| Period Ending: | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,636 | 7,322 | 10,545 | 10,515 | 9,858 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.53% | +57.94% | +44.02% | -0.28% | -6.25% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,267 | 2,205 | 4,914 | 4,702 | 3,954 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.28% | +74.03% | +122.86% | -4.31% | -15.91% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,369 | 5,117 | 5,631 | 5,813 | 5,904 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.22% | +51.88% | +10.04% | +3.23% | +1.57% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 295 | 949 | 391 | 125 | 141 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -50.67% | +221.69% | -58.8% | -68.03% | +12.8% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,074 | 4,168 | 5,240 | 5,688 | 5,763 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +20.83% | +35.59% | +25.72% | +8.55% | +1.32% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,242 | 4,536 | 3,221 | 2,833 | 3,220 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,184 | 3,889 | 4,117 | 4,024 | 4,399 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,132 | 4,815 | 4,344 | 4,497 | 4,584 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +60.3% | +125.84% | -9.78% | +3.52% | +1.93% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 40.11 | 55.32 | 51.34 | 52.78 | 51.03 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 343 | 612 | 932 | 1,513 | 1,950 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,789 | 4,203 | 3,412 | 2,984 | 2,634 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +51.23% | +134.94% | -18.82% | -12.54% | -11.73% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33.65 | 48.29 | 40.33 | 35.02 | 29.32 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 368 | 859 | 958 | 953 | 1,013 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,507 | 3,797 | 2,578 | 1,358 | 1,621 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -135 | -170 | -192 | -201 | -250 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,372 | 3,627 | 2,386 | 1,157 | 1,371 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +70.65% | +164.36% | -34.22% | -51.51% | +18.5% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.81% | 41.67% | 28.2% | 13.58% | 15.26% | |
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 92 | 92 | 109 | 110 | 118 | |
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,194 | 3,082 | 2,153 | 1,720 | 1,253 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.63 | 9.37 | 6.56 | 5.24 | 3.82 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +75.33% | +158.12% | -29.93% | -20.11% | -27.15% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.63 | 9.37 | 6.56 | 5.24 | 3.82 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +75.33% | +158.12% | -29.93% | -20.11% | -27.15% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 329 | 329 | 328 | 328 | 328 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 329 | 329 | 328 | 328 | 328 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 0.8 | 1.25 | 1.1 | 1.6 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | +56.25% | -12% | +45.45% | |