Weihai Bank Income Statement

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

Millions CNY. 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 Income on Loans	17,117	16,499	15,605	14,501	13,123
Interest Paid on Deposits	9,400	9,499	8,981	8,051	7,076
Net Interest Income	7,717	7,000	6,624	6,451	6,048
Net Interest Income Growth (YoY)	10.24%	5.68%	2.68%	6.66%	29.82%
Income From Trading Activities	-273.75	26.89	386.09	-170.34	-
Gain (Loss) on Sale of Assets	-	-	14.86	-1.84	-0.53
Gain (Loss) on Sale of Investments	1,408	1,356	918.59	1,292	125.49
Other Non-Interest Income	1,067	932.31	792.39	720.81	1,199
Total Non-Interest Income	2,201	2,316	2,112	1,840	1,324
Non-Interest Income Growth (YoY)	-4.96%	9.65%	14.75%	39.00%	-3.75%
Revenues Before Loan Losses	9,918	9,316	8,735	8,291	7,372
Provision for Loan Losses	4,752	4,572	4,493	4,170	3,570
Revenue	5,166	4,744	4,242	4,121	3,802
Revenue Growth (YoY)	8.89%	11.83%	2.94%	8.39%	7.74%
Salaries and Employee Benefits	1,188	1,061	998.97	976.9	-
Occupancy Expenses	415.11	367.76	281.78	244.15	-
Selling, General & Administrative	642.47	683.62	565.94	570.11	1,508
Other Non-Interest Expense	135.3	124.75	103.66	107.77	81.79
Total Non-Interest Expense	2,381	2,238	1,950	1,899	1,587
EBT Excluding Unusual Items	2,785	2,506	2,292	2,222	2,215
Pretax Income	2,785	2,506	2,292	2,222	2,215
Income Tax Expense	281.4	308.27	175.51	143.55	323.21
Earnings From Continuing Operations	2,504	2,198	2,116	2,078	1,892
Minority Interest in Earnings	-251.3	-206.41	-182.46	-172.05	-146.26
Net Income	2,252	1,992	1,934	1,906	1,745
Preferred Dividends & Other Adjustments	136.9	214.8	214.8	214.8	-
Net Income to Common	2,116	1,777	1,719	1,692	1,745
Net Income Growth	13.09%	2.99%	1.44%	9.22%	15.63%
Basic Shares Outstanding	5,980	5,980	5,980	5,980	6,713
Diluted Shares Outstanding	5,980	5,980	5,980	5,980	6,713
Shares Change (YoY)	-	-	-	-10.92%	29.57%
EPS (Basic)	0.35	0.30	0.29	0.28	0.26
EPS (Diluted)	0.35	0.30	0.29	0.28	0.26
EPS Growth	19.06%	3.37%	1.62%	8.80%	-1.01%
Dividend Per Share	0.100	0.100	0.100	-	0.100
Effective Tax Rate	10.10%	12.30%	7.66%	6.46%	14.59%

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