Detailed financial statements for NSTS Bancorp, Inc. (NSTS): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
NSTS Bancorp, Inc. functions as the parent entity for North Shore Trust and Savings, a financial institution that offers a comprehensive suite of banking products and services across Illinois. The company provides various deposit vehicles, including checking, money market, savings, and time deposit accounts.
Analysis Summary
NSTS Bancorp, Inc. reported revenue of $13.3M in the most recent fiscal year, growing at a 5-year CAGR of 12.2%.
Trailing-twelve-month margins: gross margin 79.0%, operating margin -0.3%, net margin -0.3%.
At the current price of $14.06, NSTS has negative trailing earnings (P/E not meaningful) and an ROE of -0.05%. Market capitalisation stands at $74M.
Balance sheet quality for NSTS: current ratio of 0.2, net cash position of $9.3M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $7.8M | $7.5M | $6.1M | $7.5M | $6.5M | $12.0M | $13.3M |
| Cost of Revenue | $1.8M | $2.0M | $917000 | $534000 | $1.7M | $3.3M | $3.3M |
| Gross Profit | $6.0M | $5.5M | $5.2M | $7.0M | $4.8M | $8.7M | $9.9M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $4.2M | $4.6M | $3.7M | $4.5M | $5.2M | $6.8M | $141000 |
| Operating Expenses | $5.6M | $6.1M | $5.5M | $6.8M | $7.7M | $9.5M | $10.3M |
| Operating Income | $328072 | -$615000 | -$269000 | $173000 | -$3.0M | -$789000 | -$386000 |
| EBITDA | $612431 | -$325000 | -$1000 | $440000 | -$2.7M | -$496000 | -$84000 |
| Interest Expense | $1.7M | $1.5M | $940000 | $764000 | $1.5M | $3.2M | $3.5M |
| Pre-tax Income | $328072 | -$615000 | -$269000 | $173000 | -$3.0M | -$789000 | -$386000 |
| Income Tax | -$85739 | -$503000 | -$214000 | $146000 | $999000 | 0 | 0 |
| Net Income | $413811 | -$112000 | -$55000 | $27000 | -$4.0M | -$789000 | -$386000 |
| EPS | $0.08 | $-0.02 | $-0.01 | $0.01 | $-0.79 | $-0.16 | $-0.08 |
| EPS (Diluted) | $0.08 | $-0.02 | $-0.01 | $0.01 | $-0.79 | $-0.16 | $-0.08 |
| Shares Outstanding (Diluted) | $5.4M | $5.4M | $5.4M | $4.7M | $5.0M | $4.9M | $4.9M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $3.3M | $3.3M | $3.2M | $4.0M |
| Gross Profit | $2.5M | $2.7M | $2.5M | $3.2M |
| Operating Income | $65000 | $135000 | -$39000 | -$204000 |
| EBITDA | $140000 | $210000 | $37000 | -$130000 |
| Net Income | $65000 | $135000 | -$39000 | -$204000 |
| EPS | $0.01 | $0.03 | $-0.01 | $-0.04 |
| EPS (Diluted) | $0.01 | $0.03 | $-0.01 | $-0.04 |
Balance Sheet (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $52.5M | $44.3M | $125.1M | $17.6M | $33.4M | $55.0M | $35.3M |
| Short-term Investments | $68.6M | $81.6M | $101.0M | $121.2M | $4.3M | $1.0M | $1.6M |
| Receivables | $636319 | $672051 | $641000 | $852000 | $758000 | $870000 | $925000 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $121.8M | $126.6M | $226.7M | $139.7M | $38.4M | $56.8M | $37.8M |
| Property, Plant & Equipment | $5.4M | $5.2M | $5.1M | $5.0M | $5.3M | $5.3M | $5.1M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $235.5M | $242.2M | $340.9M | $264.2M | $256.8M | $278.7M | $266.6M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $169.7M | $165.4M | $173.7M | $152.0M | $142.4M | $165.1M | $155.5M |
| Long-term Debt | $20.1M | $30.1M | $122.0M | $31.6M | $32.8M | $31.8M | $27.6M |
| Total Liabilities | $189.8M | $195.5M | $295.7M | $183.7M | $179.2M | $202.2M | $186.7M |
| Retained Earnings | $45.4M | $45.3M | $45.3M | $45.3M | $41.1M | $40.3M | $39.9M |
| Total Equity | $45.8M | $46.7M | $45.2M | $80.5M | $77.5M | $76.5M | $80.0M |
| Total Debt | $20.1M | $30.1M | $122.0M | $31.6M | $32.8M | $31.8M | $27.6M |
| Net Debt | -$101.1M | -$95.8M | -$104.0M | -$107.2M | -$4.9M | -$24.1M | -$9.3M |
| Working Capital | -$48.0M | -$38.8M | $53.0M | -$12.3M | -$104.0M | -$108.2M | -$117.7M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $35.4M | $35.3M | $44.4M | $1.1M |
| Total Assets | $269.8M | $266.6M | $270.3M | $269.9M |
| Total Liabilities | $190.9M | $186.7M | $190.3M | $189.8M |
| Total Equity | $78.9M | $80.0M | $80.0M | $80.1M |
| Total Debt | $25.5M | $27.6M | $28.4M | $28.9M |
Cash Flow (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | $413811 | -$112000 | -$55000 | $27000 | -$4.0M | -$789000 | -$386000 |
| Depreciation & Amortization | $284359 | $290438 | $268000 | $267000 | $266000 | $293000 | $302000 |
| Stock-based Compensation | 0 | 0 | 0 | $246000 | $718000 | $981000 | $924000 |
| Change in Working Capital | $458394 | -$605000 | -$1.6M | $786000 | $1.5M | $1.0M | -$1.4M |
| Operating Cash Flow | $1.7M | -$620000 | $1.5M | $3.0M | $431000 | $9.4M | $4.1M |
| Capital Expenditure | -$114132 | -$104000 | -$142000 | -$215000 | -$516000 | -$319000 | -$104000 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | -$2.4M | -$1.1M | -$114000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $1.6M | -$724000 | $1.3M | $2.8M | -$85000 | $9.1M | $3.9M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | $2.9M | $3.2M | $5.5M | $2.9M |
| Capital Expenditure | -$3000 | -$147000 | -$16000 | $16000 |
| Free Cash Flow | $2.9M | $3.1M | $5.5M | $2.9M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $236000 | $365000 | $173000 | $415000 |
Growth & Margins (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue Growth (YoY) | | -3.9% | -18.1% | +22.6% | -13.8% | +86.2% | +10.2% |
| Net Income Growth (YoY) | | -127.1% | +50.9% | +149.1% | -14755.6% | +80.1% | +51.1% |
| EPS Growth (YoY) | | -127.0% | +50.7% | +198.0% | -8000.0% | +79.7% | +50.6% |
| Shares Change (YoY) | | +0.0% | +0.0% | -12.4% | +5.8% | -1.9% | -0.5% |
| FCF Growth (YoY) | | -144.4% | +280.9% | +111.8% | -103.1% | +10822.4% | -56.7% |
| Gross Margin | 76.6% | 73.9% | 85.0% | 92.9% | 73.9% | 72.5% | 74.8% |
| Operating Margin | 4.2% | -8.2% | -4.4% | 2.3% | -45.8% | -6.6% | -2.9% |
| EBITDA Margin | 7.9% | -4.3% | -0.0% | 5.9% | -41.7% | -4.1% | -0.6% |
| Net Margin | 5.3% | -1.5% | -0.9% | 0.4% | -61.2% | -6.6% | -2.9% |
| FCF Margin | 20.9% | -9.7% | 21.4% | 37.0% | -1.3% | 75.7% | 29.8% |
| Effective Tax Rate | -26.1% | 81.8% | 79.6% | 84.4% | -33.8% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $0.30 | $-0.13 | $0.24 | $0.59 | $-0.02 | $1.86 | $0.81 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $5.4M | $5.4M | $5.4M | $4.7M | $5.0M | $4.9M | $4.9M |
What to look at in Banking companies
- Efficiency Ratio (<=55%) — Operating expenses / revenue. Top banks below 55%.
- ROA (>=1%) — How much they earn per dollar of assets. ROE misleads in banks due to leverage.
- ROTCE (>=12%) — Return on Tangible Common Equity. Strips goodwill and intangibles.
- Equity / Assets (Tier 1 proxy) (>=8%) — Capital ratio proxy. FMP does not expose regulatory Tier 1 directly.
- P/B (1.0-1.5x) — Classic banking metric. <1x can be opportunity or distress.
- Sustainable dividend yield (>=2%, <8%) — EU banks pay 5-7% normally. >8% is distress signal.
Profitability
| Return on Equity | -0.05% |
| Return on Invested Capital | 0.06% |
| Return on Assets | -0.02% |
| Gross Margin | 78.95% |
| Operating Margin | -0.31% |
| Net Margin | -0.31% |
Financial Health
| Debt / Equity | 0.36 |
| Current Ratio | 0.49 |
Key Ratios (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | 164.15 | -608.21 | -1234.31 | 1013.00 | -12.04 | -73.75 | -163.92 |
| P/B | 1.49 | 1.45 | 1.50 | 0.59 | 0.61 | 0.76 | 0.79 |
| P/S | 8.74 | 9.09 | 11.11 | 6.39 | 7.37 | 4.82 | 4.77 |
| Gross Margin | 76.6% | 73.9% | 85.0% | 92.9% | 73.9% | 72.5% | 74.8% |
| Operating Margin | 4.2% | -8.2% | -4.4% | 2.3% | -45.8% | -6.6% | -2.9% |
| Net Margin | 5.3% | -1.5% | -0.9% | 0.4% | -61.2% | -6.6% | -2.9% |