FRA:9A1 Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Interest and Dividend Income	626.78	702.93	718.28	512.1	428.12
Total Interest Expense	460.09	503.95	466.11	270.53	162.52
Net Interest Income	166.69	198.98	252.17	241.58	265.59
Other Revenue	104.9	104.69	92.42	62.06	18.92
Revenue Before Loan Losses	271.59	303.67	344.59	303.64	284.51
Provision for Loan Losses	3.23	155.78	59.43	-17.62	-34.77
Revenue	268.36	147.89	285.16	321.26	319.28
Revenue Growth (YoY)	81.46%	-48.14%	-11.24%	0.62%	180.82%
Salaries & Employee Benefits	13.63	16.47	17.44	18.25	17.63
Cost of Services Provided	133.16	130.98	122.81	102.2	69.3
Other Operating Expenses	-	-	-	-	0.55
Total Operating Expenses	157.96	159.12	148.51	121.15	90.12
Operating Income	110.4	-11.23	136.66	200.11	229.16
Earnings From Equity Investments	15.41	-	-	-	-
Currency Exchange Gain (Loss)	0.78	15.11	3.82	30.58	9.99
EBT Excluding Unusual Items	134.49	8.95	144.68	246.55	244.28
Gain (Loss) on Sale of Investments	-7.44	-128.19	-86.6	18.68	-20.77
Other Unusual Items	-	-	0.5	-	-
Pretax Income	127.05	-119.24	58.57	265.23	223.52
Income Tax Expense	0.33	0.39	0.44	-	-
Net Income	126.72	-119.64	58.13	265.23	223.52
Preferred Dividends & Other Adjustments	14.81	15.52	16.63	16.4	16.84
Net Income to Common	111.91	-135.16	41.5	248.83	206.67
Net Income Growth	-	-	-78.08%	18.66%	1116.28%
Shares Outstanding (Basic)	139	140	141	141	140
Shares Outstanding (Diluted)	139	140	141	166	168
Shares Change (YoY)	-0.58%	-1.14%	-14.64%	-1.72%	13.78%
EPS (Basic)	0.81	-0.97	0.29	1.77	1.48
EPS (Diluted)	0.81	-0.97	0.29	1.68	1.46
EPS Growth	-	-	-82.76%	15.33%	15251.49%
Dividend Per Share	1.000	1.200	1.400	1.400	1.400
Dividend Growth	-16.67%	-14.29%	-	-	-3.45%
Operating Margin	41.14%	-7.60%	47.92%	62.29%	71.77%
Profit Margin	41.70%	-91.39%	14.55%	77.45%	64.73%
Effective Tax Rate	0.26%	-	0.76%	-	-

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.