| 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 | 474,262 | 557,152 | 1,075,347 | 2,370,037 | 2,649,047 | |
Interest Income, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +10.84% | +17.48% | +93.01% | +120.4% | +11.77% | |
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 157,551 | 177,663 | 367,807 | 839,250 | 1,030,708 | |
Interest Expense, Total Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.44% | +12.77% | +107.03% | +128.18% | +22.81% | |
Net Interest Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 316,711 | 379,489 | 707,540 | 1,530,787 | 1,618,339 | |
Net Interest Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +22.06% | +19.82% | +86.45% | +116.35% | +5.72% | |
Provision For Loan Losses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,851 | 19,671 | 144,049 | 216,967 | 331,071 | |
Provision For Loan Losses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -56.11% | +99.69% | +632.29% | +50.62% | +52.59% | |
Net Interest Income After Provision | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 306,860 | 359,818 | 563,491 | 1,313,820 | 1,287,268 | |
Net Interest Inc After Loan Loss Prov Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +29.46% | +17.26% | +56.6% | +133.16% | -2.02% | |
Non Interest Income, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 123,271 | 190,838 | 786,398 | 536,084 | 240,010 | |
Non Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 277,058 | 349,780 | 592,209 | 1,046,178 | 1,103,878 | |
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 153,073 | 200,876 | 757,680 | 803,726 | 423,400 | |
EBT, Excl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +20.29% | +31.23% | +277.19% | +6.08% | -47.32% | |
EBT Excl. Non-Recurring Items Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.59 | 36.48 | 56.13 | 43.45 | 27.72 | |
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 | 153,073 | 200,876 | 757,680 | 803,726 | 423,400 | |
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +20.29% | +31.23% | +277.19% | +6.08% | -47.32% | |
EBT Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.59 | 36.48 | 56.13 | 43.45 | 27.72 | |
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,395 | 30,599 | 149,984 | 37,158 | 18,704 | |
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 118,678 | 170,277 | 607,696 | 766,568 | 404,696 | |
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,795 | -4,826 | -9,411 | -23,447 | -31,042 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 115,883 | 165,451 | 598,285 | 743,121 | 373,654 | |
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.42% | +42.77% | +261.61% | +24.21% | -49.72% | |
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 26.94% | 30.05% | 44.32% | 40.17% | 24.47% | |
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 | 115,883 | 165,451 | 598,285 | 743,121 | 373,654 | |
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.39 | 4.84 | 17.49 | 21.73 | 9.66 | |
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.42% | +42.77% | +261.61% | +24.21% | -55.54% | |
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.39 | 4.84 | 17.49 | 21.73 | 9.66 | |
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.42% | +42.77% | +261.61% | +24.21% | -55.54% | |
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,199 | 34,199 | 34,199 | 34,199 | 38,680.54 | |
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,199 | 34,199 | 34,199 | 34,199 | 38,680.54 | |
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1 | 1.1 | 2.8 | 5 | - | |
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +92.31% | +10% | +154.55% | +78.57% | - | |