2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $728M | $779M | $885M | $789M | $1.1B |
Cost of Revenue | $0 | $0 | $0 | $2M | $0 |
Gross Profit | $728M | $779M | $885M | $787M | $1.1B |
Gross Profit % | 100% | 100% | 100% | 100% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $266M | $285M | $303M | $223M | $190M |
Dep. & Amort. | $31M | $32M | $36M | $37M | $0 |
Def. Tax | -$6.9M | -$9.1M | $2.2M | $507K | $0 |
Stock Comp. | $3.6M | $4.3M | $5.4M | $5.9M | $1.8M |
Chg. in WC | -$34M | $13M | -$23M | $92M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $633M | $438M | $402M | $1.4B | $269M |
ST Investments | $5.3B | $9.2B | $5.3B | $4.8B | $4.2B |
Cash & ST Inv. | $6B | $9.6B | $5.7B | $1.4B | $4.5B |
Receivables | $75M | $77M | $84M | $0 | $17B |
Inventory | -$710M | -$514M | -$486M | $0 | $0 |
Net interest margin expanded to 3.04% in Q1, up 7 bps from prior quarter and 45 bps year-over-year; management expects margin expansion to continue, with full-year 2025 margin guidance of 3.20%–3.25% and Q4 exit margin around 3.40–3.45% (including Bank of Idaho).
Diluted EPS was $0.48, up 66% year-over-year; net income was $54.6M, up $21.9M or 67% from prior year; tangible book value per share rose 7% year-over-year to $19.28.
Core non-interest expense guidance for 2025 is $151M–$152M per quarter (excluding Bank of Idaho); Bank of Idaho will add $9M–$10M per quarter after Q2, with Q2 guidance at $157M–$158M.
Loan growth was modest in Q1 due to elevated payoffs, but management remains confident in low- to mid-single-digit loan growth for the year, citing a strong pipeline and improving trends in construction and agriculture lending.
The Bank of Idaho acquisition (expected to close end of April) will add ~$1.3B in assets and is projected to contribute approximately 4 bps to margin; integration is targeted for early September. M&A activity remains a focus, with ongoing conversations in the Southwest and Mountain West regions.