Income Statement

Currency: USD

	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Net Interest Income	26	27	28	30	31	31	32	33	34	35	36	38	38	39	39	40	41	43	42	42	40	39	38
Interest Income	30	32	34	36	38	40	41	42	43	44	44	45	44	44	44	44	45	47	49	52	55	58	61
Interest Expense	4	4	5	6	7	8	9	9	9	9	8	7	6	5	4	4	4	4	7	11	15	20	23
Non Interest Income	7	5	5	5	6	6	6	6	6	7	8	9	9	9	7	7	7	6	6	6	5	6	6
Revenue	32 N/A	32 -1%	34 +5%	35 +4%	36 +5%	37 +2%	38 +2%	39 +3%	40 +4%	42 +3%	45 +8%	47 +5%	47 +1%	48 +1%	47 -2%	47 0%	48 +3%	49 +2%	48 -2%	47 -1%	45 -4%	44 -3%	44 -1%
Pre-Tax Income
Loan Loss Provision	(2)	(2)	(2)	(2)	(3)	(3)	(2)	0	0	0	0	0	1	2	4	3	2	0	(1)	(2)	(1)	(2)	(2)
Non Interest Expense	(25)	(26)	(26)	(27)	(27)	(28)	(28)	(30)	(31)	(34)	(37)	(37)	(37)	(36)	(36)	(37)	(37)	(37)	(37)	(38)	(37)	(37)	(36)
Pre-Tax Income	6 N/A	5 -20%	5 +16%	6 +7%	7 +14%	7 +6%	7 +7%	8 +3%	8 +2%	7 -15%	7 +11%	10 +37%	12 +15%	14 +18%	15 +8%	13 -11%	13 -5%	12 -6%	9 -25%	7 -17%	7 -10%	6 -17%	6 +1%
Net Income
Tax Provision	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(1)	(1)
Income from Continuing Operations	4	4	4	5	5	5	6	6	6	5	6	8	9	11	12	10	10	9	7	6	5	4	4
Net Income (Common)	3 N/A	2 -25%	4 +126%	5 +7%	5 +14%	5 +2%	6 +10%	6 +3%	6 +2%	5 -15%	6 +11%	8 +38%	9 +15%	11 +16%	12 +6%	10 -11%	10 -5%	9 -6%	7 -24%	6 -18%	5 -10%	4 -17%	4 +3%
EPS (Diluted)	0.23 N/A	0.17 -26%	0.39 +129%	0.42 +8%	0.48 +14%	0.5 +4%	0.56 +12%	0.57 +2%	0.59 +4%	0.5 -15%	0.55 +10%	0.75 +36%	0.87 +16%	1.01 +16%	1.06 +5%	0.94 -11%	0.89 -5%	0.83 -7%	0.64 -23%	0.51 -20%	0.46 -10%	0.38 -17%	0.4 +5%

Rhinebeck Bancorp Inc
NASDAQ:RBKB