VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NSTSNSTS Bancorp, Inc.
$13.78$73M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNSTSCash Flow

NSTS Bancorp, Inc. (NSTS) Cash Flow Statement

7Y historyFree accessUpdated daily

Capital generation remains stalled by recurring losses, with a 2026Q1 operating cash flow to net income ratio of -141.87 indicating significant volatility in underlying cash conversion.

NSTS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations12.26M4.05M9.43M431K2.99M1.45M-620K1.74M
Operating CF Growth %458.53%-57.04%2088.63%-85.58%105.85%334.19%-135.57%-
Net Income-97K-386K-789K-3.96M27K-55K-112K413.81K
Depreciation & Amortization303K302K293K266K267K268K290.44K284.36K
Deferred Taxes-2K0000000
Other Non-Cash Items12.95M4.63M7.91M1.94M1.66M2.83M-193K586.56K
Working Capital Changes-1.71M-1.42M1.04M1.47M786K-1.59M-605K458.39K
Cash from Investing-11.84M-9.77M-8.16M24.95M-44.48M-11.85M-5.93M3.77M
Purchase of Investments-10.85M-10.85M00-59.53M-48.97M-38.63M-6.76M
Sale/Maturity of Investments2.63M6.9M9.84M40.8M22.87M26.37M26.31M10.79M
Net Investment Activity-8.22M-3.95M9.84M40.8M-36.66M-22.6M-12.32M4.03M
Acquisitions00000000
Other Investing-3.52M-5.71M-17.68M-15.33M-7.6M10.89M6.49M-148.37K
Cash from Financing-14.48M-13.72M20.82M-7.14M-66.97M100.14M6.04M8.19M
Dividends Paid00000000
Share Repurchases-108K-114K-1.08M-2.38M0000
Stock Issued0215K0049.44M000
Net Stock Activity-108K101K-1.08M-2.38M49.44M000
Debt Issuance (Net)0-1000K01000K-1000K1000K1000K0
Other Financing-14.38M-8.82M21.9M-9.76M-107.1M99.14M2.04M8.19M
Net Change in Cash-14.06M-19.44M22.09M18.24M-108.46M89.74M-511K13.71M
Exchange Rate Effect00000000
Cash at Beginning34.04M53.48M31.39M13.15M121.61M31.87M32.38M18.67M
Cash at End43.39M34.04M53.48M31.39M13.15M121.61M31.87M32.38M
Interest Paid961K000001.54M0
Income Taxes Paid00000037K0
Free Cash Flow12.17M3.95M9.11M-85K2.77M1.31M-724K1.63M
FCF Growth %92.9%-56.68%10822.35%-103.06%111.76%280.94%-144.44%-

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Persistent Operating Margin Deficit

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Capital Generation Stalled by Losses

Based on reported financial statements, NSTS has struggled to generate organic capital, as evidenced by the $39,000 net loss in 2026Q1, which highlights the difficulty of building regulatory capital buffers when the core business model fails to achieve consistent profitability following the 2022 conversion.

The bank's inability to generate positive net income suggests that internal capital formation is currently non-existent, forcing reliance on the initial capital infusion from its mutual-to-stock conversion. Investors should monitor whether the bank can pivot toward a profitable model, as the current lack of earnings retention limits the capacity for future organic growth.

Securities Portfolio Liquidation Trends Observed

According to historical cash flow data, NSTS has frequently utilized its investment securities portfolio as a liquidity source, with significant sales activity such as the $32.2 million in proceeds recorded in 2023Q4, suggesting a strategy of balance sheet optimization rather than long-term yield enhancement.

The intermittent nature of these sales indicates that the bank may be managing its liquidity position to offset operating cash flow volatility. This reliance on asset liquidation warrants further investigation into the duration and yield profile of the remaining portfolio, as it may indicate a lack of core deposit-funded loan growth.

Buyback Activity Amidst Operating Losses

As reported in recent filings, NSTS has engaged in share repurchases, including $571,000 in 2024Q4, despite reporting persistent net losses, which appears to be a capital management strategy that may prioritize tangible book value support over the preservation of cash for operational scaling.

While buybacks can signal management confidence, the bank's negative operating margin suggests that capital might be better deployed toward achieving operational scale or technology investments. This approach may indicate that management is attempting to manage the stock's valuation in the absence of earnings growth.

Hidden Volatility in Cash Flows

Data from the past ten quarters reveals that operating cash flow is highly disconnected from net income, with a 2026Q1 OCF/NI ratio of -141.87, suggesting that non-cash items and working capital fluctuations significantly distort the bank's true underlying cash generation capacity.

The extreme variance in operating cash flow implies that the statement of cash flows is a poor proxy for the bank's core profitability. Analysts should focus on pre-provision net revenue to strip away the noise created by loan loss provisions and the accounting treatment of equity-based compensation.

NSTS — Frequently Asked Questions

Quick answers to the most common questions about buying NSTS stock.

How much cash does NSTS Bancorp, Inc. (NSTS) generate from operations?

NSTS Bancorp, Inc. (NSTS) generated $4.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is NSTS Bancorp, Inc.'s free cash flow?

NSTS Bancorp, Inc. (NSTS) generated $3.9M 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.

What is NSTS Bancorp, Inc.'s capital expenditure (CapEx)?

NSTS Bancorp, Inc. (NSTS) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does NSTS Bancorp, Inc. distribute cash to shareholders?

In 2025, NSTS Bancorp, Inc. (NSTS) spent $0.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.