Merchants & Marine Bancorp, Inc. (MNMB)

MNMB 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	33.6	31.85	25.29	19.16	19.94	17.2
Interest Income on Investments	10.16	7.73	5.8	4.63	2.19	2.89
Total Interest Income	43.76	39.58	31.09	23.78	22.13	20.09
Interest Paid on Deposits	2.56	2.35	1.94	1.38	2.16	3.11
Interest Paid on Borrowings	3.82	1.78	0.01	0.01	0.01	0.01
Total Interest Expense	6.38	4.12	1.94	1.39	2.17	3.11
Net Interest Income	37.38	35.46	29.15	22.39	19.96	16.98
Net Interest Income Growth (YoY)	18.13%	21.65%	30.16%	12.19%	17.58%	-3.00%
Gain (Loss) on Sale of Investments	-0	0.22	-	-	0.07	3.1
Other Non-Interest Income	9.51	10.74	11.65	7.79	7.5	5.25
Total Non-Interest Income	9.51	10.96	11.68	7.94	7.27	8.28
Non-Interest Income Growth (YoY)	-30.29%	-6.17%	47.08%	9.29%	-12.25%	14.54%
Revenues Before Loan Losses	46.89	46.42	40.83	30.34	27.23	25.26
Provision for Loan Losses	0.65	0.39	0.09	0.2	1.39	0.95
Revenue	46.24	46.03	40.74	30.13	25.84	24.31
Revenue Growth (YoY)	2.60%	12.98%	35.20%	16.62%	6.30%	9.12%
Salaries and Employee Benefits	22.46	21.51	17.88	13.87	11.21	9.17
Federal Deposit Insurance	0.48	0.54	0.46	0.34	0.35	0.25
Selling, General & Administrative	10.2	12.31	10.46	9.02	8.36	6.9
Other Non-Interest Expense	7.15	4.64	4.17	3.94	3.28	2.69
Total Non-Interest Expense	40.28	39	32.98	27.17	23.24	19.35
EBT Excluding Unusual Items	5.95	7.03	7.76	2.96	2.59	4.96
Pretax Income	5.95	7.03	7.76	2.96	2.59	4.96
Income Tax Expense	0.89	1.1	1.48	-0.01	0.41	0.94
Net Income	5.07	5.94	6.29	2.97	2.18	4.02
Preferred Dividends & Other Adjustments	0.76	0.53	-	-	-	-
Net Income to Common	4.31	5.41	6.29	2.97	2.18	4.02
Net Income Growth	-17.78%	-5.59%	111.57%	36.03%	-45.61%	-2.77%
Basic Shares Outstanding	-	1	1	1	1	1
Diluted Shares Outstanding	-	1	1	1	1	1
Shares Change (YoY)	-	-8.79%	-0.03%	-0.19%	0.15%	0.13%
EPS (Basic)	-	4.46	4.73	2.24	1.64	3.02
EPS (Diluted)	-	4.46	4.73	2.24	1.64	3.02
EPS Growth	-	-5.71%	111.63%	36.28%	-45.70%	-2.89%
Dividend Per Share	1.450	1.450	1.450	1.450	1.150	-
Dividend Growth	-	-	-	26.09%	-	-
Effective Tax Rate	14.89%	15.60%	19.02%	-	15.81%	19.02%

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