Security Midwest Bancorp Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Interest Income on Loans	7.88	7.59	6.74	5.34	4.25
Interest Income on Investments	2.98	2.74	3.31	2.62	1.83
Total Interest Income	10.87	10.33	10.05	7.96	6.08
Interest Paid on Deposits	2.22	2.24	2.87	0.74	0.22
Interest Paid on Borrowings	0.47	0.16	0	0.2	-
Total Interest Expense	2.69	2.4	2.87	0.93	0.22
Net Interest Income	8.17	7.93	7.18	7.03	5.86
Net Interest Income Growth (YoY)	10.34%	10.53%	2.11%	20.01%	-
Gain (Loss) on Sale of Investments	-0.42	-0.42	-	-	-
Other Non-Interest Income	0.88	0.82	0.82	0.73	0.81
Total Non-Interest Income	1.61	1.56	1.98	2	2.24
Non-Interest Income Growth (YoY)	-18.44%	-21.08%	-1.31%	-10.56%	-
Revenues Before Loan Losses	9.79	9.49	9.15	9.03	8.1
Provision for Loan Losses	0.11	0.04	0.04	0.87	0.18
Revenue	9.67	9.45	9.12	8.16	7.92
Revenue Growth (YoY)	2.99%	3.69%	11.70%	3.09%	-
Salaries and Employee Benefits	5.76	5.68	4.21	4.02	3.77
Occupancy Expenses	0.56	0.57	0.55	0.57	0.5
Federal Deposit Insurance	0.09	0.09	0.14	0.14	0.14
Selling, General & Administrative	1.89	1.78	2.37	1.6	1.49
Other Non-Interest Expense	0.94	0.91	0.91	0.91	0.87
Total Non-Interest Expense	9.24	9.03	8.18	7.24	6.77
EBT Excluding Unusual Items	0.43	0.42	0.93	0.92	1.15
Pretax Income	0.43	0.42	0.93	0.92	1.15
Income Tax Expense	0.12	0.12	0.25	0.24	0.3
Net Income	0.32	0.3	0.68	0.68	0.85
Net Income to Common	0.32	0.3	0.68	0.68	0.85
Net Income Growth	-61.27%	-56.26%	-0.08%	-19.33%	-
Basic Shares Outstanding	1	1	1	1	-
Diluted Shares Outstanding	1	1	1	1	-
Shares Change (YoY)	-	4.46%	5.46%	-	-
EPS (Basic)	0.35	0.36	0.86	0.91	-
EPS (Diluted)	0.35	0.36	0.86	0.91	-
EPS Growth	-	-58.13%	-5.25%	-	-
Effective Tax Rate	27.01%	28.41%	26.90%	25.79%	26.33%