Security Bank Corp
XPHS:SECB
Income Statement
Income Statement
Security Bank Corp
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
2 551
|
2 805
|
3 015
|
3 354
|
3 490
|
3 712
|
3 764
|
3 821
|
4 053
|
4 017
|
4 007
|
3 968
|
4 040
|
4 259
|
4 572
|
4 763
|
4 594
|
4 617
|
4 622
|
4 826
|
5 032
|
5 288
|
5 599
|
5 795
|
6 003
|
6 102
|
6 103
|
6 131
|
6 100
|
6 242
|
6 617
|
7 078
|
7 538
|
7 902
|
8 037
|
8 016
|
8 098
|
8 055
|
8 027
|
8 257
|
8 384
|
9 201
|
10 214
|
10 657
|
11 161
|
11 278
|
11 166
|
11 750
|
12 399
|
13 002
|
14 001
|
14 888
|
15 893
|
16 838
|
17 780
|
18 693
|
19 386
|
19 968
|
20 112
|
20 332
|
20 820
|
21 515
|
22 637
|
24 399
|
26 844
|
29 210
|
30 840
|
31 371
|
30 650
|
29 214
|
28 383
|
27 748
|
27 456
|
27 775
|
28 330
|
28 971
|
29 246
|
29 733
|
30 547
|
31 971
|
34 734
|
38 008
|
51 379
|
53 119
|
43 722
|
55 604
|
58 261
|
60 424
|
|
| Interest Income |
4 888
|
5 364
|
5 793
|
6 355
|
6 797
|
7 304
|
7 614
|
7 972
|
8 358
|
8 206
|
8 030
|
7 922
|
7 970
|
8 455
|
9 067
|
9 598
|
8 956
|
8 701
|
8 383
|
8 092
|
8 948
|
9 372
|
9 658
|
9 747
|
9 493
|
9 223
|
9 058
|
8 996
|
8 926
|
9 118
|
9 577
|
10 109
|
10 675
|
11 073
|
11 224
|
11 284
|
11 573
|
11 730
|
11 886
|
12 246
|
12 331
|
13 086
|
14 074
|
14 624
|
15 394
|
15 946
|
16 273
|
17 296
|
18 349
|
19 252
|
20 430
|
21 484
|
22 825
|
24 286
|
25 932
|
27 598
|
28 795
|
29 764
|
30 611
|
31 795
|
33 962
|
36 775
|
39 606
|
42 293
|
44 204
|
45 305
|
45 109
|
43 004
|
40 353
|
37 213
|
34 952
|
33 785
|
32 903
|
32 577
|
32 878
|
34 272
|
0
|
0
|
0
|
0
|
49 095
|
27 254
|
42 215
|
58 352
|
62 806
|
67 533
|
71 791
|
75 455
|
|
| Interest Expense |
2 337
|
2 557
|
2 776
|
2 999
|
3 307
|
3 592
|
3 850
|
4 151
|
4 305
|
4 187
|
4 022
|
3 953
|
3 929
|
4 195
|
4 493
|
4 834
|
4 362
|
4 083
|
3 761
|
3 266
|
3 916
|
4 085
|
4 059
|
3 953
|
3 489
|
3 122
|
2 955
|
2 864
|
2 827
|
2 876
|
2 960
|
3 031
|
3 137
|
3 170
|
3 187
|
3 268
|
3 476
|
3 675
|
3 859
|
3 988
|
3 947
|
3 884
|
3 859
|
3 966
|
4 233
|
4 670
|
5 109
|
5 548
|
5 950
|
6 250
|
6 429
|
6 596
|
6 932
|
7 448
|
8 152
|
8 905
|
9 409
|
9 796
|
10 499
|
11 462
|
13 142
|
15 260
|
16 967
|
17 894
|
17 360
|
16 096
|
14 270
|
11 634
|
9 703
|
7 999
|
6 570
|
6 038
|
5 447
|
4 804
|
4 549
|
5 302
|
7 509
|
10 127
|
12 630
|
14 333
|
14 361
|
13 863
|
14 191
|
19 152
|
19 084
|
25 848
|
32 176
|
33 677
|
|
| Non Interest Income |
1 477
|
684
|
896
|
1 050
|
1 257
|
842
|
730
|
695
|
1 916
|
872
|
933
|
763
|
2 580
|
1 188
|
1 466
|
1 635
|
3 341
|
2 390
|
2 290
|
2 147
|
1 577
|
1 632
|
1 560
|
1 730
|
1 896
|
1 970
|
2 150
|
2 148
|
6 751
|
2 189
|
2 308
|
2 577
|
4 123
|
3 410
|
6 593
|
6 668
|
5 929
|
6 036
|
2 727
|
4 460
|
4 270
|
4 602
|
5 955
|
5 953
|
5 783
|
8 488
|
7 544
|
5 975
|
5 910
|
5 656
|
5 623
|
5 520
|
4 938
|
4 553
|
4 851
|
4 749
|
5 699
|
5 502
|
5 231
|
5 714
|
4 779
|
5 458
|
6 230
|
6 757
|
7 105
|
10 438
|
13 602
|
18 654
|
19 918
|
18 739
|
16 479
|
11 923
|
9 354
|
9 596
|
9 492
|
9 896
|
10 415
|
10 523
|
10 867
|
10 737
|
10 318
|
12 334
|
16 102
|
17 206
|
12 970
|
17 634
|
18 232
|
18 989
|
|
| Revenue |
4 028
N/A
|
3 489
-13%
|
3 911
+12%
|
4 404
+13%
|
4 747
+8%
|
4 554
-4%
|
4 494
-1%
|
4 516
+0%
|
5 969
+32%
|
4 889
-18%
|
4 940
+1%
|
4 731
-4%
|
6 620
+40%
|
5 447
-18%
|
6 038
+11%
|
6 398
+6%
|
7 935
+24%
|
7 007
-12%
|
6 912
-1%
|
6 973
+1%
|
6 609
-5%
|
6 920
+5%
|
7 159
+3%
|
7 525
+5%
|
7 899
+5%
|
8 072
+2%
|
8 253
+2%
|
8 279
+0%
|
12 851
+55%
|
8 431
-34%
|
8 925
+6%
|
9 655
+8%
|
11 661
+21%
|
11 312
-3%
|
14 630
+29%
|
14 684
+0%
|
14 027
-4%
|
14 091
+0%
|
10 754
-24%
|
12 717
+18%
|
12 654
0%
|
13 803
+9%
|
16 169
+17%
|
16 610
+3%
|
16 944
+2%
|
19 766
+17%
|
18 710
-5%
|
17 725
-5%
|
18 309
+3%
|
18 658
+2%
|
19 624
+5%
|
20 408
+4%
|
20 831
+2%
|
21 391
+3%
|
22 631
+6%
|
23 442
+4%
|
25 085
+7%
|
25 470
+2%
|
25 343
0%
|
26 046
+3%
|
25 599
-2%
|
26 973
+5%
|
28 867
+7%
|
31 156
+8%
|
33 949
+9%
|
39 648
+17%
|
44 442
+12%
|
50 025
+13%
|
50 568
+1%
|
47 953
-5%
|
44 862
-6%
|
39 671
-12%
|
36 810
-7%
|
37 371
+2%
|
37 823
+1%
|
38 866
+3%
|
39 661
+2%
|
40 256
+1%
|
41 414
+3%
|
42 708
+3%
|
45 051
+5%
|
50 342
+12%
|
67 481
+34%
|
70 326
+4%
|
56 692
-19%
|
73 238
+29%
|
76 493
+4%
|
79 413
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(929)
|
(929)
|
(880)
|
(1 200)
|
(325)
|
(1 341)
|
(1 276)
|
(972)
|
(732)
|
(642)
|
(508)
|
(272)
|
(534)
|
(684)
|
(720)
|
(651)
|
(930)
|
(931)
|
(862)
|
(659)
|
(548)
|
(266)
|
(395)
|
(632)
|
(487)
|
(466)
|
(438)
|
(421)
|
(236)
|
(135)
|
(34)
|
0
|
(59)
|
0
|
(109)
|
(109)
|
(248)
|
(274)
|
(244)
|
(268)
|
(128)
|
(235)
|
(782)
|
(842)
|
(790)
|
(845)
|
(482)
|
(605)
|
(628)
|
(652)
|
(644)
|
(692)
|
(938)
|
(874)
|
(771)
|
(681)
|
(656)
|
(507)
|
(504)
|
(476)
|
(714)
|
(1 009)
|
(1 263)
|
(2 237)
|
(4 174)
|
(9 566)
|
(14 519)
|
(23 484)
|
(26 383)
|
(21 099)
|
(17 840)
|
(9 413)
|
(5 281)
|
(4 958)
|
(3 248)
|
(2 816)
|
(2 634)
|
(3 170)
|
(3 826)
|
(3 641)
|
(4 666)
|
(5 577)
|
(7 906)
|
(8 668)
|
(6 654)
|
(9 031)
|
(10 789)
|
(12 546)
|
|
| Non Interest Expense |
(2 261)
|
(1 678)
|
(2 188)
|
(2 410)
|
(3 674)
|
(2 300)
|
(2 090)
|
(2 120)
|
(3 279)
|
(2 028)
|
(2 237)
|
(2 008)
|
(3 795)
|
(2 247)
|
(2 512)
|
(2 954)
|
(3 766)
|
(2 787)
|
(2 986)
|
(3 378)
|
(3 368)
|
(4 024)
|
(3 898)
|
(3 603)
|
(3 936)
|
(3 933)
|
(3 931)
|
(3 259)
|
(4 721)
|
(354)
|
(378)
|
(1 048)
|
(4 149)
|
(3 721)
|
(4 404)
|
(4 939)
|
(6 000)
|
(5 853)
|
(6 135)
|
(6 706)
|
(7 014)
|
(7 719)
|
(7 848)
|
(7 759)
|
(8 064)
|
(8 959)
|
(9 113)
|
(9 361)
|
(9 379)
|
(10 086)
|
(10 488)
|
(10 930)
|
(10 463)
|
(11 205)
|
(11 669)
|
(12 147)
|
(12 477)
|
(13 168)
|
(13 414)
|
(13 694)
|
(13 798)
|
(14 662)
|
(15 525)
|
(16 657)
|
(17 359)
|
(18 521)
|
(19 346)
|
(19 915)
|
(19 931)
|
(21 617)
|
(21 854)
|
(22 119)
|
(21 268)
|
(21 741)
|
(21 790)
|
(22 213)
|
(23 142)
|
(23 864)
|
(25 189)
|
(26 754)
|
(28 326)
|
(32 396)
|
(43 365)
|
(44 471)
|
(34 798)
|
(45 269)
|
(46 447)
|
(47 508)
|
|
| Pre-Tax Income |
839
N/A
|
884
+5%
|
844
-5%
|
794
-6%
|
747
-6%
|
911
+22%
|
1 126
+24%
|
1 423
+26%
|
1 958
+38%
|
2 219
+13%
|
2 196
-1%
|
2 451
+12%
|
2 291
-7%
|
2 516
+10%
|
2 806
+12%
|
2 793
0%
|
3 239
+16%
|
3 290
+2%
|
3 064
-7%
|
2 937
-4%
|
2 693
-8%
|
2 630
-2%
|
2 867
+9%
|
3 290
+15%
|
3 476
+6%
|
3 672
+6%
|
3 884
+6%
|
4 599
+18%
|
7 893
+72%
|
7 943
+1%
|
8 514
+7%
|
8 608
+1%
|
7 451
-13%
|
7 530
+1%
|
10 114
+34%
|
9 633
-5%
|
7 779
-19%
|
7 963
+2%
|
4 380
-45%
|
5 747
+31%
|
5 512
-4%
|
5 854
+6%
|
7 538
+29%
|
8 009
+6%
|
8 089
+1%
|
9 961
+23%
|
9 114
-9%
|
7 759
-15%
|
8 302
+7%
|
7 921
-5%
|
8 493
+7%
|
8 786
+3%
|
9 431
+7%
|
9 311
-1%
|
10 190
+9%
|
10 613
+4%
|
11 951
+13%
|
11 795
-1%
|
11 425
-3%
|
11 876
+4%
|
11 086
-7%
|
11 302
+2%
|
12 079
+7%
|
12 261
+2%
|
12 415
+1%
|
11 560
-7%
|
10 576
-9%
|
6 626
-37%
|
4 253
-36%
|
5 237
+23%
|
5 167
-1%
|
8 137
+57%
|
10 262
+26%
|
10 671
+4%
|
12 784
+20%
|
13 838
+8%
|
13 885
+0%
|
13 222
-5%
|
12 400
-6%
|
12 313
-1%
|
12 059
-2%
|
12 368
+3%
|
16 211
+31%
|
17 187
+6%
|
15 240
-11%
|
18 937
+24%
|
19 257
+2%
|
19 360
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(328)
|
(342)
|
(332)
|
(198)
|
(113)
|
(210)
|
(309)
|
(536)
|
(798)
|
(785)
|
(697)
|
(836)
|
(391)
|
(398)
|
(499)
|
(412)
|
(528)
|
(497)
|
(464)
|
(337)
|
(366)
|
(390)
|
(437)
|
(490)
|
(414)
|
(430)
|
(399)
|
(417)
|
(732)
|
(702)
|
(742)
|
(743)
|
(668)
|
(660)
|
(715)
|
(630)
|
(233)
|
(291)
|
(157)
|
(218)
|
(420)
|
(549)
|
(544)
|
(671)
|
(869)
|
(820)
|
(874)
|
(930)
|
(915)
|
(910)
|
(935)
|
(880)
|
(877)
|
(949)
|
(1 244)
|
(1 295)
|
(1 686)
|
(1 997)
|
(2 110)
|
(2 455)
|
(2 476)
|
(2 657)
|
(2 811)
|
(2 496)
|
(2 313)
|
(951)
|
237
|
2 445
|
3 179
|
951
|
(278)
|
(2 535)
|
(3 345)
|
(2 673)
|
(2 740)
|
(3 199)
|
(3 330)
|
(3 031)
|
(3 174)
|
(2 747)
|
(2 953)
|
(2 994)
|
(3 947)
|
(4 563)
|
(4 002)
|
(4 878)
|
(4 784)
|
(4 686)
|
|
| Income from Continuing Operations |
511
|
542
|
512
|
597
|
634
|
703
|
820
|
889
|
1 160
|
1 435
|
1 499
|
1 615
|
1 900
|
2 118
|
2 306
|
2 379
|
2 711
|
2 791
|
2 600
|
2 601
|
2 327
|
2 241
|
2 430
|
2 800
|
3 062
|
3 242
|
3 484
|
4 181
|
7 161
|
7 240
|
7 772
|
7 865
|
6 784
|
6 871
|
9 401
|
9 005
|
7 546
|
7 673
|
4 224
|
5 531
|
5 091
|
5 307
|
6 995
|
7 338
|
7 220
|
9 142
|
8 241
|
6 829
|
7 387
|
7 011
|
7 558
|
7 907
|
8 554
|
8 362
|
8 946
|
9 318
|
10 265
|
9 798
|
9 315
|
9 421
|
8 610
|
8 646
|
9 269
|
9 766
|
10 102
|
10 609
|
10 813
|
9 071
|
7 432
|
6 188
|
4 889
|
5 603
|
6 917
|
7 998
|
10 045
|
10 639
|
10 556
|
10 191
|
9 225
|
9 566
|
9 105
|
9 375
|
12 264
|
12 624
|
11 238
|
14 060
|
14 473
|
14 674
|
|
| Income to Minority Interest |
(5)
|
(4)
|
(5)
|
(5)
|
134
|
132
|
132
|
131
|
(4)
|
(4)
|
(4)
|
(3)
|
2
|
1
|
0
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(17)
|
(16)
|
(15)
|
(18)
|
0
|
1
|
0
|
3
|
(1)
|
(3)
|
(3)
|
(2)
|
(83)
|
(82)
|
(79)
|
(71)
|
(30)
|
(37)
|
(82)
|
(97)
|
(80)
|
(84)
|
(54)
|
(65)
|
(57)
|
(59)
|
(56)
|
(58)
|
(3)
|
11
|
21
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
506
N/A
|
538
+6%
|
508
-6%
|
592
+17%
|
768
+30%
|
835
+9%
|
951
+14%
|
1 019
+7%
|
1 156
+13%
|
1 430
+24%
|
1 495
+5%
|
1 612
+8%
|
1 901
+18%
|
2 119
+11%
|
2 306
+9%
|
2 379
+3%
|
2 706
+14%
|
2 788
+3%
|
2 597
-7%
|
2 598
+0%
|
2 310
-11%
|
2 225
-4%
|
2 414
+8%
|
2 781
+15%
|
3 062
+10%
|
3 242
+6%
|
3 485
+7%
|
4 185
+20%
|
7 160
+71%
|
7 239
+1%
|
7 770
+7%
|
7 863
+1%
|
6 701
-15%
|
6 788
+1%
|
9 320
+37%
|
8 933
-4%
|
7 516
-16%
|
7 635
+2%
|
4 142
-46%
|
5 433
+31%
|
5 012
-8%
|
5 223
+4%
|
6 942
+33%
|
7 275
+5%
|
7 164
-2%
|
9 097
+27%
|
8 206
-10%
|
6 790
-17%
|
7 697
+13%
|
7 342
-5%
|
7 891
+7%
|
8 261
+5%
|
8 551
+4%
|
8 359
-2%
|
8 943
+7%
|
9 316
+4%
|
10 261
+10%
|
9 793
-5%
|
9 310
-5%
|
9 415
+1%
|
8 604
-9%
|
8 639
+0%
|
9 262
+7%
|
9 760
+5%
|
10 097
+3%
|
10 605
+5%
|
10 808
+2%
|
9 067
-16%
|
7 428
-18%
|
6 183
-17%
|
4 885
-21%
|
5 598
+15%
|
6 913
+23%
|
7 994
+16%
|
10 037
+26%
|
10 631
+6%
|
10 551
-1%
|
10 187
-3%
|
9 221
-9%
|
9 561
+4%
|
9 101
-5%
|
9 370
+3%
|
12 260
+31%
|
12 620
+3%
|
11 234
-11%
|
14 050
+25%
|
14 467
+3%
|
14 663
+1%
|
|
| EPS (Diluted) |
0.94
N/A
|
1
+6%
|
0.95
-5%
|
1.1
+16%
|
1.43
+30%
|
1.46
+2%
|
1.77
+21%
|
1.89
+7%
|
2.15
+14%
|
2.66
+24%
|
2.78
+5%
|
3
+8%
|
3.54
+18%
|
3.94
+11%
|
4.29
+9%
|
4.42
+3%
|
5.04
+14%
|
5.19
+3%
|
4.78
-8%
|
4.85
+1%
|
4.37
-10%
|
4.14
-5%
|
4.58
+11%
|
5.25
+15%
|
5.68
+8%
|
5.37
-5%
|
5.77
+7%
|
6.94
+20%
|
14.25
+105%
|
12
-16%
|
12.88
+7%
|
13.04
+1%
|
11.12
-15%
|
11.26
+1%
|
15.46
+37%
|
14.81
-4%
|
12.47
-16%
|
12.66
+2%
|
6.87
-46%
|
9.02
+31%
|
8.31
-8%
|
8.67
+4%
|
11.39
+31%
|
12.07
+6%
|
11.88
-2%
|
15.07
+27%
|
13.6
-10%
|
11.26
-17%
|
12.76
+13%
|
12.17
-5%
|
10.99
-10%
|
11.53
+5%
|
11.95
+4%
|
11.08
-7%
|
11.86
+7%
|
12.35
+4%
|
13.62
+10%
|
12.99
-5%
|
12.35
-5%
|
12.49
+1%
|
11.42
-9%
|
11.46
+0%
|
12.29
+7%
|
12.95
+5%
|
13.4
+3%
|
14.07
+5%
|
14.34
+2%
|
12.03
-16%
|
9.86
-18%
|
8.2
-17%
|
6.48
-21%
|
7.43
+15%
|
9.17
+23%
|
10.62
+16%
|
13.32
+25%
|
14.11
+6%
|
14
-1%
|
13.52
-3%
|
12.24
-9%
|
12.69
+4%
|
12.08
-5%
|
12.44
+3%
|
16.27
+31%
|
16.75
+3%
|
14.91
-11%
|
18.64
+25%
|
19.2
+3%
|
19.46
+1%
|
|