NSTS
NSTS
NSTS Bancorp, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.32M ▼ | $2.43M ▼ | $65K ▲ | 1.96% ▲ | $0.01 ▲ | $140K ▲ |
| Q2-2025 | $3.39M ▲ | $2.67M ▲ | $-258K ▲ | -7.6% ▲ | $-0.05 ▲ | $-181K ▲ |
| Q1-2025 | $2.99M ▼ | $2.44M ▼ | $-328K ▼ | -10.96% ▼ | $-0.07 ▼ | $-253K ▼ |
| Q4-2024 | $3.32M ▲ | $2.5M ▲ | $-46K ▲ | -1.39% ▲ | $-0.01 ▲ | $28K ▲ |
| Q3-2024 | $3.03M | $2.35M | $-171K | -5.64% | $-0.03 | $-101K |
What's going well?
NSTS improved its profit margins and cut operating expenses, swinging from a loss to a profit. Gross margins are high, and cost discipline is clearly improving.
What's concerning?
Revenue is slipping, and profits are still very slim. High interest costs are eating into earnings, and the business remains sensitive to even small changes in sales or expenses.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $36.18M ▼ | $269.84M ▼ | $190.9M ▼ | $78.94M ▲ |
| Q2-2025 | $49.94M ▼ | $275.98M ▼ | $198.14M ▼ | $77.83M ▲ |
| Q1-2025 | $59.83M ▲ | $282.7M ▲ | $205.24M ▲ | $77.46M ▲ |
| Q4-2024 | $55.98M ▼ | $278.69M ▲ | $202.2M ▲ | $76.49M ▼ |
| Q3-2024 | $111.33M | $268.44M | $190M | $78.44M |
What's financially strong about this company?
The company has no goodwill or intangibles, so assets are real and tangible. Debt is all long-term and moderate compared to equity, and shareholder equity is positive and growing.
What are the financial risks or weaknesses?
Liquidity is very tight, with current assets far below current liabilities and cash falling sharply. If they can't improve cash flow, they may need to raise money or cut costs soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $65K ▲ | $2.86M ▲ | $-8.78M ▼ | $-7.43M ▼ | $-13.35M ▼ | $2.96M ▲ |
| Q2-2025 | $-258K ▲ | $655K ▲ | $-4.13M ▼ | $-6.49M ▼ | $-9.97M ▼ | $616K ▲ |
| Q1-2025 | $-328K ▼ | $-2.68M ▼ | $2.42M ▲ | $4.22M ▼ | $3.97M ▼ | $-2.73M ▼ |
| Q4-2024 | $-46K ▲ | $9.36M ▲ | $-1.14M ▼ | $10.67M ▲ | $18.89M ▲ | $9.22M ▲ |
| Q3-2024 | $-171K | $1.61M | $-453K | $1M | $2.16M | $1.56M |
What's strong about this company's cash flow?
Operating and free cash flow jumped sharply this quarter, showing the business can generate real cash. The company is not dependent on outside funding and has a solid cash cushion.
What are the cash flow concerns?
Cash balance fell by $13 million due to heavy investing and financing outflows, and working capital gains may not repeat. No cash is being returned to shareholders.
5-Year Trend Analysis
A comprehensive look at NSTS Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
NSTS combines strong recent revenue and cash flow improvement with a conservatively structured balance sheet and deep community roots. It enjoys high gross margins, rising net interest income, and a tangible asset base supported by growing cash and reduced debt. Its century‑long presence in its core market, specialization in residential lending, personalized service, and community foundation all support a differentiated local franchise. The latest results suggest that the bank’s core operations are starting to convert more of this franchise strength into cash.
Key risks center on profitability, scale, and concentration. The bank is still loss‑making despite meaningful progress, and overhead costs remain elevated relative to its size. Historical volatility in earnings and cash flows, as well as swings in short‑term balance‑sheet items, highlight operational and funding risk. Its heavy focus on a single region and on residential mortgages exposes it to local economic conditions, housing cycles, and interest‑rate shifts. As a smaller player, it must also manage regulatory and technology demands without the scale advantages of larger competitors.
The overall outlook appears cautiously constructive. Financial trends—especially revenue growth, narrowing losses, and stronger cash generation—are moving in the right direction, and the balance sheet is gradually de‑risking with more cash and less leverage. If NSTS can sustain loan growth, maintain asset quality, and rein in operating expenses, it has a clear path toward consistent profitability. However, confirmation will require several periods of stable, repeatable performance, and the external environment—rates, housing demand, and competitive behavior—will play a major role in how quickly and smoothly that path unfolds.
About NSTS Bancorp, Inc.
https://www.northshoretrust.comNSTS Bancorp, Inc. operates as a savings and loan holding company for North Shore Trust and Savings that provides banking products and services in Illinois. The company offers checking, money market, savings, and time deposit accounts; and one- to four-family residential mortgage, multi-family and commercial real estate, construction, home equity, and consumer loans.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.32M ▼ | $2.43M ▼ | $65K ▲ | 1.96% ▲ | $0.01 ▲ | $140K ▲ |
| Q2-2025 | $3.39M ▲ | $2.67M ▲ | $-258K ▲ | -7.6% ▲ | $-0.05 ▲ | $-181K ▲ |
| Q1-2025 | $2.99M ▼ | $2.44M ▼ | $-328K ▼ | -10.96% ▼ | $-0.07 ▼ | $-253K ▼ |
| Q4-2024 | $3.32M ▲ | $2.5M ▲ | $-46K ▲ | -1.39% ▲ | $-0.01 ▲ | $28K ▲ |
| Q3-2024 | $3.03M | $2.35M | $-171K | -5.64% | $-0.03 | $-101K |
What's going well?
NSTS improved its profit margins and cut operating expenses, swinging from a loss to a profit. Gross margins are high, and cost discipline is clearly improving.
What's concerning?
Revenue is slipping, and profits are still very slim. High interest costs are eating into earnings, and the business remains sensitive to even small changes in sales or expenses.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $36.18M ▼ | $269.84M ▼ | $190.9M ▼ | $78.94M ▲ |
| Q2-2025 | $49.94M ▼ | $275.98M ▼ | $198.14M ▼ | $77.83M ▲ |
| Q1-2025 | $59.83M ▲ | $282.7M ▲ | $205.24M ▲ | $77.46M ▲ |
| Q4-2024 | $55.98M ▼ | $278.69M ▲ | $202.2M ▲ | $76.49M ▼ |
| Q3-2024 | $111.33M | $268.44M | $190M | $78.44M |
What's financially strong about this company?
The company has no goodwill or intangibles, so assets are real and tangible. Debt is all long-term and moderate compared to equity, and shareholder equity is positive and growing.
What are the financial risks or weaknesses?
Liquidity is very tight, with current assets far below current liabilities and cash falling sharply. If they can't improve cash flow, they may need to raise money or cut costs soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $65K ▲ | $2.86M ▲ | $-8.78M ▼ | $-7.43M ▼ | $-13.35M ▼ | $2.96M ▲ |
| Q2-2025 | $-258K ▲ | $655K ▲ | $-4.13M ▼ | $-6.49M ▼ | $-9.97M ▼ | $616K ▲ |
| Q1-2025 | $-328K ▼ | $-2.68M ▼ | $2.42M ▲ | $4.22M ▼ | $3.97M ▼ | $-2.73M ▼ |
| Q4-2024 | $-46K ▲ | $9.36M ▲ | $-1.14M ▼ | $10.67M ▲ | $18.89M ▲ | $9.22M ▲ |
| Q3-2024 | $-171K | $1.61M | $-453K | $1M | $2.16M | $1.56M |
What's strong about this company's cash flow?
Operating and free cash flow jumped sharply this quarter, showing the business can generate real cash. The company is not dependent on outside funding and has a solid cash cushion.
What are the cash flow concerns?
Cash balance fell by $13 million due to heavy investing and financing outflows, and working capital gains may not repeat. No cash is being returned to shareholders.
5-Year Trend Analysis
A comprehensive look at NSTS Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
NSTS combines strong recent revenue and cash flow improvement with a conservatively structured balance sheet and deep community roots. It enjoys high gross margins, rising net interest income, and a tangible asset base supported by growing cash and reduced debt. Its century‑long presence in its core market, specialization in residential lending, personalized service, and community foundation all support a differentiated local franchise. The latest results suggest that the bank’s core operations are starting to convert more of this franchise strength into cash.
Key risks center on profitability, scale, and concentration. The bank is still loss‑making despite meaningful progress, and overhead costs remain elevated relative to its size. Historical volatility in earnings and cash flows, as well as swings in short‑term balance‑sheet items, highlight operational and funding risk. Its heavy focus on a single region and on residential mortgages exposes it to local economic conditions, housing cycles, and interest‑rate shifts. As a smaller player, it must also manage regulatory and technology demands without the scale advantages of larger competitors.
The overall outlook appears cautiously constructive. Financial trends—especially revenue growth, narrowing losses, and stronger cash generation—are moving in the right direction, and the balance sheet is gradually de‑risking with more cash and less leverage. If NSTS can sustain loan growth, maintain asset quality, and rein in operating expenses, it has a clear path toward consistent profitability. However, confirmation will require several periods of stable, repeatable performance, and the external environment—rates, housing demand, and competitive behavior—will play a major role in how quickly and smoothly that path unfolds.

CEO
Stephen G. Lear
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 2 of 12
Ratings Snapshot
Rating : C+
Price Target
Institutional Ownership
ALLIANCEBERNSTEIN L.P.
Shares:518.32K
Value:$6.35M
VANGUARD GROUP INC
Shares:248.31K
Value:$3.04M
RAFFLES ASSOCIATES LP
Shares:93.77K
Value:$1.15M
Summary
Showing Top 3 of 27

