CMHF Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	53.16	51.52	46.78	39.6	29.37	25.39
Interest Income on Investments	5.06	4.96	6.94	3.91	3.01	1.71
Total Interest Income	58.22	56.48	53.71	43.51	32.37	27.1
Interest Paid on Deposits	19.1	19.07	19.54	15.51	3.44	1.83
Interest Paid on Borrowings	1.47	1.36	3.48	1.88	1.47	1.09
Total Interest Expense	20.56	20.43	23.02	17.39	4.91	2.92
Net Interest Income	37.65	36.05	30.69	26.12	27.46	24.17
Net Interest Income Growth (YoY)	18.09%	17.46%	17.49%	-4.88%	13.59%	23.08%
Gain (Loss) on Sale of Assets	0.01	0.01	-	0.02	0.07	0.02
Gain (Loss) on Sale of Investments	-	-	-0.44	-	-	0.18
Other Non-Interest Income	3.05	3.03	3.04	2.46	1.9	1.27
Total Non-Interest Income	4.06	4.01	3.59	3.26	3.93	7.01
Non-Interest Income Growth (YoY)	16.60%	11.83%	10.02%	-16.95%	-43.95%	-15.18%
Revenues Before Loan Losses	41.72	40.06	34.28	29.38	31.39	31.18
Provision for Loan Losses	1.16	1.48	0.61	-0.75	0.81	3.08
Revenue	40.56	38.58	33.67	30.13	30.57	28.11
Revenue Growth (YoY)	16.61%	14.58%	11.76%	-1.46%	8.79%	14.00%
Salaries and Employee Benefits	15.15	15.02	13.9	13.86	11.92	11.43
Occupancy Expenses	2.14	2.05	2.02	3.02	2.54	2.25
Federal Deposit Insurance	0.93	0.87	0.81	0.64	0.57	0.43
Amortization of Goodwill & Intangibles	-	-	-	-	0	0.01
Selling, General & Administrative	6.59	6.44	5.86	4.94	4.39	3.85
Other Non-Interest Expense	2.78	2.62	2.25	1.99	1.83	1.93
Total Non-Interest Expense	27.59	27	24.85	24.45	21.26	19.9
EBT Excluding Unusual Items	12.97	11.58	8.83	5.68	9.32	8.21
Pretax Income	12.97	11.58	8.83	5.68	9.32	8.21
Income Tax Expense	3.35	2.93	2.2	1.39	2.46	2.19
Net Income	9.62	8.65	6.63	4.3	6.86	6.02
Net Income to Common	9.62	8.65	6.63	4.3	6.86	6.02
Net Income Growth	35.44%	30.56%	54.31%	-37.35%	13.97%	45.74%
Basic Shares Outstanding	3	3	3	3	2	2
Diluted Shares Outstanding	3	3	3	3	2	2
Shares Change (YoY)	0.70%	0.83%	0.60%	20.63%	7.06%	-
EPS (Basic)	3.28	2.96	2.27	1.48	2.85	2.67
EPS (Diluted)	3.26	2.93	2.27	1.48	2.84	2.67
EPS Growth	34.15%	29.07%	53.65%	-47.98%	6.37%	45.90%
Dividend Per Share	0.320	0.320	0.260	0.240	0.180	0.160
Dividend Growth	14.29%	23.08%	8.33%	33.33%	12.50%	-
Effective Tax Rate	25.81%	25.29%	24.91%	24.41%	26.42%	26.70%

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