|
Provisions
|
0.23M | 0.23M | 0.53M | 0.53M | 0.53M | 0.53M | 0.78M | 0.78M | 0.45M | 0.45M | 1.20M | 2.25M | 2.25M | 1.43M | -0.07M | -1.15M | -0.95M | -1.50M | 0.22M | 0.35M | 0.55M | 0.30M | 1.01M | -0.48M | 0.91M | 0.23M | 0.10M | 0.45M | 0.92M | 1.36M | 0.38M | -0.10M | 0.93M |
|
Revenue
|
0.61M | 0.61M | 0.59M | 0.65M | 0.79M | 0.78M | 0.70M | 0.71M | 0.73M | 0.68M | 0.65M | 0.49M | 0.56M | 0.57M | 0.61M | 0.62M | 0.66M | 0.69M | 0.71M | 0.71M | 0.71M | 0.70M | 0.71M | 0.72M | 0.74M | 0.72M | 0.74M | 0.74M | 0.77M | 0.75M | 0.77M | 0.73M | 0.74M |
|
Interest income - Loans
|
6.48M | 6.63M | 6.75M | 7.39M | 8.57M | 8.60M | 8.71M | 9.40M | 10.16M | 9.98M | 10.05M | 10.57M | 10.39M | 11.21M | 10.67M | 9.65M | 10.40M | 10.64M | 10.08M | 10.73M | 11.40M | 12.21M | 13.39M | 13.31M | 14.14M | 14.23M | 14.30M | 14.43M | 14.64M | 15.00M | 15.01M | 15.07M | 15.71M |
|
Interest Income - Debt Securities
|
1.01M | 1.30M | 1.09M | 1.06M | 1.06M | 1.16M | 1.22M | 1.20M | 1.13M | 1.23M | 1.28M | 0.88M | 1.28M | 1.74M | 1.33M | 1.54M | 1.68M | 1.56M | 1.28M | 1.42M | 1.50M | 1.80M | 1.64M | 1.61M | 1.66M | 1.62M | 1.53M | 1.60M | 1.55M | 1.79M | 1.78M | 1.79M | 1.71M |
|
Other interest income
|
0.03M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.04M | 0.02M | 0.04M | 0.15M | 0.12M | 0.19M | 0.40M | 0.38M | 0.20M | 0.22M | 0.29M | 0.37M | 0.23M | 0.28M | 0.41M | 0.92M |
|
Interest Income - Total
|
7.09M | 7.24M | 7.35M | 7.98M | 9.15M | 9.24M | 9.36M | 10.12M | 10.82M | 10.68M | 10.74M | 11.21M | 10.87M | 11.57M | 11.05M | 10.24M | 11.06M | 11.35M | 10.97M | 11.74M | 12.55M | 13.33M | 14.60M | 14.94M | 15.53M | 15.58M | 15.55M | 15.68M | 16.00M | 16.52M | 16.64M | 16.75M | 17.76M |
|
Interest Expense - Deposits
|
0.78M | 0.77M | 0.83M | 0.99M | 1.11M | 1.28M | 1.38M | 1.64M | 1.96M | 2.01M | 2.02M | 1.86M | 1.55M | 1.24M | 1.02M | 0.93M | 0.87M | 0.79M | 0.74M | 0.77M | 1.26M | 2.84M | 3.97M | 4.26M | 4.59M | 4.79M | 5.13M | 5.37M | 5.57M | 5.22M | 4.76M | 4.87M | 5.44M |
|
Interest Expense - Debt
|
0.04M | 0.09M | 0.13M | 0.23M | 0.31M | 0.44M | 0.41M | 0.56M | 0.40M | 0.38M | 0.40M | 0.38M | 0.29M | 0.28M | 0.25M | 0.18M | 0.13M | 0.12M | 0.12M | 0.11M | 0.19M | 0.73M | 0.77M | 1.38M | 1.29M | 1.65M | 1.60M | 1.27M | 0.77M | 0.58M | 0.84M | 0.40M | 0.28M |
|
Interest Expenses
|
0.83M | 0.86M | 0.96M | 1.22M | 1.42M | 1.72M | 1.79M | 2.20M | 2.36M | 2.39M | 2.42M | 2.24M | 1.85M | 1.52M | 1.27M | 1.11M | 1.00M | 0.91M | 0.86M | 0.87M | 1.46M | 3.57M | 4.74M | 5.64M | 5.88M | 6.44M | 6.74M | 6.64M | 6.34M | 5.81M | 5.60M | 5.26M | 5.72M |
|
Interest Income - Net
|
6.26M | 6.38M | 6.39M | 6.77M | 7.73M | 7.52M | 7.57M | 7.92M | 8.46M | 8.29M | 8.32M | 8.98M | 9.03M | 10.05M | 9.78M | 9.13M | 10.06M | 10.44M | 10.11M | 10.87M | 11.10M | 9.76M | 9.86M | 9.30M | 9.66M | 9.14M | 8.81M | 9.04M | 9.66M | 10.71M | 11.04M | 11.49M | 12.04M |
|
Interest Income - Total
|
6.04M | 6.16M | 5.87M | 6.24M | 7.21M | 7.00M | 6.79M | 7.14M | 8.01M | 7.84M | 7.12M | 6.72M | 6.78M | 8.62M | 9.85M | 10.28M | 11.01M | 11.94M | 9.89M | 10.52M | 10.55M | 9.46M | 8.85M | 9.75M | 8.75M | 8.91M | 8.73M | 8.60M | 8.77M | 9.33M | 10.68M | 11.59M | 11.13M |
|
Financial Services Fees
|
0.18M | 0.18M | 0.15M | 0.18M | 0.23M | 0.25M | 0.21M | 0.33M | 0.23M | 0.18M | 0.31M | 0.25M | 0.38M | 0.35M | 0.22M | 0.36M | 0.24M | 0.32M | 0.34M | 0.36M | 0.23M | 0.30M | 0.31M | 0.23M | 0.32M | 0.30M | 0.38M | 0.38M | 0.38M | 0.40M | 0.34M | 0.27M | 0.47M |
|
Investment Gain (Loss)
|
-0.00M | -0.01M | -0.00M | | -0.02M | | | | | -0.03M | -0.03M | | | | | | | | | | -0.01M | | | | | | | | -12.00M | -4.04M | | | |
|
Investment Banking Income
|
0.16M | 0.14M | 0.15M | 0.12M | 0.17M | 0.19M | 0.17M | 0.25M | 0.29M | 0.47M | 0.47M | 0.94M | 0.98M | 1.38M | 1.06M | 0.62M | 0.50M | 0.40M | 0.40M | 0.29M | 0.15M | 0.02M | 0.01M | 0.05M | 0.03M | 0.03M | 0.05M | 0.04M | 0.05M | 0.03M | 0.04M | 0.07M | 0.09M |
|
Other Non-Interest Income
|
0.57M | 0.41M | 0.70M | 0.38M | 0.37M | 0.56M | 0.51M | 0.44M | 0.60M | 2.73M | 0.76M | 0.48M | 0.59M | 0.67M | 0.63M | 0.50M | 0.54M | 0.41M | 0.71M | 0.45M | 0.78M | 1.33M | 0.28M | 0.35M | 0.29M | 0.31M | 0.25M | 0.27M | 0.29M | 0.30M | 0.42M | 0.34M | 0.45M |
|
Non-Interest Income
|
3.35M | 1.03M | 1.25M | 0.88M | 1.50M | 1.55M | 1.26M | 1.43M | 1.46M | 1.47M | 1.56M | 1.75M | 2.10M | 2.90M | 2.24M | 1.86M | 1.64M | 1.69M | 1.71M | 1.50M | 1.39M | 1.29M | 1.38M | 1.36M | 1.65M | 1.40M | 1.59M | 1.61M | -9.99M | -2.72M | 1.75M | 1.60M | 1.94M |
|
Amortization - Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Research & Development
|
0.27M | 0.28M | 0.27M | 0.29M | 0.28M | 0.31M | 0.31M | 0.34M | 0.35M | 0.34M | 0.35M | 0.36M | 0.33M | 0.36M | 0.40M | 0.42M | 0.45M | 0.47M | 0.49M | 0.46M | 0.48M | 0.46M | 0.47M | 0.51M | 0.50M | 0.54M | 0.49M | 0.52M | 0.51M | 0.52M | 0.53M | 0.53M | 0.52M |
|
Wages, Salaries and Other
|
3.29M | 3.27M | 3.48M | 3.44M | 3.60M | 3.84M | 3.89M | 3.94M | 3.88M | 3.92M | 4.15M | 4.00M | 4.16M | 4.49M | 4.59M | 5.00M | 5.16M | 5.36M | 5.52M | 5.52M | 5.36M | 5.21M | 5.24M | 4.95M | 4.67M | 4.59M | 4.99M | 4.91M | 5.04M | 5.42M | 5.13M | 5.24M | 5.47M |
|
Rent Expense
|
0.79M | 0.86M | 0.90M | 0.85M | 0.82M | 0.83M | 0.90M | 0.90M | 0.84M | 0.86M | 0.85M | 0.88M | 0.89M | 0.93M | 0.95M | 1.04M | 1.06M | 1.07M | 1.10M | 1.20M | 1.10M | 1.19M | 1.08M | 1.09M | 1.05M | 1.04M | 1.05M | 1.06M | 1.03M | 1.12M | 1.07M | 1.11M | 1.08M |
|
Other Operating Expenses
|
4.95M | 5.15M | 5.19M | 5.25M | 5.37M | 5.74M | 5.72M | 5.81M | 5.64M | 5.93M | 6.09M | 5.53M | 6.22M | 7.28M | 6.60M | 7.41M | 7.63M | 8.00M | 7.52M | 7.83M | 7.66M | 7.94M | 7.65M | 7.70M | 7.26M | 7.54M | 7.33M | 7.36M | 7.54M | 8.31M | 7.91M | 8.06M | 8.12M |
|
Operating Expenses
|
6.01M | 6.29M | 6.37M | 6.40M | 6.47M | 6.88M | 6.92M | 7.05M | 6.83M | 7.13M | 7.30M | 6.76M | 7.43M | 8.57M | 7.95M | 8.88M | 9.14M | 9.54M | 9.11M | 9.48M | 9.24M | 9.59M | 9.20M | 9.29M | 8.81M | 9.12M | 8.88M | 8.95M | 9.08M | 9.94M | 9.51M | 9.71M | 9.73M |
|
Operating Income
|
1.15M | | | | 0.47M | 0.35M | -6.38M | -6.48M | -6.27M | -6.64M | -6.79M | -6.35M | -6.97M | -8.18M | -7.43M | -8.40M | -8.59M | -9.21M | -8.52M | -8.98M | -8.67M | -9.12M | -8.60M | -8.71M | -8.21M | -8.58M | -8.26M | -8.33M | -8.44M | -9.42M | -8.94M | -9.20M | -9.14M |
|
EBIT
|
1.15M | 1.75M | 1.71M | 1.94M | 0.47M | 0.35M | -6.38M | -6.48M | -6.27M | -6.64M | -6.79M | -6.35M | -6.97M | -8.18M | -7.43M | -8.40M | -8.59M | -9.21M | -8.52M | -8.98M | -8.67M | -9.12M | -8.60M | -8.71M | -8.21M | -8.58M | -8.26M | -8.33M | -8.44M | -9.42M | -8.94M | -9.20M | -9.14M |
|
Non Operating Investment Income
|
1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
3.38M | 0.90M | 0.75M | 0.73M | 2.23M | 1.67M | 1.14M | 1.53M | 2.64M | 2.19M | 1.38M | 1.71M | 1.44M | 2.94M | 4.14M | 3.26M | 3.51M | 4.08M | 2.50M | 2.54M | 2.70M | 1.16M | 1.02M | 1.82M | 1.58M | 1.19M | 1.44M | 1.26M | -10.30M | -3.34M | 2.93M | 3.49M | 3.34M |
|
Tax Provisions
|
0.75M | 2.13M | 0.13M | 0.15M | 0.27M | 0.47M | 0.23M | 0.30M | 0.55M | 0.54M | 0.31M | 0.36M | 0.29M | 2.13M | 0.82M | 0.69M | 0.83M | 1.09M | 0.45M | 0.51M | 0.59M | 0.35M | 0.23M | 0.39M | 0.34M | 0.61M | 0.32M | 0.28M | -2.24M | -0.68M | 0.64M | 0.76M | 0.65M |
|
Profit After Tax
|
2.62M | -1.23M | 0.62M | 0.58M | 1.96M | 1.20M | 0.91M | 1.22M | 2.09M | 1.65M | 1.07M | 1.35M | 1.15M | 0.81M | 3.32M | 2.56M | 2.69M | 2.99M | 2.05M | 2.03M | 2.11M | 0.81M | 0.80M | 1.43M | 1.24M | 0.58M | 1.12M | 0.97M | -8.06M | -2.65M | 2.29M | 2.73M | 2.69M |
|
Income from Continuing Operations
|
2.62M | -1.23M | 0.62M | 0.58M | 1.96M | 1.20M | 0.91M | 1.22M | 2.09M | 1.65M | 1.07M | 1.35M | 1.15M | 0.81M | 3.32M | 2.56M | 2.69M | 2.99M | 2.05M | 2.03M | 2.11M | 0.81M | 0.80M | 1.43M | 1.24M | 0.58M | 1.12M | 0.97M | -8.06M | -2.65M | 2.29M | 2.73M | 2.69M |
|
Consolidated Net Income
|
2.62M | -1.23M | 0.62M | 0.58M | 1.96M | 1.20M | 0.91M | 1.22M | 2.09M | 1.65M | 1.07M | 1.35M | 1.15M | 0.81M | 3.32M | 2.56M | 2.69M | 2.99M | 2.05M | 2.03M | 2.11M | 0.81M | 0.80M | 1.43M | 1.24M | 0.58M | 1.12M | 0.97M | -8.06M | -2.65M | 2.29M | 2.73M | 2.69M |
|
Income towards Parent Company
|
2.62M | -1.23M | 0.62M | 0.58M | 1.96M | 1.20M | 0.91M | 1.22M | 2.09M | 1.65M | 1.07M | 1.35M | 1.15M | 0.81M | 3.32M | 2.56M | 2.69M | 2.99M | 2.05M | 2.03M | 2.11M | 0.81M | 0.80M | 1.43M | 1.24M | 0.58M | 1.12M | 0.97M | -8.06M | -2.65M | 2.29M | 2.73M | 2.69M |
|
Net Income towards Common Stockholders
|
2.62M | -1.23M | 0.62M | 0.58M | 1.96M | 1.20M | 0.91M | 1.22M | 2.09M | 1.65M | 1.07M | 1.35M | 1.15M | 0.81M | 3.32M | 2.56M | 2.69M | 2.99M | 2.05M | 2.03M | 2.11M | 0.81M | 0.80M | 1.43M | 1.24M | 0.58M | 1.12M | 0.97M | -8.06M | -2.65M | 2.29M | 2.73M | 2.69M |
|
EPS (Basic)
|
| | | 0.05 | 0.18 | 0.11 | 0.09 | 0.11 | 0.20 | 0.17 | 0.10 | 0.13 | 0.10 | 0.22 | 0.31 | 0.24 | 0.25 | 0.27 | 0.19 | 0.19 | 0.19 | 0.08 | 0.07 | 0.13 | 0.12 | 0.09 | 0.10 | 0.09 | -0.75 | -0.25 | 0.21 | 0.25 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.09 | 0.11 | 0.20 | 0.17 | 0.10 | 0.13 | 0.10 | 0.22 | 0.31 | 0.23 | 0.25 | 0.27 | 0.19 | 0.18 | 0.19 | 0.08 | 0.07 | 0.13 | 0.11 | 0.08 | 0.10 | 0.09 | -0.75 | -0.25 | 0.21 | 0.25 | 0.25 |
|
Shares Outstanding (Weighted Average)
|
| | | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.13M | 11.30M | 11.30M | 11.30M | 11.30M | 11.28M | 11.28M | 11.28M | 11.08M | 11.07M | 11.07M | 11.07M | 11.09M | 11.09M | 11.10M | 11.10M | 11.11M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 10.70M | 10.71M | 10.71M | 10.71M | 10.72M | 10.73M | 10.73M | 10.74M | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.15M | 1.75M | 1.71M | 1.94M | 0.47M | 0.35M | -6.38M | -6.48M | -6.27M | -6.64M | -6.79M | -6.35M | -6.97M | -8.18M | -7.43M | -8.40M | -8.59M | -9.21M | -8.52M | -8.98M | -8.67M | -9.12M | -8.60M | -8.71M | -0.84M | -8.58M | -8.26M | -8.33M | 6.42M | -9.42M | -8.94M | -9.20M | -9.14M |
|
Tax Rate
|
22.33% | | 17.65% | 20.25% | 11.93% | 28.13% | 19.81% | 19.99% | 20.83% | 24.81% | 22.21% | 21.03% | 20.25% | 72.39% | 19.76% | 21.25% | 23.59% | 26.81% | 17.85% | 20.09% | 22.02% | 30.10% | 21.99% | 21.42% | 21.72% | 51.47% | 22.26% | 22.43% | 21.72% | 20.47% | 21.83% | 21.85% | 19.38% |