Equity Group Holdings Balance Sheet

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

Millions KES. 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
Cash & Equivalents	74,385	246,801	193,738	147,802	190,365
Investment Securities	829,494	486,080	487,972	388,528	390,859
Trading Asset Securities	-	26,086	12,666	6,329	3,555
Total Investments	829,494	512,166	500,638	394,857	394,414
Gross Loans	-	897,120	962,989	761,531	638,584
Allowance for Loan Losses	-	-74,788	-70,073	-50,190	-46,442
Other Adjustments to Gross Loans	-	-3,096	-5,536	-4,753	-4,367
Net Loans	-	819,236	887,380	706,588	587,775
Property, Plant & Equipment	24,996	33,168	34,584	27,072	23,290
Goodwill	-	3,049	3,170	2,213	2,065
Other Intangible Assets	19,689	15,597	15,998	12,528	10,738
Loans Held for Sale	882,457	-	-	-	-
Investments in Real Estate	5,897	6,087	7,497	6,115	5,581
Other Receivables	4,288	10,835	8,494	6,317	3,620
Restricted Cash	63,266	97,808	95,515	84,567	52,417
Other Current Assets	-	22,727	30,968	30,222	19,709
Long-Term Deferred Tax Assets	21,223	35,497	41,830	27,244	14,940
Other Long-Term Assets	45,297	1,655	1,623	1,485	-
Total Assets	1,970,992	1,804,626	1,821,435	1,447,010	1,304,914
Accounts Payable	-	8,709	14,996	9,901	14,813
Accrued Expenses	-	8,046	8,091	6,445	5,520
Interest Bearing Deposits	1,459,647	565,841	615,634	432,245	345,500
Non-Interest Bearing Deposits	-	835,546	742,594	619,917	613,477
Total Deposits	1,459,647	1,401,387	1,358,228	1,052,162	958,977
Short-Term Borrowings	-	6,711	27,341	3,005	4,744
Current Portion of Long-Term Debt	-	1,822	1,256	18,557	14,619
Current Portion of Leases	-	3,212	1,966	2,342	3,017
Current Income Taxes Payable	1,892	619	5,036	1,830	925
Other Current Liabilities	-	41,696	41,381	14,854	3,042
Long-Term Debt	80,258	64,000	121,998	135,980	108,977
Long-Term Leases	-	7,919	7,625	6,785	5,883
Long-Term Unearned Revenue	-	8,179	10,292	6,505	5,966
Pension & Post-Retirement Benefits	2,604	2,163	2,262	1,856	1,269
Long-Term Deferred Tax Liabilities	4,841	3,295	2,828	1,642	971
Other Long-Term Liabilities	95,646	-	-	2,935	-
Total Liabilities	1,644,889	1,557,758	1,603,300	1,264,799	1,128,723
Common Stock	1,887	1,887	1,887	1,887	1,887
Additional Paid-In Capital	15,325	15,325	15,325	15,325	15,325
Retained Earnings	305,417	249,491	218,037	191,155	158,274
Comprehensive Income & Other	-13,125	-32,662	-27,456	-32,172	-6,318
Total Common Equity	309,504	234,041	207,793	176,195	169,168
Minority Interest	16,599	12,827	10,342	6,016	7,023
Shareholders' Equity	326,103	246,868	218,135	182,211	176,191
Total Liabilities & Equity	1,970,992	1,804,626	1,821,435	1,447,010	1,304,914
Total Debt	80,258	83,664	160,186	166,669	137,240
Net Cash (Debt)	245,838	189,223	46,218	-12,538	56,680
Net Cash Growth	29.92%	309.41%	-	-	-54.29%
Net Cash Per Share	65.15	50.14	12.25	-3.32	15.02
Filing Date Shares Outstanding	3,773	3,774	3,774	3,774	3,774
Total Common Shares Outstanding	3,773	3,774	3,774	3,774	3,774
Book Value Per Share	82.04	62.02	55.06	46.69	44.83
Tangible Book Value	289,815	215,395	188,625	161,454	156,365
Tangible Book Value Per Share	76.82	57.08	49.98	42.78	41.44

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.