NASDAQ:FRST · NASDAQ Global Market
+$0.11 today
Vol 0.12M · Avg 0.23M
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:FRST · Revenue to Net Income
Key Ratios
Analysis
$292.4M of revenue converted into $46.1M of net income for the selected period. Gross margin is 63.3% and net margin is 13.6%, showing how much revenue survives after costs and taxes. EPS is $1.88, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $312.6M +23.0% | $254.1M +6.8% | $237.9M +67.9% | $141.6M +14.5% | $123.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $101.3M -35.6% | $157.4M +24.5% | $126.4M +284.8% | $32.9M +148.2% | $13.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $211.3M +118.4% | $96.7M -13.2% | $111.4M +2.4% | $108.8M -1.5% | $110.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 67.6% +29.5pp | 38.1% -8.8pp | 46.8% -30.0pp | 76.8% -12.5pp | 89.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $93.4M +31.4% | $71.1M +11.9% | $63.5M +19.9% | $53.0M +34.9% | $39.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $138.7M +10.4% | $125.6M +2.5% | $122.6M +34.1% | $91.4M +29.0% | $70.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $9.4M +4.8% | $8.9M -1.8% | $9.1M +22.3% | $7.4M -7.5% | $8.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $81.9M +510.1% | -$20.0M -857.6% | -$2.1M -108.4% | $24.8M -48.0% | $47.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.2% +34.1pp | -7.9% -7.0pp | -0.9% -18.4pp | 17.5% -21.0pp | 38.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $72.6M +351.0% | -$28.9M -158.5% | -$11.2M -164.5% | $17.3M -56.2% | $39.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.2% +34.6pp | -11.4% -6.7pp | -4.7% -16.9pp | 12.2% -19.7pp | 32.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $200.4M -5.0% | $211.0M +9.5% | $192.6M +56.2% | $123.3M +9.0% | $113.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $89.0M -16.6% | $106.7M +13.7% | $93.9M +335.0% | $21.6M +13.4% | $19.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $72.6M +351.0% | -$28.9M -158.5% | -$11.2M -164.5% | $17.3M -56.2% | $39.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.2% +34.6pp | -11.4% -6.7pp | -4.7% -16.9pp | 12.2% -19.7pp | 32.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $14.7M +447.2% | -$4.2M -297.2% | -$1.1M -133.5% | $3.2M -63.3% | $8.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $61.4M +479.2% | -$16.2M -106.9% | -$7.8M -155.4% | $14.1M -54.5% | $31.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 19.7% +26.0pp | -6.4% -3.1pp | -3.3% -13.3pp | 10.0% -15.2pp | 25.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +477.3% | -$1 -106.3% | -$0 -155.2% | $1 -54.7% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +477.3% | -$1 -106.3% | -$0 -156.1% | $1 -54.8% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $24.7M -0.1% | $24.7M -0.7% | $24.9M +1.2% | $24.6M +0.5% | $24.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $24.7M -0.0% | $24.7M +0.0% | $24.7M +0.1% | $24.7M +0.3% | $24.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Northeast Community Bancorp, Inc.
NASDAQ:NECB
$381.96M
Timberland Bancorp, Inc.
NASDAQ:TSBK
$349.67M
Citizens Financial Services, Inc.
NASDAQ:CZFS
$346.96M
CoastalSouth Bancshares, Inc.
NYSE:COSO
$322.91M
John Marshall Bancorp, Inc.
NASDAQ:JMSB
$312.87M
Isabella Bank Corporation
NASDAQ:ISBA
$300.53M
Norwood Financial Corp.
NASDAQ:NWFL
$297.41M
FinWise Bancorp
NASDAQ:FINW
$199.56M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FRST generate?
Primis Financial Corp. (FRST) reported $312.60M of revenue in fiscal 2025.
Is FRST profitable?
Primis Financial Corp. (FRST) reported $61.44M of net income, with a net margin of 19.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.