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 | 7,528 | 10,557 | 16,195 | 24,005 | 25,798 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.37% | +40.24% | +53.41% | +48.22% | +7.47% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,708 | 2,872 | 5,955 | 12,030 | 13,984 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -27.96% | +68.15% | +107.35% | +102.02% | +16.24% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,820 | 7,685 | 10,240 | 11,975 | 11,814 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +8.99% | +32.04% | +33.25% | +16.94% | -1.34% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,050 | -278 | 532 | 1,463 | 519 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +188.46% | -126.48% | +291.37% | +175% | -64.52% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,770 | 7,963 | 9,708 | 10,512 | 11,295 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.14% | +66.94% | +21.91% | +8.28% | +7.45% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,031 | 2,635 | 3,428 | 2,805 | 2,907 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,278 | 5,578 | 6,168 | 5,568 | 5,206 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,523 | 5,020 | 6,968 | 7,749 | 8,996 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14.59% | +98.97% | +38.8% | +11.21% | +16.09% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 37.1 | 47.37 | 53.05 | 58.19 | 63.34 | |
Unusual Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -82 | 0 | 0 | 0 | 0 | |
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,605 | 5,020 | 6,968 | 7,749 | 8,996 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.81% | +92.71% | +38.8% | +11.21% | +16.09% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 38.3 | 47.37 | 53.05 | 58.19 | 63.34 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 903 | 1,730 | 2,356 | 2,669 | 3,326 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,702 | 3,290 | 4,612 | 5,080 | 5,670 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -92 | -102 | -140 | -170 | -215 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,610 | 3,188 | 4,472 | 4,910 | 5,455 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12.6% | +98.01% | +40.28% | +9.79% | +11.1% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23.67% | 30.08% | 34.04% | 36.87% | 38.41% | |
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 | 1,610 | 3,188 | 4,472 | 4,910 | 5,455 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.7 | 12.47 | 17.47 | 19.07 | 21.12 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14.85% | +86.23% | +40.13% | +9.16% | +10.73% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.69 | 12.35 | 17.38 | 19 | 21.02 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14.56% | +84.6% | +40.73% | +9.32% | +10.63% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 240.46 | 255.68 | 255.95 | 257.45 | 258.31 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 240.8 | 258.06 | 257.32 | 258.45 | 259.55 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 5.88 | 3.87 | 4.94 | 8.44 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | -34.2% | +27.71% | +70.7% | |