| 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 | 203,566 | 295,578 | 459,530 | 950,588 | 1,298,526 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +15.17% | +45.2% | +55.47% | +106.86% | +36.6% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 108,687 | 142,883 | 182,165 | 320,818 | 467,173 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +49.64% | +31.46% | +27.49% | +76.11% | +45.62% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 94,879 | 152,695 | 277,365 | 629,770 | 831,353 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.88% | +60.94% | +81.65% | +127.05% | +32.01% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,034 | 5,443 | 67,436 | 56,441 | 21,611 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -58.28% | -22.62% | +1,138.95% | -16.3% | -61.71% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 87,845 | 147,252 | 209,929 | 573,329 | 809,742 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +0.66% | +67.63% | +42.56% | +173.11% | +41.24% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,682 | 27,209 | 109,271 | 143,365 | -18,750 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 96,312 | 120,784 | 194,940 | 329,127 | 443,330 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25,215 | 53,677 | 124,260 | 387,567 | 347,662 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10.12% | +112.88% | +131.5% | +211.9% | -10.3% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.75 | 30.77 | 38.93 | 54.08 | 43.95 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0 | 0 | 0 | 2,353 | 0 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25,215 | 53,677 | 124,260 | 385,214 | 347,662 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10.12% | +112.88% | +131.5% | +210.01% | -9.75% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.75 | 30.77 | 38.93 | 53.75 | 43.95 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,111 | 6,953 | 24,806 | 107,108 | 105,218 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,104 | 46,724 | 99,454 | 278,106 | 242,444 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,104 | 46,724 | 99,454 | 278,106 | 242,444 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.31% | +102.23% | +112.85% | +179.63% | -12.82% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19.01% | 26.78% | 31.16% | 38.8% | 30.65% | |
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,104 | 46,724 | 99,454 | 278,106 | 242,444 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.8 | 1.61 | 3.11 | 6.65 | 4.83 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.31% | +102.23% | +92.78% | +113.94% | -27.41% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.8 | 1.61 | 3.11 | 6.65 | 4.83 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.31% | +102.23% | +92.78% | +113.94% | -27.41% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 28,963 | 28,963 | 31,978.78 | 41,799 | 50,200 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 28,963 | 28,963 | 31,978.78 | 41,799 | 50,200 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.35 | 0.5 | 0.85 | 2.1 | - | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +59.09% | +42.86% | +70% | +147.06% | - | |