First US Bancshares Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	5.58	8.17	8.49	6.86	4.45	2.71
Depreciation & Amortization	1.76	1.71	1.78	1.88	2.03	2.1
Provision for Credit Losses	4.28	0.62	0.32	3.31	2.01	2.95
Stock-Based Compensation	0.72	0.62	0.6	0.49	0.44	0.42
Other Adjustments	-0.85	-0.77	1.49	0.03	-0.14	0.97
Changes in Accrued Interest and Accounts Receivable	-0.26	0.39	-0.97	-0.46	0.25	-0.32
Changes in Accounts Payable	0.36	-0.28	1.42	0.38	-0.07	-0.25
Changes in Other Operating Activities	0.74	-2.7	-0.05	0.03	0.85	-2.48
Operating Cash Flow	12.33	7.76	13.07	12.53	9.83	6.09
Operating Cash Flow Growth	67.24%	-40.61%	4.29%	27.52%	61.22%	-46.14%
Net Change in Short-Term Interbank Lending and Reverse Repurchase Agreements	10.67	3.75	-7.71	-1.69	0	10
Net Change in Loans Held-for-Investment	-70.66	-3.81	-49.65	-69.94	-65.11	2.62
Net Change in Securities and Investments	-16.55	-29.06	-2.12	-10.4	-44.45	18.6
Capital Expenditures	-3.22	-2.1	-1.46	-1.26	-0.82	-96.32
Sale of Property, Plant & Equipment	1.09	0.87	0.5	3.08	2.06	0
Investing Cash Flow	-78.65	-30.35	-60.45	-80.2	-108.32	-66.06
Net Change in Deposits	21.32	22.37	80.17	31.9	55.91	98.55
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	20	-	-10.04	9.99	0.03	-0.01
Long-Term Debt Issued	-	-	-	-	10.65	-
Net Long-Term Debt Issued (Repaid)	-	-	-	-	10.65	-
Issuance of Common Stock	0.03	0.06	-0.03	-	-0.01	-
Repurchase of Common Stock	-1.04	-1.64	-1.42	-4.48	-0.53	-0.45
Net Common Stock Issued (Repurchased)	-1.28	-1.58	-1.45	-4.48	-0.53	-0.45
Common Dividends Paid	-1.61	-1.26	-1.18	-0.83	-0.75	-0.74
Financing Cash Flow	38.71	19.52	67.51	36.58	65.32	97.35
Net Cash Flow	-27.62	-3.06	20.13	-31.09	-33.17	37.39
Free Cash Flow	9.11	5.66	11.6	11.27	9	-90.23
Free Cash Flow Growth	61.00%	-51.21%	2.98%	25.15%	-	-
FCF Margin	12.51%	7.52%	14.92%	15.22%	11.93%	-122.59%
Free Cash Flow Per Share	1.55	0.93	1.82	1.73	1.34	-13.46
Levered Free Cash Flow	4.97	5.19	9.2	7.45	17.35	-94.56
Unlevered Free Cash Flow	-0.61	-2.98	0.72	0.58	2.24	-97.26

Updated Nov 6, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q