Southeastern Banking Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Interest Income on Loans	27.28	24.36	19.38	15.34	15.06
Interest Income on Investments	4.81	6	7.94	6.39	2.88
Total Interest Income	32.08	30.36	27.32	21.74	17.94
Interest Paid on Deposits	4.66	3.47	1.59	0.42	0.39
Interest Paid on Borrowings	0	0.15	0	0	0
Total Interest Expense	4.66	3.62	1.59	0.42	0.39
Net Interest Income	27.43	26.74	25.72	21.32	17.55
Net Interest Income Growth (YoY)	2.56%	3.96%	20.65%	21.50%	2.81%
Gain (Loss) on Sale of Assets	0.01	0.01	1.26	0.41	0.43
Gain (Loss) on Sale of Investments	-0.29	-0.16	-1.02	-	-
Other Non-Interest Income	2.6	2.61	2.62	2.79	2.9
Total Non-Interest Income	3.19	3.3	3.79	4.24	4.28
Non-Interest Income Growth (YoY)	-3.34%	-13.02%	-10.54%	-1.03%	17.66%
Revenues Before Loan Losses	30.62	30.04	29.52	25.56	21.83
Provision for Loan Losses	0.87	0.34	-	-	-0.85
Revenue	29.75	29.7	29.52	25.56	22.68
Revenue Growth (YoY)	0.17%	0.62%	15.48%	12.69%	16.11%
Salaries and Employee Benefits	10.67	10.12	9.65	8.53	7.88
Occupancy Expenses	3.46	3.32	3.5	2.68	2.73
Selling, General & Administrative	-	-	-	-	0
Other Non-Interest Expense	2.96	2.74	2.92	2.82	2.52
Total Non-Interest Expense	17.09	16.17	16.07	14.03	13.23
EBT Excluding Unusual Items	12.67	13.53	13.44	11.53	9.45
Pretax Income	12.67	13.53	13.44	11.53	9.45
Income Tax Expense	2.79	2.89	2.85	2.47	1.95
Net Income	9.88	10.64	10.59	9.06	7.5
Net Income to Common	9.88	10.64	10.59	9.06	7.5
Net Income Growth	-7.14%	0.45%	16.81%	20.83%	31.32%
Basic Shares Outstanding	3	3	3	3	3
Diluted Shares Outstanding	3	3	3	3	3
Shares Change (YoY)	0.71%	0.21%	-	-	-
EPS (Basic)	3.11	3.37	3.36	2.88	2.38
EPS (Diluted)	3.11	3.37	3.36	2.88	2.38
EPS Growth	-7.79%	0.24%	16.81%	20.83%	31.32%
Dividend Per Share	0.850	0.770	0.700	0.640	0.630
Dividend Growth	10.39%	10.00%	9.38%	1.59%	5.00%
Effective Tax Rate	22.02%	21.36%	21.23%	21.40%	20.64%