Weihai Bank Co., Ltd. (HKG:9677)

Weihai Bank Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	16,737	16,499	15,605	14,501	13,123	11,091
Interest Paid on Deposits	9,553	9,499	8,981	8,051	7,076	6,432
Net Interest Income	7,184	7,000	6,624	6,451	6,048	4,658
Net Interest Income Growth (YoY)	5.73%	5.68%	2.68%	6.66%	29.82%	40.89%
Income From Trading Activities	-129.36	26.89	386.09	-170.34	-	-159.04
Gain (Loss) on Sale of Assets	0.14	0.14	14.86	-1.84	-0.53	-0.45
Gain (Loss) on Sale of Investments	1,603	1,356	918.59	1,292	125.49	1,057
Other Non-Interest Income	1,158	932.17	792.39	720.81	1,199	478.39
Total Non-Interest Income	2,631	2,316	2,112	1,840	1,324	1,376
Non-Interest Income Growth (YoY)	22.55%	9.65%	14.75%	39.00%	-3.75%	-16.17%
Revenues Before Loan Losses	9,816	9,316	8,735	8,291	7,372	6,034
Provision for Loan Losses	4,927	4,572	4,493	4,170	3,570	2,505
Revenue	4,889	4,744	4,242	4,121	3,802	3,529
Revenue Growth (YoY)	9.34%	11.83%	2.94%	8.39%	7.74%	7.72%
Salaries and Employee Benefits	1,061	1,061	998.97	976.9	-	855.78
Occupancy Expenses	367.76	367.76	281.78	244.15	-	222.46
Selling, General & Administrative	683.62	683.62	565.94	570.11	1,508	415
Other Non-Interest Expense	241.29	124.75	103.66	107.77	81.79	84.42
Total Non-Interest Expense	2,354	2,238	1,950	1,899	1,587	1,578
EBT Excluding Unusual Items	2,535	2,506	2,292	2,222	2,215	1,951
Pretax Income	2,535	2,506	2,292	2,222	2,215	1,951
Income Tax Expense	268.37	308.27	175.51	143.55	323.21	303.03
Earnings From Continuing Operations	2,267	2,198	2,116	2,078	1,892	1,648
Minority Interest in Earnings	-222.07	-206.41	-182.46	-172.05	-146.26	-138.69
Net Income	2,045	1,992	1,934	1,906	1,745	1,510
Preferred Dividends & Other Adjustments	214.8	214.8	214.8	214.8	-	148.72
Net Income to Common	1,830	1,777	1,719	1,692	1,745	1,361
Net Income Growth	4.28%	2.99%	1.44%	9.22%	15.63%	4.85%
Basic Shares Outstanding	5,963	5,980	5,980	5,980	6,713	5,181
Diluted Shares Outstanding	5,963	5,980	5,980	5,980	6,713	5,181
Shares Change (YoY)	-0.20%	-	-	-10.92%	29.57%	4.23%
EPS (Basic)	0.31	0.30	0.29	0.28	0.26	0.26
EPS (Diluted)	0.31	0.30	0.29	0.28	0.26	0.26
EPS Growth	5.02%	3.37%	1.62%	8.80%	-1.01%	-9.31%
Dividend Per Share	0.100	0.100	0.100	-	0.100	0.100
Effective Tax Rate	10.59%	12.30%	7.66%	6.46%	14.59%	15.53%

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