Madison County Financial, Inc. (MCBK)

Madison County 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	23.83	23.27	20.31	16.16	15.83	15.67
Interest Income on Investments	3.79	3.79	4.63	4.02	2.62	2.3
Total Interest Income	27.62	27.06	24.94	20.17	18.45	17.97
Interest Paid on Deposits	13.82	14.1	14.31	5.98	2.8	2.73
Interest Paid on Borrowings	1.56	1.56	0.79	0.19	0.22	0.36
Total Interest Expense	15.38	15.67	15.1	6.17	3.02	3.09
Net Interest Income	12.24	11.39	9.84	14	15.43	14.88
Net Interest Income Growth (YoY)	25.78%	15.81%	-29.73%	-9.24%	3.69%	15.28%
Other Non-Interest Income	2.06	1.94	2.67	2.11	1.84	1.62
Total Non-Interest Income	2.61	2.48	3.08	2.78	3.43	3.72
Non-Interest Income Growth (YoY)	-15.62%	-19.43%	10.86%	-18.80%	-8.00%	27.98%
Revenues Before Loan Losses	14.85	13.88	12.92	16.78	18.85	18.6
Provision for Loan Losses	-0	-0.01	0.06	-2.63	-0.7	0.01
Revenue	14.85	13.89	12.86	19.41	19.55	18.6
Revenue Growth (YoY)	15.81%	7.95%	-33.72%	-0.74%	5.14%	17.59%
Salaries and Employee Benefits	5.72	5.72	5.65	6.36	6.26	5.74
Occupancy Expenses	1.01	1.01	1.04	1.1	1.14	0.85
Federal Deposit Insurance	0.26	0.26	0.26	0.15	0.12	0.07
Amortization of Goodwill & Intangibles	0.08	0.08	0.08	0.08	0.09	0.14
Selling, General & Administrative	1.92	1.92	1.86	2.09	2.36	2.9
Other Non-Interest Expense	0.65	0.71	0.79	0.66	0.71	0.75
Total Non-Interest Expense	9.63	9.69	9.68	10.45	10.67	10.45
EBT Excluding Unusual Items	5.22	4.19	3.19	8.96	8.89	8.14
Pretax Income	5.22	4.19	3.19	8.96	8.89	8.14
Income Tax Expense	0.64	0.38	-0.04	1.26	1.47	1.41
Net Income	4.58	3.82	3.23	7.7	7.41	6.74
Preferred Dividends & Other Adjustments	-	-	-	0	0.02	0.04
Net Income to Common	4.58	3.82	3.23	7.7	7.4	6.7
Net Income Growth	42.12%	18.32%	-58.10%	3.87%	10.04%	18.34%
Basic Shares Outstanding	3	3	3	3	3	3
Diluted Shares Outstanding	3	3	3	3	3	3
Shares Change (YoY)	0.01%	0.23%	-2.02%	0.15%	0.40%	-1.21%
EPS (Basic)	1.77	1.47	1.27	3.03	2.94	2.65
EPS (Diluted)	1.77	1.47	1.24	2.91	2.80	2.55
EPS Growth	42.61%	18.54%	-57.39%	3.93%	9.80%	19.72%
Dividend Per Share	-	0.360	0.300	0.720	0.690	0.630
Dividend Growth	-	20.00%	-58.33%	4.35%	9.52%	18.87%
Effective Tax Rate	12.27%	8.99%	-	14.06%	16.58%	17.29%

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