NB Bancorp Inc
NASDAQ:NBBK
Income Statement
Earnings Waterfall
NB Bancorp Inc
Income Statement
NB Bancorp Inc
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
47
|
70
|
90
|
105
|
117
|
126
|
131
|
135
|
136
|
134
|
0
|
|
| Revenue |
170
N/A
|
198
+17%
|
224
+13%
|
246
+10%
|
264
+8%
|
279
+5%
|
292
+5%
|
301
+3%
|
310
+3%
|
317
+2%
|
337
+6%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(78)
|
(81)
|
(117)
|
(124)
|
(128)
|
(130)
|
(100)
|
(98)
|
(99)
|
(102)
|
(107)
|
|
| Selling, General & Administrative |
(68)
|
(71)
|
(104)
|
(105)
|
(109)
|
(111)
|
(85)
|
(86)
|
(88)
|
(92)
|
(99)
|
|
| Other Operating Expenses |
(10)
|
(10)
|
(13)
|
(19)
|
(19)
|
(19)
|
(15)
|
(12)
|
(11)
|
(10)
|
(8)
|
|
| Operating Income |
92
N/A
|
117
+28%
|
107
-9%
|
122
+14%
|
137
+12%
|
149
+9%
|
193
+30%
|
202
+5%
|
211
+4%
|
215
+2%
|
230
+7%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(47)
|
(70)
|
(90)
|
(105)
|
(117)
|
(126)
|
(131)
|
(135)
|
(136)
|
(134)
|
(138)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(17)
|
|
| Total Other Income |
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Pre-Tax Income |
42
N/A
|
44
+4%
|
12
-73%
|
12
+1%
|
15
+28%
|
19
+25%
|
59
+206%
|
64
+9%
|
71
+11%
|
76
+6%
|
71
-6%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(8)
|
(9)
|
(2)
|
(2)
|
(2)
|
(6)
|
(16)
|
(18)
|
(20)
|
(17)
|
(21)
|
|
| Income from Continuing Operations |
34
|
35
|
10
|
10
|
13
|
13
|
42
|
46
|
51
|
58
|
50
|
|
| Net Income (Common) |
34
N/A
|
35
+4%
|
10
-72%
|
10
-1%
|
13
+33%
|
13
-1%
|
42
+226%
|
46
+9%
|
51
+11%
|
58
+14%
|
50
-14%
|
|
| EPS (Diluted) |
0.83
N/A
|
0.87
+5%
|
0.23
-74%
|
0.24
+4%
|
0.33
+38%
|
0.32
-3%
|
1.07
+234%
|
1.18
+10%
|
1.36
+15%
|
1.63
+20%
|
1.29
-21%
|
|