Denali Bancorporation Income Statement

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

Millions USD. 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	26.86	25.55	24.61	18.66	14.68
Interest Income on Investments	5.24	4.86	4.34	3.34	2.97
Total Interest Income	32.11	30.41	28.96	22	17.65
Interest Paid on Deposits	5.1	4.75	2.32	0.44	0.42
Interest Paid on Borrowings	1.14	1.36	2.31	0.89	0.5
Total Interest Expense	6.24	6.11	4.63	1.33	0.92
Net Interest Income	25.86	24.3	24.33	20.67	16.73
Net Interest Income Growth (YoY)	6.42%	-0.10%	17.70%	23.52%	15.27%
Gain (Loss) on Sale of Investments	-0.03	-0.05	0.01	-0.27	0.11
Other Non-Interest Income	2.71	2.65	2.64	2.38	2.3
Total Non-Interest Income	3.13	2.96	3.09	3.05	4.11
Non-Interest Income Growth (YoY)	5.54%	-4.21%	1.28%	-25.67%	-4.26%
Revenues Before Loan Losses	28.99	27.26	27.42	23.72	20.84
Provision for Loan Losses	1.65	2.68	1.29	0.75	0.99
Revenue	27.34	24.59	26.12	22.97	19.85
Revenue Growth (YoY)	11.19%	-5.88%	13.73%	15.73%	14.84%
Salaries and Employee Benefits	10.55	10.13	10.15	9.74	9.19
Occupancy Expenses	1.06	1.08	1.08	1.08	1.03
Selling, General & Administrative	3.14	2.59	2.64	2.52	2.53
Other Non-Interest Expense	2.28	2.16	2.14	1.92	1.42
Total Non-Interest Expense	17.02	15.96	16.01	15.26	14.18
EBT Excluding Unusual Items	10.32	8.63	10.11	7.71	5.67
Pretax Income	10.32	8.63	10.11	7.71	5.67
Income Tax Expense	2.6	2.1	2.49	1.79	1.24
Net Income	7.72	6.53	7.62	5.93	4.43
Net Income to Common	7.72	6.53	7.62	5.93	4.43
Net Income Growth	18.22%	-14.33%	28.57%	33.72%	41.63%
Basic Shares Outstanding	3	3	3	3	3
Diluted Shares Outstanding	3	3	3	3	3
Shares Change (YoY)	0.38%	0.31%	0.35%	0.31%	0.25%
EPS (Basic)	2.65	2.25	2.64	2.06	1.54
EPS (Diluted)	2.65	2.25	2.64	2.06	1.54
EPS Growth	17.77%	-14.60%	28.13%	33.30%	41.28%
Dividend Per Share	1.000	0.850	0.800	0.750	0.720
Dividend Growth	17.65%	6.25%	6.67%	4.17%	-
Effective Tax Rate	25.21%	24.37%	24.64%	23.19%	21.88%