First Western Financial, Inc.
Financial ServicesNASDAQ:MYFW · NASDAQ Global Select
+$0.68 today
Vol 0.09M · Avg 0.03M
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
$189.7M of revenue converted into $15.2M of net income for the selected period. Gross margin is 53.5% and net margin is 8.0%, showing how much revenue survives after costs and taxes. EPS is $1.53, 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 | $186.3M +4.8% | $177.8M +7.5% | $165.4M +29.7% | $127.5M +26.2% | $101.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $88.5M -1.9% | $90.3M +6.4% | $84.8M +304.8% | $21.0M +215.3% | $6.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $97.8M +11.8% | $87.5M +8.6% | $80.6M -24.4% | $106.6M +12.9% | $94.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.5% +3.3pp | 49.2% +0.5pp | 48.7% -34.8pp | 83.6% -9.9pp | 93.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $53.6M +9.1% | $49.2M -0.6% | $49.4M -6.0% | $52.6M +19.1% | $44.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $79.8M +5.1% | $75.9M +3.3% | $73.5M -5.4% | $77.7M +15.8% | $67.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.1M -19.6% | $2.6M +7.9% | $2.4M +18.1% | $2.0M +60.2% | $1.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $20.1M +41.8% | $14.1M +49.9% | $9.4M -69.4% | $30.8M +8.1% | $28.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 10.8% +2.8pp | 8.0% +2.2pp | 5.7% -18.5pp | 24.2% -4.1pp | 28.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $18.0M +55.4% | $11.6M +64.0% | $7.1M -75.5% | $28.8M +5.7% | $27.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.7% +3.1pp | 6.5% +2.2pp | 4.3% -18.3pp | 22.6% -4.4pp | 27.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $159.3M +4.7% | $152.2M +5.0% | $144.9M +43.8% | $100.8M +62.8% | $61.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $84.4M -4.4% | $88.3M +18.6% | $74.5M +331.1% | $17.3M +218.9% | $5.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$917.0K | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $17.1M +47.5% | $11.6M +64.0% | $7.1M -75.5% | $28.8M +5.7% | $27.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.2% +2.6pp | 6.5% +2.2pp | 4.3% -18.3pp | 22.6% -4.4pp | 27.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.9M +25.1% | $3.1M +69.2% | $1.8M -74.2% | $7.1M +6.9% | $6.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $13.2M +55.6% | $8.5M +62.2% | $5.2M -75.9% | $21.7M +5.3% | $20.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.1% +2.3pp | 4.8% +1.6pp | 3.2% -13.9pp | 17.0% -3.4pp | 20.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +54.5% | $1 +60.0% | $1 -76.0% | $2 -11.2% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +54.0% | $1 +61.1% | $1 -75.8% | $2 -10.8% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $9.7M +0.1% | $9.6M +1.1% | $9.5M +0.8% | $9.5M +18.6% | $8.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $10.0M +1.9% | $9.8M +0.5% | $9.7M +0.1% | $9.7M +18.0% | $8.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Investar Holding Corporation
NASDAQ:ISTR
$325.97M
FVCBankcorp, Inc.
NASDAQ:FVCB
$302.17M
Oak Valley Bancorp
NASDAQ:OVLY
$294.39M
Western New England Bancorp, Inc.
NASDAQ:WNEB
$275.31M
First United Corporation
NASDAQ:FUNC
$269.92M
Princeton Bancorp, Inc.
NASDAQ:BPRN
$255.55M
C&F Financial Corporation
NASDAQ:CFFI
$251.24M
LCNB Corp.
NASDAQ:LCNB
$248.59M
Virginia National Bankshares Corporation
NASDAQ:VABK
$244.01M
Provident Bancorp, Inc.
PVBC
$240.07M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MYFW generate?
First Western Financial, Inc. (MYFW) reported $186.35M of revenue in fiscal 2025.
Is MYFW profitable?
First Western Financial, Inc. (MYFW) reported $13.19M of net income, with a net margin of 7.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.