First Merchants (FRME)
Provides Midwestern commercial, consumer, mortgage, and private wealth banking through one charter.
$40.19
vs last close−0.46 (−1.12%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 257 | 263 | 263 | 268 | 266 | 257 | 253 | 261 | 268 | 270 | 253 | 298 |
| Cost of revenue | 98 | 108 | 111 | 132 | 115 | 104 | 96 | 102 | 106 | 106 | 102 | 135 |
| Gross profit | 159 | 155 | 152 | 135 | 151 | 153 | 156 | 159 | 162 | 164 | 151 | 163 |
| 94 | 108 | 97 | 91 | 95 | 76 | 93 | 94 | 97 | 99 | 124 | 115 | |
| 61 | 71 | 64 | 57 | 61 | 62 | 60 | 60 | 63 | 73 | 86 | 93 | |
| Selling & marketing | 2 | 3 | 1 | 2 | 2 | 3 | 1 | 2 | 2 | 0 | 0 | 2 |
| General & administrative | 59 | 69 | 63 | 55 | 59 | 59 | 59 | 58 | 61 | 73 | 86 | 91 |
| Other expenses | 33 | 37 | 33 | 34 | 34 | 15 | 33 | 34 | 34 | 26 | 38 | 21 |
| Operating income | 65 | 47 | 55 | 44 | 56 | 77 | 63 | 65 | 65 | 65 | 27 | 48 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −1 | |
| Interest income | 229 | 237 | 236 | 236 | 241 | 235 | 223 | 230 | 235 | 237 | 249 | 261 |
| Interest expense | 96 | 107 | 109 | 108 | 110 | 100 | 92 | 97 | 101 | 98 | 97 | 102 |
| Income before tax | 65 | 47 | 55 | 44 | 56 | 77 | 63 | 65 | 65 | 65 | 27 | 48 |
| Income tax expense | 9 | 4 | 7 | 4 | 7 | 12 | 8 | 8 | 9 | 8 | −1 | 4 |
| Net income from continuing operations | 56 | 42 | 48 | 40 | 49 | 64 | 55 | 57 | 57 | 57 | 28 | 44 |
| Net income | 56 | 42 | 48 | 40 | 49 | 64 | 55 | 57 | 57 | 57 | 28 | 44 |
| EPS, basic | $0.95 | $0.71 | $0.80 | $0.68 | $0.84 | $1.10 | $0.95 | $0.98 | $0.98 | $0.99 | $0.46 | $0.70 |
| EPS, diluted | $0.94 | $0.71 | $0.80 | $0.68 | $0.84 | $1.10 | $0.94 | $0.98 | $0.98 | $0.99 | $0.46 | $0.70 |
| Weighted average shares, basic | 59 | 59 | 59 | 58 | 58 | 58 | 58 | 58 | 57 | 57 | 61 | 63 |
| Weighted average shares, diluted | 60 | 60 | 59 | 58 | 58 | 58 | 58 | 58 | 57 | 57 | 61 | 63 |
| EBITDA | 68 | 50 | 58 | 47 | 60 | 93 | 71 | 73 | 73 | 71 | 36 | 48 |
| Depreciation & amortization | 3 | 3 | 3 | 3 | 4 | 16 | 8 | 8 | 8 | 6 | 9 | 0 |
| EBIT | 65 | 47 | 55 | 44 | 56 | 77 | 63 | 65 | 65 | 65 | 27 | 48 |
