FS Bancorp Inc
NASDAQ:FSBW
Balance Sheet
Balance Sheet Decomposition
FS Bancorp Inc
FS Bancorp Inc
Balance Sheet
FS Bancorp Inc
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Net Loans |
231
|
231
|
217
|
275
|
281
|
387
|
503
|
593
|
762
|
1 313
|
1 336
|
1 545
|
1 729
|
2 191
|
2 401
|
2 502
|
|
| Investments |
29
|
43
|
46
|
61
|
116
|
95
|
150
|
196
|
184
|
241
|
297
|
491
|
475
|
344
|
445
|
391
|
|
| PP&E Net |
10
|
9
|
10
|
13
|
14
|
14
|
14
|
16
|
16
|
29
|
34
|
32
|
31
|
31
|
37
|
35
|
|
| PP&E Gross |
10
|
9
|
10
|
13
|
14
|
14
|
0
|
16
|
16
|
29
|
34
|
32
|
31
|
31
|
37
|
35
|
|
| Accumulated Depreciation |
6
|
5
|
5
|
6
|
7
|
8
|
0
|
11
|
12
|
14
|
17
|
19
|
22
|
24
|
27
|
27
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
10
|
8
|
17
|
17
|
17
|
21
|
21
|
26
|
23
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
15
|
7
|
|
| Other Assets |
10
|
8
|
9
|
6
|
7
|
3
|
4
|
10
|
11
|
16
|
20
|
19
|
22
|
31
|
36
|
57
|
|
| Total Assets |
282
N/A
|
292
+4%
|
284
-3%
|
359
+26%
|
419
+17%
|
510
+22%
|
678
+33%
|
828
+22%
|
982
+19%
|
1 622
+65%
|
1 713
+6%
|
2 113
+23%
|
2 286
+8%
|
2 633
+15%
|
2 973
+13%
|
3 029
+2%
|
|
| Liabilities | |||||||||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
7
|
7
|
6
|
|
| Total Deposits |
231
|
244
|
246
|
289
|
337
|
420
|
485
|
713
|
830
|
1 274
|
1 392
|
1 674
|
1 916
|
2 128
|
2 522
|
2 339
|
|
| Other Interest Bearing Liabilities |
0
|
0
|
0
|
0
|
17
|
17
|
99
|
13
|
8
|
137
|
85
|
166
|
43
|
187
|
94
|
308
|
|
| Total Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
7
|
7
|
6
|
|
| Long-Term Debt |
26
|
22
|
9
|
7
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
49
|
50
|
50
|
50
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
2
|
3
|
3
|
6
|
7
|
11
|
12
|
20
|
19
|
28
|
25
|
31
|
36
|
31
|
|
| Total Liabilities |
259
N/A
|
268
+3%
|
257
-4%
|
299
+16%
|
357
+19%
|
444
+24%
|
602
+36%
|
747
+24%
|
860
+15%
|
1 442
+68%
|
1 513
+5%
|
1 883
+24%
|
2 039
+8%
|
2 401
+18%
|
2 708
+13%
|
2 733
+1%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
23
|
25
|
27
|
32
|
35
|
38
|
46
|
56
|
68
|
91
|
111
|
146
|
179
|
202
|
230
|
257
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
30
|
30
|
30
|
31
|
27
|
55
|
92
|
89
|
81
|
68
|
55
|
57
|
56
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
|
| Other Equity |
0
|
0
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
2
|
0
|
26
|
23
|
6
|
|
| Total Equity |
23
N/A
|
25
+6%
|
27
+8%
|
60
+124%
|
62
+4%
|
66
+6%
|
75
+14%
|
81
+8%
|
122
+51%
|
180
+48%
|
200
+11%
|
230
+15%
|
248
+8%
|
232
-6%
|
264
+14%
|
296
+12%
|
|
| Total Liabilities & Equity |
282
N/A
|
292
+4%
|
284
-3%
|
359
+26%
|
419
+17%
|
510
+22%
|
678
+33%
|
828
+22%
|
982
+19%
|
1 622
+65%
|
1 713
+6%
|
2 113
+23%
|
2 286
+8%
|
2 633
+15%
|
2 973
+13%
|
3 029
+2%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
7
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
|