FSBW · FS Bancorp, Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.73M | — | — | $4.61M | $3.19M | $3.01M | $2.67M | $2.91M | $1.75M | $3.55M | — | — | — | — | — | — | |
| $199.79M | $197.25M | $184.84M | $167.19M | $118.69M | $96.37M | $88.84M | $89.63M | $62.33M | $46.18M | $38.02M | $31.71M | $24.84M | $21.73M | $18.79M | $16.48M | |
| $131.97M | $130.41M | $123.11M | $123.3M | $104.28M | $86.65M | $74.12M | $70.31M | $52.1M | $41.25M | $33.86M | $28.05M | $22.14M | $19.56M | $16.42M | $13.47M | |
| $22.55M | $22.28M | $21.56M | $20.49M | $18.11M | $37.51M | $55.36M | $23.04M | $26.85M | $24.07M | $23.57M | $17.59M | $10.03M | $8.92M | $6.16M | $2.48M | |
| $14.86M | $14.92M | $13.53M | $13.07M | $10.74M | $10.79M | $10.47M | $9.72M | $6.71M | $6.21M | $6M | $4.38M | $3.48M | $3.03M | $2.53M | $1.95M | |
| $3.11M | $3.19M | $3.63M | $3.46M | $691K | $691K | $706K | $760K | $351K | $400K | $522K | $0 | — | — | — | — | |
| — | $2.8M | $2.5M | $2.6M | $2.5M | $2.7M | $2.8M | $2.8M | $1.8M | $1.6M | $1.4M | $1.2M | $1.1M | $914K | $833K | $760K | |
| — | — | — | — | — | — | — | — | — | — | — | $0 | $42K | $518K | $847K | $594K | |
| $50.47M | — | — | $43.89M | $14.41M | $9.73M | $14.72M | $19.32M | $10.23M | $4.93M | $4.16M | $3.66M | $2.7M | $2.18M | $2.36M | $3.01M | |
| — | — | — | — | — | — | $300K | $32K | $171K | $380K | $146K | $76K | -$41K | — | — | — | |
| $41.56M | $41.12M | $41.58M | $45.27M | $36.99M | $47.42M | $49.85M | $28.13M | $28.57M | $20.58M | $16.1M | $13.75M | $6.47M | $5.94M | $3.2M | $1.55M | |
| $8.4M | $7.77M | $6.56M | $9.22M | $7.34M | $10.01M | $10.59M | $5.41M | $4.22M | $6.49M | $5.6M | $4.87M | $1.93M | $2.02M | -$2.1M | $0 | |
| $33.16M | $33.35M | $35.02M | $36.05M | $29.65M | $37.41M | $39.26M | $22.72M | $24.35M | $14.09M | $10.5M | $8.88M | $4.54M | $3.92M | $5.3M | $1.55M | |
| — | — | — | 781.72% | 930.89% | 1243.34% | 1473.32% | 779.85% | 1395.24% | 396.98% | — | — | — | — | — | — | |
| $32.59M | $32.78M | $34.45M | $35.48M | $29.1M | $36.8M | — | — | — | — | — | — | — | — | — | — | |
| $34.4M | $34.66M | $41.19M | $38.38M | $3.77M | $35.13M | $41.01M | $24.98M | $23.34M | $14.23M | $9.89M | $8.84M | $5.56M | $2.43M | $5.58M | $1.97M | |
| USD/shares | — | $4.35 | $4.48 | $4.63 | $3.75 | $4.48 | $4.58 | $2.57 | $3.29 | $2.28 | $1.82 | $1.49 | $0.76 | $0.65 | $0.88 | — |
| USD/shares | — | $4.29 | $4.36 | $4.56 | $3.70 | $4.37 | $4.49 | $2.51 | $3.15 | $2.14 | $1.76 | $1.47 | $0.76 | $0.65 | $0.88 | — |
| shares | — | 7.53M | 7.7M | 7.66M | 7.75M | 8.22M | 8.46M | 8.83M | 7.4M | 6.19M | 5.79M | 5.96M | 5.96M | 6.07M | 6.01M | — |
| shares | — | 7.64M | 7.89M | 7.78M | 7.87M | 8.42M | 8.62M | 9.05M | 7.74M | 6.58M | 5.98M | 6.07M | 5.97M | 6.07M | 6.01M | — |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2025: $70.1M in buybacks, $50.74M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 234 similar-size Banks - Regional companies (of 307 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|
| Debit Card | $3,200,000 | $2,266,000 | $2,252,000 | — | — |
| Bank Servicing | $1,412,000 | $919,000 | $757,000 | — | — |
| Debit Card Interchange Fees | — | — | — | $1,879,000 | $1,848,000 |
| Deposit Service and Account Maintenance Fees | — | — | — | $786,000 | $1,065,000 |