2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $121M | $113M | $128M | $136M | $233M |
Cost of Revenue | $0 | $0 | $0 | -$8.2M | $0 |
Gross Profit | $121M | $113M | $128M | $144M | $233M |
Gross Profit % | 100% | 100% | 100% | 106% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $17M | $36M | $41M | $37M | $44M |
Dep. & Amort. | $3.5M | $3.6M | $4.1M | $3.6M | $3.7M |
Def. Tax | -$2M | $1.2M | -$775K | $2.1M | $0 |
Stock Comp. | $1.9M | $2.5M | $2.6M | $3M | $2.8M |
Chg. in WC | -$8M | -$5M | -$4.9M | -$7.5M | $1.7M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $57M | $57M | $103M | $140M | $29M |
ST Investments | $184M | $206M | $212M | $107M | $128M |
Cash & ST Inv. | $241M | $263M | $315M | $140M | $158M |
Receivables | $0 | $0 | $0 | $0 | $3.1B |
Inventory | $0 | $0 | $0 | $0 | $0 |
FBIZ reported strong Q1 results, with double-digit core deposit growth (11%+), loan growth of nearly 10% YoY, and pre-tax pre-provision adjusted earnings up 23% YoY; EPS was $1.32, up 27% YoY, and tangible book value per share grew 14%.
Net interest margin (NIM) remained strong and stable at 3.69% for Q1, with guidance to the upper end of the 3.60%-3.65% range for 2025; margin stability is expected to continue, with loan and deposit pricing at equilibrium.
Asset quality remains solid: non-performing assets (NPAs) declined by $4.3M from the prior quarter, with net charge-offs in equipment finance and SBA portfolios seen as a one-time event; allowance coverage increased due to loan growth and modest economic outlook deterioration.
Fee income continues to diversify and grow, with expectations for 10% annual growth; SBA lending, asset-based lending, and private wealth management are key drivers, and swap/SBIC fee income is expected to remain variable but strong in 2025.
Expense growth was well-contained and in line with workforce expansion; management remains focused on positive operating leverage, targeting expense growth below the 10% revenue growth goal, and capital levels are sufficient to support ongoing organic growth.