FS Bancorp Inc. logo

FS Bancorp Inc.

FSBW | NASDAQ
Chart Builder DCF Calculator
$43.48
-$0.39 (-0.89%)
At close: Sep 21, 2026, 4:00 PM ET
$43.48
$0 (0.00%)
After-hours: Sep 21, 2026, 4:10 PM ET
Fiscal Quarter
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
7.83M 8.42M 9.18M 7.73M 8.02M 7.38M 10.29M 8.96M 8.4M 9.77M 8.95M 9.12M 8.21M 7.62M 8.46M 6.7M 6.87M 8.65M 8.33M 8.55M 11.88M
Depreciation & Amortization
2.28M 2.49M 3.19M 3.92M 2.34M 2.62M 2.17M 2.94M 2.84M 3.14M 3.29M 2.86M 3.36M 3.54M 2.78M 3.39M 4.29M 3.51M 2.86M 3.65M 5.17M
Stock-Based Compensation
627K 633K 583K 526K 512K 558K 464K 389K 395K 402K 590K 364K 654K 539K 500K 481K 451K 889K 840K 793K 697K
Other Working Capital
1.62M 3.52M 4.28M 6.79M -1.63M 1.77M 2.1M -5.72M 4.58M -2.13M 2.87M -3.37M 1.23M -20K 5.48M 53K -772K -3.57M 4.5M -4.61M -1.48M
Other Non-Cash Items
-2.92M -185K 28.26M -11.95M 123K 30.66M -15.44M 2.86M -15.49M 1.52M 8.86M 14.63M 5.68M 10.01M 19.61M 20.52M 87.95M -198K 10.06M 46.73M 2.33M
Deferred Income Tax
n/a -1.61M n/a n/a -660K -2.04M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
900K 2.61M 3.43M 6.92M -2.16M 1.91M 1.89M -5.05M 4.13M -2.21M 1.19M -3.28M 568K -757K 3.63M -64K -1.61M -3.37M 4.02M -4.5M -1.88M
Operating Cash Flow
8.71M 12.36M 44.64M 7.15M 8.18M 41.08M -629K 10.09M 275K 12.64M 22.88M 23.69M 18.47M 20.95M 34.98M 31.03M 97.94M 9.48M 26.11M 55.22M 18.2M
Capital Expenditures
-273K -15.71M -3.02M -1.29M -350K -382K -621K -275K -357K -276K -282K -159K -954K -856K -294K -241K -160K -63K -326K -1.47M -128K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 336.16M n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-5.2M -84.82M -17.93M -54.73M -15.05M -62.61M -9.72M n/a -38.01M -29.12M -42.97M -3.93M n/a n/a -1.97M -5.24M -16.76M -12.99M -47.73M -36.69M -32.73M
Sales Maturities Of Investments
20.96M 32.45M 12.44M 19.9M 6.28M 4.31M 7.81M 59.18M 48.33M 3.8M 4.73M 6.26M 2.5M 3.37M 6.81M 7.68M 3.33M 8.94M 9.39M 4.62M 6.92M
Other Investing Acitivies
-13.27M 25.2M -27.25M -97.21M 942K -44.96M -12.8M -46.69M -7.4M -39.21M -44.92M -64.6M -49.35M -111.26M -155.01M -160.21M -73.25M -56.75M -41.43M -60.74M -49.66M
Investing Cash Flow
2.23M -29.16M -35.76M -133.33M -8.18M -103.64M -15.34M 12.22M 2.57M -64.81M -83.44M -62.43M 288.35M -108.74M -150.46M -158.01M -86.84M -60.85M -80.1M -94.28M -75.6M
Debt Repayment
38M n/a -105M 165.5M -239M 144M -18.09M 51.96M 36.19M -28.15M -78M 192.37M -179M -74.3M 182.8M 42.5M -7M n/a n/a -30M -53.95M
Common Stock Repurchased
-620K -1.54M -5.36M -5.23M -3.76M n/a -533K -2.36M n/a -223K -339K n/a -16K -190K -1.92M -10.45M -3.45M -1.32M -6.83M -5.54M -273K
Dividend Paid
-2.17M -2.11M -3.8M -2.16M -2.19M -2.11M -2.09M -2.03M -2.03M -1.95M -1.94M -1.94M -1.94M -1.54M -1.55M -2.37M -1.63M -1.22M -1.15M -1.14M -1.1M
Other Financial Acitivies
-36.07M -12.86M 133.38M -61.47M 276.06M -87.93M 44.01M -82.27M -57.08M 67.52M 89.42M -78.05M -109.13M 44.4M 67.29M 96.35M 4.09M 52.07M 3.74M 77.78M 106.58M
Financial Cash Flow
-456K -16.25M 19.21M 96.64M 31.11M 53.85M 23.29M -34.7M -23.13M 37.19M 9.14M 112.66M -290.08M -30.57M 246.62M 126.03M -7.99M 49.53M -4.23M 40.18M 51.27M
Net Cash Flow
10.48M -33.06M 28.09M -29.55M 31.11M -8.71M 7.33M -12.4M -20.29M -14.98M -51.43M 73.92M 16.74M -118.36M 131.14M -947K 3.12M -1.84M -58.22M 1.11M -6.13M
Free Cash Flow
8.44M -3.35M 41.61M 5.85M 7.83M 40.7M -1.25M 9.82M -82K 12.36M 22.6M 23.53M 17.52M 20.1M 34.68M 30.79M 97.78M 9.42M 25.78M 53.75M 18.07M
Adj. Free Cash Flow
7.81M -3.99M 41.03M 5.33M 7.31M 40.14M -1.71M 9.43M -477K 11.96M 22.01M 23.16M 16.86M 19.56M 34.18M 30.31M 97.33M 8.53M 24.94M 52.96M 17.37M
Maintenance CapEx
-273K -15.71M -2.23M -856.08K n/a n/a n/a n/a -357K n/a n/a n/a n/a n/a n/a -241K -160K -63K -326K -1.47M n/a
Growth CapEx
n/a n/a -788.98K -435.92K -350K -382K -621K -275K n/a -276K -282K -159K -954K -856K -294K n/a n/a n/a n/a n/a -128K
Owner Earnings
8.44M -3.35M 42.4M 6.29M 8.18M 41.08M -629K 10.09M -82K 12.64M 22.88M 23.69M 18.47M 20.95M 34.98M 30.79M 97.78M 9.42M 25.78M 53.75M 18.2M

© 2026 bestshares.com. All rights reserved.