| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income | 43,963 | 27,619 |
| Provision for credit losses | 6,900 | 4,400 |
| Depreciation and amortization | -50 | - |
| Amortization of deferred loan fees and costs | -370 | -331 |
| Amortization of premiums and discounts on securities | -609 | -425 |
| Amortization of subordinated note issuance costs | 109 | 73 |
| Amortization of low income housing tax credits | 1,239 | 681 |
| Stock compensation expense | 1,040 | 624 |
| Depreciation and amortization | - | 906 |
| Earnings on boli | 590 | 381 |
| Deferred tax provision | 722 | 712 |
| Loans originated for sale | 1,384 | 1,384 |
| Gain on sale of loans | 244 | 244 |
| Gross proceeds from sale of loans | 3,531 | 3,531 |
| Gain on equity investments | -845 | 399 |
| Interest receivable and other assets | 5,672 | 955 |
| Interest payable and other liabilities | 62 | -2,131 |
| Operating lease liability | 605 | -546 |
| Net cash provided by operating activities | 52,055 | 33,262 |
| Maturities, prepayments, and calls of securities available-for-sale | 7,574 | 4,135 |
| Purchases of securities available-for-sale | 1,030 | - |
| Capital call for equity investments | 1,638 | 1,285 |
| Proceeds received from equity investments | 283 | 0 |
| Low income housing tax credits | 5,381 | 5,381 |
| Net change in time deposits in banks | 4,021 | 3,272 |
| Loan originations, net of repayments | 356,230 | 226,659 |
| Purchase of premises and equipment | 559 | 344 |
| Purchase of boli | 3,710 | 3,710 |
| Other real estate sale proceeds | 87 | 87 |
| Net cash used in investing activities | -356,583 | -229,885 |
| Net change in deposits | 545,444 | 336,628 |
| Proceeds from issuance of stock, net of issuance costs | 0 | 0 |
| Advances (payments) on other borrowings | 0 | 0 |
| Cash dividends paid | 12,812 | 8,538 |
| Net cash provided by financing activities | 532,632 | 328,090 |
| Net change in cash and cash equivalents | 228,104 | 131,467 |
| Cash and cash equivalents at beginning of period | 352,343 | - |
| Cash and cash equivalents at end of period | 580,447 | - |
FIVE STAR BANCORP (FSBC)
FIVE STAR BANCORP (FSBC)