| First Western Financial Inc (MYFW) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | | | | | | | | | | | | | | | | | |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | | | | | | | | | | | | | | | | | |
| Total Revenue | | 26,656,000$ | 26,296,000$ | 24,189,000$ | 24,798,000$ | 24,341,000$ | 22,540,000$ | 22,750,000$ | 23,347,000$ | 22,412,000$ | 22,865,000$ | 22,397,000$ | 25,689,000$ | 28,403,000$ | 29,251,000$ | 27,078,000$ | 26,884,000$ | 23,922,000$ | 25,338,000$ | 23,723,000$ | 23,668,000$ | 23,411,000$ | 30,950,000$ | 26,223,000$ | 16,698,000$ | 16,419,000$ | 16,728,000$ | 16,624,000$ | 14,947,000$ | 14,250,000$ | 14,426,000$ | 14,469,000$ | 14,839,000$ | 15,703,000$ | 14,120,000$ | 13,156,000$ | | | | | | | | | | | | | |
| QoQ% | | 1.37% | 8.71% | (2.46%) | 1.88% | 7.99% | (.92%) | (2.56%) | 4.17% | (1.98%) | 2.09% | (12.82%) | (9.56%) | (2.90%) | 8.03% | .72% | 12.38% | (5.59%) | 6.81% | .23% | 1.10% | (24.36%) | 18.03% | 57.04% | 1.70% | (1.85%) | .63% | 11.22% | 4.89% | (1.22%) | (.30%) | (2.49%) | (5.50%) | 11.21% | 7.33% | | | | | | | | | | | | | | |
| YoY% | | 9.51% | 16.66% | 6.33% | 6.22% | 8.61% | (1.42%) | 1.58% | (9.12%) | (21.09%) | (21.83%) | (17.29%) | (4.45%) | 18.73% | 15.44% | 14.14% | 13.59% | 2.18% | (18.13%) | (9.53%) | 41.74% | 42.59% | 85.02% | 57.74% | 11.72% | 15.22% | 15.96% | 14.89% | .73% | (9.25%) | 2.17% | 9.98% | | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 875,000$ | 2,232,000$ | 1,695,000$ | 192,000$ | (736,000$) | 796,000$ | 2,680,000$ | 699,000$ | 9,352,000$ | 1,321,000$ | 2,209,000$ | (805,000$) | 1,197,000$ | 1,756,000$ | 519,000$ | 210,000$ | 812,000$ | 406,000$ | 12,000$ | 0$ | 695,000$ | 1,496,000$ | 2,124,000$ | 367,000$ | 446,000$ | 100,000$ | (78,000$) | 194,000$ | 349,000$ | 18,000$ | 0$ | (187,000$) | (4,000$) | 306,000$ | 262,000$ | | | | | | | | | | | | | |
| Gross Profit | | 25,781,000$ | 24,064,000$ | 22,494,000$ | 24,606,000$ | 25,077,000$ | 21,744,000$ | 20,070,000$ | 22,648,000$ | 13,060,000$ | 21,544,000$ | 20,188,000$ | 26,494,000$ | 27,206,000$ | 27,495,000$ | 26,559,000$ | 26,674,000$ | 23,110,000$ | 24,932,000$ | 23,711,000$ | 23,668,000$ | 22,716,000$ | 29,454,000$ | 24,099,000$ | 16,331,000$ | 15,973,000$ | 16,628,000$ | 16,702,000$ | 14,753,000$ | 13,901,000$ | 14,408,000$ | 14,469,000$ | 15,026,000$ | 15,707,000$ | 13,814,000$ | 12,894,000$ | | | | | | | | | | | | | |
| Gross Margin | | 96.72% | 91.51% | 92.99% | 99.23% | 103.02% | 96.47% | 88.22% | 97.01% | 58.27% | 94.22% | 90.14% | 103.13% | 95.79% | 94.00% | 98.08% | 99.22% | 96.61% | 98.40% | 99.95% | 100.00% | 97.03% | 95.17% | 91.90% | 97.80% | 97.28% | 99.40% | 100.47% | 98.70% | 97.55% | 99.88% | 100.00% | 101.26% | 100.03% | 97.83% | 98.01% | | | | | | | | | | | | | |
| Operating Expenses | | 21,306,000$ | 20,074,000$ | 19,099,000$ | 19,361,000$ | 20,427,000$ | 19,368,000$ | 19,001,000$ | 19,696,000$ | 18,276,000$ | 18,314,000$ | 18,519,000$ | 20,528,000$ | 19,905,000$ | 19,260,000$ | 20,583,000$ | 19,358,000$ | 20,523,000$ | 16,466,000$ | 15,523,000$ | 15,629,000$ | 15,614,000$ | 16,632,000$ | 12,644,000$ | 14,647,000$ | 13,083,000$ | 13,442,000$ | 14,659,000$ | 12,602,000$ | 11,649,000$ | 12,176,000$ | 13,084,000$ | 13,286,000$ | 13,810,000$ | 12,134,000$ | 12,282,000$ | | | | | | | | | | | | | |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 21,727,000$ | 23,320,000$ | 19,616,000$ | 19,756,000$ | 21,201,000$ | 22,522,000$ | 22,276,000$ | 22,328,000$ | 21,662,000$ | 19,715,000$ | 17,937,000$ | 15,139,000$ | 10,663,000$ | 3,733,000$ | 1,493,000$ | 1,381,000$ | 1,345,000$ | 1,300,000$ | 1,325,000$ | 1,446,000$ | 1,485,000$ | 1,492,000$ | 1,674,000$ | 2,581,000$ | 3,163,000$ | 3,533,000$ | 3,214,000$ | 3,079,000$ | 2,446,000$ | 2,152,000$ | 1,928,000$ | 1,646,000$ | 1,532,000$ | 1,510,000$ | 1,437,000$ | | | | | | | | | | | | | |
| Income Before Tax | | 4,435,000$ | 3,965,000$ | 3,317,000$ | 5,357,000$ | 3,914,000$ | 2,671,000$ | 1,415,000$ | 3,579,000$ | (4,357,000$) | 4,222,000$ | 2,035,000$ | 5,161,000$ | 7,301,000$ | 8,235,000$ | 5,976,000$ | 7,316,000$ | 2,587,000$ | 8,466,000$ | 8,188,000$ | 8,039,000$ | 7,102,000$ | 12,822,000$ | 11,455,000$ | 1,684,000$ | 2,890,000$ | 3,186,000$ | 1,965,000$ | 2,151,000$ | 2,252,000$ | 2,232,000$ | 1,385,000$ | 1,553,000$ | 1,893,000$ | 1,680,000$ | 612,000$ | | | | | | | | | | | | | |
| Tax Expenses | | 1,121,000$ | 779,000$ | 814,000$ | 1,172,000$ | 1,166,000$ | 537,000$ | 339,000$ | 1,064,000$ | (1,138,000$) | 1,104,000$ | 529,000$ | 1,341,000$ | 1,830,000$ | 2,014,000$ | 1,494,000$ | 1,792,000$ | 670,000$ | 2,049,000$ | 1,911,000$ | 2,040,000$ | 2,228,000$ | 3,192,000$ | 2,759,000$ | 350,000$ | 318,000$ | 780,000$ | 561,000$ | 524,000$ | 528,000$ | 543,000$ | 337,000$ | 367,000$ | 1,848,000$ | 632,000$ | 208,000$ | | | | | | | | | | | | | |
| Net Income | | 3,314,000$ | 3,186,000$ | 2,503,000$ | 4,185,000$ | 2,748,000$ | 2,134,000$ | 1,076,000$ | 2,515,000$ | (3,219,000$) | 3,118,000$ | 1,506,000$ | 3,820,000$ | 5,471,000$ | 6,221,000$ | 4,482,000$ | 5,524,000$ | 1,917,000$ | 6,417,000$ | 6,277,000$ | 5,999,000$ | 4,874,000$ | 9,630,000$ | 8,696,000$ | 1,334,000$ | 2,572,000$ | 2,406,000$ | 1,404,000$ | 1,627,000$ | 1,724,000$ | 1,689,000$ | 1,048,000$ | 1,186,000$ | 45,000$ | 1,048,000$ | 404,000$ | | | | | | | | | | | | | |
| Profit Margin | | 12.43% | 12.12% | 10.35% | 16.88% | 11.29% | 9.47% | 4.73% | 10.77% | (14.36%) | 13.64% | 6.72% | 14.87% | 19.26% | 21.27% | 16.55% | 20.55% | 8.01% | 25.33% | 26.46% | 25.35% | 20.82% | 31.12% | 33.16% | 7.99% | 15.67% | 14.38% | 8.45% | 10.89% | 12.10% | 11.71% | 7.24% | 7.99% | .29% | 7.42% | 3.07% | | | | | | | | | | | | | |
| TTM | | 12.94% | 12.67% | 12.07% | 10.74% | 9.11% | 2.75% | 3.82% | 4.31% | 5.60% | 14.01% | 16.09% | 18.11% | 19.44% | 16.94% | 17.77% | 20.16% | 21.32% | 24.51% | 26.32% | 28.01% | 25.22% | 24.62% | 19.73% | 11.61% | 12.38% | 11.45% | 10.70% | 10.48% | 9.74% | 6.68% | 5.63% | 4.64% | | | | | | | | | | | | | | | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 255,000$ | 562,000$ | 561,000$ | 560,000$ | 584,000$ | 573,000$ | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 3,314,000$ | 3,186,000$ | 2,503,000$ | 4,185,000$ | 2,748,000$ | 2,134,000$ | 1,076,000$ | 2,515,000$ | (3,219,000$) | 3,118,000$ | 1,506,000$ | 3,820,000$ | 5,471,000$ | 6,221,000$ | 4,482,000$ | 5,524,000$ | 1,917,000$ | 6,417,000$ | 6,277,000$ | 5,999,000$ | 4,874,000$ | 9,630,000$ | 8,696,000$ | 1,334,000$ | 2,572,000$ | 2,406,000$ | 1,404,000$ | 1,627,000$ | 1,724,000$ | 1,434,000$ | 486,000$ | 625,000$ | (515,000$) | 464,000$ | (169,000$) | | | | | | | | | | | | | |
| QoQ% | | 4.02% | 27.29% | (40.19%) | 52.29% | 28.77% | 98.33% | (57.22%) | 178.13% | (203.24%) | 107.04% | (60.58%) | (30.18%) | (12.06%) | 38.80% | (18.86%) | 188.16% | (70.13%) | 2.23% | 4.63% | 23.08% | (49.39%) | 10.74% | 551.87% | (48.13%) | 6.90% | 71.37% | (13.71%) | (5.63%) | 20.22% | 195.06% | (22.24%) | 221.36% | (210.99%) | 374.56% | | | | | | | | | | | | | | |
| YoY% | | 20.60% | 49.30% | 132.62% | 66.40% | 185.37% | (31.56%) | (28.55%) | (34.16%) | (158.84%) | (49.88%) | (66.40%) | (30.85%) | 185.39% | (3.05%) | (28.60%) | (7.92%) | (60.67%) | (33.36%) | (27.82%) | 349.70% | 89.50% | 300.25% | 519.37% | (18.01%) | 49.19% | 67.78% | 188.89% | 160.32% | 434.76% | 209.05% | 387.57% | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Basic | | 0.34$ | 0.33$ | 0.26$ | 0.43$ | 0.28$ | 0.22$ | 0.11$ | 0.26$ | (0.34$) | 0.33$ | 0.16$ | 0.40$ | 0.58$ | 0.66$ | 0.47$ | 0.59$ | 0.24$ | 0.80$ | 0.79$ | 0.76$ | 0.61$ | 1.22$ | 1.10$ | 0.17$ | 0.32$ | 0.30$ | 0.18$ | 0.21$ | 0.22$ | 0.19$ | 0.08$ | 0.11$ | | 0.00$ | 0.00$ | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | 0.34$ | 0.32$ | 0.26$ | 0.43$ | 0.28$ | 0.22$ | 0.11$ | 0.26$ | (0.33$) | 0.32$ | 0.16$ | 0.39$ | 0.56$ | 0.64$ | 0.46$ | 0.57$ | 0.23$ | 0.78$ | 0.76$ | 0.74$ | 0.61$ | 1.20$ | 1.10$ | 0.17$ | 0.32$ | 0.30$ | 0.18$ | 0.21$ | 0.22$ | 0.19$ | 0.08$ | 0.11$ | | 0.00$ | 0.00$ | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | (1.24$) | 0.92$ | (0.99$) | 0.72$ | (0.50$) | 1.92$ | (1.23$) | (0.26$) | 1.19$ | 1.49$ | (0.65$) | 0.02$ | 1.17$ | 2.52$ | 1.26$ | (0.17$) | 3.55$ | 0.38$ | 17.67$ | (1.49$) | (8.10$) | (2.59$) | 1.13$ | (2.38$) | 3.12$ | (3.65$) | (1.54$) | (0.73$) | 1.18$ | 2.29$ | (1.72$) | 0.25$ | | 0.00$ | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | (1.22$) | 0.91$ | (0.98$) | 0.71$ | (0.49$) | 1.90$ | (1.22$) | (0.26$) | 1.17$ | 1.46$ | (0.64$) | 0.02$ | 1.15$ | 2.47$ | 1.22$ | (0.16$) | 3.41$ | 0.37$ | 17.12$ | (1.46$) | (8.06$) | (2.55$) | 1.12$ | (2.36$) | 3.11$ | (3.64$) | (1.54$) | (0.73$) | 1.17$ | 2.28$ | (1.70$) | 0.24$ | | 0.00$ | | | | | | | | | | | | | | |
| Average Shares, Basic | | 9,720,038 | 9,717,571 | 9,707,924 | 9,704,419 | 9,665,947 | 9,663,131 | 9,647,345 | 9,621,309 | 9,574,757 | 9,553,331 | 9,532,397 | 9,503,715 | 9,494,780 | 9,481,311 | 9,450,987 | 9,418,318 | 8,044,646 | 7,979,869 | 7,961,785 | 7,935,664 | 7,931,340 | 7,911,871 | 7,890,337 | 7,863,564 | 7,914,553 | 7,890,794 | 7,881,999 | 7,873,718 | 7,694,547 | 7,373,770 | 5,911,886 | 5,870,813 | | 5,554,553,000 | 5,543,771,000 | | | | | | | | | | | | | |
| Average Shares, Diluted | | 9,843,878 | 9,868,742 | 9,809,321 | 9,798,591 | 9,795,129 | 9,766,656 | 9,750,667 | 9,710,764 | 9,741,295 | 9,743,270 | 9,686,401 | 9,732,674 | 9,701,145 | 9,673,078 | 9,717,667 | 9,762,602 | 8,376,856 | 8,246,353 | 8,213,900 | 8,103,603 | 7,969,480 | 8,019,007 | 7,928,518 | 7,930,611 | 7,958,314 | 7,914,794 | 7,897,092 | 7,889,644 | 7,708,340 | 7,388,845 | 5,981,421 | 5,938,426 | | 5,577,878,000 | 5,543,771,000 | | | | | | | | | | | | | |
| EBIT | | 26,162,000$ | 27,285,000$ | 22,933,000$ | 25,113,000$ | 25,115,000$ | 25,193,000$ | 23,691,000$ | 25,907,000$ | 17,305,000$ | 23,937,000$ | 19,972,000$ | 20,300,000$ | 17,964,000$ | 11,968,000$ | 7,469,000$ | 8,697,000$ | 3,932,000$ | 9,766,000$ | 9,513,000$ | 9,485,000$ | 8,587,000$ | 14,314,000$ | 13,129,000$ | 4,265,000$ | 6,053,000$ | 6,719,000$ | 5,179,000$ | 5,230,000$ | 4,698,000$ | 4,384,000$ | 3,313,000$ | 3,199,000$ | 3,425,000$ | 3,190,000$ | 2,049,000$ | | | | | | | | | | | | | |
| EBITDA | | 26,788,000$ | 27,930,000$ | 23,626,000$ | 25,785,000$ | 25,771,000$ | 25,846,000$ | 24,322,000$ | 26,532,000$ | 17,934,000$ | 24,521,000$ | 20,554,000$ | 20,882,000$ | 18,252,000$ | 12,501,000$ | 8,034,000$ | 9,246,000$ | 4,323,000$ | 10,058,000$ | 9,802,000$ | 9,769,000$ | 8,872,000$ | 14,594,000$ | 13,405,000$ | 4,541,000$ | 6,361,000$ | 7,071,000$ | 5,646,000$ | 5,774,000$ | 5,213,000$ | 4,941,000$ | 3,890,000$ | 3,772,000$ | 4,041,000$ | 3,794,000$ | 2,658,000$ | | | | | | | | | | | | | |