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 | 9,850 | 11,097 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.71% | +9.45% | +63.84% | +90.85% | +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 | 4,966 | 4,740 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.35% | +5.95% | +36.11% | +30.58% | -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 | 4,464 | 4,756 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.81% | +38.52% | +22.26% | +21.3% | +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 | 2,540 | 2,583 | 2,681 | 2,764 | 2,903 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,156 | 2,183 | 2,610 | 3,352 | 3,859 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16.29% | +88.84% | +19.56% | +28.43% | +15.13% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.28 | 45.8 | 49.33 | 54.81 | 57.07 | |
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 | 1,156 | 2,183 | 2,610 | 3,352 | 3,859 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16.29% | +88.84% | +19.56% | +28.43% | +15.13% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.28 | 45.8 | 49.33 | 54.81 | 57.07 | |
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 | 788 | 1,455 | 1,726 | 2,262 | 2,476 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -38 | -50 | -59 | -90 | -105 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 750 | 1,405 | 1,667 | 2,172 | 2,371 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.29% | +87.33% | +18.65% | +30.29% | +9.16% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.29% | 29.48% | 31.51% | 35.51% | 35.06% | |
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 | 750 | 1,405 | 1,667 | 2,172 | 2,371 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.48 | 14 | 16.62 | 21.65 | 23.63 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.29% | +87.33% | +18.65% | +30.29% | +9.16% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.48 | 14 | 16.62 | 21.65 | 23.63 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.29% | +87.33% | +18.65% | +30.29% | +9.16% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 100.33 | 100.33 | 100.33 | 100.33 | 100.33 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 100.33 | 100.33 | 100.33 | 100.33 | 100.33 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 7.58 | 7.28 | 7.95 | 9.86 | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | -3.95% | +9.26% | +23.98% | |