First Financial Bankshares, Inc.
NASDAQ:FFIN · NASDAQ Global Select
+$0.25 today
Vol 1.80M · Avg 0.77M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:FFIN · Revenue to Net Income
Key Ratios
Analysis
$847.2M of revenue converted into $263.8M of net income for the selected period. Gross margin is 72.7% and net margin is 31.1%, showing how much revenue survives after costs and taxes. EPS is $1.84, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $825.8M +11.7% | $739.2M +18.8% | $622.3M +12.9% | $551.3M +9.0% | $505.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $232.7M +7.7% | $216.0M +39.5% | $154.9M +217.0% | $48.9M +896.7% | $4.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $593.1M +13.4% | $523.2M +11.9% | $467.4M -7.0% | $502.4M +0.3% | $500.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 71.8% +1.0pp | 70.8% -4.3pp | 75.1% -16.0pp | 91.1% -7.9pp | 99.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $214.6M +29.6% | $165.6M +14.2% | $145.0M +1.2% | $143.2M -4.9% | $150.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $283.5M +12.8% | $251.4M +12.2% | $224.1M +1.2% | $221.5M -3.2% | $228.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $10.3M -23.1% | $13.4M +6.7% | $12.6M -1.4% | $12.8M -2.3% | $13.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $319.9M +12.2% | $285.3M +11.5% | $255.9M -12.9% | $293.6M +3.0% | $285.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 38.7% +0.2pp | 38.6% -2.5pp | 41.1% -12.1pp | 53.3% -3.1pp | 56.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $309.6M +13.9% | $271.8M +11.7% | $243.3M -13.4% | $280.9M +3.3% | $272.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 37.5% +0.7pp | 36.8% -2.3pp | 39.1% -11.9pp | 51.0% -2.8pp | 53.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $704.7M +11.5% | $631.9M +19.2% | $530.1M +21.7% | $435.7M +14.5% | $380.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $201.6M -0.3% | $202.2M +40.1% | $144.3M +358.8% | $31.4M +420.4% | $6.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $309.6M +13.9% | $271.8M +11.7% | $243.3M -13.4% | $280.9M +3.3% | $272.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 37.5% +0.7pp | 36.8% -2.3pp | 39.1% -11.9pp | 51.0% -2.8pp | 53.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $56.0M +15.9% | $48.3M +9.1% | $44.3M -4.5% | $46.4M +4.5% | $44.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $253.6M +13.5% | $223.5M +12.3% | $199.0M -15.1% | $234.5M +3.0% | $227.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 30.7% +0.5pp | 30.2% -1.7pp | 32.0% -10.6pp | 42.5% -2.5pp | 45.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +14.1% | $2 +12.2% | $1 -15.2% | $2 +2.5% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +13.5% | $2 +12.2% | $1 -15.2% | $2 +3.1% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $143.1M +0.2% | $142.8M +0.1% | $142.7M +0.1% | $142.6M +0.2% | $142.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $143.5M +0.2% | $143.2M +0.2% | $142.9M -0.2% | $143.2M +0.1% | $143.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Webster Financial Corporation
NYSE:WBS
$12.27B
Cadence Bank
CADE
$7.85B
Glacier Bancorp, Inc.
NYSE:GBCI
$6.31B
Atlantic Union Bankshares Corporation
NYSE:AUB
$5.59B
Axos Financial, Inc.
NYSE:AX
$5.01B
Associated Banc-Corp
NYSE:ASB
$4.85B
International Bancshares Corporation
NASDAQ:IBOC
$4.61B
ServisFirst Bancshares, Inc.
NYSE:SFBS
$4.41B
Texas Capital Bancshares, Inc.
NASDAQ:TCBI
$4.35B
Inter & Co, Inc.
NASDAQ:INTR
$2.46B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FFIN generate?
First Financial Bankshares, Inc. (FFIN) reported $825.80M of revenue in fiscal 2025.
Is FFIN profitable?
First Financial Bankshares, Inc. (FFIN) reported $253.59M of net income, with a net margin of 30.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.