HCB Financial Income Statement

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

Millions USD. 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	17.87	15.57	13.98	10.74	10.83	10.91
Interest Income on Investments	10.87	10.87	7.69	3.33	1.51	1.52
Total Interest Income	28.74	26.44	21.67	14.07	12.34	12.43
Interest Paid on Deposits	8.06	7.93	4.41	0.64	0.61	0.76
Interest Paid on Borrowings	0.13	0.13	0.23	0.46	0.47	0.47
Total Interest Expense	8.19	8.05	4.64	1.1	1.08	1.23
Net Interest Income	20.55	18.38	17.03	12.97	11.26	11.19
Net Interest Income Growth (YoY)	17.86%	7.96%	31.28%	15.20%	0.59%	7.38%
Trust Income	0.72	0.72	0.69	0.62	0.54	0.47
Gain (Loss) on Sale of Investments	0.02	0.02	0.02	-	-0	0
Other Non-Interest Income	2.71	2.53	2.21	2.06	2.05	2.23
Total Non-Interest Income	3.46	3.27	2.92	2.77	3.1	3.46
Non-Interest Income Growth (YoY)	4.54%	12.09%	5.48%	-10.67%	-10.40%	27.70%
Revenues Before Loan Losses	24.01	21.66	19.95	15.74	14.36	14.65
Provision for Loan Losses	0.8	0.26	0.32	0.07	0.15	0.61
Revenue	23.21	21.39	19.63	15.67	14.21	14.04
Revenue Growth (YoY)	11.96%	9.00%	25.25%	10.28%	1.18%	7.46%
Salaries and Employee Benefits	8.12	8.12	7.78	6.76	6.28	5.96
Occupancy Expenses	1.4	1.4	1.54	1.54	1.46	1.53
Federal Deposit Insurance	0.3	0.3	0.29	0.13	0.11	0.06
Selling, General & Administrative	3.34	3.34	3.14	2.83	2.6	2.56
Other Non-Interest Expense	1.94	1.31	1.26	1.15	1.25	1.07
Total Non-Interest Expense	15.1	14.48	14	12.4	11.7	11.17
EBT Excluding Unusual Items	8.11	6.92	5.62	3.27	2.51	2.87
Pretax Income	8.11	6.92	5.62	3.27	2.51	2.87
Income Tax Expense	1.23	0.91	0.61	0.21	0.15	0.16
Net Income	6.89	6.01	5.01	3.06	2.36	2.71
Net Income to Common	6.89	6.01	5.01	3.06	2.36	2.71
Net Income Growth	21.99%	19.77%	63.75%	29.75%	-12.83%	18.88%
Basic Shares Outstanding	1	1	1	1	1	1
Diluted Shares Outstanding	1	1	1	1	1	1
Shares Change (YoY)	-1.18%	-1.00%	-	-1.50%	-1.28%	-
EPS (Basic)	6.77	5.85	4.84	2.95	2.24	2.54
EPS (Diluted)	6.77	5.85	4.84	2.95	2.24	2.54
EPS Growth	23.45%	20.98%	63.75%	31.72%	-11.70%	18.88%
Dividend Per Share	1.400	1.170	0.840	0.760	0.760	0.680
Dividend Growth	35.92%	39.29%	10.53%	-	11.77%	-
Effective Tax Rate	15.10%	13.18%	10.83%	6.42%	6.13%	5.61%

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