HCB Financial Corp. (HCBN)

HCB Financial Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	16.32	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	27.19	26.44	21.67	14.07	12.34	12.43
Interest Paid on Deposits	8.01	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	8.14	8.05	4.64	1.1	1.08	1.23
Net Interest Income	19.06	18.38	17.03	12.97	11.26	11.19
Net Interest Income Growth (YoY)	10.18%	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	2.3	2.53	2.21	2.06	2.05	2.23
Total Non-Interest Income	3.05	3.27	2.92	2.77	3.1	3.46
Non-Interest Income Growth (YoY)	-3.63%	12.09%	5.48%	-10.67%	-10.40%	27.70%
Revenues Before Loan Losses	22.11	21.66	19.95	15.74	14.36	14.65
Provision for Loan Losses	0.56	0.26	0.32	0.07	0.15	0.61
Revenue	21.54	21.39	19.63	15.67	14.21	14.04
Revenue Growth (YoY)	5.82%	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	1.56	1.31	1.26	1.15	1.25	1.07
Total Non-Interest Expense	14.72	14.48	14	12.4	11.7	11.17
EBT Excluding Unusual Items	6.82	6.92	5.62	3.27	2.51	2.87
Pretax Income	6.82	6.92	5.62	3.27	2.51	2.87
Income Tax Expense	0.94	0.91	0.61	0.21	0.15	0.16
Net Income	5.88	6.01	5.01	3.06	2.36	2.71
Net Income to Common	5.88	6.01	5.01	3.06	2.36	2.71
Net Income Growth	5.63%	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)	-1.31%	-1.00%	-	-1.50%	-1.28%	-
EPS (Basic)	5.75	5.85	4.84	2.95	2.24	2.54
EPS (Diluted)	5.75	5.85	4.84	2.95	2.24	2.54
EPS Growth	7.04%	20.98%	63.75%	31.72%	-11.70%	18.88%
Dividend Per Share	1.260	1.170	0.840	0.760	0.760	0.680
Dividend Growth	41.57%	39.29%	10.53%	-	11.77%	-
Effective Tax Rate	13.84%	13.18%	10.83%	6.42%	6.13%	5.61%

Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.