FirstSun Capital Bancorp
NASDAQ:FSUN · NASDAQ Global Select
+$0.49 today
Vol 0.53M · 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:FSUN · Revenue to Net Income
Key Ratios
Analysis
$575.4M of revenue converted into $96.0M of net income for the selected period. Gross margin is 69.3% and net margin is 16.7%, showing how much revenue survives after costs and taxes. EPS is $3.39, 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 | $569.6M +5.5% | $540.1M +11.3% | $485.2M +39.5% | $347.9M +21.1% | $287.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $175.0M -8.0% | $190.2M +37.3% | $138.5M +220.3% | $43.2M +152.5% | $17.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $394.7M +12.8% | $349.9M +0.9% | $346.7M +13.8% | $304.7M +12.7% | $270.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 69.3% +4.5pp | 64.8% -6.7pp | 71.5% -16.1pp | 87.6% -6.5pp | 94.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $167.5M +2.0% | $164.2M +15.3% | $142.5M +0.3% | $142.0M -10.5% | $158.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $269.6M +5.8% | $254.8M +18.4% | $215.2M -6.7% | $230.7M +5.6% | $218.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $8.0M -21.6% | $10.1M -17.1% | $12.2M +0.6% | $12.2M +41.5% | $8.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $133.1M +26.4% | $105.3M -26.8% | $143.7M +66.8% | $86.2M +42.6% | $60.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 23.4% +3.9pp | 19.5% -10.1pp | 29.6% +4.8pp | 24.8% +3.7pp | 21.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $125.1M +31.5% | $95.1M -27.7% | $131.5M +77.6% | $74.0M +42.8% | $51.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.0% +4.4pp | 17.6% -9.5pp | 27.1% +5.8pp | 21.3% +3.2pp | 18.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $467.8M +1.8% | $459.5M +11.1% | $413.7M +55.0% | $266.8M +57.5% | $169.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $150.4M -7.5% | $162.6M +35.2% | $120.3M +377.5% | $25.2M +78.4% | $14.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$2.2M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $122.9M +29.2% | $95.1M -27.7% | $131.5M +77.6% | $74.0M +42.8% | $51.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 21.6% +4.0pp | 17.6% -9.5pp | 27.1% +5.8pp | 21.3% +3.2pp | 18.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $25.0M +28.1% | $19.5M -30.3% | $27.9M +88.3% | $14.8M +71.0% | $8.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $97.9M +29.5% | $75.6M -27.0% | $103.5M +74.9% | $59.2M +37.1% | $43.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 17.2% +3.2pp | 14.0% -7.3pp | 21.3% +4.3pp | 17.0% +2.0pp | 15.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +29.7% | $3 -33.5% | $4 +62.7% | $3 +46.6% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +31.2% | $3 -34.1% | $4 +64.5% | $2 +42.5% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $27.8M +1.5% | $27.4M +10.0% | $24.9M +7.3% | $23.2M -6.6% | $24.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $28.3M +0.7% | $28.1M +10.6% | $25.4M +6.5% | $23.8M -4.2% | $24.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Texas Capital Bancshares, Inc.
NASDAQ:TCBI
$4.35B
Merchants Bancorp
NASDAQ:MBIN
$2.26B
Peoples Bancorp Inc.
NASDAQ:PEBO
$1.30B
Tompkins Financial Corporation
AMEX:TMP
$1.28B
First Mid Bancshares, Inc.
NASDAQ:FMBH
$1.22B
Univest Financial Corporation
NASDAQ:UVSP
$1.16B
Old Second Bancorp, Inc.
NASDAQ:OSBC
$1.12B
Southside Bancshares, Inc.
NYSE:SBSI
$988.50M
Burke & Herbert Financial Services Corp.
NASDAQ:BHRB
$983.48M
Hanmi Financial Corporation
NASDAQ:HAFC
$918.29M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FSUN generate?
FirstSun Capital Bancorp (FSUN) reported $569.65M of revenue in fiscal 2025.
Is FSUN profitable?
FirstSun Capital Bancorp (FSUN) reported $97.94M of net income, with a net margin of 17.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.