|
Provisions
|
0.14M | 0.18M | 0.14M | 0.15M | 0.30M | 0.28M | 0.18M | 0.23M | 0.30M | 0.45M | 0.40M | 0.42M | 0.40M | 0.42M | 0.60M | 1.90M | 1.90M | 0.90M | 1.55M | 1.80M | 0.85M | 3.75M | 0.56M | 0.64M | 0.85M | 0.65M | 1.35M | 0.50M | 1.32M | 1.20M | 1.50M |
|
Revenue
|
4.62M | 4.99M | 5.29M | 5.50M | 0.84M | 0.80M | 0.85M | 1.05M | 1.21M | 1.30M | 1.43M | 1.81M | 2.90M | 3.28M | 2.98M | 2.96M | 2.85M | 3.72M | 4.57M | 5.37M | 5.35M | 5.23M | 4.91M | 5.32M | 5.51M | 5.46M | 5.66M | 5.51M | 5.76M | 28.25M | 28.94M |
|
Interest income - Loans
|
3.23M | 3.54M | 3.86M | 3.83M | 4.06M | 4.63M | 5.04M | 5.29M | 5.66M | 6.43M | 7.00M | 7.19M | 8.02M | 8.31M | 8.27M | 8.44M | 8.68M | 8.94M | 9.53M | 9.58M | 10.12M | 10.71M | 11.14M | 11.02M | 12.42M | 14.05M | 16.51M | 17.61M | 19.14M | 21.41M | 23.03M |
|
Interest Income - Debt Securities
|
0.48M | 0.50M | 0.50M | 0.55M | 0.63M | 0.63M | 0.74M | 0.86M | 1.01M | 1.03M | 1.04M | 1.06M | 1.06M | 0.95M | 0.84M | 0.89M | 0.75M | 0.49M | 0.42M | 0.47M | 0.54M | 0.58M | 0.59M | 0.81M | 1.03M | 1.13M | 1.19M | 1.15M | 1.19M | 1.24M | 1.44M |
|
Interest Income - Deposits
|
0.03M | 0.04M | 0.03M | 0.06M | 0.07M | 0.09M | 0.08M | 0.12M | 0.20M | 0.15M | 0.16M | 0.23M | 0.24M | 0.24M | 0.25M | 0.25M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.31M | 0.40M | 0.81M | 0.94M | 1.01M | 1.10M | 1.10M |
|
Interest Income - Fed Funds
|
| | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.15M | 0.15M | 0.13M | 0.19M | 0.38M | 0.55M | 0.65M | 0.71M | 0.16M | |
|
Interest Income - Total
|
3.73M | 4.08M | 4.39M | 4.43M | 4.76M | 5.35M | 5.85M | 6.27M | 6.86M | 7.62M | 8.20M | 8.48M | 9.32M | 9.50M | 9.36M | 9.57M | 9.47M | 9.50M | 10.10M | 10.25M | 10.86M | 11.49M | 11.93M | 12.02M | 13.96M | 15.96M | 19.05M | 20.36M | 22.05M | 23.90M | 25.57M |
|
Interest Expense - Deposits
|
0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.12M | 0.17M | 0.29M | 0.33M | 0.43M | 0.61M | 0.62M | 0.41M | 0.30M | 0.20M | 0.20M | 0.19M | 0.17M | 0.17M | 0.19M | 0.21M | 0.22M | 0.26M | 0.37M | 0.65M | 1.01M | 1.81M | 1.99M | 2.83M |
|
Interest Expense - Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Interest Expenses
|
0.10M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.14M | 0.17M | 0.22M | 0.34M | 0.47M | 0.56M | 0.74M | 0.75M | 0.50M | 0.39M | 0.29M | 0.29M | 0.21M | 0.20M | 0.19M | 0.21M | 0.23M | 0.24M | 0.28M | 0.41M | 0.71M | 1.08M | 1.97M | 2.18M | 2.90M |
|
Interest Income - Net
|
3.63M | 3.94M | 4.25M | 4.29M | 4.62M | 5.23M | 5.72M | 6.10M | 6.64M | 7.28M | 7.73M | 7.93M | 8.58M | 8.75M | 8.85M | 9.18M | 9.17M | 9.21M | 9.88M | 10.05M | 10.67M | 11.28M | 11.70M | 11.79M | 13.67M | 15.55M | 18.34M | 19.29M | 20.09M | 21.73M | 22.67M |
|
Interest Income - Total
|
3.49M | 3.76M | 4.11M | 4.14M | 4.32M | 4.95M | 5.54M | 5.87M | 6.34M | 6.83M | 7.33M | 7.50M | 8.18M | 8.32M | 8.25M | 7.28M | 7.27M | 8.31M | 8.33M | 8.25M | 9.82M | 7.53M | 11.14M | 11.15M | 12.82M | 14.90M | 16.99M | 18.79M | 18.76M | 20.52M | 21.17M |
|
Financial Services Fees
|
0.75M | 0.77M | 0.76M | 0.84M | 0.83M | 0.80M | 0.85M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.23M | 0.28M | 0.28M | 0.37M | 0.53M | 0.55M | 0.75M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | -0.38M | 0.09M | 0.09M | -0.00M | | | | | | |
|
Principal Transactions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 0.19M | 0.19M | 0.30M | 0.27M |
|
Other Non-Interest Income
|
0.14M | 0.09M | 0.10M | 0.11M | 0.10M | 0.13M | 0.14M | 0.12M | 0.17M | 0.15M | -0.05M | 0.09M | 0.28M | 0.17M | 0.05M | 0.09M | 0.09M | 0.17M | 0.29M | 0.33M | 0.32M | 0.29M | 19.92M | 0.23M | 0.40M | 5.46M | 5.66M | 5.51M | 5.76M | 5.62M | 5.42M |
|
Non-Interest Income
|
0.99M | 1.06M | 1.04M | 1.20M | 1.36M | 1.34M | 1.61M | 2.08M | 1.98M | 1.80M | 2.00M | 2.08M | 3.09M | 3.48M | 3.16M | 3.12M | 2.96M | 3.88M | 4.69M | 5.46M | 5.47M | 4.92M | 5.17M | 5.50M | 6.21M | 6.43M | 6.78M | 10.26M | 6.70M | 6.53M | 6.27M |
|
Research & Development
|
0.34M | 0.30M | 0.39M | 0.37M | 0.41M | 0.47M | 0.46M | 0.48M | 0.45M | 0.48M | 0.48M | 0.51M | 0.71M | 0.64M | 0.61M | 0.73M | 0.77M | 0.77M | 0.85M | 0.85M | 0.91M | 0.98M | 0.94M | 1.01M | 1.05M | 1.11M | 1.05M | 1.13M | 1.25M | 1.38M | 1.41M |
|
Wages, Salaries and Other
|
1.96M | 2.11M | 2.18M | 2.35M | 2.37M | 2.47M | 2.89M | 3.06M | 3.01M | 4.16M | 2.81M | 3.44M | 3.59M | 3.82M | 3.84M | 3.98M | 4.10M | 4.37M | 4.42M | 5.00M | 5.67M | 5.52M | 5.55M | 6.13M | 6.30M | 6.52M | 6.82M | 7.48M | 7.80M | 8.43M | 8.76M |
|
Rent Expense
|
0.28M | 0.36M | 0.69M | 0.39M | 0.37M | 0.39M | 0.40M | 0.43M | 0.43M | 0.43M | 0.45M | 0.44M | 0.44M | 0.52M | 0.51M | 0.55M | 0.57M | 0.61M | 0.69M | 0.70M | 0.71M | 0.70M | 0.70M | 0.75M | 0.75M | 0.76M | 0.98M | 0.83M | 0.83M | 0.84M | 0.86M |
|
Other Operating Expenses
|
2.80M | 2.96M | 2.96M | 3.27M | 3.39M | 3.57M | 3.95M | 4.36M | 4.41M | 5.42M | 4.47M | 4.54M | 5.35M | 5.45M | 5.21M | 5.59M | 5.44M | 5.90M | 6.21M | 6.64M | 7.50M | 7.33M | 7.11M | 7.62M | 8.59M | 8.97M | 9.34M | 10.52M | 10.89M | 11.55M | 11.63M |
|
Operating Expenses
|
3.42M | 3.62M | 4.04M | 4.02M | 4.17M | 4.42M | 4.82M | 5.27M | 5.29M | 6.33M | 5.40M | 5.48M | 6.51M | 6.60M | 6.34M | 6.87M | 6.78M | 7.29M | 7.74M | 8.19M | 9.12M | 9.01M | 8.75M | 9.38M | 10.39M | 10.84M | 11.37M | 12.48M | 12.98M | 13.76M | 13.90M |
|
EBIT
|
1.16M | 1.33M | 1.25M | 1.46M | 1.65M | 2.00M | 2.46M | 2.85M | 3.25M | 2.64M | 4.39M | 4.66M | 5.50M | 5.94M | 5.58M | 3.93M | 3.74M | 5.20M | 5.49M | 5.72M | 6.36M | 3.66M | 7.79M | 7.51M | 8.92M | 10.90M | 13.11M | 17.65M | 14.45M | 15.47M | 16.43M |
|
EBT
|
1.05M | 1.19M | 1.11M | 1.32M | 1.51M | 1.87M | 2.33M | 2.67M | 3.03M | 2.30M | 3.92M | 4.10M | 4.77M | 5.19M | 5.08M | 3.53M | 3.45M | 4.91M | 5.28M | 5.53M | 6.17M | 3.45M | 7.56M | 7.27M | 8.64M | 10.49M | 12.40M | 16.57M | 12.48M | 13.29M | 13.54M |
|
Tax Provisions
|
0.41M | 0.45M | 0.42M | 0.51M | 0.48M | 0.73M | 1.67M | 0.71M | 0.81M | 0.61M | 1.42M | 1.12M | 1.30M | 1.38M | 1.32M | 0.94M | 0.91M | 1.30M | 2.35M | 1.35M | 1.67M | 0.93M | 0.83M | 1.93M | 2.29M | 2.78M | 4.62M | 4.39M | 3.37M | 3.46M | 6.20M |
|
Profit After Tax
|
0.64M | 0.74M | 0.69M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.50M | 2.98M | 3.47M | 3.82M | 3.76M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 7.33M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | | -0.01M | |
|
Income from Continuing Operations
|
0.64M | 0.74M | 0.69M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.50M | 2.98M | 3.47M | 3.82M | 3.76M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 7.33M |
|
Consolidated Net Income
|
0.64M | 0.74M | 0.69M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.50M | 2.98M | 3.47M | 3.82M | 3.76M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 7.33M |
|
Income towards Parent Company
|
0.64M | 0.74M | 0.69M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.50M | 2.98M | 3.47M | 3.82M | 3.76M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 7.33M |
|
Net Income towards Common Stockholders
|
0.64M | 0.74M | 0.69M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.50M | 2.98M | 3.47M | 3.82M | 3.76M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 7.33M |
|
EPS (Basic)
|
0.12 | 0.15 | 0.14 | 0.16 | 0.20 | 0.16 | 0.08 | 0.27 | 0.30 | 0.23 | 0.38 | 0.40 | 0.47 | 0.52 | 0.52 | 0.35 | 0.34 | 0.49 | 0.52 | 0.56 | 0.60 | 0.34 | 0.90 | 0.70 | 0.83 | 1.01 | 1.19 | 1.58 | 1.18 | 1.27 | 1.27 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.14 | 0.13 | 0.16 | 0.20 | 0.16 | 0.07 | 0.26 | 0.29 | 0.22 | 0.37 | 0.39 | 0.45 | 0.49 | 0.50 | 0.33 | 0.33 | 0.48 | 0.51 | 0.53 | 0.57 | 0.32 | 0.84 | 0.66 | 0.78 | 0.94 | 1.10 | 1.47 | 1.10 | 1.17 | 1.17 |
|
Shares Outstanding (Weighted Average)
|
| | 7.21M | | 7.21M | 7.31M | 7.33M | 7.45M | 7.45M | 7.45M | 7.45M | 7.53M | 7.53M | 7.54M | 7.54M | 7.70M | 7.67M | 7.66M | 7.66M | 7.81M | 7.83M | 7.83M | 7.85M | 8.09M | 8.08M | 8.08M | 8.15M | 8.20M | 8.19M | 8.20M | |
|
EBITDA
|
1.16M | 1.33M | 1.25M | 1.46M | 1.65M | 2.00M | 2.46M | 2.85M | 3.25M | 2.64M | 4.39M | 4.66M | 5.50M | 5.94M | 5.58M | 3.93M | 3.74M | 5.20M | 5.49M | 5.72M | 6.36M | 3.66M | 7.79M | 7.51M | 8.92M | 10.90M | 13.11M | 17.65M | 14.45M | 15.47M | 16.43M |
|
Tax Rate
|
38.99% | 37.97% | 37.97% | 38.49% | 31.99% | 39.02% | 71.61% | 26.75% | 26.75% | 26.74% | 36.20% | 27.25% | 27.25% | 26.50% | 25.97% | 26.51% | 26.49% | 26.50% | 44.57% | 24.51% | 27.00% | 27.01% | 11.00% | 26.50% | 26.50% | 26.50% | 37.26% | 26.50% | 27.00% | 26.00% | 45.84% |