|
Provisions
|
-0.75M | -0.75M | -0.20M | -2.00M | -0.30M | -0.25M | | | -0.35M | -0.30M | -0.30M | -0.15M | 0.21M | 0.15M | -1.00M | -0.25M | -0.19M | -0.16M | 0.05M | 0.29M | 0.03M | | | | | 0.08M | 0.36M | -0.27M | 0.15M | -0.58M | 1.02M | 0.41M | 0.09M | 0.69M | -0.07M | 0.50M | 0.19M | 0.57M | 0.42M | -0.43M | 1.90M | -0.38M |
|
Revenue
|
3.59M | 3.65M | 3.71M | 3.25M | 0.27M | 3.04M | 3.17M | 3.03M | 0.12M | 0.10M | 0.12M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.14M | 0.14M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.08M | 0.04M | 0.06M | 0.02M | 0.02M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Interest income - Loans
|
3.72M | 3.78M | 3.52M | 3.20M | 3.43M | 3.59M | 3.83M | 3.63M | 3.96M | 3.94M | 4.13M | 3.36M | 3.51M | 3.42M | 3.69M | 3.67M | 4.12M | 3.84M | 3.73M | 4.16M | 4.36M | 4.43M | 4.44M | 3.79M | 3.64M | 6.30M | 6.30M | 6.59M | 7.34M | 6.88M | 6.52M | 8.13M | 8.67M | 9.10M | 9.41M | 11.73M | 11.54M | 12.61M | 12.80M | 14.44M | 13.12M | 12.82M |
|
Interest income - Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.23M | 0.55M | 0.16M | 0.34M | 0.26M | 0.34M | 0.30M | -0.24M | 0.17M | 0.35M | 0.31M | 0.21M | 0.12M | 0.20M | 0.17M | 0.45M | 0.17M | 0.18M | 0.18M | 0.14M | 0.12M | 0.09M | 0.28M | 0.01M | 0.38M | 0.47M | 0.47M | 0.83M | 0.59M | 0.83M | 2.07M | 2.18M | 2.18M | 2.18M | 2.18M | 2.15M | 2.08M | 1.88M | 1.64M | 1.45M | 1.21M | 1.17M |
|
Other interest income
|
0.09M | 0.24M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.18M | 0.10M | 0.12M | 0.15M | 0.21M | 0.14M | 0.12M | 0.11M | 0.18M | 0.16M | 0.15M | 0.19M | 0.14M | 0.14M | 0.07M | 0.08M | 0.08M | 0.08M | 0.14M | 0.16M | 0.15M | 0.08M | 0.79M | 0.64M | 0.35M | 0.33M | 0.36M | 0.34M | 0.36M | 1.59M | 1.43M | 1.74M | 1.61M | 0.48M | 0.40M |
|
Interest Income - Total
|
3.90M | 4.11M | 3.73M | 3.41M | 3.62M | 3.77M | 4.01M | 3.89M | 4.14M | 4.14M | 4.34M | 3.67M | 3.76M | 3.63M | 3.90M | 3.94M | 4.37M | 4.08M | 4.01M | 4.37M | 4.57M | 4.57M | 4.57M | 3.93M | 3.78M | 6.88M | 6.91M | 7.18M | 8.01M | 8.50M | 9.23M | 10.66M | 11.57M | 12.05M | 12.34M | 12.90M | 15.21M | 15.92M | 16.61M | 16.21M | 14.80M | 14.40M |
|
Interest Expense - Deposits
|
0.41M | 0.43M | 0.48M | 0.57M | 0.52M | 0.51M | 0.57M | 0.58M | 0.57M | 0.60M | 0.61M | 0.62M | 0.63M | 0.69M | 0.82M | 0.95M | 1.03M | 1.10M | 1.10M | 1.05M | 1.05M | 0.97M | 0.63M | 0.51M | 0.38M | 0.48M | 0.45M | 0.37M | 0.35M | 0.35M | 0.47M | 0.93M | 1.30M | 1.55M | 2.13M | 2.53M | 2.80M | 3.09M | 3.21M | 4.09M | 4.20M | 4.88M |
|
Interest Expense - Debt
|
0.53M | 0.54M | 0.45M | 0.44M | 0.43M | 0.42M | 0.42M | 0.43M | 0.48M | 0.54M | 0.49M | 0.43M | 0.35M | 0.38M | 0.58M | 0.53M | 0.53M | 0.53M | 0.52M | 0.53M | 0.62M | 0.57M | 0.57M | 0.56M | 0.55M | 0.59M | 0.47M | 0.47M | 0.49M | 0.11M | 0.15M | 0.69M | 1.60M | 2.82M | 3.03M | 4.57M | 4.88M | 4.92M | 4.63M | 5.41M | 2.56M | 1.76M |
|
Interest Expenses
|
0.95M | 0.97M | 0.93M | 1.02M | 0.94M | 0.93M | 0.99M | 1.01M | 1.06M | 1.13M | 1.10M | 1.05M | 0.98M | 1.06M | 1.40M | 1.48M | 1.56M | 1.62M | 1.62M | 1.58M | 1.67M | 1.54M | 1.20M | 1.07M | 0.93M | 1.06M | 0.92M | 0.84M | 0.84M | 0.46M | 0.62M | 1.62M | 3.29M | 4.78M | 5.57M | 5.75M | 7.68M | 8.00M | 8.28M | 8.21M | 6.76M | 6.64M |
|
Interest Income - Net
|
2.96M | 3.14M | 2.80M | 2.39M | 2.67M | 2.84M | 3.03M | 2.88M | 3.08M | 3.00M | 3.24M | 2.62M | 2.77M | 2.57M | 2.50M | 2.46M | 2.81M | 2.46M | 2.39M | 2.79M | 2.90M | 3.03M | 3.38M | 2.86M | 2.85M | 5.82M | 5.99M | 6.35M | 7.17M | 8.04M | 8.61M | 9.04M | 8.27M | 7.27M | 6.77M | 7.15M | 7.52M | 7.92M | 8.33M | 8.00M | 8.04M | 7.75M |
|
Interest Income - Total
|
3.71M | 3.89M | 3.00M | 4.39M | 2.97M | 3.09M | 3.03M | 2.88M | 3.43M | 3.30M | 3.54M | 2.77M | 2.77M | 2.57M | 3.50M | 2.71M | 3.00M | 2.62M | 2.35M | 2.50M | 2.87M | 3.03M | 3.38M | 2.86M | 2.85M | 5.74M | 5.63M | 6.62M | 7.02M | 8.62M | 7.59M | 8.64M | 7.93M | 6.49M | 6.78M | 7.06M | 7.28M | 7.40M | 7.92M | 8.51M | 6.13M | 8.21M |
|
Service Charges
|
0.11M | 0.10M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.12M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.13M | 0.38M | 0.74M | 0.50M | | | | | 0.03M | 0.20M | 0.16M | 0.18M | | | 0.01M | 0.05M | | | 0.20M | | 0.01M | 0.12M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.08M | 0.10M | 0.12M | 0.13M | 0.15M | 0.08M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.03M | 0.04M | 0.01M | 0.03M | 0.33M | 0.32M | 0.25M | 0.22M | 0.24M | 0.34M | 0.25M | 0.23M | 0.22M | 0.29M | 0.28M | 0.27M | 0.23M | 0.38M | 0.24M | 0.22M | 0.21M |
|
Non-Interest Income
|
0.63M | 0.51M | 0.92M | 0.86M | 0.54M | 0.20M | 0.14M | 0.16M | 1.36M | 0.32M | 0.30M | 0.54M | 0.13M | 0.17M | 0.38M | 0.18M | 0.38M | 0.14M | 0.34M | 0.19M | 0.20M | 0.24M | 0.21M | 0.38M | 0.12M | 2.19M | 0.61M | 0.29M | 0.28M | 0.26M | 0.36M | 0.29M | 0.29M | 0.26M | 0.33M | 4.48M | 0.31M | 0.27M | 0.42M | 0.56M | 0.29M | 0.35M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Research & Development
|
0.22M | 0.24M | 0.22M | 0.20M | 0.21M | 0.18M | 0.20M | 0.17M | 0.20M | 0.21M | 0.20M | 0.21M | 0.21M | 0.21M | 0.19M | 0.21M | 0.21M | 0.22M | 0.23M | 0.23M | 0.24M | 0.22M | 0.24M | 0.24M | 0.24M | 0.57M | 0.79M | 2.22M | 0.86M | 0.77M | 0.73M | 0.57M | 0.71M | 0.73M | 0.70M | 0.63M | 0.71M | 0.66M | 0.75M | 0.64M | 0.71M | 0.77M |
|
Wages, Salaries and Other
|
1.77M | 1.67M | 1.76M | 2.90M | 1.90M | 1.71M | 1.73M | 1.68M | 1.99M | 1.33M | 1.88M | 1.90M | 1.91M | 1.75M | 1.72M | 1.68M | 1.88M | 1.88M | 1.88M | 1.72M | 2.06M | 1.98M | 1.91M | 2.42M | 5.39M | 2.82M | 3.33M | 4.46M | 3.62M | 3.31M | 3.44M | 3.94M | 3.75M | 3.73M | 4.38M | 3.79M | 4.27M | 4.47M | 4.43M | 4.26M | 5.28M | 4.41M |
|
Rent Expense
|
0.30M | 0.29M | 0.31M | 0.31M | 0.29M | 0.29M | 0.30M | 0.31M | 0.30M | 0.32M | 0.33M | 0.33M | 0.32M | 0.32M | 0.33M | 0.32M | 0.31M | 0.31M | 0.33M | 0.32M | 0.32M | 0.32M | 0.33M | 0.32M | 0.31M | 0.63M | 0.39M | 0.45M | 0.44M | 0.40M | 0.37M | 0.41M | 0.30M | 0.44M | 0.47M | 0.52M | 0.50M | 0.43M | 0.51M | 0.49M | 0.54M | 0.48M |
|
Other Operating Expenses
|
2.52M | 2.71M | 2.39M | 3.69M | 2.38M | 2.50M | 2.34M | 2.57M | 1.18M | 2.15M | 2.52M | 2.54M | 2.50M | 2.40M | 2.28M | 2.27M | 2.54M | 2.49M | 2.59M | 2.29M | 2.60M | -0.29M | -0.34M | 0.27M | -4.28M | 0.71M | 0.18M | -1.38M | 0.96M | 5.10M | 4.97M | 5.67M | 5.19M | 5.24M | 5.82M | 6.61M | 6.60M | 6.18M | 6.33M | 6.08M | 8.95M | 6.26M |
|
Operating Expenses
|
3.04M | 3.24M | 2.93M | 4.20M | 2.88M | 2.97M | 2.84M | 3.06M | 3.04M | 2.67M | 3.06M | 3.07M | 3.03M | 2.92M | 2.80M | 2.80M | 3.06M | 3.02M | 3.14M | 2.85M | 3.15M | 3.40M | 3.73M | 3.93M | 8.63M | 5.37M | 5.98M | 8.95M | 5.96M | 6.27M | 6.07M | 6.64M | 6.21M | 6.42M | 6.98M | 7.75M | 7.81M | 7.28M | 7.59M | 7.21M | 10.20M | 7.52M |
|
Operating Income
|
| | | | | | | | -2.96M | -2.63M | -2.98M | | -2.97M | -2.90M | -2.75M | | -2.98M | -2.94M | -3.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
2.25M | 2.13M | 1.92M | 2.07M | 1.58M | 1.25M | 1.31M | 0.99M | -2.96M | -2.63M | -2.98M | 1.29M | -2.97M | -2.90M | -2.75M | 1.58M | -2.98M | -2.94M | -3.07M | 1.43M | 1.59M | 1.41M | 1.05M | 0.38M | -4.73M | 3.62M | 1.18M | -1.21M | 2.18M | 3.07M | 2.50M | 3.90M | 5.31M | 5.11M | 5.70M | 9.54M | 7.46M | 8.40M | 9.02M | 10.06M | 2.98M | 7.68M |
|
EBT
|
1.30M | 1.16M | 0.99M | 1.05M | 0.64M | 0.32M | 0.33M | -0.03M | 1.75M | 0.96M | 0.79M | 0.24M | -0.13M | -0.18M | 1.08M | 0.10M | 0.32M | -0.26M | -0.46M | -0.15M | -0.08M | -0.13M | -0.15M | -0.69M | -5.66M | 2.56M | 0.26M | -2.04M | 1.34M | 2.61M | 1.88M | 2.28M | 2.02M | 0.33M | 0.13M | 3.79M | -0.23M | 0.40M | 0.74M | 1.85M | -3.78M | 1.04M |
|
Tax Provisions
|
0.00M | 0.01M | 0.01M | -4.59M | 0.00M | | | -2.23M | 0.51M | 0.42M | 0.28M | 0.64M | -0.04M | -0.05M | 0.33M | -0.34M | 0.04M | -0.13M | -0.18M | -0.08M | -0.05M | -0.34M | 0.10M | -0.11M | -2.17M | 1.82M | 0.05M | -0.64M | 0.36M | 0.76M | 0.53M | 0.76M | 0.60M | 0.09M | 0.04M | 1.18M | -0.05M | 0.14M | 0.21M | 0.52M | -1.10M | 0.30M |
|
Profit After Tax
|
1.30M | 1.15M | 0.98M | 5.64M | 0.63M | 0.32M | 0.33M | 2.20M | 1.23M | 0.53M | 0.50M | -0.40M | -0.08M | -0.13M | 0.75M | 0.28M | 0.28M | -0.14M | -0.28M | -0.07M | -0.03M | 0.22M | -0.24M | -0.58M | -3.49M | 0.73M | 0.21M | -1.45M | 0.98M | 1.85M | 1.35M | 1.52M | 1.42M | 0.24M | 0.09M | 2.61M | -0.17M | 0.26M | 0.54M | 1.33M | -2.69M | 0.75M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.04M | 0.02M | -0.00M | 0.03M | 0.02M | 0.02M | 0.00M | -0.01M | 0.00M | -0.02M | 0.00M | 0.02M | 0.02M | -0.00M | -0.01M |
|
Income from Continuing Operations
|
1.30M | 1.15M | 0.98M | 5.64M | 0.63M | 0.32M | 0.33M | 2.20M | 1.23M | 0.53M | 0.50M | -0.40M | -0.08M | -0.13M | 0.75M | 0.44M | 0.28M | -0.14M | -0.28M | -0.07M | -0.03M | 0.22M | -0.24M | -0.58M | -3.49M | 0.73M | 0.21M | -1.40M | 0.98M | 1.85M | 1.35M | 1.52M | 1.42M | 0.24M | 0.09M | 2.61M | -0.17M | 0.26M | 0.54M | 1.33M | -2.68M | 0.75M |
|
Consolidated Net Income
|
1.30M | 1.15M | 0.98M | 5.64M | 0.63M | 0.32M | 0.33M | 2.20M | 1.23M | 0.53M | 0.50M | -0.40M | -0.08M | -0.13M | 0.75M | 0.44M | 0.28M | -0.14M | -0.28M | -0.07M | -0.03M | 0.22M | -0.24M | -0.58M | -3.49M | 0.73M | 0.21M | -1.40M | 0.98M | 1.85M | 1.35M | 1.52M | 1.42M | 0.24M | 0.09M | 2.61M | -0.17M | 0.26M | 0.54M | 1.33M | -2.68M | 0.75M |
|
Income towards Parent Company
|
1.30M | 1.15M | 0.98M | 5.64M | 0.63M | 0.32M | 0.33M | 2.20M | 1.23M | 0.53M | 0.50M | -0.40M | -0.08M | -0.13M | 0.75M | 0.44M | 0.28M | -0.14M | -0.28M | -0.07M | -0.03M | 0.22M | -0.24M | -0.58M | -3.49M | 0.73M | 0.21M | -1.40M | 0.98M | 1.85M | 1.35M | 1.52M | 1.42M | 0.24M | 0.09M | 2.61M | -0.17M | 0.26M | 0.54M | 1.33M | -2.68M | 0.75M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.75M | 0.75M | 0.75M | 0.75M |
|
Net Income towards Common Stockholders
|
1.30M | 1.15M | 0.98M | 5.64M | 0.63M | 0.32M | 0.33M | 2.20M | 1.23M | 0.53M | 0.50M | -0.40M | -0.08M | -0.13M | 0.75M | 0.44M | 0.28M | -0.14M | -0.28M | -0.07M | -0.03M | 0.22M | -0.24M | -0.58M | -3.49M | 0.73M | 0.21M | -1.40M | 0.98M | 1.85M | 1.35M | 1.52M | 1.40M | 0.23M | 0.09M | 2.60M | -0.15M | 0.19M | -0.23M | 0.56M | -3.44M | 0.00M |
|
EPS (Basic)
|
0.04 | 0.04 | 0.03 | 0.19 | 0.02 | 0.01 | 0.01 | 0.08 | 0.05 | 0.02 | 0.02 | -0.02 | -0.02 | -0.04 | 0.03 | 0.01 | 0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.01 | -0.01 | -0.02 | -0.13 | 0.01 | 0.02 | -0.02 | 0.01 | 0.03 | 0.14 | 0.17 | 0.16 | 0.03 | 0.01 | 0.29 | -0.02 | 0.02 | -0.03 | 0.06 | -0.39 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.04 | 0.03 | 0.19 | 0.02 | 0.01 | 0.01 | 0.08 | 0.05 | 0.02 | 0.02 | -0.01 | | | 0.03 | 0.01 | 0.01 | -0.01 | -0.01 | | | 0.01 | -0.01 | -0.02 | -0.13 | 0.01 | | -0.02 | 0.01 | 0.03 | 0.14 | 0.17 | 0.16 | 0.03 | 0.01 | 0.29 | -0.02 | 0.02 | -0.03 | 0.06 | -0.39 | |
|
Shares Outstanding (Weighted Average)
|
3.63M | 3.63M | 3.63M | 3.63M | 3.63M | 3.63M | 3.63M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | 3.49M | 3.49M | 3.48M | 3.48M | 3.50M | 3.50M | 3.50M | 3.50M | 3.49M | 3.49M | 8.97M | 8.97M | 9.12M | 8.97M | 9.19M | 9.52M | 9.19M | 9.54M | 9.19M | 9.28M | 9.28M | 9.28M | 9.13M | 9.13M | 9.11M | 9.20M | 9.12M |
|
EBITDA
|
1.35M | 1.03M | 1.00M | 5.51M | 0.72M | 0.32M | 0.29M | 2.04M | 1.23M | 0.54M | 0.50M | -0.45M | -0.28M | -0.18M | 0.68M | 0.40M | 0.41M | -0.02M | -0.23M | -0.10M | 0.09M | 0.33M | -0.27M | -0.60M | -3.60M | 1.43M | -0.28M | -2.32M | -4.89M | -1.65M | -7.25M | 2.50M | 3.84M | -2.16M | -1.81M | 8.40M | -0.72M | 0.81M | 3.96M | -1.38M | -1.72M | 0.95M |
|
Tax Rate
|
0.15% | 0.52% | 0.81% | | 0.31% | | | | 29.40% | 44.25% | 36.09% | | 33.86% | 29.83% | 30.66% | | 13.17% | 48.67% | 38.68% | 54.61% | 60.24% | | | 15.55% | 38.38% | 71.31% | 19.84% | 31.34% | 26.99% | 29.00% | 28.40% | 33.23% | 29.68% | 27.52% | 31.54% | 31.11% | 23.79% | 35.01% | 27.69% | 28.25% | 29.12% | 28.41% |