Embassy Bancorp 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	59.28	58.27	54.29	48.72	42.21	43.57
Interest Income on Investments	13.75	13.19	10.68	8.44	8.18	3.93
Total Interest Income	73.03	71.46	64.97	57.16	50.39	47.51
Interest Paid on Deposits	28.87	28.89	28.23	17.61	4.06	3.88
Interest Paid on Borrowings	0.13	0.15	0.56	0.5	0.04	0.13
Total Interest Expense	28.99	29.04	28.79	18.12	4.1	4.01
Net Interest Income	44.04	42.42	36.18	39.04	46.28	43.49
Net Interest Income Growth (YoY)	18.08%	17.24%	-7.31%	-15.65%	6.41%	14.71%
Gain (Loss) on Sale of Investments	-	-	-	-	-	0.02
Other Non-Interest Income	3.06	2.97	2.86	2.27	1.99	1.95
Total Non-Interest Income	3.35	3.26	3.19	2.63	2.34	2.4
Non-Interest Income Growth (YoY)	8.60%	2.32%	21.15%	12.21%	-2.38%	-1.84%
Revenues Before Loan Losses	47.38	45.68	39.37	41.67	48.63	45.89
Provision for Loan Losses	0.08	0.11	-0.43	-0.18	0.9	0.92
Revenue	47.3	45.57	39.8	41.85	47.73	44.98
Revenue Growth (YoY)	16.25%	14.50%	-4.88%	-12.33%	6.12%	18.86%
Salaries and Employee Benefits	15	14.72	13.73	13.2	12.88	11.72
Occupancy Expenses	2.38	2.33	2.34	2.09	1.96	1.88
Federal Deposit Insurance	0.82	0.81	0.79	0.76	0.47	0.56
Selling, General & Administrative	8.03	7.79	7.29	7.38	7.29	6.99
Other Non-Interest Expense	2.4	2.35	2.22	2.02	2.21	2.11
Total Non-Interest Expense	29.64	28.98	27.29	26.39	25.74	24.13
EBT Excluding Unusual Items	17.67	16.6	12.51	15.46	21.99	20.85
Pretax Income	17.67	16.6	12.51	15.46	21.99	20.85
Income Tax Expense	3.12	2.9	2.07	2.8	4.29	4.07
Net Income	14.55	13.7	10.44	12.66	17.7	16.79
Net Income to Common	14.55	13.7	10.44	12.66	17.7	16.79
Net Income Growth	34.83%	31.20%	-17.51%	-28.51%	5.46%	31.04%
Basic Shares Outstanding	8	8	8	8	8	8
Diluted Shares Outstanding	8	8	8	8	8	8
Shares Change (YoY)	-0.13%	0.24%	0.19%	0.38%	0.22%	0.41%
EPS (Basic)	1.91	1.79	1.37	1.67	2.34	2.23
EPS (Diluted)	1.91	1.79	1.37	1.67	2.34	2.22
EPS Growth	34.68%	30.66%	-17.73%	-28.83%	5.41%	30.59%
Dividend Per Share	0.480	0.480	0.420	0.400	0.350	0.300
Dividend Growth	14.29%	14.29%	5.00%	14.29%	16.67%	36.36%
Effective Tax Rate	17.64%	17.47%	16.54%	18.11%	19.51%	19.50%

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