Earnings volatility has severely constrained capital formation, evidenced by a $9.0 million net loss in 2025Q1 and a tactical reliance on securities sales, such as the $47.0 million divestment in 2023Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 |
|---|
| Cash from Operations | 19.87M | 1.43M | 16.88M | 17.88M | 15.9M | 15.15M | 13.26M | 14.1M | 13.34M | 5.25M | 1.14M | 10.58M | -1.17M | 3.59M | 10.71M | 9.87M | 10M |
| Operating CF Growth % | 345.1% | -91.54% | -5.59% | 12.41% | 4.93% | 14.33% | -5.97% | 5.7% | 154.13% | 362.38% | -89.27% | 1002.13% | -132.65% | -66.45% | 8.5% | -1.28% | - |
| Net Income | 4.85M | -4.19M | -6.61M | 2.13M | 13.5M | 14.98M | 10.34M | 9.01M | 7.11M | 3.32M | 5.12M | 3.99M | -5.09M | 2.67M | 2.32M | -1.96M | 3.9M |
| Depreciation & Amortization | 415K | 72K | 1.42M | 1.61M | 2.05M | 1.54M | 1.65M | 1.59M | 1.58M | 1.16M | 1.47M | 1.38M | 1.25M | 1.45M | 1.95M | 2.25M | 2.13M |
| Deferred Taxes | 0 | -2.01M | -1.41M | 134K | -1.53M | 63K | -1.13M | 313K | -352K | 0 | -1.15M | -907K | -1M | -356K | -810K | 463K | -688K |
| Other Non-Cash Items | -22.75M | 9.26M | 15.85M | 6.54M | 1.83M | 2.77M | -4.27M | -932K | 3.13M | 0 | 1.48M | -1.43M | 1.6M | 2.69M | 3.08M | 10.93M | 3.71M |
| Working Capital Changes | 32.56M | -2.92M | 6.06M | 5.35M | -2.23M | -7.17M | 4.89M | 2.18M | -30K | 326K | -7.53M | 6.87M | 1.85M | -2.86M | 4.17M | -1.81M | 946K |
| Cash from Investing | 58.04M | 4.23M | -87.07M | -84.19M | -237.65M | -136.86M | -315.95M | -19.95M | -60.73M | -158.87M | -80.28M | -93.08M | -119.46M | -18.41M | -42.17M | -24.07M | -7.38M |
| Purchase of Investments | -12.71M | -546K | -108.48M | -21.2M | -87.74M | -153.76M | -307.13M | -58.48M | -63.05M | -112.51M | -41.51M | -123.19M | -163.93M | -40.91M | -65.22M | -140.71M | -139.78M |
| Sale/Maturity of Investments | 21.61M | 86.77M | 61.92M | 55.54M | 43.18M | 169.49M | 267.43M | 52.46M | 91.2M | 50.73M | 80.34M | 161.72M | 33.4M | 70.94M | 72.02M | 101.55M | 89.92M |
| Net Investment Activity | 8.89M | 86.22M | -46.56M | 34.34M | -44.56M | 15.73M | -39.7M | -6.02M | 28.15M | -61.78M | 38.83M | 38.53M | -130.53M | 30.03M | 6.8M | -39.16M | -49.87M |
| Acquisitions | 0 | 417K | 0 | 0 | 0 | 63.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 75.1M | -82.82M | -47.02M | -116.97M | -190.18M | -210.12M | -274.44M | -13.51M | -86.04M | -55.41M | -118.15M | -129.55M | 12.34M | -46.47M | -48.5M | 15.93M | 43.17M |
| Cash from Financing | -44.1M | 1.48M | 19.47M | 143.89M | 141.32M | 182.57M | 319.11M | 28.27M | 36.91M | 125.54M | 80.78M | 60.12M | 146.7M | 10.82M | 11.93M | 20.92M | 6.17M |
| Dividends Paid | -669K | -1.32M | -2.65M | -2.7M | -2.79M | -2.53M | -2.19M | -1.41M | -335K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 59K | 0 | -4.06M | -1.15M | -5.44M | -5.98M | -7.41M | -7.83M | -10M | -2.21M | -16.55M | -5.5M | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.94M | 0 | 0 | 0 | 0 |
| Net Stock Activity | 59K | 0 | -4.06M | -1.15M | -5.44M | -5.98M | -7.41M | -7.83M | -10M | -2.21M | -16.55M | -5.5M | 126.94M | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 2M | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 0 | 0 | 40K |
| Other Financing | -64.38M | 29.9M | 11.17M | 112.24M | -16.45M | 181.84M | 331.67M | 61.13M | 54.8M | 61.08M | 100.58M | 74.98M | 34.86M | 5.72M | 11.93M | 20.92M | 6.13M |
| Net Change in Cash | 33.81M | 7.15M | -50.72M | 77.57M | -80.42M | 60.86M | 16.42M | 22.42M | -10.48M | 1.64M | 1.64M | -22.38M | 26.07M | -3.99M | -19.53M | 6.72M | 8.79M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 85.12M | 441K | 123.17M | 45.6M | 126.02M | 65.16M | 48.74M | 26.32M | 36.8M | 22.65M | 22.65M | 45.03M | 18.96M | 22.95M | 42.48M | 35.75M | 26.97M |
| Cash at End | 104.14M | 7.59M | 72.45M | 123.17M | 45.6M | 126.02M | 65.16M | 48.74M | 26.32M | 24.29M | 24.29M | 22.65M | 45.03M | 18.96M | 22.95M | 42.48M | 35.75M |
| Interest Paid | 49.5M | 51.83M | 56.12M | 36.53M | 10.45M | 4.55M | 8.04M | 11.6M | 8.82M | 0 | 5.14M | 4.85M | 4.59M | 4.75M | 6.03M | 7.14M | 8.27M |
| Income Taxes Paid | 2K | 12K | 83K | 2.13M | 4.45M | 4.27M | 2.9M | 1.7M | 1.02M | 0 | 2.51M | 2.09M | 330K | 1.12M | 340K | 765K | 1.49M |
| Free Cash Flow | 19.5M | 1.43M | 16.88M | 16.3M | 12.99M | 9.14M | 11.44M | 13.67M | 10.5M | 4.17M | 179K | 8.52M | -2.44M | 1.62M | 10.24M | 9.04M | 9.31M |
| FCF Growth % | 46519.05% | -91.54% | 3.51% | 25.53% | 42.16% | -20.13% | -16.33% | 30.25% | 151.94% | 2227.37% | -97.9% | 449.41% | -250.46% | -84.17% | 13.33% | -3% | - |
CRE concentration and margin compression
According to the reported quarterly data, FNWB's net income has experienced significant volatility, including a $9.0 million loss in 2025Q1, which severely limits the bank's ability to generate organic capital to support its expansion strategy in the competitive Seattle and Puget Sound commercial real estate markets.
The erratic nature of net income, punctuated by periodic losses, suggests that the bank's core earnings power is insufficient to build a robust regulatory capital buffer. Investors should monitor whether the bank's reliance on non-operating income streams continues to mask the underlying weakness in its primary interest-earning activities.
As reported in financial statements, FNWB has frequently utilized its investment securities portfolio as a liquidity lever, evidenced by a significant $47.0 million in sales during 2023Q4, which appears to be a tactical response to funding pressures rather than a long-term strategic asset allocation decision.
The frequent rotation between purchasing and selling securities suggests that the bank is actively managing its liquidity position to offset fluctuations in deposit flows. This behavior may indicate that the bank lacks a stable, low-cost funding base, forcing it to liquidate assets to meet operational requirements.
Based on FNWB's reported figures, the bank's provision for credit losses has been highly inconsistent, reaching a peak of $8.7 million in 2024Q2, which suggests that the bank is grappling with the credit risk inherent in its concentrated commercial real estate and construction loan portfolio.
The wide swings in provision expenses imply that the bank's credit risk assessment is highly sensitive to regional economic shifts in the Olympic Peninsula and Seattle. This volatility warrants further investigation into whether the current reserve levels are adequate to cover potential impairments in the construction and land development segments.
As indicated by the cessation of dividend payments in 2026Q1, FNWB's ability to return capital to shareholders appears severely compromised, reflecting a shift toward capital preservation as the bank navigates a period of negative net margins and significant earnings instability across recent reporting periods.
The historical pattern of dividend payments, which were consistently around $650,000 per quarter before being eliminated, suggests that management is prioritizing liquidity over shareholder distributions. This move may be a necessary response to the bank's current financial position, but it also signals a lack of confidence in near-term earnings recovery.
Quick answers to the most common questions about buying FNWB stock.
First Northwest Bancorp (FNWB) generated $1.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
First Northwest Bancorp (FNWB) generated $1.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
First Northwest Bancorp (FNWB) spent $0.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, First Northwest Bancorp (FNWB) returned $1.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.