FirstSun Capital Bancorp
Financial ServicesNASDAQ:FSUN · NASDAQ Global Select
+$0.12 today
Vol 0.15M · 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.
Earnings Waterfall
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
$4.43B
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.
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.