52 3.18 2.78 3.11 3.54
Service Charges on Deposit Accounts
0.32 0.33 0.33 0.36 0.37 0.39 0.42 0.46 0.51 0.54 0.76
Other Service Charges
0.76 0.77 0.73 0.84 0.73 0.74 0.80 0.87 0.81 0.75 0.85
Net Realized & Unrealized Capital Gains on Investments
0.29 0.62 1.34 1.21 0.87 1.16 1.92 1.45 1.05 1.42 1.49
Other Non-Interest Income
0.34 0.33 0.34 0.35 0.36 0.38 0.38 0.40 0.41 0.40 0.45
Provision for Credit Losses
2.33 1.83 0.91 -0.50 -0.98 -0.18 0.50 0.00 -0.20 0.75 1.30
Total Non-Interest Expense
16 17 17 17 17 18 19 18 19 19 20
Salaries and Employee Benefits
9.58 10 10 10 9.40 11 11 11 11 11 12
Net Occupancy & Equipment Expense
4.19 4.09 4.22 4.31 4.72 4.40 4.51 4.53 4.59 4.59 4.76
Marketing Expense
0.28 0.37 0.34 0.29 0.36 0.37 0.39 0.32 0.34 0.37 0.40
Property & Liability Insurance Claims
0.55 0.69 0.90 1.24 0.94 0.96 0.97 1.03 1.08 1.01 0.89
Other Operating Expenses
1.82 1.61 1.65 1.23 1.61 1.52 1.49 1.38 1.93 1.56 1.99
Income Tax Expense
1.60 0.84 0.80 1.20 1.17 0.86 0.91 1.35 1.27 1.65 2.60
Basic Earnings per Share
$0.69 $0.34 $0.31 $0.51 $0.51 $0.31 $0.37 $0.54 $0.70 $0.65 $1.21
Weighted Average Basic Shares Outstanding
7.96M 8.03M 8.05M 8.05M 8.05M 8.11M 8.13M 8.06M 8.08M 8.08M 8.16M
Diluted Earnings per Share
$0.69 $0.33 $0.31 $0.51 $0.51 $0.31 $0.37 $0.54 $0.69 $0.65 $1.19
Weighted Average Diluted Shares Outstanding
8.07M 8.09M 8.07M 8.07M 8.08M 8.14M 8.14M 8.09M 8.12M 8.11M 8.29M
Weighted Average Basic & Diluted Shares Outstanding
8.05M 8.05M 8.08M 8.09M 8.16M 8.16M 8.16M 8.16M 8.18M 8.17M 9.46M

Annual Cash Flow Statements for Southern First Bancshares

This table details how cash moves in and out of Southern First Bancshares' 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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
22 -16 46 -19 55 -27 67 3.67 -15 6.69 107
Net Cash From Operating Activities
20 17 17 32 18 21 78 50 18 26 30
Net Cash From Continuing Operating Activities
20 17 17 32 18 21 78 50 18 26 30
Net Income / (Loss) Continuing Operations
10 13 13 22 28 18 47 29 13 16 30
Consolidated Net Income / (Loss)
10 13 13 22 28 18 47 29 13 16 30
Provision For Loan Losses
3.20 2.30 2.00 - 2.30 30 -12 6.16 1.26 0.13 2.95
Depreciation Expense
1.31 1.25 1.46 1.76 1.92 2.19 2.32 3.70 4.82 4.81 4.31
Amortization Expense
0.35 0.58 0.58 0.44 0.43 0.71 0.94 0.69 0.06 0.55 0.43
Non-Cash Adjustments to Reconcile Net Income
7.47 -1.13 -3.55 5.18 -17 -32 48 12 -2.48 3.46 -5.84
Changes in Operating Assets and Liabilities, net
-2.40 1.05 3.65 2.05 3.05 1.69 -7.59 -0.99 0.57 1.08 -1.76
Net Cash From Investing Activities
-176 -140 -239 -302 -276 -231 -411 -793 -379 -29 -206
Net Cash From Continuing Investing Activities
-176 -140 -239 -302 -276 -231 -411 -793 -379 -29 -206
Purchase of Property, Leasehold Improvements and Equipment
-4.65 -5.43 -5.38 -1.94 -8.43 -7.28 -27 -14 -1.24 -0.79 -0.58
Purchase of Investment Securities
-195 -179 -257 -315 -317 -257 -408 -823 -444 -59 -247
Sale of Property, Leasehold Improvements and Equipment
- - - 0.00 0.00 2.90 0.05 0.10 0.00 0.03 0.00
Sale and/or Maturity of Investments
23 44 23 15 50 30 24 44 67 31 41
Net Cash From Financing Activities
177 107 267 251 312 183 399 746 346 10.00 283
Net Cash From Continuing Financing Activities
177 107 267 251 312 183 399 746 346 33 283
Net Change in Deposits
197 105 290 267 228 267 421 570 246 56 281
Repayment of Debt
-20 0.00 -48 -17 60 - -25 175 100 -24 0.00
Other Financing Activities, Net
0.63 1.10 0.71 0.90 1.77 1.39 3.01 0.91 0.52 0.29 1.56
Cash Interest Paid
7.29 8.31 9.99 15 25 16 6.40 19 93 119 107
Cash Income Taxes Paid
6.63 6.68 8.39 5.45 7.88 2.74 22 12 1.51 3.77 11

Quarterly Cash Flow Statements for Southern First Bancshares

This table details how cash moves in and out of Southern First Bancshares' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q1 2026
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
10 101 -67 -53 3.78 11 28 66 -98 142 73
Net Cash From Operating Activities
13 1.24 -6.59 16 6.86 -2.92 3.96 26 -1.81 7.58 11
Net Cash From Continuing Operating Activities
13 1.24 -6.59 16 6.86 -2.92 3.96 26 -1.81 7.58 11
Net Income / (Loss) Continuing Operations
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Consolidated Net Income / (Loss)
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Provision For Loan Losses
2.33 1.83 0.91 -0.50 -0.98 -0.18 0.50 - -0.20 0.75 1.30
Depreciation Expense
1.18 1.20 1.19 1.21 1.21 1.21 1.20 1.21 1.19 1.17 0.95
Amortization Expense
0.14 0.13 0.13 -0.12 -0.08 0.13 0.15 0.16 0.12 0.10 -0.10
Non-Cash Adjustments to Reconcile Net Income
5.57 -2.86 -8.59 8.89 0.08 -4.43 -2.70 6.38 4.22 -6.80 -1.80
Changes in Operating Assets and Liabilities, net
-1.23 -1.77 -2.69 2.56 2.47 -2.19 1.81 14 -13 7.10 0.55
Net Cash From Investing Activities
-251 -143 -122 -79 -35 -32 24 -8.06 -13 -50 -95
Net Cash From Continuing Investing Activities
-251 -143 -122 -79 -35 -32 24 -8.06 -13 -50 -95
Purchase of Property, Leasehold Improvements and Equipment
-0.82 -0.18 -0.59 -0.35 -0.12 -0.28 -0.09 -0.20 -0.22 -0.14 -0.28
Purchase of Investment Securities
-259 -163 -144 -82 -56 -51 20 -12 -16 -53 -100
Sale and/or Maturity of Investments
8.88 20 23 2.99 21 19 4.25 4.48 2.88 2.58 5.80
Net Cash From Financing Activities
248 243 61 10 32 46 -0.81 47 -83 185 157
Net Cash From Continuing Financing Activities
248 243 61 10 32 46 -0.81 47 -60 185 157
Net Change in Deposits
132 293 6.24 -85 32 81 -0.81 59 -83 185 157
Other Financing Activities, Net
0.11 0.02 0.17 0.31 0.02 0.17 - -11 23 -0.11 0.66
Cash Interest Paid
9.72 17 22 26 29 28 30 30 32 27 24

Annual Balance Sheets for Southern First Bancshares

This table presents Southern First Bancshares' 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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,217 1,341 1,625 1,901 2,267 2,483 2,926 3,692 4,056 4,088 4,403
Cash and Due from Banks
12 12 17 17 19 13 22 19 28 23 28
Federal Funds Sold
34 24 49 36 89 22 87 101 119 128 183
Interest Bearing Deposits at Other Banks
17 11 26 20 19 66 59 51 8.80 12 58
Trading Account Securities
90 64 68 75 68 95 120 93 135 132 128
Loans and Leases, Net of Allowance
991 1,149 1,372 1,662 1,927 2,099 2,459 3,235 -41 -40 -42
Allowance for Loan and Lease Losses
14 15 16 16 17 44 30 39 41 40 42
Loans Held for Sale
4.94 7.80 12 9.24 27 60 - 3.92 7.19 4.57 12
Premises and Equipment, Net
24 28 32 32 58 60 92 99 94 89 83
Other Assets
44 45 49 50 59 68 69 90 3,704 3,699 3,911
Total Liabilities & Shareholders' Equity
1,217 1,341 1,625 1,901 2,267 2,483 362 3,692 4,056 4,088 4,403
Total Liabilities
1,123 1,231 1,475 1,727 2,061 2,254 2,648 3,397 3,743 3,757 4,035
Non-Interest Bearing Deposits
986 1,091 1,381 1,648 1,876 2,143 - 3,134 3,380 3,436 3,717
Long-Term Debt
129 129 81 63 146 61 36 211 311 265 265
Other Long-Term Liabilities
8.72 11 13 15 39 51 48 52 52 56 53
Total Equity & Noncontrolling Interests
94 110 150 174 206 228 278 295 312 330 369
Total Preferred & Common Equity
94 110 150 174 206 228 278 295 312 330 369
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
94 110 150 174 206 228 279 295 312 330 369
Common Stock
70 73 100 103 106 109 114 119 122 125 126
Retained Earnings
25 38 51 73 101 119 166 192 206 221 251
Accumulated Other Comprehensive Income / (Loss)
-0.00 -0.50 -0.46 -0.92 -0.30 1.02 -0.74 -13 -11 -11 -7.45
Other Equity Adjustments
-0.36 -0.60 -0.50 -0.74 -0.80 -0.70 - -3.31 -3.60 -3.88 -1.34

Quarterly Balance Sheets for Southern First Bancshares

This table presents Southern First Bancshares' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 3/31/2026
Total Assets
3,440 3,938 4,002 4,020 4,106 4,110 4,175 4,284 4,578
Cash and Due from Banks
17 22 25 17 14 22 25 25 33
Federal Funds Sold
140 243 170 128 145 164 226 264 228
Interest Bearing Deposits at Other Banks
4.53 7.35 10 7.28 8.79 8.83 9.18 17 82
Trading Account Securities
92 94 92 144 126 121 135 131 124
Loans and Leases, Net of Allowance
2,994 3,378 3,497 3,513 3,603 3,582 3,579 -41 -43
Allowance for Loan and Lease Losses
36 40 41 41 40 40 40 41 43
Loans Held for Sale
9.24 6.98 16 7.12 12 15 8.60 12 14
Premises and Equipment, Net
100 98 97 96 93 92 90 87 89
Other Assets
85 90 96 108 104 105 101 3,790 4,009
Total Liabilities & Shareholders' Equity
3,440 3,938 4,002 4,020 4,106 4,110 4,175 4,284 4,578
Total Liabilities
3,152 3,639 3,701 3,716 3,790 3,791 3,848 3,947 4,199
Non-Interest Bearing Deposits
3,001 3,427 3,433 3,348 3,461 3,460 3,519 3,621 3,873
Long-Term Debt
96 36 36 36 276 276 265 265 265
Other Long-Term Liabilities
54 176 231 332 53 55 64 61 61
Total Equity & Noncontrolling Interests
288 299 302 304 315 319 327 338 379
Total Preferred & Common Equity
288 299 302 304 315 319 327 338 379
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
288 299 302 304 315 319 327 338 379
Common Stock
119 121 121 122 124 124 124 125 127
Retained Earnings
187 195 197 201 208 211 215 226 261
Accumulated Other Comprehensive Income / (Loss)
-14 -12 -13 -15 -12 -12 -9.06 -10 -7.87
Other Equity Adjustments
-3.35 -4.46 -4.05 -4.07 -5.26 -4.71 -4.22 -3.37 -1.30

Annual Metrics And Ratios for Southern First Bancshares

This table displays calculated financial ratios and metrics derived from Southern First Bancshares' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
6,243,132.00 6,382,666.00 7,319,098.00 7,450,270.00 7,618,519.00 7,737,594.00 7,913,381.00 - - - 8,168,865.00
DEI Adjusted Shares Outstanding
6,243,132.00 6,382,666.00 7,319,098.00 7,450,270.00 7,618,519.00 7,737,594.00 7,913,381.00 - - - 8,168,865.00
DEI Earnings Per Adjusted Shares Outstanding
1.63 2.04 1.78 2.99 3.66 2.37 5.90 - - - 3.72
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.93% 14.70% 11.83% 16.84% 16.91% 30.29% -2.17% 2.26% -18.36% 6.68% 26.48%
EBITDA Growth
51.93% 29.08% 15.77% 20.15% 22.49% -29.36% 139.74% -33.65% -47.53% 13.33% 75.43%
EBIT Growth
59.54% 31.11% 16.16% 21.25% 23.66% -32.86% 155.27% -37.32% -54.28% 14.26% 98.90%
NOPAT Growth
53.46% 28.22% 0.07% 70.86% 24.99% -34.21% 154.86% -37.67% -53.89% 15.67% 95.53%
Net Income Growth
53.46% 28.22% 0.07% 70.86% 24.99% -34.21% 154.86% -37.67% -53.89% 15.67% 95.53%
EPS Growth
40.91% 25.16% -9.28% 63.64% 24.31% -34.64% 150.00% -38.29% -54.02% 15.06% 94.76%
Operating Cash Flow Growth
324.71% -15.01% 0.61% 84.39% -42.25% 12.62% 278.63% -35.56% -64.91% 44.78% 19.17%
Free Cash Flow Firm Growth
186.78% -113.72% 917.84% -28.13% -667.36% 193.32% -72.77% -839.24% 35.65% 142.02% -117.85%
Invested Capital Growth
-3.78% 7.01% -3.43% 3.05% 48.22% -17.76% 8.54% 61.06% 23.35% -4.56% 6.42%
Revenue Q/Q Growth
3.52% 2.39% 4.09% 41.74% 0.00% 6.79% -1.65% -0.34% -4.83% 4.30% 0.00%
EBITDA Q/Q Growth
8.66% 4.38% 6.78% 36.42% 1,595.47% 8.79% 7.81% -16.13% -8.02% 7.37% 0.00%
EBIT Q/Q Growth
9.32% 4.66% 6.88% 40.45% 0.00% 9.11% 8.10% -18.36% -9.13% 8.48% 0.00%
NOPAT Q/Q Growth
9.35% 3.49% -8.50% 74.09% 0.00% 8.30% 7.86% -18.28% -8.98% 10.38% 0.00%
Net Income Q/Q Growth
9.35% 3.49% -8.50% 74.09% 0.00% 8.30% 7.86% -18.28% -8.98% 10.38% 0.00%
EPS Q/Q Growth
9.15% 2.65% -11.56% 20.50% 4.99% 8.33% 7.34% -18.33% -9.78% 10.40% 0.00%
Operating Cash Flow Q/Q Growth
41.38% -5.28% -17.89% 16.41% 192.34% 27.70% 5.95% -22.73% -27.23% -25.32% 0.00%
Free Cash Flow Firm Q/Q Growth
16.50% -9.26% -56.52% 142.40% -104.43% 104.15% 697.56% -248.67% -278.78% 118.54% 0.00%
Invested Capital Q/Q Growth
1.45% 1.64% 15.11% -4.63% 120.60% 13.57% 4.08% 31.71% 83.36% 0.66% 0.00%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
36.64% 41.23% 42.69% 43.90% 45.99% 24.93% 61.10% 39.65% 25.49% 27.07% 37.55%
EBIT Margin
33.09% 37.83% 39.30% 40.78% 43.13% 22.23% 58.00% 35.55% 19.91% 21.33% 33.54%
Profit (Net Income) Margin
21.66% 24.21% 21.66% 31.68% 33.87% 17.10% 44.56% 27.16% 15.34% 16.63% 25.71%
Tax Burden Percent
65.44% 64.00% 55.13% 77.69% 78.52% 76.95% 76.82% 76.39% 77.04% 77.99% 76.67%
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
34.56% 36.00% 44.87% 22.31% 21.48% 23.05% 23.18% 23.61% 22.96% 22.01% 23.33%
Return on Invested Capital (ROIC)
4.47% 5.65% 5.57% 9.53% 9.46% 5.72% 15.49% 7.10% 2.38% 2.55% 4.94%
ROIC Less NNEP Spread (ROIC-NNEP)
4.47% 5.65% 5.57% 9.53% 9.46% 5.72% 15.49% 7.10% 2.38% 2.55% 4.94%
Return on Net Nonoperating Assets (RNNOA)
7.00% 7.12% 4.49% 4.24% 5.21% 2.72% 2.97% 3.07% 2.05% 2.28% 3.75%
Return on Equity (ROE)
11.47% 12.77% 10.05% 13.78% 14.67% 8.44% 18.46% 10.17% 4.42% 4.83% 8.69%
Cash Return on Invested Capital (CROIC)
8.33% -1.13% 9.06% 6.53% -29.39% 25.20% 7.29% -39.67% -18.53% 7.21% -1.28%
Operating Return on Assets (OROA)
1.38% 1.59% 1.60% 1.63% 1.70% 1.00% 2.25% 1.15% 0.45% 0.49% 0.93%
Return on Assets (ROA)
0.90% 1.02% 0.88% 1.26% 1.34% 0.77% 1.73% 0.88% 0.35% 0.38% 0.72%
Return on Common Equity (ROCE)
11.47% 12.77% 10.05% 13.78% 14.67% 8.44% 18.51% 10.20% 4.42% 4.83% 8.69%
Return on Equity Simple (ROE_SIMPLE)
10.79% 11.86% 8.71% 12.82% 13.53% 8.03% 16.81% 9.89% 4.30% 4.70% 8.24%
Net Operating Profit after Tax (NOPAT)
10 13 13 22 28 18 47 29 13 16 30
NOPAT Margin
21.66% 24.21% 21.66% 31.68% 33.87% 17.10% 44.56% 27.16% 15.34% 16.63% 25.71%
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
50.43% 48.31% 49.50% 44.27% 41.23% 43.36% 47.15% 51.51% 67.38% 67.47% 54.91%
Operating Expenses to Revenue
60.09% 57.90% 57.38% 56.52% 54.07% 50.15% 53.83% 58.71% 78.65% 78.54% 63.96%
Earnings before Interest and Taxes (EBIT)
16 20 24 29 35 24 61 38 17 20 40
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
17 22 26 31 38 27 64 43 22 25 44
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.50 2.09 2.02 1.37 1.57 1.20 1.77 1.24 0.96 0.98 0.00
Price to Tangible Book Value (P/TBV)
1.50 2.09 2.02 1.37 1.57 1.20 1.77 1.24 0.96 0.98 0.00
Price to Revenue (P/Rev)
3.02 4.27 5.01 3.40 3.94 2.55 4.72 3.41 3.43 3.47 0.00
Price to Earnings (P/E)
13.94 17.63 23.14 10.72 11.62 14.92 10.59 12.57 22.35 20.89 0.00
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
7.17% 5.67% 4.32% 9.33% 8.61% 6.70% 9.45% 7.96% 4.47% 4.79% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.93 1.31 1.26 0.97 0.97 0.81 1.16 0.80 0.73 0.72 0.00
Enterprise Value to Revenue (EV/Rev)
4.42 5.79 4.82 3.26 4.16 2.18 3.47 3.79 5.20 4.57 0.00
Enterprise Value to EBITDA (EV/EBITDA)
12.06 14.05 11.30 7.43 9.04 8.75 5.67 9.56 20.41 16.87 0.00
Enterprise Value to EBIT (EV/EBIT)
13.35 15.31 12.27 8.00 9.63 9.82 5.98 10.66 26.12 21.41 0.00
Enterprise Value to NOPAT (EV/NOPAT)
20.40 23.92 22.26 10.29 12.27 12.76 7.78 13.95 33.91 27.46 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
10.32 18.25 16.89 7.24 18.67 11.34 4.65 8.08 25.79 16.68 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
10.97 0.00 13.68 15.04 0.00 2.89 16.52 0.00 0.00 9.70 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.36 1.17 0.54 0.36 0.71 0.27 0.13 0.72 1.00 0.80 0.72
Long-Term Debt to Equity
1.36 1.17 0.54 0.36 0.71 0.27 0.13 0.72 1.00 0.80 0.72
Financial Leverage
1.56 1.26 0.81 0.45 0.55 0.48 0.19 0.43 0.86 0.90 0.76
Leverage Ratio
12.68 12.53 11.43 10.89 10.97 10.94 10.68 11.56 12.76 12.67 12.15
Compound Leverage Factor
12.68 12.53 11.43 10.89 10.97 10.94 10.68 11.56 12.76 12.67 12.15
Debt to Total Capital
57.71% 53.93% 35.00% 26.72% 41.48% 21.09% 11.50% 41.76% 49.91% 44.50% 41.81%
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
57.71% 53.93% 35.00% 26.72% 41.48% 21.09% 11.50% 41.76% 49.91% 44.50% 41.81%
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
42.29% 46.07% 65.00% 73.28% 58.52% 78.91% 88.96% 58.24% 50.09% 55.50% 58.19%
Debt to EBITDA
7.48 5.79 3.14 2.05 3.86 2.28 0.56 4.97 13.96 10.48 5.97
Net Debt to EBITDA
3.82 3.70 -0.45 -0.31 0.48 -1.49 -2.05 0.95 6.96 4.04 -0.11
Long-Term Debt to EBITDA
7.48 5.79 3.14 2.05 3.86 2.28 0.56 4.97 13.96 10.48 5.97
Debt to NOPAT
12.65 9.87 6.18 2.84 5.24 3.33 0.77 7.25 23.19 17.06 8.72
Net Debt to NOPAT
6.47 6.29 -0.89 -0.42 0.65 -2.17 -2.81 1.39 11.56 6.57 -0.15
Long-Term Debt to NOPAT
12.65 9.87 6.18 2.84 5.24 3.33 0.77 7.25 23.19 17.06 8.72
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.28% -0.25% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
19 -2.60 21 15 -87 81 22 -163 -105 44 -7.85
Operating Cash Flow to CapEx
432.39% 314.83% 319.51% 1,631.65% 217.16% 470.65% 295.06% 363.08% 1,421.34% 3,376.22% 5,242.17%
Free Cash Flow to Firm to Interest Expense
2.52 -0.32 2.05 0.92 -3.41 5.38 4.05 -8.11 -1.05 0.37 -0.07
Operating Cash Flow to Interest Expense
2.68 2.09 1.66 1.92 0.72 1.37 14.36 2.51 0.18 0.21 0.29
Operating Cash Flow Less CapEx to Interest Expense
2.06 1.42 1.14 1.80 0.39 1.08 9.50 1.82 0.16 0.21 0.28
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.05 0.04 0.03 0.02 0.02 0.03
Fixed Asset Turnover
2.09 2.05 1.99 2.18 1.81 1.81 1.37 1.12 0.90 1.02 1.37
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
223 238 230 237 352 289 314 506 624 595 634
Invested Capital Turnover
0.21 0.23 0.26 0.30 0.28 0.33 0.35 0.26 0.16 0.15 0.19
Increase / (Decrease) in Invested Capital
-8.75 16 -8.19 7.03 114 -62 25 192 118 -28 38
Enterprise Value (EV)
207 312 290 229 342 234 363 406 455 426 0.00
Market Capitalization
142 230 302 239 324 274 495 366 300 324 0.00
Book Value per Share
$15.10 $17.21 $20.45 $23.34 $27.02 $29.50 $35.30 $36.83 $38.63 $40.50 $45.56
Tangible Book Value per Share
$15.10 $17.21 $20.45 $23.34 $27.02 $29.50 $35.30 $36.83 $38.63 $40.50 $45.56
Total Capital
223 238 230 237 352 289 314 506 624 595 634
Total Debt
129 129 81 63 146 61 36 211 311 265 265
Total Long-Term Debt
129 129 81 63 146 61 36 211 311 265 265
Net Debt
66 82 -12 -9.47 18 -40 -131 40 155 102 -4.68
Capital Expenditures (CapEx)
4.65 5.43 5.38 1.94 8.43 4.38 26 14 1.24 0.76 0.58
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)
129 129 81 63 146 61 36 211 311 265 265
Total Depreciation and Amortization (D&A)
1.66 1.83 2.04 2.19 2.35 2.90 3.25 4.39 4.88 5.36 4.74
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.64 $2.06 $1.86 $3.02 $3.70 $2.37 $5.96 $3.66 $1.67 $1.92 $3.75
Adjusted Weighted Average Basic Shares Outstanding
6.20M 6.32M 7.01M 7.38M 7.53M 7.72M 7.84M 7.96M 8.05M 8.08M 8.09M
Adjusted Diluted Earnings per Share
$1.55 $1.94 $1.76 $2.88 $3.58 $2.34 $5.85 $3.61 $1.66 $1.91 $3.72
Adjusted Weighted Average Diluted Shares Outstanding
6.56M 6.72M 7.39M 7.74M 7.77M 7.82M 7.99M 8.07M 8.08M 8.12M 8.16M
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
6.32M 6.47M 7.36M 7.48M 7.70M 7.80M 7.98M 8.05M 8.16M 8.18M 8.23M
Normalized Net Operating Profit after Tax (NOPAT)
10 13 13 22 28 18 47 29 13 16 30
Normalized NOPAT Margin
21.66% 24.21% 21.66% 31.68% 33.87% 17.10% 44.56% 27.16% 15.34% 16.63% 25.71%
Pre Tax Income Margin
33.09% 37.83% 39.30% 40.78% 43.13% 22.23% 58.00% 35.55% 19.91% 21.33% 33.54%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.07 2.49 2.29 1.74 1.40 1.59 11.19 1.90 0.17 0.17 0.37
NOPAT to Interest Expense
1.36 1.59 1.26 1.35 1.10 1.22 8.59 1.45 0.13 0.13 0.29
EBIT Less CapEx to Interest Expense
1.45 1.82 1.77 1.62 1.07 1.30 6.32 1.21 0.16 0.16 0.37
NOPAT Less CapEx to Interest Expense
0.74 0.93 0.74 1.23 0.77 0.93 3.73 0.76 0.12 0.12 0.28
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Southern First Bancshares

This table displays calculated financial ratios and metrics derived from Southern First Bancshares' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q1 2026
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - 8,177,372.00 8,231,198.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 8,177,372.00 8,231,198.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.64 1.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.40% -13.89% -20.58% -21.47% -17.18% -5.16% 6.91% 7.56% 17.99% 24.35% 27.56%
EBITDA Growth
-49.30% -56.09% -56.50% -48.77% -23.13% -2.92% 14.84% 10.92% 26.87% 73.00% 62.88%
EBIT Growth
-54.74% -65.64% -66.01% -52.48% -24.70% -4.38% 19.95% 8.20% 29.16% 104.23% 80.64%
NOPAT Growth
-54.25% -66.09% -66.05% -51.29% -24.13% -6.70% 22.01% 6.93% 35.04% 108.80% 87.75%
Net Income Growth
-54.25% -66.09% -66.05% -51.29% -24.13% -6.70% 22.01% 6.93% 35.04% 108.80% 87.75%
EPS Growth
-54.00% -66.33% -65.56% -50.96% -26.09% -6.06% 19.35% 5.88% 35.29% 109.68% 83.08%
Operating Cash Flow Growth
-52.35% -84.28% -201.23% -28.15% -49.06% -336.38% 160.11% 63.11% -126.34% 359.30% 42.09%
Free Cash Flow Firm Growth
-1,365.20% 41.46% 145.33% 164.83% 38.84% -1,290.44% -859.85% -615.63% 129.91% 97.78% -467.10%
Invested Capital Growth
61.06% 6.65% -8.41% -11.40% 23.35% 76.29% 76.19% 73.85% -4.56% 1.84% 6.94%
Revenue Q/Q Growth
-8.20% -13.01% -4.04% 2.48% -3.19% -0.38% 8.17% 3.10% 6.19% 4.99% 0.00%
EBITDA Q/Q Growth
-32.61% -42.05% -5.93% 39.46% 1.11% -26.81% 11.27% 34.70% 15.65% -0.20% 0.00%
EBIT Q/Q Growth
-36.36% -50.07% -7.94% 62.46% 0.83% -36.59% 15.48% 46.55% 20.36% 0.26% 0.00%
NOPAT Q/Q Growth
-34.72% -50.78% -9.06% 66.72% 1.68% -39.48% 18.91% 46.12% 28.41% -6.42% 0.00%
Net Income Q/Q Growth
-34.72% -50.78% -9.06% 66.72% 1.68% -39.48% 18.91% 46.12% 28.41% -6.42% 0.00%
EPS Q/Q Growth
-33.65% -52.17% -6.06% 64.52% 0.00% -39.22% 19.35% 45.95% 27.78% -5.80% 0.00%
Operating Cash Flow Q/Q Growth
-40.05% -90.81% -632.42% 345.10% -57.50% -142.62% 235.40% 565.07% -106.86% 519.59% 0.00%
Free Cash Flow Firm Q/Q Growth
-152.17% 90.21% 283.60% 43.03% -337.89% -122.56% -0.34% 2.94% 113.80% -116.53% 0.00%
Invested Capital Q/Q Growth
31.71% -33.64% 0.65% 0.71% 83.36% -5.16% 0.59% -0.62% 0.66% 1.20% 0.00%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
32.54% 21.68% 21.25% 28.92% 30.21% 22.19% 22.83% 29.82% 32.48% 30.88% 39.42%
EBIT Margin
27.44% 15.75% 15.11% 23.96% 24.95% 15.88% 16.95% 24.10% 27.31% 26.08% 36.94%
Profit (Net Income) Margin
21.26% 12.03% 11.40% 18.55% 19.48% 11.84% 13.01% 18.44% 22.30% 19.87% 29.25%
Tax Burden Percent
77.48% 76.38% 75.45% 77.42% 78.08% 74.53% 76.74% 76.51% 81.63% 76.20% 79.20%
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
22.52% 23.62% 24.55% 22.58% 21.92% 25.47% 23.26% 23.49% 18.37% 23.80% 20.80%
Return on Invested Capital (ROIC)
5.56% 3.83% 3.16% 4.71% 3.02% 2.20% 2.45% 3.54% 3.42% 3.28% 5.88%
ROIC Less NNEP Spread (ROIC-NNEP)
5.56% 3.83% 3.16% 4.71% 3.02% 2.20% 2.45% 3.54% 3.42% 3.28% 5.88%
Return on Net Nonoperating Assets (RNNOA)
2.40% 0.48% 0.66% 1.05% 2.60% 1.12% 1.24% 1.69% 3.06% 2.72% 4.35%
Return on Equity (ROE)
7.96% 4.31% 3.82% 5.76% 5.62% 3.33% 3.69% 5.24% 6.48% 6.00% 10.23%
Cash Return on Invested Capital (CROIC)
-39.67% 0.90% 14.18% 16.16% -18.53% -52.37% -52.21% -50.92% 7.21% 1.24% -1.10%
Operating Return on Assets (OROA)
0.89% 0.47% 0.41% 0.59% 0.56% 0.34% 0.37% 0.53% 0.63% 0.61% 1.05%
Return on Assets (ROA)
0.69% 0.36% 0.31% 0.46% 0.44% 0.25% 0.28% 0.40% 0.51% 0.47% 0.83%
Return on Common Equity (ROCE)
7.98% 4.31% 3.82% 5.76% 5.62% 3.33% 3.69% 5.24% 6.48% 6.00% 10.23%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.97% 6.32% 4.85% 0.00% 4.20% 4.33% 4.31% 0.00% 5.41% 9.22%
Net Operating Profit after Tax (NOPAT)
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
NOPAT Margin
21.26% 12.03% 11.40% 18.55% 19.48% 11.84% 13.01% 18.44% 22.30% 19.87% 29.25%
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
54.38% 65.91% 68.85% 67.12% 67.70% 73.34% 70.25% 65.78% 61.56% 61.38% 50.70%
Operating Expenses to Revenue
63.55% 76.13% 80.67% 78.31% 79.61% 84.94% 80.88% 75.90% 73.48% 71.09% 59.22%
Earnings before Interest and Taxes (EBIT)
7.09 3.54 3.26 5.29 5.34 3.38 3.91 5.73 6.89 6.91 12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
8.41 4.87 4.58 6.39 6.46 4.73 5.26 7.09 8.20 8.18 13
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.24 0.83 0.66 0.72 0.96 0.82 0.75 0.85 0.98 0.80 1.18
Price to Tangible Book Value (P/TBV)
1.24 0.83 0.66 0.72 0.96 0.82 0.75 0.85 0.98 0.80 1.18
Price to Revenue (P/Rev)
3.41 2.39 2.03 2.37 3.43 3.00 2.71 3.10 3.47 2.73 3.58
Price to Earnings (P/E)
12.57 10.36 10.45 14.75 22.35 19.56 17.30 19.75 20.89 14.73 12.82
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
7.96% 9.65% 9.57% 6.78% 4.47% 5.11% 5.78% 5.06% 4.79% 6.79% 7.80%
Enterprise Value to Invested Capital (EV/IC)
0.80 0.03 0.09 0.30 0.73 0.62 0.54 0.48 0.72 0.38 0.58
Enterprise Value to Revenue (EV/Rev)
3.79 0.11 0.31 1.10 5.20 4.26 3.64 3.15 4.57 2.32 2.96
Enterprise Value to EBITDA (EV/EBITDA)
9.56 0.31 1.00 4.19 20.41 16.61 14.01 11.99 16.87 7.97 7.49
Enterprise Value to EBIT (EV/EBIT)
10.66 0.35 1.21 5.29 26.12 21.31 17.86 15.38 21.41 9.77 8.21
Enterprise Value to NOPAT (EV/NOPAT)
13.95 0.47 1.59 6.88 33.91 27.79 23.21 20.06 27.46 12.53 10.60
Enterprise Value to Operating Cash Flow (EV/OCF)
8.08 0.25 0.99 4.18 25.79 27.28 13.31 8.25 16.68 6.35 11.02
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 3.81 0.61 1.73 0.00 0.00 0.00 0.00 9.70 31.04 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.72 0.12 0.12 0.12 1.00 0.88 0.87 0.81 0.80 0.78 0.70
Long-Term Debt to Equity
0.72 0.12 0.12 0.12 1.00 0.88 0.87 0.81 0.80 0.78 0.70
Financial Leverage
0.43 0.13 0.21 0.22 0.86 0.51 0.50 0.48 0.90 0.83 0.74
Leverage Ratio
11.56 12.13 12.48 12.61 12.76 13.09 13.08 13.00 12.67 12.85 12.36
Compound Leverage Factor
11.56 12.13 12.48 12.61 12.76 13.09 13.08 13.00 12.67 12.85 12.36
Debt to Total Capital
41.76% 10.80% 10.74% 10.67% 49.91% 46.71% 46.44% 44.79% 44.50% 43.97% 41.11%
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
41.76% 10.80% 10.74% 10.67% 49.91% 46.71% 46.44% 44.79% 44.50% 43.97% 41.11%
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
58.24% 89.20% 89.26% 89.33% 50.09% 53.29% 53.56% 55.21% 55.50% 56.03% 58.89%
Debt to EBITDA
4.97 1.00 1.20 1.50 13.96 12.47 12.10 11.25 10.48 9.22 5.35
Net Debt to EBITDA
0.95 -6.50 -5.57 -4.79 6.96 4.92 3.57 0.18 4.04 -1.40 -1.57
Long-Term Debt to EBITDA
4.97 1.00 1.20 1.50 13.96 12.47 12.10 11.25 10.48 9.22 5.35
Debt to NOPAT
7.25 1.52 1.90 2.46 23.19 20.86 20.05 18.83 17.06 14.50 7.57
Net Debt to NOPAT
1.39 -9.89 -8.85 -7.87 11.56 8.23 5.92 0.31 6.57 -2.20 -2.23
Long-Term Debt to NOPAT
7.25 1.52 1.90 2.46 23.19 20.86 20.05 18.83 17.06 14.50 7.57
Noncontrolling Interest Sharing Ratio
-0.25% 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)
-186 -18 33 48 -114 -253 -254 -247 34 -5.63 -32
Operating Cash Flow to CapEx
1,650.37% 687.22% -1,121.98% 4,572.80% 5,622.95% -1,044.29% 4,303.26% 13,502.56% -828.90% 5,377.31% 3,847.50%
Free Cash Flow to Firm to Interest Expense
-17.07 -1.02 1.40 1.70 -3.79 -8.53 -8.20 -8.07 1.19 -0.21 -1.31
Operating Cash Flow to Interest Expense
1.23 0.07 -0.28 0.57 0.23 -0.10 0.13 0.86 -0.06 0.29 0.44
Operating Cash Flow Less CapEx to Interest Expense
1.16 0.06 -0.30 0.56 0.22 -0.11 0.12 0.85 -0.07 0.28 0.43
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03
Fixed Asset Turnover
1.12 1.07 1.01 0.94 0.90 0.91 0.93 0.96 1.02 1.09 1.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
506 336 338 340 624 592 595 591 595 603 644
Invested Capital Turnover
0.26 0.32 0.28 0.25 0.16 0.19 0.19 0.19 0.15 0.17 0.20
Increase / (Decrease) in Invested Capital
192 21 -31 -44 118 256 257 251 -28 11 42
Enterprise Value (EV)
406 11 30 101 455 368 320 282 426 229 371
Market Capitalization
366 247 199 218 300 259 238 278 324 269 449
Book Value per Share
$36.83 $37.20 $37.46 $37.63 $38.63 $38.65 $39.08 $40.04 $40.50 $41.28 $46.09
Tangible Book Value per Share
$36.83 $37.20 $37.46 $37.63 $38.63 $38.65 $39.08 $40.04 $40.50 $41.28 $46.09
Total Capital
506 336 338 340 624 592 595 591 595 603 644
Total Debt
211 36 36 36 311 276 276 265 265 265 265
Total Long-Term Debt
211 36 36 36 311 276 276 265 265 265 265
Net Debt
40 -236 -169 -116 155 109 82 4.33 102 -40 -78
Capital Expenditures (CapEx)
0.82 0.18 0.59 0.35 0.12 0.28 0.09 0.20 0.22 0.14 0.28
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)
211 36 36 36 311 276 276 265 265 265 265
Total Depreciation and Amortization (D&A)
1.32 1.33 1.32 1.10 1.12 1.35 1.35 1.36 1.30 1.27 0.84
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.69 $0.34 $0.31 $0.51 $0.51 $0.31 $0.37 $0.54 $0.70 $0.65 $1.21
Adjusted Weighted Average Basic Shares Outstanding
7.96M 8.03M 8.05M 8.05M 8.05M 8.11M 8.13M 8.06M 8.08M 8.08M 8.16M
Adjusted Diluted Earnings per Share
$0.69 $0.33 $0.31 $0.51 $0.51 $0.31 $0.37 $0.54 $0.69 $0.65 $1.19
Adjusted Weighted Average Diluted Shares Outstanding
8.07M 8.09M 8.07M 8.07M 8.08M 8.14M 8.14M 8.09M 8.12M 8.11M 8.29M
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
8.05M 8.05M 8.08M 8.09M 8.16M 8.16M 8.16M 8.16M 8.18M 8.17M 9.46M
Normalized Net Operating Profit after Tax (NOPAT)
5.49 2.70 2.46 4.10 4.17 2.52 3.00 4.38 5.63 5.27 9.89
Normalized NOPAT Margin
21.26% 12.03% 11.40% 18.55% 19.48% 11.84% 13.01% 18.44% 22.30% 19.87% 29.25%
Pre Tax Income Margin
27.44% 15.75% 15.11% 23.96% 24.95% 15.88% 16.95% 24.10% 27.31% 26.08% 36.94%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.65 0.20 0.14 0.19 0.18 0.11 0.13 0.19 0.24 0.26 0.51
NOPAT to Interest Expense
0.50 0.15 0.10 0.15 0.14 0.08 0.10 0.14 0.20 0.20 0.41
EBIT Less CapEx to Interest Expense
0.58 0.19 0.11 0.18 0.17 0.10 0.12 0.18 0.23 0.26 0.50
NOPAT Less CapEx to Interest Expense
0.43 0.14 0.08 0.13 0.13 0.08 0.09 0.14 0.19 0.20 0.39
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Southern First Bancshares (NASDAQ: SFST) entered 2026 with a much stronger earnings profile than it had a year earlier, helped by better net interest income, healthier noninterest income, and a rebound in operating cash flow. The balance sheet also grew meaningfully year over year, with deposits and equity both moving higher.

That said, the quarter also shows some familiar bank industry pressures: interest expense remains elevated, deposit costs are still material, and the company continues to rely on a large share of non-interest-bearing deposits. Overall, the recent trend looks improved, but not without a few areas investors should watch closely.

  • Net income improved sharply year over year, rising to $9.9 million in Q1 2026 from $5.3 million in Q1 2025, showing a strong earnings rebound.
  • Net interest income increased to $30.3 million from $23.4 million a year ago, reflecting better core banking profitability.
  • Total revenue grew meaningfully to $34.0 million from $26.5 million, supported by both interest income and noninterest income gains.
  • Operating cash flow improved materially to $10.8 million in Q1 2026 from $7.6 million in Q1 2025.
  • Deposits grew again, with non-interest-bearing deposits rising to $3.87 billion from $3.62 billion, which is favorable for funding costs.
  • Total equity increased to $379.4 million from $337.6 million a year earlier, giving the bank a somewhat stronger capital base.
  • Basic EPS nearly doubled to $1.21 from $0.65, confirming the earnings improvement at the per-share level.
  • Loan balances were not directly reported in Q1 2026, making it harder to gauge organic loan growth from the latest balance sheet alone.
  • The company held substantial liquidity in federal funds sold, trading securities, and interest-bearing deposits, which provides flexibility but may also indicate excess cash earning lower returns.
  • Noninterest income remains a meaningful contributor, but a portion still comes from investment gains and fee-based items that can be less predictable than core lending income.
  • Interest expense remained high at $24.4 million in Q1 2026, limiting margin expansion.
  • Deposit interest expense stayed elevated at $21.7 million, showing funding costs are still a headwind.
  • Provision for credit losses increased to $1.3 million from $0.75 million last year, suggesting more caution on credit quality.
  • Other assets are very large relative to total assets at about $4.0 billion, which may merit investor scrutiny because it dominates the balance sheet structure.

Looking at the broader multi-year trend, SFST appears to have moved past the weakest phase seen in 2023 and early 2024. Quarterly earnings, revenue, and cash generation are all better than a year ago, while deposits and equity have grown. For retail investors, the key question going forward is whether the bank can keep improving profitability without deposit costs staying too high or credit losses rising.

07/11/26 11:30 AM ETAI Generated. May Contain Errors.

Southern First Bancshares Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Southern First Bancshares' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Southern First Bancshares' net income appears to be on an upward trend, with a most recent value of $30.37 million in 2025, rising from $10.17 million in 2015. The previous period was $15.53 million in 2024. Find out what analysts predict for Southern First Bancshares in the coming months.

Over the last 10 years, Southern First Bancshares' total revenue changed from $46.95 million in 2015 to $118.09 million in 2025, a change of 151.5%.

Southern First Bancshares' total liabilities were at $4.03 billion at the end of 2025, a 7.4% increase from 2024, and a 259.3% increase since 2015.

In the past 10 years, Southern First Bancshares' cash and equivalents has ranged from $11.57 million in 2016 to $28.02 million in 2023, and is currently $27.82 million as of their latest financial filing in 2025.

Over the last 10 years, Southern First Bancshares' book value per share changed from 15.10 in 2015 to 45.56 in 2025, a change of 201.8%.



Financial statements for NASDAQ:SFST last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners