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.
| Cash from Operations | 12.26M | 4.05M | 9.43M | 431K | 2.99M | 1.45M | -620K | 1.74M |
| Operating CF Growth % | 458.53% | -57.04% | 2088.63% | -85.58% | 105.85% | 334.19% | -135.57% | - |
| Net Income | -97K | -386K | -789K | -3.96M | 27K | -55K | -112K | 413.81K |
| Depreciation & Amortization | 303K | 302K | 293K | 266K | 267K | 268K | 290.44K | 284.36K |
| Deferred Taxes | -2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 12.95M | 4.63M | 7.91M | 1.94M | 1.66M | 2.83M | -193K | 586.56K |
| Working Capital Changes | -1.71M | -1.42M | 1.04M | 1.47M | 786K | -1.59M | -605K | 458.39K |
| Cash from Investing | -11.84M | -9.77M | -8.16M | 24.95M | -44.48M | -11.85M | -5.93M | 3.77M |
| Purchase of Investments | -10.85M | -10.85M | 0 | 0 | -59.53M | -48.97M | -38.63M | -6.76M |
| Sale/Maturity of Investments | 2.63M | 6.9M | 9.84M | 40.8M | 22.87M | 26.37M | 26.31M | 10.79M |
| Net Investment Activity | -8.22M | -3.95M | 9.84M | 40.8M | -36.66M | -22.6M | -12.32M | 4.03M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -3.52M | -5.71M | -17.68M | -15.33M | -7.6M | 10.89M | 6.49M | -148.37K |
| Cash from Financing | -14.48M | -13.72M | 20.82M | -7.14M | -66.97M | 100.14M | 6.04M | 8.19M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -108K | -114K | -1.08M | -2.38M | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 215K | 0 | 0 | 49.44M | 0 | 0 | 0 |
| Net Stock Activity | -108K | 101K | -1.08M | -2.38M | 49.44M | 0 | 0 | 0 |
| Debt Issuance (Net) | 0 | -1000K | 0 | 1000K | -1000K | 1000K | 1000K | 0 |
| Other Financing | -14.38M | -8.82M | 21.9M | -9.76M | -107.1M | 99.14M | 2.04M | 8.19M |
| Net Change in Cash | -14.06M | -19.44M | 22.09M | 18.24M | -108.46M | 89.74M | -511K | 13.71M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 34.04M | 53.48M | 31.39M | 13.15M | 121.61M | 31.87M | 32.38M | 18.67M |
| Cash at End | 43.39M | 34.04M | 53.48M | 31.39M | 13.15M | 121.61M | 31.87M | 32.38M |
| Interest Paid | 961K | 0 | 0 | 0 | 0 | 0 | 1.54M | 0 |
| Income Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 37K | 0 |
| Free Cash Flow | 12.17M | 3.95M | 9.11M | -85K | 2.77M | 1.31M | -724K | 1.63M |
| FCF Growth % | 92.9% | -56.68% | 10822.35% | -103.06% | 111.76% | 280.94% | -144.44% | - |
Persistent Operating Margin Deficit
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.
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.
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.
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.
Quick answers to the most common questions about buying NSTS stock.
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.
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.
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.
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.