FS Bancorp, Inc. (FSBW) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
6920 220TH STREET SW MOUNTLAKE TERRACE, WA 98043 |
| State of Incorp. | WA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6036 - Savings Institutions, Not Federally Chartered (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 65,691 | 41,437 | 26,491 | 91,576 | 45,778 | 32,779 | |||
| Cash and cash equivalent | 65,691 | 41,437 | 26,491 | 91,576 | 45,778 | 32,779 | |||
| Accounts receivable, noncurrent, accrued interest, after allowance for credit loss | ✕ | 9,600 | ✕ | ✕ | |||||
| Total current assets: | 65,691 | 51,037 | 26,491 | 91,576 | 45,778 | 32,779 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 6,627 | 6,226 | 4,557 | 4,949 | 5,016 | ✕ | |||
| Property, plant and equipment | 30,578 | 25,119 | 26,591 | 27,343 | 28,770 | 29,110 | |||
| Intangible assets, net (including goodwill) | 20,935 | 5,681 | 6,372 | 7,063 | 7,769 | 8,529 | |||
| Goodwill | 3,592 | 2,312 | 2,312 | 2,312 | 2,312 | 2,312 | |||
| Intangible assets, net (excluding goodwill) | 17,343 | 3,369 | 4,060 | 4,751 | 5,457 | 6,217 | |||
| Regulated entity, other noncurrent assets | 473 | 539 | 606 | 115 | 135 | ||||
| Deferred income tax assets | 6,725 | 6,670 | ✕ | ||||||
| Total noncurrent assets: | 65,338 | 44,235 | 38,126 | 39,355 | 41,670 | 37,774 | |||
| Other undisclosed assets | 2,841,640 | 2,537,626 | 2,221,774 | 1,982,310 | 1,625,608 | 1,551,091 | |||
| TOTAL ASSETS: | 2,972,669 | 2,632,898 | 2,286,391 | 2,113,241 | 1,713,056 | 1,621,644 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 93,746 | 182,633 | 15,000 | 75,000 | 12,336 | 121,233 | |||
| Total current liabilities: | 93,746 | 182,633 | 15,000 | 75,000 | 12,336 | 121,233 | |||
| Noncurrent Liabilities | |||||||||
| Liabilities, other than long-term debt | 1,183 | 58 | 1,971 | ||||||
| Deferred income tax liabilities | 1,183 | 58 | 1,971 | ✕ | |||||
| Total noncurrent liabilities: | 1,183 | 58 | 1,971 | ||||||
| Other undisclosed liabilities | 2,614,435 | 2,218,568 | 2,022,701 | 1,808,176 | 1,498,507 | 1,320,373 | |||
| Total liabilities: | 2,708,181 | 2,401,201 | 2,038,884 | 1,883,234 | 1,512,814 | 1,441,606 | |||
| Equity | |||||||||
| Equity, attributable to parent | 264,488 | 231,697 | 247,507 | 230,007 | 200,242 | 180,038 | |||
| Common stock | 78 | 77 | 82 | 42 | 44 | 45 | |||
| Additional paid in capital | 57,362 | 55,187 | 67,958 | 81,318 | 89,268 | 91,466 | |||
| Accumulated other comprehensive income (loss) | (23,306) | (25,632) | 252 | 2,533 | 788 | (1,479) | |||
| Retained earnings | 230,354 | 202,065 | 179,215 | 146,405 | 110,715 | 90,854 | |||
| Unearned esop shares | (291) | (573) | (848) | ||||||
| Total equity: | 264,488 | 231,697 | 247,507 | 230,007 | 200,242 | 180,038 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,972,669 | 2,632,898 | 2,286,391 | 2,113,241 | 1,713,056 | 1,621,644 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 172,794 | 119,565 | 121,820 | 132,970 | 98,954 | 73,477 | ||
| Gain on disposition of assets for financial service operations | 6,711 | 7,917 | 31,083 | 48,842 | 14,248 | 14,861 | ||
| Net investment income | 154,945 | 111,648 | 90,737 | 84,128 | 84,706 | 58,616 | ||
| Cost of revenue (Provision for Loan, Lease, and Other Losses) | (4,774) | (6,623) | (500) | (13,036) | (2,880) | (1,540) | ||
| Gross profit: | 168,020 | 112,942 | 121,320 | 119,934 | 96,074 | 71,937 | ||
| Operating expenses | (18,096) | (12,332) | (11,482) | (11,177) | (12,264) | (8,520) | ||
| Operating income: | 149,924 | 100,610 | 109,838 | 108,757 | 83,810 | 63,417 | ||
| Nonoperating income | 13,267 | 7,923 | 8,553 | 3,908 | 5,869 | 11,708 | ||
| Investment income, nonoperating | 12,247 | 7,046 | 5,637 | 5,009 | 4,951 | 11,295 | ||
| Bank owned life insurance income | 920 | 876 | 866 | 870 | 872 | 413 | ||
| Mortgage servicing rights (msr) impairment (recovery) | (48) | 1 | 2,059 | (1,969) | (92) | |||
| Interest and debt expense | (43,889) | (14,414) | (9,725) | (14,717) | (19,317) | (10,228) | ||
| Income from continuing operations before equity method investments, income taxes: | 119,302 | 94,119 | 108,666 | 97,948 | 70,362 | 64,897 | ||
| Other undisclosed loss from continuing operations before income taxes | (74,030) | (57,131) | (61,246) | (48,098) | (42,232) | (36,327) | ||
| Income from continuing operations before income taxes: | 45,272 | 36,988 | 47,420 | 49,850 | 28,130 | 28,570 | ||
| Income tax expense | (9,219) | (7,339) | (10,008) | (10,586) | (5,413) | (4,223) | ||
| Income from continuing operations: | 36,053 | 29,649 | 37,412 | 39,264 | 22,717 | 24,347 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 37,412 | 39,264 | 22,717 | 24,347 | |
| Net income attributable to parent: | 36,053 | 29,649 | 37,412 | 39,264 | 22,717 | 24,347 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (578) | |||||||
| Net income available to common stockholders, diluted: | 35,475 | 29,649 | 37,412 | 39,264 | 22,717 | 24,347 | ||
Comprehensive Income ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 36,053 | 29,649 | 37,412 | 39,264 | 22,717 | 24,347 | ||
| Other comprehensive income (loss) | (25,884) | (2,281) | 1,745 | 2,267 | (1,004) | |||
| Comprehensive income: | 36,053 | 3,765 | 35,131 | 41,009 | 24,984 | 23,343 | ||
| Other undisclosed comprehensive income, net of tax, attributable to parent | 2,326 | |||||||
| Comprehensive income, net of tax, attributable to parent: | 38,379 | 3,765 | 35,131 | 41,009 | 24,984 | 23,343 | ||
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.