| Income Statement | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Loan, including fees | 18,370 | 17,502 | 15,867 | 15,002 |
| Securities | 542 | 543 | 530 | 558 |
| Federal funds sold | 15 | 12 | 12 | 14 |
| Interest-bearing deposits | 1,475 | 691 | 887 | 1,214 |
| Total interest income | 20,402 | 18,748 | 17,296 | 16,788 |
| Deposits | 9,022 | 8,213 | 8,014 | 7,829 |
| Borrowed funds | 322 | 319 | 318 | 586 |
| Total interest expense | 9,344 | 8,532 | 8,332 | 8,415 |
| Net interest income | 11,058 | 10,216 | 8,964 | 8,373 |
| Provision for credit losses | 2,003 | 1,836 | 855 | 606 |
| Net interest income after provision for credit losses | 9,055 | 8,380 | 8,109 | 7,767 |
| Trust income | 2,084 | 1,955 | 1,964 | 1,901 |
| Gain on sale of loans | 0 | - | - | 234 |
| Advisory income | 4,795 | 4,542 | 4,399 | 4,361 |
| Rental income, nonoperating | - | - | - | 90 |
| Brokerage income | 2,190 | 2,513 | 3,163 | 1,770 |
| Service fees and other income | 2,917 | 2,391 | 3,342 | 2,820 |
| Total non-interest income | 11,986 | 11,401 | 12,868 | 11,176 |
| Salaries and employee benefits | 9,195 | 9,456 | 10,348 | 8,900 |
| Occupancy and equipment | 536 | 537 | 539 | 503 |
| Trust expenses | 635 | 608 | 630 | 669 |
| Brokerage and advisory direct costs | 587 | 647 | 638 | 521 |
| Professional fees | 569 | 538 | 574 | 478 |
| Data processing | 350 | 381 | 323 | 300 |
| Other | 2,110 | 2,019 | 2,243 | 1,880 |
| Total non-interest expense | 13,982 | 14,186 | 15,295 | 13,251 |
| Income before income taxes | 7,059 | 5,595 | 5,682 | 5,692 |
| Income tax expense | 1,564 | 1,324 | 1,229 | 952 |
| Net income | 5,495 | 4,271 | 4,453 | 4,740 |
| Preferred stock dividends | 493 | 471 | 524 | 543 |
| Net income available to common stockholders | 5,002 | 3,800 | 3,929 | 4,197 |
| Basic (in dollars per share) | 0.74 | 0.56 | 0.58 | 0.59 |
| Diluted (in dollars per share) | 0.73 | 0.55 | 0.57 | 0.58 |
| Weighted average common shares outstanding (in shares) | 6,776,601 | 6,776,601 | 6,820,440 | 7,064,006 |
| Weighted average diluted shares outstanding (in shares) | 6,876,918 | 6,875,000 | 6,917,769 | 7,223,366 |
Tectonic Financial, Inc. (TECTP)
Tectonic Financial, Inc. (TECTP)