Oregon Pacific Bancorp (ORPB)

Oregon Pacific Bancorp 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	31.09	30.38	25.53	19.74	19.79	18.09
Interest Income on Investments	6.73	6.92	7.77	5.15	1.26	0.79
Total Interest Income	37.82	37.3	33.3	24.9	21.05	18.88
Interest Paid on Deposits	9.33	9.02	5.33	0.73	0.45	0.67
Interest Paid on Borrowings	1.28	1.34	1.07	0.8	0.28	0.15
Total Interest Expense	10.61	10.37	6.4	1.52	0.73	0.81
Net Interest Income	27.22	26.94	26.9	23.37	20.32	18.06
Net Interest Income Growth (YoY)	2.39%	0.13%	15.10%	15.02%	12.49%	31.31%
Trust Income	4.3	4	3.62	3.21	3.03	2.4
Gain (Loss) on Sale of Investments	-	-	-	-1.83	-	-
Other Non-Interest Income	3.82	3.73	3.39	3.85	2.9	2.27
Total Non-Interest Income	8.29	7.94	7.16	5.53	6.62	5.15
Non-Interest Income Growth (YoY)	14.98%	10.96%	29.49%	-16.48%	28.57%	8.46%
Revenues Before Loan Losses	35.51	34.88	34.06	28.9	26.94	23.21
Provision for Loan Losses	0.31	0.31	-0.23	0.69	-	2.18
Revenue	35.2	34.57	34.29	28.2	26.94	21.03
Revenue Growth (YoY)	3.62%	0.83%	21.57%	4.71%	28.07%	15.14%
Salaries and Employee Benefits	14.46	14.1	12.47	10.74	9.47	8.72
Federal Deposit Insurance	0.35	0.35	0.35	0.2	0.38	0.19
Selling, General & Administrative	6.4	6.39	5.9	4.83	4.05	3.47
Other Non-Interest Expense	3.91	3.78	3.3	2.92	2.63	2.84
Total Non-Interest Expense	25.13	24.63	22.02	18.69	16.52	15.22
EBT Excluding Unusual Items	10.08	9.95	12.27	9.51	10.41	5.81
Pretax Income	10.08	9.95	12.27	9.51	10.41	5.81
Income Tax Expense	2.46	2.42	3.04	2.37	2.61	1.46
Net Income	7.61	7.52	9.23	7.14	7.8	4.35
Net Income to Common	7.61	7.52	9.23	7.14	7.8	4.35
Net Income Growth	-9.23%	-18.54%	29.23%	-8.42%	79.19%	23.75%
Basic Shares Outstanding	7	7	7	7	7	7
Diluted Shares Outstanding	7	7	7	7	7	7
Shares Change (YoY)	0.42%	0.68%	0.45%	0.42%	0.51%	0.39%
EPS (Basic)	1.07	1.05	1.30	1.01	1.11	0.62
EPS (Diluted)	1.06	1.05	1.30	1.01	1.11	0.62
EPS Growth	-9.77%	-19.23%	28.71%	-8.88%	78.78%	24.00%
Effective Tax Rate	24.42%	24.38%	24.76%	24.90%	25.07%	25.13%

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