FirstSun Capital Bancorp
Financial ServicesNASDAQ:FSUN · NASDAQ Global Select
+$0.12 today
Vol 0.15M · Avg 0.23M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $97.9M +29.5% | $75.6M -27.0% | $103.5M +74.9% | $59.2M +37.1% | $43.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $0 -100.0% | $10.1M -17.1% | $12.2M +0.6% | $12.2M +41.5% | $8.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 -100.0% | $3.3M +11.1% | $3.0M -67.3% | $9.2M +192.6% | $3.1M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $2.4M +11.7% | $2.1M +46.9% | $1.4M -51.7% | $3.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $10.2M +4682.7% | $214.0K +102.8% | -$7.7M +71.3% | -$26.8M -22.0% | -$22.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$153.0K -103.1% | $5.0M +158.4% | -$8.6M +13.0% | -$9.8M -1601.5% | $655.0K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$2.0M +58.5% | -$4.9M -162.6% | $7.8M +157.5% | $3.0M +1455.2% | -$223.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $12.4M +13392.4% | $92.0K +101.3% | -$6.9M +65.3% | -$20.0M +10.8% | -$22.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $3.3M -64.8% | $9.4M -21.4% | $12.0M -71.3% | $41.7M -45.9% | $77.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $111.5M +10.2% | $101.1M -19.2% | $125.2M +29.2% | $96.9M -14.3% | $113.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$7.5M -38.7% | -$5.4M -26.8% | -$4.3M -94.4% | -$2.2M +36.4% | -$3.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $41.0K | $0 | $0 -100.0% | $444.5M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$32.9M -55.1% | -$21.2M +12.5% | -$24.2M +64.3% | -$67.9M +72.8% | -$249.4M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $43.4M -31.7% | $63.5M +43.1% | $44.3M -74.6% | $174.8M +19.5% | $146.3M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$333.2M -183.1% | -$117.7M +65.7% | -$343.1M +68.4% | -$1.1B -480.5% | -$187.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$330.2M -308.3% | -$80.9M +75.3% | -$327.3M +39.2% | -$538.1M -83.1% | -$293.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $260.2M +202.2% | -$254.5M +2.1% | -$259.9M -157.4% | $453.1M +1590.0% | -$30.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$1.2M -101.5% | $82.3M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$167.0K +71.2% | -$579.0K -27.0% | -$456.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.5M -101.2% | $288.5M -51.8% | $598.0M +277.8% | -$336.3M -149.6% | $678.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $255.4M +119.6% | $116.3M -65.6% | $337.9M +190.7% | $116.3M -82.0% | $647.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $36.7M -73.1% | $136.6M +0.5% | $135.8M +141.8% | -$324.9M -169.7% | $466.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $104.0M +8.6% | $95.7M -20.8% | $120.9M +27.6% | $94.7M -13.6% | $109.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Texas Capital Bancshares, Inc.
NASDAQ:TCBI
$4.43B
Merchants Bancorp
NASDAQ:MBIN
$2.30B
Tompkins Financial Corporation
AMEX:TMP
$1.32B
Peoples Bancorp Inc.
NASDAQ:PEBO
$1.31B
First Mid Bancshares, Inc.
NASDAQ:FMBH
$1.24B
Univest Financial Corporation
NASDAQ:UVSP
$1.19B
Old Second Bancorp, Inc.
NASDAQ:OSBC
$1.16B
Southside Bancshares, Inc.
NYSE:SBSI
$1.02B
Burke & Herbert Financial Services Corp.
NASDAQ:BHRB
$1.01B
Hanmi Financial Corporation
NASDAQ:HAFC
$945.08M
SEC Filings
Recent regulatory filings
No filings found.
Does FSUN generate free cash flow?
FirstSun Capital Bancorp (FSUN) generated $103.97M of free cash flow in fiscal 2025.
How much operating cash flow does FSUN produce?
Operating cash flow was $111.48M, before capital expenditures of $7.51M.
Explore More
Continue the stock analysis
Jump to another research area for this company.