NSTS Bancorp Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Interest Income	7.49	7.46	7.06	6.22	5.58	4.1
Net Interest Income Growth	4.20%	5.69%	13.52%	11.39%	36.26%	-9.64%
Non-Interest Income	2.59	2.27	1.94	-1.15	1.24	1.21
Non-Interest Income Growth	32.09%	17.05%	-	-	2.23%	-24.01%
Revenues Before Loan Losses	10.08	9.74	9	5.07	6.82	5.31
Provision for Credit Losses	-0.18	-0.19	0.07	0.18	-0.23	-0.02
Revenue	10.26	9.93	8.93	4.89	7.05	5.33
Revenue Growth (YoY)	12.60%	11.15%	82.49%	-30.58%	32.27%	-5.86%
Compensation Expenses	6.34	6.27	5.94	4.55	3.85	3.14
Selling, General & Admin	2.95	2.98	2.85	2.49	2.23	1.8
Other Non-Interest Expenses	1.07	1.07	0.94	0.81	0.81	0.66
Total Non-Interest Expense	10.36	10.31	9.72	7.85	6.88	5.6
Pretax Income	-0.1	-0.39	-0.79	-2.96	0.17	-0.27
Provision for Income Taxes	-	-	-	1	0.15	-0.21
Net Income	-0.1	-0.39	-0.79	-3.96	0.03	-0.06
Net Income to Common	-0.1	-0.39	-0.79	-3.96	0.03	-0.06
Shares Outstanding (Basic)	5	5	5	5	5	3
Shares Outstanding (Diluted)	5	5	5	5	5	3
Shares Change (YoY)	0.05%	-0.49%	-1.86%	5.82%	36.31%	8.32%
EPS (Basic)	-0.02	-0.08	-0.16	-0.79	0.01	-0.02
EPS (Diluted)	-0.02	-0.08	-0.16	-0.79	0.01	-0.02
Shares Outstanding	5.26	5.26	5.25	5.32	5.4	3.47
Free Cash Flow	12.2	3.95	9.11	-0.09	2.77	1.31
Free Cash Flow Growth	208.89%	-56.68%	-	-	111.76%	-
Free Cash Flow Per Share	2.49	0.81	1.86	-0.02	0.59	0.38
Profit Margin	-0.95%	-3.89%	-8.83%	-80.85%	0.38%	-1.03%
FCF Margin	118.83%	39.77%	102.05%	-1.74%	39.35%	24.58%
EBITDA	0.3	0.3	0.29	0.27	0.27	0.27
EBITDA Margin	2.95%	3.04%	3.28%	5.44%	3.79%	5.03%
Effective Tax Rate	-	0.00%	0.00%	-33.77%	84.39%	79.55%

SEC Filings: 10-K · 10-Q