Lake Shore Bancorp, Inc. (LSBK)

R1 RCM 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	30.82	30.71	30.01	24.51	22.75	22.07
Interest Income on Investments	4.09	4.09	3.75	2.25	1.91	2.27
Total Interest Income	34.92	34.8	33.76	26.75	24.66	24.34
Interest Paid on Deposits	11.94	13.08	8.07	1.82	2.09	3.67
Interest Paid on Borrowings	0.66	0.66	1.33	0.6	0.57	0.74
Total Interest Expense	12.6	13.74	9.4	2.42	2.67	4.4
Net Interest Income	22.31	21.06	24.36	24.34	21.99	19.93
Net Interest Income Growth (YoY)	0.54%	-13.53%	0.08%	10.66%	10.35%	4.52%
Gain (Loss) on Sale of Investments	0.06	0.06	-0.04	0.02	0.03	0.06
Other Non-Interest Income	3.32	3.24	2.68	2.71	2.62	2.09
Total Non-Interest Income	3.38	3.3	2.64	2.7	3.19	2.99
Non-Interest Income Growth (YoY)	13.79%	25.39%	-2.55%	-15.18%	6.55%	20.06%
Revenues Before Loan Losses	25.69	24.37	26.99	27.04	25.18	22.92
Provision for Loan Losses	-0.79	-1.48	-1.04	0.73	0.65	1.63
Revenue	26.49	25.85	28.04	26.32	24.53	21.3
Revenue Growth (YoY)	1.75%	-7.81%	6.53%	7.28%	15.18%	3.08%
Salaries and Employee Benefits	11.11	11.11	11.15	9.52	8.63	8.31
Occupancy Expenses	2.57	2.57	2.76	2.9	2.69	2.45
Federal Deposit Insurance	0.8	0.8	1.11	0.27	0.18	0.12
Selling, General & Administrative	4.54	4.54	5.73	5	4.34	3.84
Other Non-Interest Expense	0.59	0.98	1.06	1.76	1.22	1.2
Total Non-Interest Expense	19.59	19.98	21.82	19.45	17.06	15.92
EBT Excluding Unusual Items	6.9	5.87	6.22	6.87	7.48	5.38
Pretax Income	6.9	5.87	6.22	6.87	7.48	5.38
Income Tax Expense	1.12	0.94	1.4	1.16	1.29	0.82
Net Income	5.78	4.93	4.82	5.71	6.19	4.56
Net Income to Common	5.78	4.93	4.82	5.71	6.19	4.56
Net Income Growth	29.80%	2.30%	-15.56%	-7.74%	35.74%	11.52%
Basic Shares Outstanding	5	6	6	6	6	6
Diluted Shares Outstanding	5	6	6	6	6	6
Shares Change (YoY)	-6.64%	-3.99%	-0.41%	-0.14%	-1.13%	-0.78%
EPS (Basic)	1.06	0.88	0.82	0.97	1.05	0.77
EPS (Diluted)	1.06	0.88	0.82	0.97	1.05	0.77
EPS Growth	40.80%	6.97%	-15.46%	-7.62%	37.19%	12.55%
Dividend Per Share	0.360	0.720	-	0.520	0.570	0.500
Dividend Growth	-	-	-	-8.77%	14.00%	4.17%
Effective Tax Rate	16.25%	15.94%	22.50%	16.91%	17.23%	15.31%

Updated May 15, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q