Period Ending: | 2015 31/12 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,878 | 3,150 | 5,161 | 9,851 | 11,098 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.71% | +9.45% | +63.84% | +90.87% | +12.66% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 241 | 356 | 1,358 | 4,884 | 6,357 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -50.1% | +47.72% | +281.46% | +259.65% | +30.16% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,637 | 2,794 | 3,803 | 4,967 | 4,741 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.35% | +5.95% | +36.11% | +30.61% | -4.55% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 464 | -216 | 123 | 502 | -16 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +236.23% | -146.55% | +156.94% | +308.13% | -103.19% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,173 | 3,010 | 3,680 | 4,465 | 4,757 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.81% | +38.52% | +22.26% | +21.33% | +6.54% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,523 | 1,756 | 1,611 | 1,652 | 2,006 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,544 | 2,587 | 2,685 | 2,768 | 2,907 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,152 | 2,179 | 2,606 | 3,349 | 3,856 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16.4% | +89.15% | +19.6% | +28.51% | +15.14% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.17 | 45.72 | 49.25 | 54.75 | 57.02 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0 | 0 | 0 | 0 | 0 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,152 | 2,179 | 2,606 | 3,349 | 3,856 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16.4% | +89.15% | +19.6% | +28.51% | +15.14% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.17 | 45.72 | 49.25 | 54.75 | 57.02 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 368 | 728 | 884 | 1,090 | 1,383 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 784 | 1,451 | 1,722 | 2,259 | 2,473 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -425 | -776 | -920 | -1,212 | -1,330 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 359 | 675 | 802 | 1,047 | 1,143 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.49% | +88.02% | +18.81% | +30.55% | +9.17% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9.71% | 14.16% | 15.16% | 17.12% | 16.9% | |
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 | 359 | 675 | 802 | 1,047 | 1,143 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.13 | 19.04 | 22.62 | 29.53 | 32.24 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.49% | +88.02% | +18.81% | +30.55% | +9.17% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.13 | 19.04 | 22.62 | 29.53 | 32.23 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.49% | +88.02% | +18.81% | +30.55% | +9.13% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.45 | 35.45 | 35.45 | 35.45 | 35.45 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.45 | 35.45 | 35.45 | 35.45 | 35.45 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 10.24 | 9.87 | 10.78 | 13.4 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | -3.59% | +9.19% | +24.29% | |