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.
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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
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.