FIRST NORTHERN COMMUNITY BANCORP financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data FIRST NORTHERN COMMUNITY BANCORP files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Interest expense	1.16	1.08	1.27	1.86	1.48	0.91	1.19	7.58
Pre-tax income	12.9	17.1	17.3	20.4	16.7	19.4	21.7	29.6	27.8	27.4
Income tax	4.89	8.32	4.74	5.67	4.5	5.24	5.78	8.09	7.81	6.28
Net income	8.05	8.75	12.6	14.7	12.2	14.2	15.9	21.6	20	21.1
EPS, basic	0.48	0.52	0.73	0.86	0.71	0.84	0.96	1.30	1.20	1.30
EPS, diluted	0.47	0.51	0.73	0.84	0.70	0.83	0.95	1.29	1.19	1.27
Shares, basic (weighted)	16.8	17	17.1	17.2	17.1	16.9	16.5	16.6	16.7	16.3
Shares, diluted (weighted)	16.9	17.2	17.4	17.4	17.2	17.2	16.7	16.8	16.9	16.6

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	160	153	116	111	267	346	187	149	119	146
Property, plant and equipment	7.3	6.25	6.65	6.59	6.51	6.55	6.12	9.96	9.25	8.71
Lease right-of-use assets			0	6.96	5.91	5.14	4.91	4.07	3.16	5.39
Goodwill								0	0
Intangible assets					0	0	0	4.14	3.32	4.33
Total assets	1,167	1,218	1,250	1,293	1,655	1,899	1,871	1,872	1,892	1,911
Short-term debt									0	0
Total liabilities	1,074	1,118	1,137	1,160	1,505	1,748	1,746	1,713	1,715	1,699
Total debt	0	0	0	0	0	0			0	0
Paid-in capital	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98
Retained earnings	14.6	17.9	23.9	31.6	37.1	44.3	54.5	68.8	81.3	92
Other comprehensive income	-2.35	-4.4	-5.04	0.13	5.04	-4.2	-46.5	-33.7	-33.9	-15.5
Shareholders' equity	92.3	100	112	133	151	151	125	159	176	212
Total equity	92.3	100	112	133	151	151	125	159	176	212
Total liabilities and equity	1,167	1,218	1,250	1,293	1,655	1,899	1,871	1,872	1,892	1,911
Shares outstanding	15.6	15.5	15.7	16.5	16.5	15.9	16.1	16.1	15.9	16.4

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	8.05	8.75	12.6	14.7	12.2	14.2	15.9	21.6	20	21.1
Depreciation and amortization	0.63	0.6	0.57	0.72	0.94	0.76	0.77	1	1,057	996
Stock-based compensation	0.29	0.38	0.42	0.48	0.57	0.59	0.66	0.82	0.85	0.85
Deferred income tax	-0.44	1.92	-1.21	0.45	-1.43	1	-0.69	-0.4	0.6	-0.36
Cash from operations	9.71	16.1	15.7	16.6	12.6	25.3	21.8	27.3	19.5	6.9
Capital expenditures	-0.93	-1.23	-0.96	-1.06	-0.86	-0.8	-0.34	-1.22	-0.34	-1.7
Purchases of investments					-209	-357	-177	-91.3	-230	-134
Sales and maturities of investments	37.5	21.3	23.9	48	42	21.7	22.1	62.8	85.8	60.2
Cash from investing	-167	-64	-72.5	-35.2	-202	-186	-179	83.6	-53.3	44.8
Stock issued	0.06	0.08	0.09	0.1	0.11	0.1	0.12	0.1	0.1	0.09
Share buybacks					0	-5.37	-0.19	-0.14	-3.76	-4.75
Dividends paid									-6.39	-7.51
Cash from financing	116	41.1	20	14.1	345	240	-1.51	-149	3.98	-25.6
Net change in cash	-41.2	-6.75	-36.9	-4.54	156	78.8	-159	-38.2	-29.8	26.1
Free cash flow	8.78	14.9	14.7	15.5	11.7	24.5	21.4	26.1	19.2	5.2
Interest paid	1.15	1.09	1.27	1.84	1.52	0.93	1.14	6.11	14.6	15.3
Income taxes paid	5.45	7.27	4.11	4.56	5.4	4.77	4.66	8.5	7.67	18.8

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $17.17 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	21.1%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	10.4%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.2%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	5.5%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	10.0%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	11.7%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	6.7%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	10.2%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	12.6%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-64.7%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-31.8%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	-11.3%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	-72.9%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-37.6%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	-15.0%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	20.2%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	19.2%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	7.1%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	1.0%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	0.7%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	2.9%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	-1.9%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-0.3%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	-0.8%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Liabilities / assets	88.7%	Total liabilities / total assets.
Goodwill and intangibles / assets	0.2%	(Goodwill + intangible assets) / total assets.
Tangible book value	$213.3M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	28.0%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	26.9%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.37	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
FCF per share	$0.38	Free cash flow / diluted weighted shares.
Operating cash flow per share	$0.52	Cash from operations / diluted weighted shares.
Book value per share	$13.24	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$13.01	Tangible book value / shares outstanding.
Cash per share	$6.92	(Cash + short-term investments) / shares outstanding.
Buybacks / FCF	63.1%	Share buybacks / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$281.5M	Share price x shares outstanding.
Enterprise value	$168.1M	Market cap + total debt - cash - short-term investments.
P/E	12.4x	Market cap / net income. Only when net income is positive.
P/B	1.30x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.32x	Market cap / tangible book value, when positive.
P/FCF	44.5x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	32.5x	Market cap / cash from operations, when positive.
EV/FCF	26.6x	Enterprise value / free cash flow, when both are positive.
FCF yield	2.2%	Free cash flow / market cap.
Earnings yield	8.0%	Net income / market cap (the inverse of P/E).
Shareholder yield	1.4%	(Dividends paid + share buybacks) / market cap.
PEG	1.22x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was FIRST NORTHERN COMMUNITY BANCORP profitable in fiscal 2025?

Yes. Net income was $21.1M, a net margin of -.

How much free cash flow did FIRST NORTHERN COMMUNITY BANCORP generate in fiscal 2025?

Cash from operations of $6.9M minus capital expenditures of $1.7M left free cash flow of $5.2M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to FIRST NORTHERN COMMUNITY BANCORP