Primis Financial Corp. (FRST)

Primis Financial Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	46.12	57.84	-24.67	-10.11	14.15	30.88
Depreciation & Amortization	10.52	9.36	8.93	9.09	7.43	8.04
Provision for Credit Losses	12.24	12.29	50.62	32.54	11.27	-5.8
Stock-Based Compensation	2.99	2.9	0.94	0.71	0.4	-
Net Change in Loans Held-for-Sale	-67.78	-22.45	-5.89	6.22	-11.48	-10.79
Other Adjustments	-10.95	-59.05	-6.3	-9.05	-20.26	5.57
Changes in Other Operating Activities	4.51	9.89	-4.1	-0.58	0.94	-7.72
Operating Cash Flow	-77.99	10.77	19.53	28.82	12.43	27.24
Operating Cash Flow Growth	-	-44.87%	-32.23%	131.77%	-54.35%	-26.30%
Net Change in Loans Held-for-Investment	-468.55	-426.32	-311.54	-338.4	-613.7	109.45
Net Change in Securities and Investments	-64.96	74.37	-4.09	25.76	-8.39	-103.6
Payments for Business Acquisitions	-	-	-	-	-4.55	-
Capital Expenditures	-0.2	-1.73	-1.19	-1.92	-1.01	-2.46
Sale of Property, Plant & Equipment	-	59.18	3.93	-	1.09	2.01
Other Investing Activities	62.69	136.28	421.2	1.81	-1.49	-
Investing Cash Flow	-262.96	-158.22	108.3	-312.76	-616.86	10.53
Net Change in Deposits	254.19	215	-99.12	547.69	-40.82	330.61
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	-0.49	-0.37	0.87	-3.4	-3.52	-
Short-Term Debt Issued	202.72	22.58	-3.2	20.39	-19.25	-3.52
Short-Term Debt Repaid	-	-	-30	-295	325	-
Net Short-Term Debt Issued (Repaid)	202.72	22.58	-33.2	-274.61	305.75	-3.52
Long-Term Debt Repaid	-27	-	-	-	-100	-
Net Long-Term Debt Issued (Repaid)	-27	-	-	-	-100	-
Issuance of Common Stock	0.13	0.02	0.21	0.15	0.57	1.53
Repurchase of Common Stock	-0.4	-0.81	-0	-0.03	-0.01	-0.01
Net Common Stock Issued (Repurchased)	-0.28	-0.79	0.21	0.12	0.56	1.51
Common Dividends Paid	-9.96	-9.87	-9.89	-9.88	-9.85	-9.81
Other Financing Activities	-	-	0.25	23.71	-	-
Financing Cash Flow	443.78	226.55	-140.88	283.63	152.11	296.21
Net Cash Flow	102.84	79.1	-13.05	-0.31	-452.31	333.98
Free Cash Flow	-78.19	9.03	18.34	26.89	11.42	24.78
Free Cash Flow Growth	-	-50.74%	-31.82%	135.46%	-53.91%	-32.94%
FCF Margin	-39.40%	4.27%	18.95%	24.14%	10.50%	22.32%
Free Cash Flow Per Share	-4.22	0.37	0.74	1.09	0.46	1.01
Levered Free Cash Flow	236.66	97.93	-54.23	-278.13	227.25	25.46
Unlevered Free Cash Flow	14.82	17.51	3.63	6.59	7.36	-2.13

Updated May 8, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q