| 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 | 2,389 | 3,062 | 6,181 | 6,996 | 5,675 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +12.8% | +28.17% | +101.86% | +13.19% | -18.88% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 437 | 433 | 1,694 | 2,583 | 1,621 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5.41% | -0.92% | +291.22% | +52.48% | -37.24% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,952 | 2,629 | 4,487 | 4,413 | 4,054 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +17.87% | +34.68% | +70.67% | -1.65% | -8.14% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -597 | -133 | -62 | 332 | 249 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52.3% | +77.72% | +53.38% | +635.48% | -25% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,549 | 2,762 | 4,549 | 4,081 | 3,805 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +24.46% | +8.36% | +64.7% | -10.29% | -6.76% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,843 | 2,753 | 2,990 | 3,151 | 4,559 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,169 | 3,035 | 3,122 | 3,255 | 3,659 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,223 | 2,480 | 4,417 | 3,977 | 4,705 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +44.73% | +11.56% | +78.1% | -9.96% | +18.31% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 41.23 | 44.97 | 58.59 | 54.99 | 56.25 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 459 | 75 | 136 | 332 | 2,231 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,764 | 2,405 | 4,281 | 3,645 | 2,474 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +72.77% | +36.34% | +78% | -14.86% | -32.13% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32.72 | 43.61 | 56.78 | 50.4 | 29.58 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 353 | 504 | 939 | 883 | 581 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,411 | 1,901 | 3,342 | 2,762 | 1,893 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,411 | 1,901 | 3,342 | 2,762 | 1,893 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +76.6% | +34.73% | +75.8% | -17.35% | -31.46% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 26.17% | 34.47% | 44.33% | 38.19% | 22.63% | |
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 39 | 39 | 39 | 39 | 61 | |
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,372 | 1,862 | 3,303 | 2,723 | 1,832 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23.18 | 32.35 | 58.95 | 51.1 | 35.03 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +80.06% | +39.57% | +82.19% | -13.32% | -31.45% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23 | 32.2 | 58.8 | 50.9 | 34.8 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +79.69% | +40% | +82.61% | -13.44% | -31.63% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 59.19 | 57.55 | 56.03 | 53.29 | 52.3 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 59.19 | 57.55 | 56.03 | 53.29 | 52.3 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12 | 16.77 | 30.56 | 26.88 | 25 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +200% | +39.75% | +82.23% | -12.04% | -6.99% | |