PFSB

PFS Bancorp, Inc. PFSB

Finances

2024 2023 2022
Revenue 8.899 M 23.27 % 7.219 M 35.90 % 5.312 M
Net income 905.000 K -10.22 % 1.008 M 21.30 % 831.000 K
Income before tax 1.107 M -11.30 % 1.248 M 26.57 % 986.000 K
Income before tax ratio 0.12 -28.04 % 0.17 -6.86 % 0.19
EBITDA 1.258 M -10.01 % 1.398 M 23.61 % 1.131 M
Net income ratio 0.10 -27.17 % 0.14 -10.74 % 0.16
Ratio EBITDA 0.14 -27.00 % 0.19 -9.05 % 0.21
Gross profit ratio 0.65 -11.14 % 0.73 -16.20 % 0.87
Weighted average shs out dil 1.595 M 0.13 % 1.593 M -7.68 % 1.725 M
Weighted average shs out 1.595 M 0.13 % 1.593 M -7.68 % 1.725 M
EPS diluted 0.57 -9.52 % 0.63 31.25 % 0.48
Earnings per share 0.57 -9.52 % 0.63 31.25 % 0.48
Gross profit 5.752 M 9.54 % 5.251 M 13.88 % 4.611 M
Income tax expense 202.000 K -15.83 % 240.000 K 54.84 % 155.000 K
Cost of revenue 3.147 M 59.91 % 1.968 M 180.74 % 701.000 K
General and administrative expenses 2.503 M 2.67 % 2.438 M 13.82 % 2.142 M
Selling and marketing expenses 142.000 K -1.39 % 144.000 K 11.63 % 129.000 K
Other expenses 2.000 M 40.75 % 1.421 M 4.95 % 1.354 M
Operating expenses 4.645 M 16.04 % 4.003 M 10.43 % 3.625 M
Cost and expenses 7.792 M 30.50 % 5.971 M 38.03 % 4.326 M
Research and development expenses 0.000 0.000 0.000
Selling general and administrative expenses 2.645 M 2.44 % 2.582 M 13.69 % 2.271 M
Interest income 7.993 M 22.27 % 6.537 M 36.47 % 4.790 M
Interest expense 2.982 M 59.55 % 1.869 M 192.03 % 640.000 K
Depreciation and amortization 151.000 K 0.67 % 150.000 K 3.45 % 145.000 K
Operating income 1.107 M -11.30 % 1.248 M 26.57 % 986.000 K
Operating income ratio 0.12 -28.04 % 0.17 -6.86 % 0.19
Total other income expenses net 0.000 0.000 0.000
2024 2023 2022
2024 2023 2022
Net debt -16.256 M 19.53 % -20.202 M -59.69 % -12.651 M
Total investments 171.425 M 4.98 % 163.290 M 7.80 % 151.479 M
Total debt 0.000 0.000 0.000
Accumulated other comprehensive income loss -2.913 M -5.01 % -2.774 M 24.80 % -3.689 M
Retained earnings 25.701 M 3.65 % 24.796 M 4.06 % 23.828 M
Common stock 17.000 K 0.00 % 17.000 K 0.000
Total equity 36.675 M 2.10 % 35.919 M 78.36 % 20.139 M
Other non current liabilities 1.375 M 0.15 % 1.373 M 6.60 % 1.288 M
Long term debt 0.000 0.000 0.000
Total non current liabilities 1.375 M 0.15 % 1.373 M 6.60 % 1.288 M
Other current liabilities 159.414 M 2.25 % 155.904 M 2.09 % 152.707 M
Deferred revenue 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000
Total current liabilities 159.587 M 2.19 % 156.161 M 2.26 % 152.707 M
Total liabilities 160.962 M 2.18 % 157.534 M 2.30 % 153.995 M
Other non current assets 5.011 M -1.82 % 5.104 M 4.31 % 4.893 M
Long term investments 128.852 M 29.14 % 99.777 M 13.19 % 88.150 M
Intangible assets 254.000 K -15.33 % 300.000 K -4.76 % 315.000 K
GoodWill 0.000 0.000 0.000
Goodwill and intangible assets 254.000 K -15.33 % 300.000 K -4.76 % 315.000 K
Property plant equipment net 2.101 M 3.14 % 2.037 M -5.26 % 2.150 M
Total non current assets 138.075 M 26.62 % 109.049 M 11.89 % 97.464 M
Other current assets 0.000 0.000 0.000
Short term investments 42.573 M -32.97 % 63.513 M 0.29 % 63.329 M
cash and cash equivalents 16.256 M -19.53 % 20.202 M 59.69 % 12.651 M
Cash and short term investments 58.829 M -29.73 % 83.715 M 10.18 % 75.980 M
Total current assets 59.562 M -29.43 % 84.404 M 10.09 % 76.670 M
Inventory 0.000 0.000 0.000
Net receivables 733.000 K 6.39 % 689.000 K -0.14 % 690.000 K
Tax assets 1.857 M 1.42 % 1.831 M -6.39 % 1.956 M
Other assets 0.000 0.000 0.000
Account payables 0.000 0.000 0.000
Tax payables 173.000 K -32.68 % 257.000 K 0.000
Deferred revenue non current 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000
Other total stockholders equity 13.870 M -0.07 % 13.880 M 0.000
Deferred tax liabilities non current 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000
Total assets 197.637 M 2.16 % 193.453 M 11.09 % 174.134 M
2024 2023 2022
2024 2023 2022
Deferred income tax 30.000 K 137.04 % -81.000 K -3 950.00 % -2.000 K
Stock based compensation 53.000 K 8.16 % 49.000 K 0.000
Change in working capital 204.000 K -44.72 % 369.000 K 51.85 % 243.000 K
Accounts receivables -44.000 K 54.64 % -97.000 K -273.08 % -26.000 K
Inventory 0.000 0.000 0.000
Accounts payables 7.000 K -98.56 % 485.000 K 477.38 % 84.000 K
Other working capital 241.000 K 1 368.42 % -19.000 K -110.27 % 185.000 K
Other non cash items 23.000 K -94.80 % 442.000 K -55.44 % 992.000 K
Net cash provided by operating activities 1.366 M -29.48 % 1.937 M -12.31 % 2.209 M
Investments in property plant and equipment -219.000 K -397.73 % -44.000 K 67.65 % -136.000 K
Acquisitions net 0.000 0.000 0.000
Purchases of investments -11.784 M 15.19 % -13.894 M 26.70 % -18.956 M
Sales maturities of investments 9.050 M 10.64 % 8.180 M -59.76 % 20.327 M
Other investing activites -5.722 M 3.51 % -5.930 M -43.58 % -4.130 M
Net cash used for investing activites -8.675 M 25.78 % -11.688 M -303.73 % -2.895 M
Debt repayment 0.000 0.000 100.00 % -5.000 M
Common stock issued 0.000 -100.00 % 17.250 M 0.000
Common stock repurchased -63.000 K 84.25 % -400.000 K 0.000
Dividends paid 0.000 0.000 0.000
Other financing activites 3.426 M 657.96 % 452.000 K 114.10 % -3.205 M
Net cash used provided by financing activities 3.363 M -80.56 % 17.302 M 310.87 % -8.205 M
Effect of forex changes on cash 0.000 0.000 0.000
Net change in cash -3.946 M -152.26 % 7.551 M 184.93 % -8.891 M
Cash at beginning of period 20.202 M 59.69 % 12.651 M -41.27 % 21.542 M
Cash at end of period 16.256 M -19.53 % 20.202 M 59.69 % 12.651 M
Operating cash flow 1.366 M -29.48 % 1.937 M -12.31 % 2.209 M
Capital expenditure -219.000 K -397.73 % -44.000 K 67.65 % -136.000 K
Free CashFlow 1.147 M -39.41 % 1.893 M -8.68 % 2.073 M
2024 2023 2022
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
Revenue 2.258 M -8.10 % 2.457 M 8.10 % 2.273 M -7.86 % 2.467 M 12.91 % 2.185 M 0.32 % 2.178 M
Net income 416.000 K -5.02 % 438.000 K 53.68 % 285.000 K 152.21 % 113.000 K -53.31 % 242.000 K -11.68 % 274.000 K
Income before tax 534.000 K -3.26 % 552.000 K 49.59 % 369.000 K 142.76 % 152.000 K -41.54 % 260.000 K -27.78 % 360.000 K
Income before tax ratio 0.24 5.26 % 0.22 38.39 % 0.16 163.48 % 0.06 -48.22 % 0.12 -28.01 % 0.17
EBITDA 534.000 K -8.72 % 585.000 K 45.16 % 403.000 K 117.84 % 185.000 K -37.71 % 297.000 K -25.94 % 401.000 K
Net income ratio 0.18 3.35 % 0.18 42.18 % 0.13 173.74 % 0.05 -58.64 % 0.11 -11.96 % 0.13
Ratio EBITDA 0.24 -0.67 % 0.24 34.29 % 0.18 136.43 % 0.07 -44.83 % 0.14 -26.17 % 0.18
Gross profit ratio 0.00 -100.00 % 0.65 4.57 % 0.62 -7.03 % 0.66 12.01 % 0.59 -9.22 % 0.65
Weighted average shs out dil 1.510 M -2.84 % 1.554 M -1.88 % 1.584 M -0.35 % 1.589 M 2.12 % 1.556 M -2.42 % 1.595 M
Weighted average shs out 1.510 M -2.84 % 1.554 M -1.88 % 1.584 M -0.35 % 1.589 M 2.12 % 1.556 M -2.42 % 1.595 M
EPS diluted 0.28 0.00 % 0.28 55.56 % 0.18 153.16 % 0.07 -55.56 % 0.16 -5.88 % 0.17
Earnings per share 0.28 0.00 % 0.28 55.56 % 0.18 153.16 % 0.07 -55.56 % 0.16 -5.88 % 0.17
Gross profit 0.000 -100.00 % 1.587 M 13.03 % 1.404 M -14.34 % 1.639 M 26.47 % 1.296 M -8.92 % 1.423 M
Income tax expense 118.000 K 3.51 % 114.000 K 35.71 % 84.000 K 115.38 % 39.000 K 116.67 % 18.000 K -79.07 % 86.000 K
Cost of revenue 0.000 -100.00 % 870.000 K 0.12 % 869.000 K 4.95 % 828.000 K -6.86 % 889.000 K 17.75 % 755.000 K
General and administrative expenses 125.000 K -79.24 % 602.000 K 1.18 % 595.000 K -10.26 % 663.000 K 2.31 % 648.000 K 14.49 % 566.000 K
Selling and marketing expenses 38.000 K -19.15 % 47.000 K 27.03 % 37.000 K 68.18 % 22.000 K -40.54 % 37.000 K -21.28 % 47.000 K
Other expenses 0.000 -100.00 % 386.000 K -4.22 % 403.000 K -49.75 % 802.000 K 128.49 % 351.000 K -22.00 % 450.000 K
Operating expenses 163.000 K -84.25 % 1.035 M 0.00 % 1.035 M -30.40 % 1.487 M 43.53 % 1.036 M -2.54 % 1.063 M
Cost and expenses 0.000 -100.00 % 1.905 M 0.05 % 1.904 M -17.75 % 2.315 M 20.26 % 1.925 M 5.89 % 1.818 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 163.000 K -74.88 % 649.000 K 2.69 % 632.000 K -7.74 % 685.000 K 0.00 % 685.000 K 11.75 % 613.000 K
Interest income 0.000 -100.00 % 2.254 M 6.62 % 2.114 M -0.05 % 2.115 M 5.12 % 2.012 M 1.05 % 1.991 M
Interest expense 0.000 -100.00 % 813.000 K 0.00 % 813.000 K 0.49 % 809.000 K 4.25 % 776.000 K 3.74 % 748.000 K
Depreciation and amortization 0.000 -100.00 % 33.000 K -2.94 % 34.000 K 3.03 % 33.000 K -10.81 % 37.000 K -9.76 % 41.000 K
Operating income 0.000 -100.00 % 552.000 K 49.59 % 369.000 K 142.76 % 152.000 K -41.54 % 260.000 K -27.78 % 360.000 K
Operating income ratio 0.00 -100.00 % 0.22 38.39 % 0.16 163.48 % 0.06 -48.22 % 0.12 -28.01 % 0.17
Total other income expenses net 0.000 0.000 0.000 0.000 0.000 0.000
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
Net debt -9.143 M 36.90 % -14.489 M 22.91 % -18.795 M -15.62 % -16.256 M -12.50 % -14.450 M 20.69 % -18.219 M
Total investments 68.681 M -62.65 % 183.898 M 4.14 % 176.589 M 3.01 % 171.425 M -1.70 % 174.389 M 2.41 % 170.287 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss -1.704 M 11.48 % -1.925 M 15.20 % -2.270 M 22.07 % -2.913 M -61.83 % -1.800 M 45.32 % -3.292 M
Retained earnings 26.840 M 1.57 % 26.424 M 1.69 % 25.986 M 1.11 % 25.701 M 0.44 % 25.588 M 0.95 % 25.346 M
Common stock -1.212 M -7 229.41 % 17.000 K 0.00 % 17.000 K 0.00 % 17.000 K 0.00 % 17.000 K 0.00 % 17.000 K
Total equity 38.289 M 1.38 % 37.766 M 0.95 % 37.412 M 2.01 % 36.675 M -2.78 % 37.724 M 4.86 % 35.976 M
Other non current liabilities 164.309 M 11 611.26 % 1.403 M -5.84 % 1.490 M 8.36 % 1.375 M -31.96 % 2.021 M 2.95 % 1.963 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 164.309 M 11 611.26 % 1.403 M -5.84 % 1.490 M 8.36 % 1.375 M -31.96 % 2.021 M 2.95 % 1.963 M
Other current liabilities 0.000 -100.00 % 168.561 M 1.63 % 165.853 M 4.04 % 159.414 M 0.66 % 158.364 M -1.28 % 160.416 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 322.000 K -99.81 % 168.737 M 1.59 % 166.104 M 4.08 % 159.587 M 0.62 % 158.607 M -1.22 % 160.566 M
Total liabilities 164.631 M -3.24 % 170.140 M 1.52 % 167.594 M 4.12 % 160.962 M 0.21 % 160.628 M -1.17 % 162.529 M
Other non current assets 0.000 -100.00 % 5.032 M 1.11 % 4.977 M -0.68 % 5.011 M -0.91 % 5.057 M 0.68 % 5.023 M
Long term investments 0.000 -100.00 % 112.775 M 4.59 % 107.822 M -16.32 % 128.852 M 24.26 % 103.694 M 3.52 % 100.167 M
Intangible assets 0.000 -100.00 % 254.000 K 0.00 % 254.000 K 0.00 % 254.000 K -15.33 % 300.000 K 0.00 % 300.000 K
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 -100.00 % 254.000 K 0.00 % 254.000 K 0.00 % 254.000 K -15.33 % 300.000 K 0.00 % 300.000 K
Property plant equipment net 2.020 M -1.42 % 2.049 M -1.59 % 2.082 M -0.90 % 2.101 M 1.69 % 2.066 M -1.71 % 2.102 M
Total non current assets 2.020 M -98.34 % 121.516 M 4.10 % 116.732 M -15.46 % 138.075 M 22.76 % 112.471 M 2.76 % 109.447 M
Other current assets 0.000 0.000 0.000 0.000 0.000 0.000
Short term investments 68.681 M -3.43 % 71.123 M 3.43 % 68.767 M 61.53 % 42.573 M -39.78 % 70.695 M 0.82 % 70.120 M
cash and cash equivalents 9.143 M -36.90 % 14.489 M -22.91 % 18.795 M 15.62 % 16.256 M 12.50 % 14.450 M -20.69 % 18.219 M
Cash and short term investments 77.824 M -9.10 % 85.612 M -2.23 % 87.562 M 48.84 % 58.829 M -30.91 % 85.145 M -3.62 % 88.339 M
Total current assets 78.579 M -9.04 % 86.390 M -2.13 % 88.274 M 48.21 % 59.562 M -30.65 % 85.881 M -3.57 % 89.058 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 755.000 K -2.96 % 778.000 K 9.27 % 712.000 K -2.86 % 733.000 K -0.41 % 736.000 K 2.36 % 719.000 K
Tax assets 0.000 -100.00 % 1.406 M -11.96 % 1.597 M -14.00 % 1.857 M 37.15 % 1.354 M -27.01 % 1.855 M
Other assets 122.321 M 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 0.000 0.000 0.000 0.000
Tax payables 322.000 K 82.95 % 176.000 K -29.88 % 251.000 K 45.09 % 173.000 K -28.81 % 243.000 K 62.00 % 150.000 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 14.365 M 8.42 % 13.250 M -3.14 % 13.679 M -1.38 % 13.870 M -0.35 % 13.919 M 0.10 % 13.905 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 202.920 M -2.40 % 207.906 M 1.41 % 205.006 M 3.73 % 197.637 M -0.36 % 198.352 M -0.08 % 198.505 M
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
Deferred income tax 54.000 K 800.00 % 6.000 K -94.06 % 101.000 K 207.45 % -94.000 K -403.23 % 31.000 K
Stock based compensation 13.000 K -13.33 % 15.000 K 7.14 % 14.000 K 0.00 % 14.000 K 16.67 % 12.000 K
Change in working capital -164.000 K -188.65 % 185.000 K 250.41 % -123.000 K -432.43 % 37.000 K -77.84 % 167.000 K
Accounts receivables -66.000 K -414.29 % 21.000 K 600.00 % 3.000 K 117.65 % -17.000 K 60.47 % -43.000 K
Inventory 0.000 0.000 0.000 0.000 0.000
Accounts payables -76.000 K -173.08 % 104.000 K 142.45 % -245.000 K -495.16 % 62.000 K -71.69 % 219.000 K
Other working capital -22.000 K -136.67 % 60.000 K -49.58 % 119.000 K 1 587.50 % -8.000 K 11.11 % -9.000 K
Other non cash items 7.000 K -83.72 % 43.000 K 127.92 % -154.000 K -210.79 % 139.000 K 14 000.00 % -1.000 K
Net cash provided by operating activities 381.000 K -32.92 % 568.000 K 3 650.00 % -16.000 K -104.27 % 375.000 K -28.44 % 524.000 K
Investments in property plant and equipment 0.000 100.00 % -15.000 K 77.94 % -68.000 K -6 700.00 % -1.000 K 98.78 % -82.000 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments -3.608 M -3.65 % -3.481 M -260.73 % -965.000 K -86.65 % -517.000 K 81.66 % -2.819 M
Sales maturities of investments 2.760 M 10.36 % 2.501 M -19.76 % 3.117 M 39.21 % 2.239 M 14.88 % 1.949 M
Other investing activites -6.030 M -80.27 % -3.345 M -183.72 % -1.179 M 69.82 % -3.906 M -3 767.33 % -101.000 K
Net cash used for investing activites -6.878 M -58.48 % -4.340 M -579.56 % 905.000 K 141.42 % -2.185 M -107.50 % -1.053 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -442.000 K -114.56 % -206.000 K 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites 2.633 M -59.60 % 6.517 M 610.69 % 917.000 K 146.81 % -1.959 M -434.87 % 585.000 K
Net cash used provided by financing activities 2.191 M -65.28 % 6.311 M 588.22 % 917.000 K 146.81 % -1.959 M -434.87 % 585.000 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -4.306 M -269.59 % 2.539 M 40.59 % 1.806 M 147.92 % -3.769 M -6 830.36 % 56.000 K
Cash at beginning of period 18.795 M 15.62 % 16.256 M 12.50 % 14.450 M -20.69 % 18.219 M 0.31 % 18.163 M
Cash at end of period 14.489 M -22.91 % 18.795 M 15.62 % 16.256 M 12.50 % 14.450 M -20.69 % 18.219 M
Operating cash flow 381.000 K -32.92 % 568.000 K 3 650.00 % -16.000 K -104.27 % 375.000 K -28.44 % 524.000 K
Capital expenditure 0.000 100.00 % -15.000 K 77.94 % -68.000 K -6 700.00 % -1.000 K 98.78 % -82.000 K
Free CashFlow 381.000 K -31.10 % 553.000 K 758.33 % -84.000 K -122.46 % 374.000 K -15.38 % 442.000 K
2025 2025 2024 2024 2024