North Dallas Bank & Trust Co. (NODB)

NODB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2020
Interest Income on Loans	83.85	78.51	62.79	48.82	28.64
Interest Income on Investments	-	-	-	-	9.97
Total Interest Income	83.85	78.51	62.79	48.82	38.61
Interest Paid on Deposits	41.8	44.06	29.04	5.28	4.66
Interest Paid on Borrowings	-	-	-	-	0.01
Total Interest Expense	41.8	44.06	29.04	5.28	4.67
Net Interest Income	42.06	34.46	33.75	43.53	33.94
Net Interest Income Growth (YoY)	22.05%	2.09%	-22.46%	28.25%	0.96%
Gain (Loss) on Sale of Assets	-	-	-	-	-0.05
Other Non-Interest Income	6.34	5.93	5.97	5.35	4.7
Total Non-Interest Income	6.34	5.93	5.97	5.35	5.28
Non-Interest Income Growth (YoY)	6.94%	-0.72%	11.75%	1.32%	30.54%
Revenues Before Loan Losses	48.4	40.39	39.73	48.88	39.22
Provision for Loan Losses	0.44	0.44	0.45	3.49	1.7
Revenue	47.96	39.95	39.28	45.39	37.52
Revenue Growth (YoY)	20.05%	1.71%	-13.47%	20.98%	-0.18%
Salaries and Employee Benefits	-	-	-	-	19.26
Occupancy Expenses	-	-	-	-	0.72
Federal Deposit Insurance	-	-	-	-	0.42
Other Non-Interest Expense	37.65	36.01	34.82	34.18	7.24
Total Non-Interest Expense	37.65	36.01	34.82	34.18	27.64
EBT Excluding Unusual Items	10.31	3.94	4.45	11.22	9.88
Pretax Income	10.31	3.94	4.45	11.22	9.88
Income Tax Expense	1.7	0.49	0.68	2.17	2.15
Earnings From Continuing Operations	8.61	3.45	3.78	9.05	7.73
Net Income	8.61	3.45	3.78	9.05	8.58
Net Income to Common	8.61	3.45	3.78	9.05	8.58
Net Income Growth	149.25%	-8.54%	-58.24%	5.46%	-6.54%
Basic Shares Outstanding	3	3	3	3	3
Diluted Shares Outstanding	3	3	3	3	3
Shares Change (YoY)	-0.30%	0.33%	-0.01%	0.07%	-0.10%
EPS (Basic)	3.35	1.34	1.47	3.52	3.34
EPS (Diluted)	3.35	1.34	1.47	3.52	3.34
EPS Growth	150.00%	-8.84%	-58.24%	5.39%	-6.44%
Dividend Per Share	0.400	0.400	1.320	-	1.000
Dividend Growth	-	-69.70%	-	-	-
Effective Tax Rate	16.49%	12.41%	15.19%	19.35%	21.79%

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