NASE:COOP Income Statement

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

Millions KES. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Interest Income on Loans	89,070	86,250	69,066	61,745	55,648	48,841
Interest Income on Investments	3,340	-	-	1.23	-	-
Total Interest Income	92,410	86,250	69,066	61,746	55,648	48,841
Interest Paid on Deposits	32,340	34,729	23,845	16,421	14,611	12,791
Net Interest Income	59,926	51,521	45,221	45,325	41,037	36,049
Net Interest Income Growth (YoY)	21.63%	13.93%	-0.23%	10.45%	13.84%	12.70%
Income From Trading Activities	4,975	4,975	3,181	4,717	2,849	2,838
Gain (Loss) on Sale of Assets	7.68	7.68	2.5	1.29	7.72	19.04
Gain (Loss) on Sale of Investments	684.4	684.4	691.34	-335.89	167.17	397.6
Other Non-Interest Income	24,056	24,232	23,162	20,908	15,832	13,641
Total Non-Interest Income	29,723	29,899	27,037	25,291	18,856	16,895
Non-Interest Income Growth (YoY)	3.45%	10.59%	6.91%	34.13%	11.60%	4.23%
Revenues Before Loan Losses	89,648	81,420	72,258	70,616	59,893	52,945
Provision for Loan Losses	10,565	8,784	6,008	8,548	7,929	8,112
Revenue	79,084	72,636	66,250	62,068	51,963	44,833
Revenue Growth (YoY)	11.98%	9.64%	6.74%	19.45%	15.90%	-1.81%
Salaries and Employee Benefits	19,880	18,323	16,690	14,783	13,324	13,422
Occupancy Expenses	3,172	2,833	2,777	2,385	2,754	3,005
Amortization of Goodwill & Intangibles	901.99	960.58	978.12	805.22	756.58	967.59
Selling, General & Administrative	74.4	0.61	0.61	0.61	0.61	0.61
Other Non-Interest Expense	17,907	16,561	13,786	15,083	12,784	13,006
Total Non-Interest Expense	41,113	37,855	33,886	32,641	29,314	30,551
EBT Excluding Unusual Items	37,970	34,780	32,364	29,427	22,649	14,282
Pretax Income	38,022	34,780	32,364	29,427	22,649	14,282
Income Tax Expense	10,208	9,324	9,175	7,389	6,105	3,469
Earnings From Continuing Operations	27,814	25,456	23,188	22,038	16,544	10,813
Minority Interest in Earnings	-23.42	-23.42	-164.55	-208.27	185.11	781.21
Net Income	27,790	25,433	23,024	21,830	16,729	11,594
Net Income to Common	27,790	25,433	23,024	21,830	16,729	11,594
Net Income Growth	16.59%	10.46%	5.47%	30.49%	44.29%	-20.20%
Basic Shares Outstanding	5,884	5,867	5,867	5,867	5,867	5,867
Diluted Shares Outstanding	5,884	5,867	5,867	5,867	5,867	5,867
Shares Change (YoY)	0.30%	-	-	-	-	-
EPS (Basic)	4.72	4.33	3.92	3.72	2.85	1.98
EPS (Diluted)	4.72	4.33	3.92	3.72	2.85	1.98
EPS Growth	16.24%	10.46%	5.38%	30.53%	44.22%	-20.20%
Dividend Per Share	-	1.500	1.500	1.500	1.000	1.000
Dividend Growth	-	-	-	50.00%	-	-
Effective Tax Rate	26.85%	26.81%	28.35%	25.11%	26.96%	24.29%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.