Oregon Pacific Bancorp (ORPB)

Oregon Pacific Bancorp Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Interest Income on Loans	33.4	30.38	25.53	19.74	19.79
Interest Income on Investments	6.68	6.92	7.77	5.15	1.26
Total Interest Income	40.08	37.3	33.3	24.9	21.05
Interest Paid on Deposits	9.2	9.02	5.33	0.73	0.45
Interest Paid on Borrowings	1.25	1.34	1.07	0.8	0.28
Total Interest Expense	10.45	10.37	6.4	1.52	0.73
Net Interest Income	29.64	26.94	26.9	23.37	20.32
Net Interest Income Growth (YoY)	10.02%	0.13%	15.10%	15.02%	12.49%
Trust Income	4.7	4	3.62	3.21	3.03
Gain (Loss) on Sale of Investments	-	-	-	-1.83	-
Other Non-Interest Income	3.99	3.73	3.39	3.85	2.9
Total Non-Interest Income	8.71	7.94	7.16	5.53	6.62
Non-Interest Income Growth (YoY)	9.63%	10.96%	29.49%	-16.48%	28.57%
Revenues Before Loan Losses	38.34	34.88	34.06	28.9	26.94
Provision for Loan Losses	1.12	0.31	-0.23	0.69	-
Revenue	37.22	34.57	34.29	28.2	26.94
Revenue Growth (YoY)	7.66%	0.83%	21.57%	4.71%	28.07%
Salaries and Employee Benefits	15.16	14.1	12.47	10.74	9.47
Occupancy Expenses	2.09	-	-	-	-
Federal Deposit Insurance	-	0.35	0.35	0.2	0.38
Selling, General & Administrative	3.61	6.39	5.9	4.83	4.05
Other Non-Interest Expense	4.95	3.78	3.3	2.92	2.63
Total Non-Interest Expense	25.81	24.63	22.02	18.69	16.52
EBT Excluding Unusual Items	11.41	9.95	12.27	9.51	10.41
Pretax Income	11.41	9.95	12.27	9.51	10.41
Income Tax Expense	2.84	2.42	3.04	2.37	2.61
Net Income	8.57	7.52	9.23	7.14	7.8
Net Income to Common	8.57	7.52	9.23	7.14	7.8
Net Income Growth	13.97%	-18.54%	29.23%	-8.42%	79.19%
Basic Shares Outstanding	7	7	7	7	7
Diluted Shares Outstanding	7	7	7	7	7
Shares Change (YoY)	0.22%	0.68%	0.45%	0.42%	0.51%
EPS (Basic)	1.20	1.05	1.30	1.01	1.11
EPS (Diluted)	1.20	1.05	1.30	1.01	1.11
EPS Growth	13.96%	-19.23%	28.71%	-8.88%	78.78%
Effective Tax Rate	24.89%	24.38%	24.76%	24.90%	25.07%

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