WDFN 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	23.86	23.47	20.92	16.11	15.21
Interest Income on Investments	4.44	3.88	4.05	3.86	2.21
Total Interest Income	28.31	27.35	24.97	19.96	17.42
Interest Paid on Deposits	9.13	9.57	7.48	2.5	1.32
Interest Paid on Borrowings	1.1	2.43	1.61	0.23	0.24
Total Interest Expense	10.23	12	9.09	2.73	1.56
Net Interest Income	18.08	15.34	15.88	17.23	15.86
Net Interest Income Growth (YoY)	17.84%	-3.38%	-7.86%	8.68%	7.13%
Trust Income	1.8	1.72	1.65	1.36	1.31
Gain (Loss) on Sale of Investments	-	-	-0.04	-	0.03
Other Non-Interest Income	3.23	2.89	2.93	2.71	2.67
Total Non-Interest Income	5.16	4.66	4.57	4.15	4.21
Non-Interest Income Growth (YoY)	10.66%	1.95%	10.27%	-1.47%	-0.38%
Revenues Before Loan Losses	23.24	20.01	20.45	21.38	20.07
Provision for Loan Losses	0.72	0.3	10.27	0.39	0.15
Revenue	22.52	19.71	10.19	20.99	19.92
Revenue Growth (YoY)	14.28%	93.42%	-51.47%	5.40%	6.01%
Salaries and Employee Benefits	8.41	8.49	8.4	8.11	7.69
Federal Deposit Insurance	0.57	0.48	0.28	0.21	0.09
Selling, General & Administrative	4.06	3.62	3.2	3.01	2.75
Other Non-Interest Expense	3.52	3.76	3.87	3.83	3.22
Total Non-Interest Expense	16.55	16.34	15.74	15.15	13.75
EBT Excluding Unusual Items	5.97	3.37	-5.56	5.84	6.16
Pretax Income	5.97	3.37	-5.56	5.84	6.16
Income Tax Expense	0.76	0.26	-1.57	0.77	0.89
Net Income	5.2	3.11	-3.98	5.06	5.28
Net Income to Common	5.2	3.11	-3.98	5.06	5.28
Net Income Growth	67.21%	-	-	-4.02%	10.73%
Basic Shares Outstanding	1	1	1	1	1
Diluted Shares Outstanding	1	1	1	1	1
Shares Change (YoY)	0.17%	0.14%	0.12%	-2.62%	-5.63%
EPS (Basic)	3.72	2.23	-2.86	3.64	3.69
EPS (Diluted)	3.72	2.23	-2.86	3.64	3.69
EPS Growth	66.94%	-	-	-1.44%	17.33%
Dividend Per Share	1.160	1.160	1.140	1.100	1.060
Dividend Growth	-	1.75%	3.64%	3.77%	1.92%
Effective Tax Rate	12.81%	7.58%	-	13.26%	14.39%

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