Nicolet Bankshares, Inc.
Financial ServicesNYSE:NIC · New York Stock Exchange
+$1.33 today
Vol 0.27M · Avg 0.17M
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
$523.8M of revenue converted into $133.3M of net income for the selected period. Gross margin is 64.3% and net margin is 24.7%, showing how much revenue survives after costs and taxes. EPS is $8.71, 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 | $552.6M +6.4% | $519.4M +24.6% | $416.9M +25.5% | $332.1M +38.9% | $239.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $168.7M -3.1% | $174.2M +20.9% | $144.0M +216.8% | $45.5M +59.5% | $28.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $383.9M +11.2% | $345.3M +26.5% | $272.9M -4.8% | $286.6M +36.1% | $210.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 69.5% +3.0pp | 66.5% +1.0pp | 65.5% -20.9pp | 86.3% -1.8pp | 88.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $151.9M +25.8% | $120.7M +8.9% | $110.9M +11.9% | $99.1M +27.0% | $78.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $196.9M +3.6% | $190.1M +2.1% | $186.2M +15.8% | $160.9M +24.3% | $129.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 -100.0% | $17.0M -7.9% | $18.4M -16.1% | $21.9M +58.3% | $13.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $187.0M +8.6% | $172.1M +63.8% | $105.0M -28.9% | $147.7M +55.5% | $95.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 33.8% +0.7pp | 33.1% +7.9pp | 25.2% -19.3pp | 44.5% +4.7pp | 39.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $187.0M +20.5% | $155.1M +79.1% | $86.6M -31.1% | $125.7M +55.0% | $81.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 33.8% +4.0pp | 29.9% +9.1pp | 20.8% -17.1pp | 37.9% +3.9pp | 33.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $470.9M +7.4% | $438.4M +14.5% | $382.9M +39.8% | $273.9M +59.7% | $171.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $164.5M -3.4% | $170.3M +20.5% | $141.3M +316.2% | $34.0M +149.6% | $13.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $187.0M +20.5% | $155.1M +79.1% | $86.6M -31.1% | $125.7M +55.0% | $81.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 33.8% +4.0pp | 29.9% +9.1pp | 20.8% -17.1pp | 37.9% +3.9pp | 33.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $36.3M +16.7% | $31.1M +23.7% | $25.1M -20.2% | $31.5M +53.8% | $20.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $150.7M +21.5% | $124.1M +101.7% | $61.5M -34.7% | $94.3M +55.4% | $60.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 27.3% +3.4pp | 23.9% +9.1pp | 14.8% -13.6pp | 28.4% +3.0pp | 25.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $10 +22.1% | $8 +97.6% | $4 -38.5% | $7 +20.0% | $6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $10 +21.5% | $8 +97.3% | $4 -37.8% | $7 +20.6% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $15.0M -0.5% | $15.0M +2.1% | $14.7M +6.0% | $13.9M +29.6% | $10.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $15.4M -0.1% | $15.4M +2.3% | $15.1M +4.8% | $14.4M +29.0% | $11.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pinnacle Financial Partners, Inc.
NYSE:PNFP
$7.41B
Bank OZK
NASDAQ:OZK
$5.69B
Enterprise Financial Services Corp
NASDAQ:EFSC
$2.35B
Stock Yards Bancorp, Inc.
NASDAQ:SYBT
$2.23B
Northwest Bancshares, Inc.
NASDAQ:NWBI
$2.16B
OFG Bancorp
NYSE:OFG
$2.03B
First Commonwealth Financial Corporation
NYSE:FCF
$2.02B
Stellar Bancorp, Inc.
NYSE:STEL
$1.98B
City Holding Company
NASDAQ:CHCO
$1.85B
TriCo Bancshares
NASDAQ:TCBK
$1.69B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NIC generate?
Nicolet Bankshares, Inc. (NIC) reported $552.61M of revenue in fiscal 2025.
Is NIC profitable?
Nicolet Bankshares, Inc. (NIC) reported $150.69M of net income, with a net margin of 27.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.