Primis Financial Corp. (FRST) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
6830 OLD DOMINION DRIVE MCLEAN, VA 22101 |
| State of Incorp. | VA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6022 - State Commercial Banks (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 77,859 | 530,167 | 196,185 | 31,928 | 28,611 | 25,463 | |||
| Cash and cash equivalents | 77,859 | 530,167 | 196,185 | 31,928 | 28,611 | 25,463 | |||
| Debt securities, available-for-sale, amortized cost, excluding accrued interest, after allowance for credit loss | ✕ | ✕ | ✕ | ✕ | |||||
| Total current assets: | 77,859 | 530,167 | 196,185 | 31,928 | 28,611 | 25,463 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 5,335 | 5,866 | 7,511 | 8,013 | ✕ | ✕ | |||
| Property, plant and equipment | 25,257 | 30,410 | 30,306 | 31,184 | 32,352 | 35,788 | |||
| Intangible assets, net (including goodwill) | 107,863 | 106,416 | 107,780 | 109,145 | 110,563 | 110,660 | |||
| Goodwill | 104,609 | 101,954 | 101,954 | 101,954 | 101,954 | 100,606 | |||
| Intangible assets, net (excluding goodwill) | 3,254 | 4,462 | 5,826 | 7,191 | 8,609 | 10,054 | |||
| Deferred income tax assets | 18,289 | 9,571 | 14,646 | 11,788 | ✕ | ✕ | |||
| Total noncurrent assets: | 156,744 | 152,263 | 160,243 | 160,130 | 142,915 | 146,448 | |||
| Other undisclosed assets | 3,336,934 | 2,724,923 | 2,732,245 | 2,530,112 | 2,529,769 | 2,442,341 | |||
| TOTAL ASSETS: | 3,571,537 | 3,407,353 | 3,088,673 | 2,722,170 | 2,701,295 | 2,614,252 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 331,445 | 109,962 | 116,065 | 134,523 | 182,061 | 351,083 | |||
| Total current liabilities: | 331,445 | 109,962 | 116,065 | 134,523 | 182,061 | 351,083 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 85,531 | 85,297 | 105,647 | 47,051 | 47,089 | ||||
| Long-term debt, excluding current maturities | 85,531 | 85,297 | 105,647 | 47,051 | 47,089 | ||||
| Total noncurrent liabilities: | 85,531 | 85,297 | 105,647 | 47,051 | 47,089 | ||||
| Other undisclosed liabilities | 2,760,158 | 2,800,213 | 2,476,407 | 2,163,355 | 2,123,855 | 1,940,397 | |||
| Total liabilities: | 3,177,134 | 2,995,472 | 2,698,119 | 2,344,929 | 2,353,005 | 2,291,480 | |||
| Equity | |||||||||
| Equity, attributable to parent | 394,403 | 411,881 | 390,554 | 377,241 | 348,290 | 322,772 | |||
| Common stock | 246 | 245 | 243 | 241 | 240 | 239 | |||
| Additional paid in capital | 312,722 | 311,127 | 308,870 | 306,755 | 305,654 | 304,932 | |||
| Accumulated other comprehensive income (loss) | (25,850) | 1,112 | 3,485 | 783 | (2,589) | (1,152) | |||
| Retained earnings | 107,285 | 99,397 | 77,956 | 69,462 | 44,985 | 18,753 | |||
| Total equity: | 394,403 | 411,881 | 390,554 | 377,241 | 348,290 | 322,772 | |||
| TOTAL LIABILITIES AND EQUITY: | 3,571,537 | 3,407,353 | 3,088,673 | 2,722,170 | 2,701,295 | 2,614,252 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 120,110 | 108,803 | 112,429 | 114,300 | 118,480 | 82,565 | ||
| Net investment income | 120,110 | 108,803 | 113,049 | 114,300 | 112,521 | 79,001 | ||
| Cost of revenue | (19,450) | (350) | (4,200) | (8,625) | ||||
| Provision for loan, lease, and other losses | (19,450) | (350) | ✕ | |||||
| Financial services costs | ✕ | ✕ | ✕ | ✕ | ✕ | (4,200) | (8,625) | |
| Gross profit: | 120,110 | 108,803 | 92,979 | 113,950 | 114,280 | 73,940 | ||
| Operating expenses | (24,866) | (19,962) | (18,000) | (16,063) | (41,538) | (29,470) | ||
| Other operating income (expense), net (Noninterest Income, Other Operating Income) | 1,349 | 730 | 703 | 1,000 | 541 | 1,026 | ||
| Operating income: | 96,593 | 89,571 | 75,682 | 98,887 | 73,283 | 45,496 | ||
| Nonoperating income | 1,922 | 1,600 | 599 | 1,737 | 1,623 | 409 | ||
| Gains (losses) on sales of other real estate | (72) | (87) | (960) | 38 | (360) | (520) | ||
| Bank owned life insurance income | 1,994 | 1,687 | 1,559 | 1,699 | 1,983 | 929 | ||
| Interest and debt expense | (21,587) | (18,467) | (26,139) | (36,924) | (27,841) | (15,653) | ||
| Income from continuing operations before equity method investments, income taxes: | 76,928 | 72,704 | 50,142 | 63,700 | 47,065 | 30,252 | ||
| Other undisclosed loss from continuing operations before income taxes | (54,652) | (32,965) | (20,241) | (24,456) | (3,760) | (14,680) | ||
| Income from continuing operations before income taxes: | 22,276 | 39,739 | 29,901 | 39,244 | 43,305 | 15,572 | ||
| Income tax expense | (4,535) | (8,721) | (6,614) | (6,077) | (9,614) | (13,147) | ||
| Income from continuing operations: | 17,741 | 31,018 | 23,287 | 33,167 | 33,691 | 2,425 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | 31,248 | 23,287 | 33,167 | 33,691 | 2,425 | |
| Income from discontinued operations | 230 | |||||||
| Net income attributable to parent: | 17,741 | 31,248 | 23,287 | 33,167 | 33,691 | 2,425 | ||
| Other undisclosed net loss available to common stockholders, basic | (230) | |||||||
| Net income available to common stockholders, diluted: | 17,741 | 31,018 | 23,287 | 33,167 | 33,691 | 2,425 | ||
Comprehensive Income ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 17,741 | 31,248 | 23,287 | 33,167 | 33,691 | 2,425 | ||
| Other comprehensive loss | (324) | (224) | ||||||
| Comprehensive income: | 17,741 | 31,248 | 23,287 | 33,167 | 33,367 | 2,201 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (26,962) | (2,373) | 2,702 | 3,372 | (884) | (139) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (9,221) | 28,875 | 25,989 | 36,539 | 32,483 | 2,062 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.