
First Financial (THFF) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
62.5M
Net Income
18.4M
29.46%
EPS (Diluted)
$1.55
Balance Sheet Metrics
Total Assets
5.5B
Total Liabilities
5.0B
Shareholders Equity
571.9M
Debt to Equity
8.70
Cash Flow Metrics
Operating Cash Flow
18.3M
Free Cash Flow
20.5M
Revenue & Profitability Trend
First Financial Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 217.8M | 210.0M | 211.8M | 185.5M | 188.8M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 77.3M | 71.4M | 67.9M | 65.8M | 62.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 77.3M | 71.4M | 67.9M | 65.8M | 62.2M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 57.2M | 72.5M | 87.8M | 65.6M | 65.5M |
Income Tax | 9.9M | 11.8M | 16.7M | 12.6M | 11.7M |
Effective Tax Rate % | 17.3% | 16.3% | 19.0% | 19.2% | 17.8% |
Net Income | 47.3M | 60.7M | 71.1M | 53.0M | 53.8M |
Net Margin % | 21.7% | 28.9% | 33.6% | 28.6% | 28.5% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $4.00 | $5.08 | $5.82 | $4.02 | $3.93 |
EPS (Diluted) | $4.00 | $5.08 | $5.82 | $4.02 | $3.93 |
Basic Shares Outstanding | 11812000 | 11937000 | 12211000 | 13190000 | 13716000 |
Diluted Shares Outstanding | 11812000 | 11937000 | 12211000 | 13190000 | 13716000 |
Income Statement Trend
First Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 93.5M | 76.8M | 222.5M | 688.0M | 657.5M |
Short-term Investments | 726.1M | 1.3B | 1.3B | 1.4B | 1.0B |
Accounts Receivable | 26.9M | 24.9M | 21.3M | 16.9M | 17.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | 6.2M | - |
Goodwill | 221.6M | 179.6M | 180.7M | 180.3M | 167.8M |
Intangible Assets | 21.5M | 5.6M | 6.7M | 8.0M | 10.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 5.6B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 28.1M | 108.6M | 9.6M | 15.9M | 5.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 5.0B | - | - | - | - |
Equity | |||||
Common Stock | 2.0M | 2.0M | 2.0M | 2.0M | 2.0M |
Retained Earnings | 687.4M | 663.7M | 614.8M | 559.1M | 521.1M |
Treasury Stock | 154.0M | 154.8M | 144.8M | 118.1M | 76.7M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 549.0M | 528.0M | 475.3M | 582.6M | 597.0M |
Key Metrics | |||||
Total Debt | 28.1M | 108.6M | 9.6M | 15.9M | 5.9M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
First Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 47.3M | 60.7M | 71.1M | 53.0M | 53.8M |
Depreciation & Amortization | 9.9M | 6.5M | 6.1M | 6.2M | 6.1M |
Stock-Based Compensation | 3.0M | 2.4M | 2.3M | 2.2M | 2.3M |
Working Capital Changes | -2.1M | -3.6M | -4.3M | 982.0K | 1.6M |
Operating Cash Flow | 40.9M | 74.7M | 76.3M | 49.3M | 66.6M |
Investing Activities | |||||
Capital Expenditures | -6.1M | -6.5M | -1.4M | -3.8M | -3.9M |
Acquisitions | 28.2M | 0 | 0 | -23.1M | 0 |
Investment Purchases | -40.1M | -30.5M | -345.2M | -589.8M | -366.0M |
Investment Sales | 163.7M | 111.5M | 179.6M | 271.6M | 288.8M |
Investing Cash Flow | 144.6M | 74.8M | -165.9M | -354.2M | -76.6M |
Financing Activities | |||||
Share Repurchases | -376.0K | -11.5M | -27.7M | -42.5M | -9.2M |
Dividends Paid | -21.2M | -15.4M | -14.5M | -14.2M | -14.3M |
Debt Issuance | 1.5B | 2.1B | 0 | 0 | 16.7M |
Debt Repayment | -1.6B | -2.0B | -6.4M | -1.0M | -42.0M |
Financing Cash Flow | 16.0M | 68.4M | -71.1M | -80.3M | -12.9M |
Free Cash Flow | 54.3M | 79.5M | 77.4M | 51.2M | 73.5M |
Net Change in Cash | 201.4M | 218.0M | -160.7M | -385.3M | -22.9M |
Cash Flow Trend
First Financial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.94
Forward P/E
11.02
Price to Book
1.15
Price to Sales
2.94
PEG Ratio
0.17
Profitability Ratios
Profit Margin
26.89%
Operating Margin
38.66%
Return on Equity
11.08%
Return on Assets
1.18%
Financial Health
Debt to Equity
0.48
Beta
0.48
Per Share Data
EPS (TTM)
$5.23
Book Value per Share
$49.59
Revenue per Share
$19.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
thff | 677.9M | 10.94 | 1.15 | 11.08% | 26.89% | 0.48 |
Nu Holdings | 76.8B | 33.78 | 8.01 | 27.88% | 39.32% | 0.36 |
U.S. Bancorp | 75.3B | 11.58 | 1.38 | 11.67% | 27.00% | 1.34 |
Nicolet Bankshares | 2.0B | 15.37 | 1.68 | 11.89% | 37.26% | 0.11 |
OFG Bancorp | 1.9B | 10.30 | 1.47 | 15.20% | 31.43% | 0.38 |
LendingClub | 1.9B | 26.06 | 1.36 | 5.50% | 5.93% | 1.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.