Notes | 2025 | 2024 | 2023 | |
| Assets | ||||
Cash and cash equivalents | 6 | |||
Amounts due from credit institutions | 7 | |||
Investment securities | 8 | |||
Investment securities measured at amortised cost | ||||
Investment securities measured at FVOCI | ||||
Investment securities measured at fair value through profit or loss | ||||
Investment securities pledged under sale and repurchase agreements and securities lending | 8 | |||
Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost | ||||
Investment securities pledged under sale and repurchase agreements and securities lending measured at FVOCI | ||||
Investment securities pledged under sale and repurchase agreements and securities lending measured at fair value through profit or loss | ||||
Loans to customers, factoring and finance lease receivables | 9 | |||
Accounts receivable and other loans | 10 | |||
Prepayments | 18 | |||
Foreclosed assets | 12 | |||
Right-of-use assets | 11 | |||
Investment properties | 15 | |||
Property and equipment | 13 | |||
Assets held for sale | ||||
Intangible assets | 14 | |||
Income tax assets | 17 | |||
Other assets | 18 | |||
Goodwill | 16 | |||
Total assets | ||||
| Liabilities | ||||
Client deposits and notes | 19 | |||
Amounts owed to credit institutions | 20 | |||
Debt securities issued | 21 | |||
Lease liability | 11 | |||
Accruals and deferred income | 22 | |||
Income tax liabilities | 17 | |||
Other liabilities | 18 | |||
Total liabilities | ||||
Equity | 24 | |||
Share capital | ||||
Additional paid-in capital | ||||
Treasury shares | ( | ( | ( | |
Capital redemption reserve | ||||
Other reserves | ||||
Retained earnings | ||||
Total equity attributable to shareholders of the Group | ||||
Non-controlling interests | ||||
Total equity | ||||
Total liabilities and equity |
Notes | 2025 | 2024 | 2023 | |
Interest income calculated using EIR method | ||||
Other interest income | ||||
Interest income | ||||
Interest expense | ( | ( | ( | |
Deposit insurance fees | ( | ( | ( | |
Net interest income | 25 | |||
Fee and commission income | ||||
Fee and commission expense | ( | ( | ( | |
Net fee and commission income | 26 | |||
Net foreign currency gain | ||||
Net gains/(losses) on extinguishment of debt | ( | |||
One-off other income from settlement of legacy claim | 10 | |||
Net other gains/(losses) | 29 | |||
Operating income | ||||
Salaries and other employee benefits | 27 | ( | ( | ( |
Administrative expenses | 27 | ( | ( | ( |
Depreciation, amortisation and impairment | 11, 13, 14 | ( | ( | ( |
Other operating expenses | ( | ( | ( | |
Operating expenses | ( | ( | ( | |
Gain on bargain purchase | 36 | |||
Acquisition related costs | 36 | ( | ||
Profit/(loss) from associates | ||||
Operating income before cost of risk | ||||
Expected credit loss on loans to customers and factoring receivables | 28 | ( | ( | ( |
Expected credit loss on finance lease receivables | 28 | ( | ( | ( |
Other expected credit loss | 28 | ( | ( | |
Impairment charge on other assets and provisions | 28 | ( | ( | ( |
Cost of risk | ( | ( | ( | |
Profit before income tax expense | ||||
Income tax expense | 17 | ( | ( | ( |
Profit for the year | ||||
| Total profit attributable to: | ||||
– shareholders of the Group | ||||
– non-controlling interests | ||||
Basic earnings per share: | 24 | |||
Diluted earnings per share: | 24 |
2025 | 2024 | 2023 | |
Profit for the year | |||
| Other comprehensive income/(loss) | |||
Other comprehensive income/(loss) to be reclassified to Income Statement in subsequent years: | |||
| – Net change in fair value on investments in debt instruments measured at FVOCI | |||
(FVOCI) | ( | ||
– Realised gain on financial assets measured at FVOCI | ( | ( | ( |
| – Change in allowance for expected credit losses on investments in debt instruments | |||
measured at FVOCI reclassified to the Consolidated Income Statement | ( | ||
– Gain (loss) from foreign currency translation differences | ( | ||
Income tax impact | ( | ||
Net other comprehensive income/(loss) to be reclassified to Income Statement in subsequent years | ( | ( | |
Other comprehensive gain/(loss) not to be reclassified to Income Statement in subsequent years: | |||
– Revaluation of property and equipment reclassified to investment property | |||
– Net gain (loss) on investments in equity instruments designated at FVOCI | |||
Net other comprehensive income/(loss) not to be reclassified to Income Statement in subsequent years | |||
Other comprehensive income(loss) for the year | ( | ( | |
| Total comprehensive income attributable to: | |||
– shareholders of the Group | |||
– non-controlling interests | |||
| Attributable to shareholders of the Group | |||||||||
| Additional | Capital | Non- | |||||||
| Share | paid-in | Treasury | Other | redemption | Retained | controlling | Total | ||
| capital | capital | shares | reserves | reserve | earnings | Total | interests | equity | |
31 December 2022 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ( | ( | ( | |||||
Total comprehensive income for the year | |||||||||
Increase in equity arising from share-based payments | |||||||||
Purchase of treasury shares under share-based payments | ( | ( | ( | ( | |||||
Dividends to shareholders of the Group (Note 24) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | |||||||||
Non-controlling interests arising on acquisition of subsidiary | |||||||||
Purchase of treasury shares | ( | ( | ( | ( | |||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
31 December 2023 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ||||||||
Total comprehensive income for the year | |||||||||
Increase in equity arising from share-based payments | |||||||||
Purchase of treasury shares under share-based payments | ( | ( | ( | ( | |||||
| Dividends to shareholders of the Group | |||||||||
| (Note 24) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | ( | ( | ( | ( | |||||
Dilution of interests in subsidiaries | ( | ( | |||||||
Non-controlling interests arising on acquisition of subsidiary | |||||||||
Purchase of treasury shares | ( | ( | ( | ( | |||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
31 December 2024 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ( | ( | ( | |||||
Total comprehensive income for the year | ( | ||||||||
Increase in equity arising from share-based payments | |||||||||
Purchase of treasury shares under share-based payments | ( | ( | ( | ( | |||||
| Dividends to shareholders of the Group | |||||||||
| (Note 24) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | ( | ||||||||
| Net amount reclassified to retained | |||||||||
| earnings on sale of equity instruments | |||||||||
| at FVOCI | ( | ||||||||
| Acquisition of non-controlling interests | |||||||||
| in existing subsidiaries | ( | ( | ( | ( | |||||
Purchase of treasury shares | ( | ( | ( | ( | |||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
Other movement | ( | ( | ( | ||||||
31 December 2025 | ( |
| 2024 | 2023 | |||
Notes | 2025 | (Reclassified) | (Reclassified) | |
| Cash flows from operating activities | ||||
| Interest received | ||||
| Interest paid | ( | ( | ( | |
| Fees and commissions received | ||||
| Fees and commissions paid | ( | ( | ( | |
| Net cash inflow from real estate | ||||
| Net realised gain from foreign currencies | ||||
Recoveries of loans to customers previously written off | 9 | |||
| Other income received | ||||
| Salaries and other employee benefits paid | ( | ( | ( | |
| General and administrative and operating expenses paid | ( | ( | ( | |
| Cash flows from operating activities before changes in operating assets and liabilities | ||||
| Net (increase)/decrease in operating assets | ||||
Amounts due from credit institutions | ( | ( | ||
Investment securities measured at fair value through profit or loss (FVPTL) | 3 | ( | ||
| Loans to customers, factoring and finance lease receivables | ( | ( | ( | |
| Prepayments and other assets | ( | |||
| Foreclosed assets | ||||
| Net increase/(decrease) in operating liabilities | ||||
Amounts due to credit institutions | ( | |||
| Debt securities issued | ( | |||
| Client deposits and notes | ||||
| Other liabilities | ||||
| Net cash flows from operating activities before income tax | ||||
| Income tax paid | ( | ( | ( | |
| Net cash flows from operating activities | ||||
| Cash flows from/(used in) investing activities | ||||
Acquisition of investment securities measured at fair value through other comprehensive income (FVOCI) | 3 | ( | ( | ( |
Proceeds from sale and maturity of investment securities measured at FVOCI | 3 | |||
Acquisition of investment securities carried at amortised cost | 3 | ( | ( | ( |
Proceeds from sale and maturity of investment securities carried at amortised cost. | 3 | |||
| Purchase of investments in associates | ( | |||
Purchase of investments in subsidiaries, net of cash acquired | 36 | ( | ||
| Proceeds from sale of investment properties and assets held for sale | ||||
| Proceeds from sale of property and equipment and intangible assets | ||||
| Purchase of property and equipment and intangible assets | ( | ( | ( | |
| Dividends received | ||||
| Net cash flows used in investing activities | ( | ( | ( | |
| Cash flows (used in)/from financing activities | ||||
Repurchase of debt securities issued | 21 | ( | ||
Repayment of the principal portion of the debt securities issued | 21 | ( | ( | ( |
Eurobonds and notes issued | 21 | |||
Proceeds from Tier 2 notes issued | 21 | |||
Proceeds from Additional Tier 1 | 21 | |||
Proceeds from local bonds issued | 21 | |||
Cash payments for the principal portion of the lease liability | 11 | ( | ( | ( |
| Dividends paid | ( | ( | ( | |
| Purchase of treasury shares under share-based payments | ( | ( | ( | |
Acquisition of non-controlling interests in existing subsidiaries | 24 | ( | ||
| Purchase of treasury shares | ( | ( | ( | |
| Net cash used in financing activities | ( | ( | ||
| Effect of exchange rates changes on cash and cash equivalents | ( | |||
| Effect of expected credit losses on cash and cash equivalents | ( | ( | ||
| Net increase/(decrease) in cash and cash equivalents | ( | |||
Cash and cash equivalents, beginning of the year | 6 | |||
Cash and cash equivalents, end of the year | 6 |
| 31 December | 31 December | 31 December | |
| Shareholder | 2025 | 2024 | 2023 |
JSC Georgia Capital** | 16.88% | 19.23% | 19.71% |
Dimensional Fund Advisors (DFA) LP | 4.76% | 4.33% | 4.11% |
JP Morgan Asset Management | 3.92% | 4.68% | 4.04% |
Vanguard Group Inc | 3.51% | 3.78% | 3.33% |
BlackRock Investment Management (UK) | 3.31% | 4.19% | 3.58% |
M&G Investment Management Ltd | 2.80% | 3.28% | 4.84% |
Others | 64.81% | 60.51% | 60.39% |
Total* | 100.00% | 100.00% | 100.00% |
| 31 December | 31 December | 31 December | ||||
202 | 5, | 202 | 4, | 202 | 3, | |
| shares held | shares held | shares held | ||||
| directly/by | directly/by | directly/by | ||||
| Shareholder | PCAs | PCAs | PCAs | |||
Mel Carvill | 19,018 | 19,018 | 19,018 | |||
Archil Gachechiladze | 792,089 | 775,823 | 718,207 | |||
Al Breach* | N/A | N/A | 30,000 | |||
Tamaz Georgadze | 5,000 | 5,000 | 5,000 | |||
Hanna Loikkanen**** | N/A | – | – | |||
Jonathan Muir***** | N/A | – | – | |||
Cecil Quillen | 2,900 | 2,900 | 2,900 | |||
Véronique McCarroll | – | – | – | |||
Mariam Megvinetukhutsesi | 4,102 | 4,102 | 4,102 | |||
Andrew McIntyre** | 1,830 | 980 | N/A | |||
Maria Gordon*** | – | – | N/A | |||
Karine Hirn****** | 2,750 | N/A | N/A | |||
Total | 827,689 | 807,823 | 779,227 |
| Proportion of voting rights and ordinary | |||||||||
| share capital held | |||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | ||||
| Subsidiaries | 2025 | 2024 | 2023 | incorporation | Address | Industry | incorporation | acquisition | |
BGEO Group Limited | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Dormant entity | 14/10/2011 | – | |
| Kingdom | London, W1J 5RL | ||||||||
| Bank of Georgia | 100.00% | 100.00% | N/A | United | 29 Farm Street, | Dormant entity | 2/12/2024 | – | |
| Group Limited | Kingdom | London, W1J 5RL | |||||||
JSC BGEO Group | 100.00% | 100.00% | 100.00% | Georgia | 29a Gagarini Street, | Investment | 28/5/2015 | – | |
| Tbilisi, 0160 | |||||||||
Þ JSC Idea | 100.00% | 100.00% | 100.00% | Georgia | 3 Pushkin Street, | Dormant entity | 26/12/2018 | – | |
| Tbilisi, 0160 | |||||||||
| Þ JSC Bank of | 100.00% | 99.56% | 99.56% | Georgia | 29a Gagarini Street, | Banking | 21/10/1994 | – | |
| Georgia | Tbilisi, 0160 | ||||||||
| Þ Bank of Georgia | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Information sharing | 17/8/2010 | – | |
| Representative | Kingdom | London, W1J 5RL | and market research | ||||||
| Office UK | |||||||||
| Limited | |||||||||
| Þ Tree of Life | 100.00% | 100.00% | 100.00% | Georgia | 29a Gagarini Street, | Charitable activities | 25/8/2008 | – | |
| Foundation NPO | Tbilisi, 0160 | ||||||||
(former Bank of Georgia Future | |||||||||
Foundation, NPO) | |||||||||
| Þ Bank of Georgia | N/A | 100.00% | 100.00% | Hungary | 1054 | Budapest, | Representative | 18/6/2012 | – |
| Representative | Szabadság tér 7; | office | |||||||
| Office Hungary* | Bank Center | ||||||||
| Þ Representative | N/A | N/A | 100.00% | Turkey | Süleyman Seba | Representative | 25/12/2013 | – | |
| Office of JSC | Caddesi No:48 A Blok | office | |||||||
| Bank of Georgia | Daire 82 Akaretler | ||||||||
| in Turkey** | Beşiktaş 34357 | ||||||||
| Istanbul | |||||||||
| Þ Georgia Financial | 100.00% | 100.00% | 100.00% | Israel | 7 Menahem Begin, | Information sharing | 9/2/2009 | – | |
| Investments, LLC | Ramat Gan 5268102 | and market research | |||||||
| Þ Benderlock | 100.00% | 100.00% | 100.00% | Cyprus | Arch. Makariou III | Investments | 12/5/2009 | 13/10/2009 | |
| Investments | 58, IRIS TOWER, 8th | ||||||||
| Limited | floor, Flat/Office 702 | ||||||||
P.C. 1075, | Nicosia | ||||||||
| Þ JSC Belarusky | 99.98% | 99.98% | 99.98% | Belarus | Nezavisimosty | Banking | 16/4/1992 | 3/6/2008 | |
| Narodny Bank | Avenue 87A, Minsk, | ||||||||
| 220012 | |||||||||
| Þ BNB Leasing, | 99.90% | 99.90% | 99.90% | Belarus | Nezavisimosty | Leasing | 30/3/2006 | 3/6/2008 | |
| LLC | Avenue 87A, room 3, | ||||||||
| Minsk, 220012 | |||||||||
| Þ Georgian | 100.00% | 100.00% | 100.00% | Georgia | 3-5 Kazbegi | Leasing | 29/10/2001 | 31/12/2004 | |
| Leasing | Street,Tbilisi | ||||||||
| Company, LLC | |||||||||
Þ Prime Leasing | 100.00% | 100.00% | 100.00% | Georgia | Didube-Chughureti | Leasing | 27/1/2012 | 21/1/2015 | |
| district, Ak. Tsereteli | |||||||||
| Avenue №114, Tbilisi | |||||||||
Þ JSC BG Financial | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Investment | 7/8/2015 | – | |
| Agmashenebeli | |||||||||
Avenue, 0102, | Tbilisi | ||||||||
| Þ BOG Asset | 100.00% | 100.00% | 100.00% | Georgia | Krtsanisi district, | Asset management | 22/9/2023 | – | |
| Management | Pushkin street N3, | ||||||||
| LLC | Tbilisi | ||||||||
| Þ JSC Galt & | 100.00% | 100.00% | 100.00% | Georgia | Krtsanisi district, | Brokerage and | 19/12/1995 | 28/12/2004 | |
| Taggart | Pushkin street N3, | investment banking | |||||||
| Tbilisi | |||||||||
| Þ Branch | 100.00% | 100.00% | 100.00% | Azerbaijan | 1C Mikayil Mushvig, | Representative | 28/12/2013 | – | |
| Office of ‘BG | Kempinski Hotel | office | |||||||
| Kapital’ JSC in | Badamdar, 6th floor, | ||||||||
| Azerbaijan | Yasamal. AZ1006, | ||||||||
| Baku | |||||||||
| Þ Galt and | 100.00% | 100.00% | 100.00% | Cyprus | Arch. Makariou III | Investments | 3/7/2006 | – | |
| Taggart | 58, IRIS TOWER, 8th | ||||||||
| Holdings | floor, Flat/Office 702 | ||||||||
| Limited | P.C. 1075, | Nicosia | |||||||
| Þ BG Capital | 100.00% | 100.00% | 100.00% | Belarus | 5A-3Н, K.Chornogo | Brokerage | 19/2/2008 | – | |
| (Belarus), LLC | lane, Minsk, 220012 | ||||||||
| Proportion of voting rights and ordinary | |||||||||
| share capital held | |||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | ||||
| Subsidiaries | 2025 | 2024 | 2023 | incorporation | Address | Industry | incorporation | acquisition | |
| Þ JSC Digital Area | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Digital | 8/6/2018 | – | |
| (former JSC | Tbilisi, 0160 | ||||||||
| Polymath Group) | |||||||||
Þ JSC Extra area | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Digital | 22/5/2019 | – | |
| Tbilisi, 0160 | |||||||||
Þ Easy Box LLC | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Transportation | 22/12/2020 | – | |
| Tbilisi, 0160 | |||||||||
| Þ JSC Optimo | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Digital | 8/11/2022 | – | |
| Global | Tbilisi, 0160 | ||||||||
| Þ OPTIMO, FE | 100.00% | 100.00% | 100.00% | Uzbekistan | Mirabadski District, | Digital | 31/8/2023 | – | |
| LLC | 81-38, Tashkent | ||||||||
Þ Fina LLC*** | 7 7.50% | N/A | N/A | Georgia | Mtatsminda district, | Digital | 14/09/2011 | 29/12/2025 | |
| Parnaoz Lapiashvili | |||||||||
| street, N 2, b. 1, Tbilisi | |||||||||
Þ JSC Delivery | 100.00% | 100.00% | 81.38% | Georgia | 6 A. Andronikashvili | Digital | 14/12/2017 | 8/11/2022 | |
| Street II Dead End, | |||||||||
| Tbilisi | |||||||||
Þ El. Biletebi LLC | 93.94% | 80.00% | 83.34% | Georgia | 41, Pekini Street, | Digital | 11/12/2008 | 29/9/2023 | |
| Tbilisi, 0160 | |||||||||
| Þ Ticketing Area | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Digital | 6/7/2023 | – | |
| LLC | Tbilisi, 0160 | ||||||||
| Þ Optimo | 100.00% | N/A | N/A | Georgia | 41, Pekini Street, | Digital | 4/12/2025 | – | |
| Sakartvelo LLC | Tbilisi, 0160 | ||||||||
| **** | |||||||||
Þ Solo, LLC | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Trade | 22/4/2015 | – | |
| Agmashenebeli | |||||||||
Avenue, 0102, | Tbilisi | ||||||||
| Þ JSC United | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Registrar | 29/5/2006 | – | |
| Securities | Avenue, Tbilisi, 0162 | ||||||||
Registrar of Georgia | |||||||||
| Þ JSC Express | 100.00% | 100.00% | 100.00% | Georgia | 1b, Budapest Street, | Investments | 29/10/2007 | – | |
| Technologies | Tbilisi, 0160 | ||||||||
| Þ JSC Georgian | 99.41% | 99.41% | 99.41% | Georgia | 221 | Nutsubidze | Card processing | 17/1/1997 | 20/10/2004 |
| Card | Street, Tbilisi, 0168 | ||||||||
| Þ Direct Debit | 100.00% | 100.00% | 100.00% | Georgia | Beliashvili street 106, | Electronic payment | 7/3/2006 | – | |
| Georgia, LLC | Tbilisi, 0159 | services | |||||||
| Þ LLC Didi Digomi | 100.00% | 100.00% | 100.00% | Georgia | 80-82, | Communication | 23/4/2007 | – | |
| Research Center | D.Agmashenebeli | services | |||||||
| Street, Tbilisi, 0102 | |||||||||
| Þ Metro Service | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Business servicing | 10/5/2006 | – | |
| +, LLC | Avenue, Tbilisi, 0162 | ||||||||
| Premium Compliance | N/A | 100.00% | 100.00% | Georgia | Kazbegi Street 3-5, | Various | 17/2/2012 | – | |
| Advisory, LLC***** | Tbilisi | ||||||||
CJSC Ameriabank | 100.00% | 100.00% | N/A | Armenia | 2 Vazgen Sargsyan | Banking | 8/12/1992 | 29/3/2024 | |
| Street, Yerevan 0010, | |||||||||
| Republic of Armenia | |||||||||
Þ Invia CJSC | 100.00% | 100.00% | N/A | Armenia | 2 Vazgen Sargsyan | Consulting | 21/4/2023 | 29/3/2024 | |
| Street, Yerevan 0010, | |||||||||
| Republic of Armenia | |||||||||
Þ Dinno CJSC | 100.00% | 100.00% | N/A | Armenia | 2 Vazgen Sargsyan | Digital | 28/4/2023 | 29/3/2024 | |
| Street, Yerevan 0010, | |||||||||
| Republic of Armenia | |||||||||
| Proportion of voting rights and ordinary | ||||||||
| share capital held | ||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||
| Associates | 2025 | 2024 | 2023 | incorporation | Address | Industry | incorporation | acquisition |
JSC Credit info | 21.08% | 21.08% | 21.08% | Georgia | 2 Tarkhnishvili Street, | Financial | 14/2/2005 | 14/2/2005 |
| Tbilisi | intermediation | |||||||
| JSC Tbilisi Stock | 24.04% | 24.04% | 24.04% | Georgia | 72 Vazha-Pshavela | Financial | 8/5/2015 | 23/12/2016 |
| Exchange | Avenue, Tbilisi | intermediation | ||||||
| Years | |
Office buildings and service centres | 30-100 |
Furniture and fixtures | 3-20 |
Computers and equipment | 5-10 |
Motor vehicles | 2-7 |
Lari to GBP | Lari to USD | Lari to EUR | Lari to BYN | Lari to AMD | |
31 December 2025 | 3.6446 | 2.6951 | 3.1737 | 0.9318 | 0.0071 |
31 December 2024 | 3.5349 | 2.8068 | 2.9306 | 0.8594 | 0.0071 |
31 December 2023 | 3.4228 | 2.6894 | 2.9753 | 0.8162 | 0.0067 |
| As previously | |||
| Consolidated Statement of Cash Flows for the year ended 31 December 2024 | reported | Reclassification | As reclassified |
| Net (increase) decrease in operating assets | |||
Investment securities measured at FVTPL | – | (120,663) | (120,663) |
Net cash flows from operating activities before income tax | 3,782,418 | (120,663) | 3,661,755 |
Net cash flows from operating activities | 3,194,740 | (120,663) | 3,074,077 |
| Cash flows from/(used in) investing activities | |||
Net purchases/sales of investment securities | (2,855,422) | 2,855,422 | – |
Acquisition of investment securities measured at FVOCI | – | (11,259,682) | (11,259,682) |
Proceeds from sale and maturity of investment securities measured at FVOCI | – | 9,881,030 | 9,881,030 |
Acquisition of investment securities carried at amortised cost | – | (2,618,657) | (2,618,657) |
Proceeds from sale and maturity of investment securities carried at amortised cost. | – | 1,262,550 | 1,262,550 |
Net cash from/(used in) investing activities | (2,808,177) | 120,663 | (2,687,514) |
| As previously | |||
| Consolidated Statement of Cash Flows for the year ended 31 December 2023 | reported | Reclassification | As reclassified |
| Net (increase) decrease in operating assets | |||
Investment securities measured at FVTPL | – | – | – |
Net cash flows from operating activities | – | – | – |
| Cash flows from/(used in) investing activities | |||
Net purchases/sales of investment securities | (747,379) | 747,379 | – |
Acquisition of investment securities measured at FVOCI | – | (6,273,118) | (6,273,118) |
Proceeds from sale and maturity of investment securities measured at FVOCI | – | 5,888,458 | 5,888,458 |
Acquisition of investment securities carried at amortised cost | – | (708,568) | (708,568) |
Proceeds from sale and maturity of investment securities carried at amortised cost. | – | 345,849 | 345,849 |
Net cash from/(used in) investing activities | (858,375) | – | (858,375) |
| SICR threshold | |||
Loan portfolio type | Rating type | Initial rating | (notches) |
Commercial loans | Internal | 2-4+ | 5-12 |
Commercial loans | Internal | 5-7+ | 1-5 |
Micro and SME loans | External | A-C | 5-10 |
Mortgage loans | External | A-C | 6-10 |
Consumer loans | External | A-C | 4-10 |
Gold – pawn loans | External | A-C | 6-10 |
Micro and SME loans, Mortgage, Consumer, Gold – pawn loans | External | D-E | 1-5 |
| External rating | |
| Internal rating grades | Moody’s |
1 | Aaa1 |
2 | Aa1-Aa3 |
3 | A1-A3 |
4A | Baa1 |
4B | Baa2 |
4C | Baa3 |
5A | Ba1 |
5B | Ba2 |
5C | Ba3 |
6 | B1-B3 |
7 | CCC+-CCC- |
| Key | ECL | Assigned | As at 31 December 2025 | Assigned | As at 31 December 2024 | Assigned | As at 31 December 2023 | ||||||
| drivers | scenario | weight | 2026 | 2027 | 2028 | weight | 2025 | 2026 | 2027 | weight | 2024 | 2025 | 2026 |
| GDP growth in % | Upside | 25% | 6.00% | 5.50% | 5.00% | 25% | 7.00% | 6.00% | 6.00% | 25% | 6.50% | 5.50% | 5.00% |
Base case | 50% | 4.90% | 5.10% | 5.00% | 50% | 4.90% | 5.80% | 5.70% | 50% | 5.00% | 4.50% | 5.00% | |
| GEL/USD exchange rate | Downside | 25% | 2.00% | 4.00% | 5.00% | 25% | 2.00% | 3.00% | 5.00% | 25% | 3.00% | 4.00% | 5.00% |
Upside | 25% | 2.00% | 3.00% | 0.00% | 25% | 2.00% | 3.00% | 0.00% | 25% | 3.00% | 2.00% | 0.00% | |
Base case | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | |
| CPI inflation rate in % | Downside | 25% | -20.00% | -10.00% | 5.00% | 25% | -15.00% | 0.00% | 5.00% | 25% | -15.00% | 0.00% | 5.00% |
Upside | 25% | 3.00% | 2.50% | 3.00% | 25% | 3.00% | 3.00% | 3.00% | 25% | 3.25% | 3.00% | 3.00% | |
Base case | 50% | 3.50% | 2.80% | 3.00% | 50% | 2.90% | 3.60% | 2.70% | 50% | 3.60% | 3.10% | 3.00% | |
Downside | 25% | 8.00% | 5.50% | 3.00% | 25% | 8.00% | 5.00% | 3.00% | 25% | 5.00% | 4.00% | 3.00% |
| As at 31 December | As at 31 December | ||||||
| ECL | Assigned | 2025 | Assigned | 2024 | |||
| Key drivers | scenario | weight | 2026 | 2027 | weight | 2025 | 2026 |
| GDP growth in % | Upside | 20% | 9.76% | 9.36% | 20% | 9.40% | 9.11% |
Base case | 60% | 5.11% | 4.76% | 60% | 4.86% | 4.56% | |
| RUR/AMD exchange rate | Downside | 20% | 0.46% | 0.13% | 20% | 0.32% | 0.02% |
Upside | 20% | 7.577 | 7. 340 | 20% | 7.255 | 7.305 | |
Base case | 60% | 4.540 | 4.303 | 60% | 4.440 | 4.490 | |
| CPI inflation rate in % | Downside | 20% | 1.504 | 1.266 | 20% | 1.625 | 1.675 |
Upside | 20% | 0.46% | 0.36% | 20% | 0.28% | -1.72% | |
Base case | 60% | 3.50% | 3.40% | 60% | 3.40% | 1.40% | |
Downside | 20% | 6.54% | 6.44% | 20% | 6.52% | 4.52% |
| As at 31 December | As at 31 December | As at 31 December | ||||||||
| ECL | Assigned | 2025 | Assigned | 2024 | Assigned | 2023 | ||||
| Key drivers | scenario | weight | 2026 | 2027 | weight | 2025 | 2026 | weight | 2024 | 2025 |
| GDP growth in % | Upside | 25% | 3.39% | 4.46% | 25% | 4.75% | 4.62% | 25% | 3.77% | 3.13% |
Base case | 50% | 1.56% | 1.82% | 50% | 2.64% | 1.90% | 50% | 1.95% | 0.49% | |
| BYN/USD exchange rate % | Downside | 25% | -0.27% | -0.83% | 25% | 0.53% | -0.83% | 25% | 0.14% | -2.15% |
Upside | 25% | 1.73% | 0.55% | 25% | -0.24% | -0.08% | 25% | 0.66% | 0.62% | |
Base case | 50% | 4.19% | 2.01% | 50% | 0.82% | 1.64% | 50% | 1.00% | 1.23% | |
| CPI inflation rate in % | Downside | 25% | 6.55% | 3.19% | 25% | 1.73% | 2.98% | 25% | 1.31% | 1.77% |
Upside | 25% | -0.45% | -0.74% | 25% | -0.38% | -0.45% | 25% | -0.09% | -0.52% | |
Base case | 50% | 1.63% | 1.66% | 50% | 1.61% | 1.91% | 50% | 1.94% | 1.82% | |
Downside | 25% | 3.59% | 3.90% | 25% | 3.50% | 4.12% | 25% | 3.86% | 4.01% |
| As at 31 December 2025 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 181,670 | 1.26% | 1.13% | 1.25% | 1.41% |
Residential mortgage loans | 24,661 | 0.29% | 0.27% | 0.28% | 0.29% |
Micro and SME loans | 114,405 | 1.60% | 1.50% | 1.60% | 1.71% |
Consumer loans | 203,656 | 2.11% | 1.98% | 2.09% | 2.23% |
Gold – pawn loans | 1,197 | 0.50% | 0.50% | 0.50% | 0.50% |
| As at 31 December 2024 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 157,7 34 | 1.30% | 1.15% | 1.29% | 1.39% |
Residential mortgage loans | 14,625 | 0.20% | 0.18% | 0.20% | 0.21% |
Micro and SME loans | 99,004 | 1.56% | 1.46% | 1.55% | 1.68% |
Consumer loans | 157,935 | 2.14% | 2.01% | 2.11% | 2.32% |
Gold – pawn loans | 1,014 | 0.66% | 0.66% | 0.66% | 0.66% |
| As at 31 December 2023 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 100,358 | 1.44% | 1.37% | 1.40% | 1.44% |
Residential mortgage loans | 22,750 | 0.50% | 0.49% | 0.50% | 0.51% |
Micro and SME loans | 71,661 | 1.76% | 1.74% | 1.76% | 1.78% |
Consumer loans | 131,633 | 2.80% | 2.75% | 2.79% | 2.86% |
Gold – pawn loans | 1,390 | 0.93% | 0.92% | 0.92% | 0.93% |
| Corporate | Georgian | Armenian | |||||||||
| Retail | Investment | Corporate | Financial | Financial | Other | Group | |||||
Banking | SME | Banking | Center | Eliminations | Services | Services | businesses | Total | |||
Interest income | 1,839,436 | 624,905 | 1,118,199 | 328,603 | (3,857) | 3,907,286 | 1,348,723 | 115,106 | 5,371,115 | ||
Interest expense | (749,322) | (134,183) | (595,559) | (329,419) | 3,857 | (1,804,626) | (530,468) | (64,280) | (2,399,374) | ||
| Inter-segment interest | |||||||||||
| income/(expense) | (16,960) | (159,564) | 183,578 | (7,054) | – | – | – | – | – | ||
Net interest income | 1,073,154 | 331,158 | 706,218 | (7,870) | – | 2,102,660 | 818,255 | 50,826 | 2,971,741 | ||
| Fee and commission | |||||||||||
| income | 667,591 | 61,674 | 105,193 | 10,663 | (926) | 844,195 | 222,498 | 59,783 | 1,126,476 | ||
| Settlements operations | 97,540 | 118 | 121 | – | (55) | 97,724 | 28,155 | 17,337 | 143,216 | ||
| Card operations | 359,687 | 14,725 | 2,721 | – | – | 377,133 | 123,741 | 29,821 | 530,695 | ||
| Account services | 148,214 | 31,507 | 17,792 | 4,817 | – | 202,330 | 7,784 | 11,196 | 221,310 | ||
| Currency conversion | |||||||||||
| operations | 48,579 | 2,049 | 3,800 | – | – | 54,428 | 11,676 | 75 | 66,179 | ||
| Guarantees and letters | |||||||||||
| of credit | 88 | 7,915 | 45,209 | – | – | 53,212 | 18,781 | 665 | 72,658 | ||
| Advisory | – | – | 7,932 | – | – | 7,932 | 13,676 | – | 21,608 | ||
| Cash operations | 982 | 5,328 | 4,729 | 1,069 | (829) | 11,279 | 5,920 | 5,188 | 22,387 | ||
| Brokerage service fees | 15 | 21 | 22,889 | 215 | (43) | 23,097 | 8,361 | – | 31,458 | ||
Other Fee and commission | 12,486 | 11 | – | 4,562 | 1 | 17,060 | 4,404 | (4,499) | 16,965 | ||
| expense | (269,921) | (18,364) | (21,935) | (5,721) | 955 | (314,986) | (107,407) | (46,596) | (468,989) | ||
| Settlements operations | (40,279) | (6,960) | (5,208) | – | 875 | (51,572) | (50,438) | (20,216) | (122,226) | ||
| Card operations | (193,415) | (9,225) | (846) | – | – | (203,486) | (47,69 | 1) | (18,620) | (269,797) | |
| Currency conversion | |||||||||||
| operations | (10,535) | (449) | (854) | – | – | (11,838) | (4,553) | (3,404) | (19,795) | ||
| Guarantees and letters | |||||||||||
| of credit | (1) | (21) | (292) | – | – | (314) | (195) | (4) | (513) | ||
| Advisory | – | – | (372) | – | – | (372) | – | – | (372) | ||
| Cash operations | (8,184) | (1,107) | (3,077) | (5,160) | 15 | (17,513) | (913) | (4,353) | (22,779) | ||
| Brokerage service fees | (1,344) | (602) | (10,886) | (560) | 21 | (13,371) | (1,029) | (2) | (14,402) | ||
Other Net fee and commission | (16,163) | – | (400) | (1) | 44 | (16,520) | (2,588) | 3 | (19,105) | ||
| income | 397,670 | 43,310 | 83,258 | 4,942 | 29 | 529,209 | 115,091 | 13,187 | 657,487 | ||
Net foreign currency gain | 191,096 | 33,059 | 76,164 | 60,559 | – | 360,878 | 145,340 | 94,785 | 601,003 | ||
Net gains/(losses) on extinguishment of debt | – | 3 | 10 | – | – | 13 | – | (294) | (281) | ||
Net other gains/(losses) | 7,636 | 2,788 | 28,887 | 12,533 | (1,023) | 50,821 | 12,132 | 10,353 | 73,306 | ||
Operating income | 1,669,556 | 410,318 | 894,537 | 70,164 | (994) | 3,043,581 | 1,090,818 | 168,857 | 4,303,256 | ||
Operating expenses | (625,948) | (120,076) | (135,259) | (55,728) | 994 | (936,017) | (503,498) | (116,572) | (1,556,087) | ||
Gain on bargain purchase | – | – | – | – | – | – | – | 1,488 | 1,488 | ||
Profit from associates | – | – | 60 | 1,256 | – | 1,316 | – | – | 1,316 | ||
Operating income before cost of risk | 1,043,608 | 290,242 | 759,338 | 15,692 | – | 2,108,880 | 587,320 | 53,773 | 2,749,973 | ||
Cost of risk | (77,818) | (21,393) | (41,014) | (1,285) | – | (141,510) | (22,982) | (5,005) | (169,497) | ||
Profit before income tax | 965,790 | 268,849 | 718,324 | 14,407 | – | 1,967, 370 | 564,338 | 48,768 | 2,580,476 | ||
Income tax expense | (161,798) | (45,041) | (121,226) | 40,284 | – | (287,781) | (111,974) | (17,490) | (417,245) | ||
Profit for the year | 803,992 | 223,808 | 597,098 | 54,691 | – | 1,679,589 | 452,364 | 31,278 | 2,163,231 | ||
| Assets and liabilities | |||||||||||
| Total assets | 18,994,006 | 6,363,741 | 12,760,315 | 4,249,427 | (237,349) | 42,130,140 | 16,552,268 | 2,187,4 48 | 60,869,856 | ||
Total liabilities | 16,545,083 | 5,490,181 | 10,514,149 | 4,132,685 | (237,349) | 36,444,749 | 14,222,863 | 1,780,001 | 52,447,613 | ||
| Other segment | |||||||||||
| information | |||||||||||
| Property and equipment | 132,006 | 9,625 | 3,457 | 76 | – | 145,164 | 27,218 | 7,356 | 179,738 | ||
Intangible assets | 40,414 | 6,743 | 2,910 | 232 | – | 50,299 | 42,489 | 15,951 | 108,739 | ||
Capital expenditure | 172,420 | 16,368 | 6,367 | 308 | – | 195,463 | 69,707 | 23,307 | 288,477 | ||
Depreciation, amortisation and impairment | (124,662) | (16,822) | (6,649) | (352) | – | (148,485) | (59,887) | (13,280) | (221,652) | ||
| Corporate | Georgian | Armenian | |||||||
| Retail | Investment | Corporate | Financial | Financial | Other | Group | |||
Banking | SME | Banking | Center | Eliminations | Services | Services | businesses | Total | |
Interest income | 1,525,591 | 554,087 | 930,868 | 255,266 | (4,370) | 3,261,442 | 794,616 | 83,842 | 4,139,900 |
Interest expense | (614,491) | (130,780) | (478,147) | (244,543) | 4,370 | (1,463,591) | (287,585) | (27,877) | (1,779,053) |
| Inter-segment interest | |||||||||
| income/(expense) | 46,352 | (149,307) | 98,775 | 4,180 | – | – | – | – | – |
Net interest income | 957,452 | 274,000 | 551,496 | 14,903 | – | 1,797,851 | 507,031 | 55,965 | 2,360,847 |
| Fee and commission | |||||||||
| income | 595,476 | 59,915 | 91,851 | 8,830 | (830) | 755,242 | 133,108 | 49,427 | 937,777 |
| Settlements operations | 88,456 | 150 | 95 | – | (63) | 88,638 | 16,286 | 11,702 | 116,626 |
| Card operations | 331,482 | 13,498 | 2,080 | – | – | 347,060 | 69,407 | 22,962 | 439,429 |
| Account services | 121,238 | 30,017 | 12,357 | 5,104 | – | 168,716 | – | 7,973 | 176,689 |
| Currency conversion | |||||||||
| operations | 47,387 | 1,722 | 3,185 | – | – | 52,294 | – | 1 | 52,295 |
| Guarantees and letters | |||||||||
| of credit | 406 | 8,437 | 45,502 | – | – | 54,345 | 10,227 | 704 | 65,276 |
| Advisory | – | – | 9,579 | – | – | 9,579 | 20,176 | – | 29,755 |
| Cash operations | 3,199 | 5,857 | 4,446 | 584 | (759) | 13,327 | 10,320 | 5,637 | 29,284 |
| Brokerage service fees | 3 | 224 | 14,830 | – | – | 15,057 | 5,003 | – | 20,060 |
Other Fee and commission | 3,305 | 10 | (223) | 3,142 | (8) | 6,226 | 1,689 | 448 | 8,363 |
| expense | (252,246) | (16,383) | (17,409) | (4,434) | 844 | (289,628) | (43,186) | (43,301) | (376,115) |
| Settlements operations | (35,733) | (5,634) | (4,326) | – | 824 | (44,869) | (37,484) | (18,388) | (100,741) |
| Card operations | (187,047) | (8,693) | (725) | – | – | (196,465) | (3,063) | (17,537) | (217,065) |
| Currency conversion | |||||||||
| operations | (8,694) | (320) | (585) | – | – | (9,599) | – | (2,329) | (11,928) |
| Guarantees and letters | |||||||||
| of credit | (5) | (11) | (217) | – | – | (233) | (56) | (5) | (294) |
| Advisory | – | – | (186) | – | – | (186) | – | – | (186) |
| Cash operations | (7,733) | (1,326) | (5,996) | (3,999) | 13 | (19,041) | (884) | (5,039) | (24,964) |
| Brokerage service fees | (864) | (399) | (4,375) | (435) | – | (6,073) | (936) | (8) | (7,017) |
Other Net fee and commission | (12,170) | – | (999) | – | 7 | (13,162) | (763) | 5 | (13,920) |
| income | 343,230 | 43,532 | 74,442 | 4,396 | 14 | 465,614 | 89,922 | 6,126 | 561,662 |
Net foreign currency gain | 177,347 | 44,241 | 108,447 | 56,762 | – | 386,797 | 128,032 | 56,970 | 571,799 |
Net gains/(losses) on extinguishment of debt | – | 2 | 8 | – | – | 10 | – | 2 | 12 |
Other income from settlement of legacy | |||||||||
| claim | |||||||||
| Net other gains/(losses) | 27, 616 | 7,145 | 15,047 | 4,692 | (1,082) | 53,418 | 3,927 | 10,963 | 68,308 |
Operating income | 1,505,645 | 368,920 | 749,440 | 80,753 | (1,068) | 2,703,690 | 728,912 | 130,026 | 3,562,628 |
Operating expenses | (510,892) | (107,104) | (132,433) | (26,096) | 1,068 | (775,457) | (362,502) | (84,945) | (1,222,904) |
Gain on bargain purchase | – | – | – | – | – | – | 685,888 | – | 685,888 |
Acquisition-related costs | – | – | – | – | – | – | (13,715) | – | (13,715) |
Profit from associates | – | – | – | 1,347 | – | 1,347 | – | – | 1,347 |
Operating income before cost of risk | 994,753 | 261,816 | 617,007 | 56,004 | – | 1,929,580 | 1,038,583 | 45,081 | 3,013,244 |
Cost of risk | (44,468) | (16,782) | (35,377) | (1,472) | – | (98,099) | (63,182) | (3,972) | (165,253) |
Profit before income tax | 950,285 | 245,034 | 581,630 | 54,532 | – | 1,831,481 | 975,401 | 41,109 | 2,847,991 |
Income tax expense | (161,303) | (42,429) | (98,160) | 26,335 | – | (275,557) | (73,072) | (14,167) | (362,796) |
| Corporate | Georgian | Armenian | |||||||
| Retail | Investment | Corporate | Financial | Financial | Other | Group | |||
Banking | SME | Banking | Center | Eliminations | Services | Services | businesses | Total | |
Profit for the year | 788,982 | 202,605 | 483,470 | 80,867 | – | 1,555,924 | 902,329 | 26,942 | 2,485,195 |
| Assets and liabilities | |||||||||
| Total assets | 16,200,289 | 5,771,994 | 11,077,297 | 4,333,737 | (69,040) | 37, 314,277 | 13,370,712 | 1,522,899 | 52,207,888 |
Total liabilities | 13,988,963 | 4,955,018 | 9,122,546 | 4,324,960 | (69,040) | 32,322,447 | 11,602,275 | 1, 267,939 | 45,192,661 |
| Other segment | |||||||||
| information | |||||||||
| Property and equipment | 91,298 | 8,191 | 3,285 | 62 | – | 102,836 | 11,491 | 3,778 | 118,105 |
Intangible assets | 46,916 | 7,929 | 2,736 | 250 | – | 57,831 | 37,179 | 12,593 | 107,603 |
Capital expenditure | 138,214 | 16,120 | 6,021 | 312 | – | 160,667 | 48,670 | 16,371 | 225,708 |
Depreciation, amortisation and impairment | (103,159) | (13,198) | (5,407) | (219) | – | (121,983) | (40,818) | (10,336) | (173,137) |
| Corporate | Georgian | Armenian | |||||||
| Retail | Investment | Corporate | Financial | Financial | Other | Group | |||
Banking | SME | Banking | Center | Eliminations | Services | Services | businesses | Total | |
Interest income | 1,245,545 | 505,719 | 747,237 | 187,011 | (8,150) | 2,677,362 | – | 70,899 | 2,748,261 |
Interest expense | (460,126) | (109,876) | (395,701) | (159,306) | 8,150 | (1,116,859) | – | (15,956) | (1,132,815) |
| Inter-segment interest | |||||||||
| income/(expense) | (8,823) | (126,741) | 135,075 | 489 | – | – | – | – | – |
Net interest income | 776,596 | 269,102 | 486,611 | 28,194 | – | 1,560,503 | – | 54,943 | 1,615,446 |
| Fee and commission | |||||||||
| income | 511,115 | 51,080 | 96,154 | 8,041 | (5,203) | 661,187 | – | 46,578 | 707,765 |
| Settlements operations | 82,301 | 253 | 81 | – | (1,841) | 80,794 | – | 13,075 | 93,869 |
| Card operations | 269,204 | 10,271 | 1,388 | – | – | 280,863 | – | 19,282 | 300,145 |
| Account services | 98,255 | 24,135 | 10,847 | 5,394 | – | 138,631 | – | 6,892 | 145,523 |
| Currency conversion | |||||||||
| operations | 45,252 | 1,690 | 2,421 | – | – | 49,363 | – | 7 | 49,370 |
| Guarantees and letters | |||||||||
| of credit | 221 | 8,308 | 36,240 | – | – | 44,769 | – | 554 | 45,323 |
| Advisory | – | – | 33,089 | – | – | 33,089 | – | – | 33,089 |
| Cash operations | 11,094 | 5,918 | 3,665 | 1,016 | (3,308) | 18,385 | – | 6,405 | 24,790 |
| Brokerage service fees | – | 405 | 8,389 | – | (35) | 8,759 | – | – | 8,759 |
Other Fee and commission | 4,788 | 100 | 34 | 1,631 | (19) | 6,534 | – | 363 | 6,897 |
| expense | (208,570) | (17,566) | (9,827) | (2,338) | 5,459 | (232,842) | – | (40,441) | (273,283) |
| Settlements operations | (28,036) | (9,652) | – | – | 5,081 | (32,607) | – | (19,957) | (52,564) |
| Card operations | (157,127) | (6,145) | (455) | 309 | (163,418) | – | (13,269) | (176,687) | |
| Currency conversion | |||||||||
| operations | (7,851) | (302) | (424) | – | – | (8,577) | – | (1,569) | (10,146) |
| Guarantees and letters | |||||||||
| of credit | (2) | (15) | (212) | – | – | (229) | – | (10) | (239) |
| Advisory | – | – | (301) | – | – | (301) | – | – | (301) |
| Cash operations | (7,673) | (1,035) | (4,309) | (1,744) | 14 | (14,747) | – | (5,568) | (20,315) |
| Brokerage service fees | (823) | (416) | (3,687) | (595) | – | (5,521) | – | (66) | (5,587) |
Other Net fee and commission | (7,058) | (1) | (439) | 1 | 55 | (7,4 42) | – | (2) | (7,444) |
| income | 302,545 | 33,514 | 86,327 | 5,703 | 256 | 428,345 | – | 6,137 | 434,482 |
Net foreign currency gain | 153,229 | 37,263 | 90,750 | 41,894 | – | 323,136 | – | 42,575 | 365,711 |
Net gains/(losses) on extinguishment of debt | 1 | 81 | 261 | – | – | 343 | – | 221 | 564 |
Other income from settlement of legacy | |||||||||
| claim | – | – | – | 22,585 | – | 22,585 | – | – | 22,585 |
Net other gains/(losses) | 12,160 | 3,127 | 84,779 | 12,487 | (1,026) | 111,527 | – | 2,644 | 114,171 |
| Corporate | Georgian | Armenian | |||||||
| Retail | Investment | Corporate | Financial | Financial | Other | Group | |||
Banking | SME | Banking | Center | Eliminations | Services | Services | businesses | Total | |
Operating income | 1,244,531 | 343,087 | 748,728 | 110,863 | (770) | 2,446,439 | – | 106,520 | 2,552,959 |
Operating expenses | (442,030) | (96,949) | (118,455) | (17,956) | 770 | (674,620) | – | (79,433) | (754,053) |
Profit from associates | – | – | – | 984 | – | 984 | – | 472 | 1,456 |
Operating income before cost of risk | 802,501 | 246,138 | 630,273 | 93,891 | – | 1,772,803 | – | 27, 559 | 1,800,362 |
Cost of risk | (83,498) | (33,035) | (29,869) | 247 | – | (146,155) | – | 2,091 | (144,064) |
Profit before income tax | 719,003 | 213,103 | 600,404 | 94,138 | – | 1,626,648 | – | 29,650 | 1,656,298 |
Income tax expense | (125,461) | (37,676) | (97,705) | 10,346 | – | (250,496) | – | (8,475) | (258,971) |
Profit for the year | 593,542 | 175,427 | 502,699 | 104,484 | – | 1,376,152 | – | 21,175 | 1,397,327 |
| Assets and liabilities | |||||||||
Total assets | 13,722,966 | 5,224,582 | 8,503,677 | 3,226,674 | (191,173) | 30,486,726 | – | 1,270,832 | 31,757,558 |
Total liabilities | 11,975,032 | 4,541,098 | 6,997,562 | 2,351,171 | (191,173) | 25,673,690 | – | 1,064,032 | 26,737,722 |
| Other segment | |||||||||
| information | |||||||||
Property and equipment | 81,095 | 8,497 | 2,801 | – | – | 92,393 | – | 5,742 | 98,135 |
Intangible assets | 36,675 | 6,261 | 2,473 | – | – | 45,409 | – | 11,159 | 56,568 |
Capital expenditure | 117,770 | 14,758 | 5,274 | – | – | 137,802 | – | 16,901 | 154,703 |
Depreciation, amortisation and impairment | (96,560) | (12,411) | (5,308) | – | – | (114,279) | – | (10,444) | (124,723) |
2025 | 2024 | 2023 | |
Cash on hand | 1,412,335 | 1,360,608 | 1,024,048 |
Current accounts with credit institutions | 1,403,185 | 1,222,334 | 652,244 |
Current accounts with central banks | 1,261,489 | 874,615 | 713,212 |
Placements with and receivables from credit institutions with maturities of up to 90 days | 495,596 | 295,874 | 712,786 |
Cash and cash equivalents, gross | 4,572,605 | 3,753,431 | 3,102,290 |
Less – Allowance for expected credit loss | (559) | (248) | (466) |
Cash and cash equivalents, net | 4,572,046 | 3,753,183 | 3,101,824 |
2025 | 2024 | 2023 | |
Obligatory reserves with central banks | 3,108,019 | 3,044,526 | 1,746,288 |
Receivables from reverse REPO operations | 394,325 | 217,146 | – |
Placements with and receivables from credit institutions with maturities of more than 90 days | 34,157 | 1,322 | – |
Restricted cash | 18,009 | 17,132 | 7,263 |
Amounts due from credit institutions, gross | 3,554,510 | 3,280,126 | 1,753,551 |
Less – Allowance for expected credit loss | (2,253) | (1,661) | (894) |
Amounts due from credit institutions, net | 3,552,257 | 3,278,465 | 1,752,657 |
2025 | 2024 | 2023 | |
Investment securities measured at FVOCI – debt instruments [1] | 6,612,866 | 5,993,853 | 4,424,160 |
Investment securities measured at FVTPL – debt instruments [2] | 134,695 | 184,788 | 435 |
Investment securities designated as at FVOCI – equity investments | 27,7 18 | 26,948 | 8,004 |
Investment securities measured at FVTPL – equity instruments | 17,609 | 16,740 | 6,852 |
Investment securities measured at FV | 6,792,888 | 6,222,329 | 4,439,451 |
2025 | 2024 | 2023 | |
Investment securities measured at amortised cost [3] | 3,257,320 | 2,748,054 | 691,119 |
Less: allowance for expected credit losses | (2,971) | (1,662) | (813) |
Investment securities measured at amortised cost, net | 3,254,349 | 2,746,392 | 690,306 |
2025 | 2024 | 2023 | |
Ministry of Finance of Georgia treasury bonds | 4,201,743 | 3,336,867 | 1,891,684 |
Ministry of Finance of Georgia treasury bills | 59,065 | 106,139 | 155,955 |
US treasury bills | 1,912,095 | 1,283,392 | 1,621,219 |
US treasury bonds | 134,558 | 310,718 | – |
Foreign treasury bills | 57,913 | 61,354 | 24,067 |
Foreign treasury bonds | – | – | 54,151 |
Government securities of the Republic of Armenia | 97,309 | 73,223 | – |
Certificates of deposit of central banks | 9,893 | 27,630 | 10,855 |
Other debt instruments [1.1] | 140,290 | 794,530 | 666,229 |
Investment securities measured at FVOCI – debt instruments | 6,612,866 | 5,993,853 | 4,424,160 |
2025 | 2024 | 2023 | |
European Bank for Reconstruction and Development | 92,128 | 316,680 | 326,916 |
International Finance Corporation | – | 116,089 | 203,617 |
Asian Development Bank | – | 110,989 | 30,594 |
World Bank | – | 85,363 | – |
Other debt instruments | 48,162 | 165,409 | 105,102 |
Investment securities measured at FVOCI – other debt instruments | 140,290 | 794,530 | 666,229 |
2025 | 2024 | 2023 | |
Government securities of the Republic of Armenia | 38,431 | 114,594 | – |
Government Eurobonds of the Republic of Armenia | 11,619 | – | – |
Other debt instruments | 84,645 | 70,194 | 435 |
Investment securities measured at FVTPL – debt instruments | 134,695 | 184,788 | 435 |
2025 | 2024 | 2023 | |
Ministry of Finance of Georgia treasury bonds | 10,836 | 65,557 | 77, 367 |
US treasury bonds | 499,263 | 515,240 | – |
Government securities of the Republic of Armenia | 990,671 | 553,100 | – |
Other debt instruments [3.1] | 1,756,550 | 1,614,157 | 613,752 |
Investment securities measured at amortised cost – debt instruments, gross | 3,257,320 | 2,748,054 | 691,119 |
Less: allowance for expected credit losses | (2,971) | (1,662) | (813) |
Investment securities measured at amortised cost – debt instruments, net | 3,254,349 | 2,746,392 | 690,306 |
2025 | 2024 | 2023 | |
Nederlandse Financierings-Maatschappij voor Ontwikkelingslanden N.V. | 460,167 | 100,267 | 100,297 |
European Bank for Reconstruction and Development | 446,713 | 1,011,633 | – |
International Finance Corporation | 263,199 | – | – |
Asian Development Bank | 257,128 | 318,713 | 287,326 |
Georgia Healthcare Group JSC | 142,623 | – | – |
Tegeta Motors LLC | 25,442 | 43,022 | 40,647 |
Other debt instruments | 161,278 | 140,522 | 185,482 |
Investment securities measured at amortised cost – other debt instruments, gross | 1,756,550 | 1,614,157 | 613,752 |
Investment securities pledged for short-term loans from central banks | 2025 | 2024 | 2023 |
Georgian Ministry of Finance treasury bonds | 1,175,413 | 1,336,096 | 1,375,687 |
Government securities of the Republic of Armenia | 12,887 | – | – |
Government securities and Eurobonds of the Republic of Armenia | 134,525 | – | – |
Other debt instruments | – | 541,939 | 127,685 |
Total | 1,322,825 | 1,878,035 | 1,503,372 |
| Out of which: | |||
Measured at FVOCI | 1,175,413 | 1,336,096 | 1,375,687 |
Measured at amortised cost | 147,412 | 541,939 | 127,685 |
Investment securities pledged for MOF | 2025 | 2024 | 2023 |
Georgian Ministry of Finance treasury bonds | 109,233 | 300,256 | – |
Other debt instruments | 106,164 | 543,513 | – |
Total | 215,397 | 843,769 | – |
| Out of which: | |||
| Measured at FVOCI | 109,233 | 300,256 | – |
| Measured at amortised cost | 106,164 | 543,513 | – |
2025 | 2024 | 2023 | |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at FVOCI – debt instruments [4] | – | 186,670 | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at FVTPL – debt instruments [5] | – | 27,205 | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at FV | – | 213,875 | – |
2025 | 2024 | 2023 | |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at amortised cost [6] | 147,631 | 270,199 | – |
Less: allowance for expected credit losses | (215) | (408) | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, net | 147,416 | 269,791 | – |
2025 | 2024 | 2023 | |
US treasury bills | – | 138,945 | – |
Government securities of the Republic of Armenia | – | 47,725 | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at FVOCI – debt instruments | – | 186,670 | – |
2025 | 2024 | 2023 | |
Government securities of the Republic of Armenia | – | 27,205 | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at FVTPL – debt instruments | – | 27,205 | – |
2025 | 2024 | 2023 | |
Government securities of the Republic of Armenia | 12,911 | 270,199 | – |
Government Eurobonds of the Republic of Armenia | 134,720 | – | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, gross | 147,631 | 270,199 | – |
Less: allowance for expected credit losses | (215) | (408) | – |
| Investment securities pledged under sale-and-repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, net | 147,416 | 269,791 | – |
2025 | 2024 | 2023 | |
Commercial loans | 14,462,893 | 12,112,671 | 6,965,986 |
Residential mortgage loans | 8,483,490 | 7,497,628 | 4,557,525 |
Consumer loans | 9,635,635 | 7,388,490 | 4,699,969 |
Micro and SME loans | 7,152,602 | 6,347,982 | 4,073,022 |
Gold – pawn loans | 240,532 | 154,242 | 150,228 |
Loans to customers at amortised cost, gross | 39,975,152 | 33,501,013 | 20,446,730 |
Less – Allowance for expected credit loss | (525,589) | (430,312) | (327,792) |
Loans to customers at amortised cost, net | 39,449,563 | 33,070,701 | 20,118,938 |
Finance lease receivables, gross | 444,793 | 428,222 | 70,091 |
Less – Allowance for expected credit loss | (6,026) | (10,485) | (11,208) |
Finance lease receivables, net | 438,767 | 417,737 | 58,883 |
Factoring receivables, gross | 177,756 | 70,458 | 55,027 |
Less – Allowance for expected credit loss | (422) | (22) | (127) |
Factoring receivables, net | 177,334 | 70,436 | 54,900 |
Total loans to customers, factoring and finance lease receivables | 40,065,664 | 33,558,874 | 20,232,721 |
Loans to customer at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 31,911,054 | 888,003 | 557, 477 | 144,479 | 33,501,013 |
New financial asset originated or purchased | 25,002,565 | 81,056 | 33,276 | 50,532 | 25,167, 429 |
Transfer to Stage 1 | 731,968 | (713,492) | (18,476) | – | – |
Transfer to Stage 2 | (2,181,063) | 2,251,307 | (70,244) | – | – |
Transfer to Stage 3 | (163,874) | (389,127) | 553,001 | – | – |
Assets repaid | (17,997,987 ) | (422,842) | (292,222) | (51,467) | (18,764,518) |
Impact of modifications | 1,073 | (584) | (7,533) | 139 | (6,905) |
Foreign exchange movement | (41,591) | 409 | (2,497) | (1,829) | (45,508) |
Net other changes | 233,255 | (167,424) | 52,836 | 11,884 | 130,551 |
Write-offs | – | (4) | (135,014) | (43,250) | (178,268) |
Recoveries of amounts previously written off | – | – | 91,560 | 22,808 | 114,368 |
Unwind of discount | – | – | 14,091 | (942) | 13,149 |
Currency translation differences | 40,346 | 519 | 3,091 | (115) | 43,841 |
Balance at 31 December 2025 | 37, 535,746 | 1,527,821 | 779,346 | 132,239 | 39,975,152 |
Individually assessed | 5,285,135 | – | 369,204 | 61,197 | 5,715,536 |
Collectively assessed | 32,250,611 | 1,527,821 | 410,142 | 71,042 | 34,259,616 |
Balance at 31 December 2025 | 37, 535,746 | 1,527,821 | 779,346 | 132,239 | 39,975,152 |
Loans to customer at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 127,572 | 39,361 | 238,222 | 25,157 | 430,312 |
New financial asset originated or purchased | 150,461 | 4,217 | 4,815 | 16,099 | 175,592 |
Transfer to Stage 1 | 36,006 | (30,776) | (5,230) | – | – |
Transfer to Stage 2 | (45,253) | 68,255 | (23,002) | – | – |
Transfer to Stage 3 | (1,440) | (25,762) | 27,202 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (17,190) | 33,440 | 102,498 | – | 118,748 |
Assets repaid | (98,236) | (30,978) | (141,196) | (6,705) | (27 7,115) |
Impact of modifications | (168) | 20 | (2,829) | 17 | (2,960) |
Foreign exchange movement | 216 | 273 | 704 | 95 | 1,288 |
Net other measurement of ECL | (11,784) | 14,547 | 138,621 | (10,357) | 131,027 |
Income statement (releases)/charges | 12,612 | 33,236 | 101,583 | (851) | 146,580 |
Write-offs | – | (4) | (135,011) | (43,253) | (178,268) |
Recoveries of amounts previously written off | – | – | 91,560 | 22,808 | 114,368 |
Unwind of discount | – | – | 14,091 | (942) | 13,149 |
Currency translation differences | 146 | (582) | (102) | (14) | (552) |
Balance at 31 December 2025 | 140,330 | 72,011 | 310,343 | 2,905 | 525,589 |
Individually assessed | 33,851 | – | 144,048 | 3,150 | 181,049 |
Collectively assessed | 106,479 | 72,011 | 166,295 | (245) | 344,540 |
Balance at 31 December 2025 | 140,330 | 72,011 | 310,343 | 2,905 | 525,589 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
New financial asset originated or purchased | 9,362,592 | 53,439 | 23,199 | 34,733 | 9,473,963 |
Transfer to Stage 1 | 37,107 | (30,394) | (6,713) | – | – |
Transfer to Stage 2 | (798,477) | 798,477 | – | – | – |
Transfer to Stage 3 | (68) | (95,215) | 95,283 | – | – |
Assets repaid | (6,936,717) | (188,742) | (103,437) | (27,005) | (7,255,901) |
Resegmentation | 66,079 | – | – | – | 66,079 |
Impact of modifications | 56 | (875) | (1,383) | 298 | (1,904) |
Foreign exchange movement | (35,871) | (1,618) | (3,033) | (577) | (41,099) |
Net other changes | 80,956 | (2,637) | (1,167) | (306) | 76,846 |
Write-offs | – | – | (4,053) | (18,181) | (22,234) |
Recoveries of amounts previously written off | – | – | 17,004 | 11,608 | 28,612 |
Unwind of discount | – | – | 8,173 | 507 | 8,680 |
Currency translation differences | 15,313 | 526 | 1,341 | – | 17,180 |
Balance at 31 December 2025 | 13,421,595 | 811,032 | 213,918 | 16,348 | 14,462,893 |
Individually assessed | 4,329,761 | – | 209,881 | 15,452 | 4,555,094 |
Collectively assessed | 9,091,834 | 811,032 | 4,037 | 896 | 9,907,799 |
Balance at 31 December 2025 | 13,421,595 | 811,032 | 213,918 | 16,348 | 14,462,893 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 39,982 | 6,469 | 105,529 | 5,754 | 157,734 |
New financial asset originated or purchased | 28,111 | 863 | 3,270 | 13,834 | 46,078 |
Transfer to Stage 1 | 1,161 | (1,151) | (10) | – | – |
Transfer to Stage 2 | (5,068) | 5,068 | – | – | – |
Transfer to Stage 3 | – | (1,029) | 1,029 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,000) | 12,075 | 19,149 | – | 30,224 |
Assets repaid | (12,766) | (2,684) | (40,744) | (1,766) | (57,960) |
Resegmentation | 104 | – | – | – | 104 |
Impact of modifications | 3 | (12) | (426) | 6 | (429) |
Foreign exchange movement | 282 | 240 | 86 | (217) | 391 |
Net other measurement of ECL | (4,914) | 9,060 | 55 | (12,721) | (8,520) |
Income statement (releases)/charges | 5,913 | 22,430 | (17,591) | (864) | 9,888 |
Write-offs | – | – | (4,050) | (18,184) | (22,234) |
Recoveries of amounts previously written off | – | – | 17,004 | 11,608 | 28,612 |
Unwind of discount | – | – | 8,173 | 507 | 8,680 |
Currency translation differences | 33 | (23) | (1,020) | – | (1,010) |
Balance at 31 December 2025 | 45,928 | 28,876 | 108,045 | (1,179) | 181,670 |
Individually assessed | 28,038 | – | 106,522 | (356) | 134,204 |
Collectively assessed | 17,890 | 28,876 | 1,523 | (823) | 47,466 |
Balance at 31 December 2025 | 45,928 | 28,876 | 108,045 | (1,179) | 181,670 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7, 497,628 |
New financial asset originated or purchased | 2,573,951 | – | 367 | 4,895 | 2,579,213 |
Transfer to Stage 1 | 207,972 | (207,577) | (395) | – | – |
Transfer to Stage 2 | (269,666) | 284,771 | (15,105) | – | – |
Transfer to Stage 3 | (58,939) | (31,091) | 90,030 | – | – |
Assets repaid | (1,504,703) | (30,477) | (30,351) | (10,400) | (1,575,931) |
Resegmentation | (69) | – | – | – | (69) |
Impact of modifications | 1,791 | 90 | (49) | (80) | 1,752 |
Foreign exchange movement | 4,160 | 147 | 1,349 | (593) | 5,063 |
Net other changes | (3,844) | (20,065) | 1,538 | 5,195 | (17,176) |
Write-offs | – | – | (5,403) | (6,000) | (11,403) |
Recoveries of amounts previously written off | – | – | 5,376 | 526 | 5,902 |
Unwind of discount | – | – | 951 | 221 | 1,172 |
Currency translation differences | (2,579) | (589) | 517 | (10) | (2,661) |
Balance at 31 December 2025 | 8,201,505 | 140,895 | 109,672 | 31,418 | 8,483,490 |
Individually assessed | 1,224 | – | 66,590 | 3,997 | 71,811 |
Collectively assessed | 8,200,281 | 140,895 | 43,082 | 27, 421 | 8,411,679 |
Balance at 31 December 2025 | 8,201,505 | 140,895 | 109,672 | 31,418 | 8,483,490 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 2,745 | 1,157 | 7,865 | 2,858 | 14,625 |
New financial asset originated or purchased | 2,106 | – | 226 | 528 | 2,860 |
Transfer to Stage 1 | 1,171 | (1,139) | (32) | – | – |
Transfer to Stage 2 | (554) | 1,765 | (1,211) | – | – |
Transfer to Stage 3 | (46) | (647) | 693 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (596) | (180) | 2,730 | – | 1,954 |
Assets repaid | (652) | (279) | (5,693) | (1,247) | (7,871) |
Impact of modifications | 10 | 1 | 82 | 33 | 126 |
Foreign exchange movement | (3) | 1 | 401 | (14) | 385 |
Net other measurement of ECL | 280 | 870 | 15,566 | 218 | 16,934 |
Income statement (releases)/charges | 1,716 | 392 | 12,762 | (482) | 14,388 |
Write-offs | – | – | (5,403) | (6,000) | (11,403) |
Recoveries of amounts previously written off | – | – | 5,376 | 526 | 5,902 |
Unwind of discount | – | – | 951 | 221 | 1,172 |
Currency translation differences | (5) | – | (18) | – | (23) |
Balance at 31 December 2025 | 4,456 | 1,549 | 21,533 | (2,877) | 24,661 |
Individually assessed | 23 | – | 13,956 | (7) | 13,972 |
Collectively assessed | 4,433 | 1,549 | 7,577 | (2,870) | 10,689 |
Balance at 31 December 2025 | 4,456 | 1,549 | 21,533 | (2,877) | 24,661 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6,347,982 |
New financial asset originated or purchased | 3,993,452 | 941 | 2,561 | 5,429 | 4,002,383 |
Transfer to Stage 1 | 125,782 | (114,688) | (11,094) | – | – |
Transfer to Stage 2 | (288,352) | 306,319 | (17,967 ) | – | – |
Transfer to Stage 3 | (38,661) | (114,384) | 153,045 | – | – |
Assets repaid | (3,010,369) | (65,848) | (75,070) | (3,640) | (3,154,927) |
Resegmentation | (70,455) | (3,288) | – | – | (73,743) |
Impact of modifications | (24) | (91) | (539) | (2) | (656) |
Foreign exchange movement | (11,136) | 1,536 | (1,157) | (648) | (11,405) |
Net other changes | 46,807 | (5,890) | 554 | (657) | 40,814 |
Write-offs | – | – | (22,808) | (12,791) | (35,599) |
Recoveries of amounts previously written off | – | – | 22,685 | 4,263 | 26,948 |
Unwind of discount | – | – | 2,598 | (843) | 1,755 |
Currency translation differences | 7,826 | 446 | 865 | (87) | 9,050 |
Balance at 31 December 2025 | 6,652,227 | 201,771 | 243,994 | 54,610 | 7,152,602 |
Individually assessed | 954,025 | – | 48,202 | 41,345 | 1,043,572 |
Collectively assessed | 5,698,202 | 201,771 | 195,792 | 13,265 | 6,109,030 |
Balance at 31 December 2025 | 6,652,227 | 201,771 | 243,994 | 54,610 | 7,152,602 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 19,287 | 5,374 | 62,062 | 12,281 | 99,004 |
New financial asset originated or purchased | 23,630 | 5 | 271 | 1,070 | 24,976 |
Transfer to Stage 1 | 7,762 | (2,760) | (5,002) | – | – |
Transfer to Stage 2 | (3,217) | 5,951 | (2,734) | – | – |
Transfer to Stage 3 | (461) | (4,683) | 5,144 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,486) | 1,821 | 22,069 | – | 22,404 |
Assets repaid | (11,192) | (1,820) | (27, 487 ) | (543) | (41,042) |
Resegmentation | (104) | (3) | – | – | (107) |
Impact of modifications | (1) | 29 | (140) | (1) | (113) |
Foreign exchange movement | (84) | 22 | (13) | 347 | 272 |
Net other measurement of ECL | (4,517) | 2,302 | 15,892 | 2,108 | 15,785 |
Income statement (releases)/charges | 10,330 | 864 | 8,000 | 2,981 | 22,175 |
Write-offs | – | – | (22,808) | (12,791) | (35,599) |
Recoveries of amounts previously written off | – | – | 22,685 | 4,263 | 26,948 |
Unwind of discount | – | – | 2,598 | (843) | 1,755 |
Currency translation differences | 12 | (2) | 119 | (7) | 122 |
Balance at 31 December 2025 | 29,629 | 6,236 | 72,656 | 5,884 | 114,405 |
Individually assessed | 5,784 | – | 12,174 | 3,478 | 21,436 |
Collectively assessed | 23,845 | 6,236 | 60,482 | 2,406 | 92,969 |
Balance at 31 December 2025 | 29,629 | 6,236 | 72,656 | 5,884 | 114,405 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
New financial asset originated or purchased | 8,612,644 | 26,676 | 2,352 | 5,475 | 8,647,147 |
Transfer to Stage 1 | 352,476 | (352,202) | (274) | – | – |
Transfer to Stage 2 | (798,907) | 834,577 | (35,670) | – | – |
Transfer to Stage 3 | (64,679) | (145,893) | 210,572 | – | – |
Assets repaid | (6,184,946) | (124,888) | (77,961) | (10,422) | (6,398,217) |
Resegmentation | 4,445 | 3,288 | – | – | 7,733 |
Impact of modifications | (750) | 292 | (5,562) | (77) | (6,097) |
Foreign exchange movement | 1,259 | 344 | 344 | (11) | 1,936 |
Net other changes | 108,469 | (138,960) | 51,794 | 7, 652 | 28,955 |
Write-offs | – | (4) | (102,746) | (6,278) | (109,028) |
Recoveries of amounts previously written off | – | – | 46,492 | 6,411 | 52,903 |
Unwind of discount | – | – | 2,368 | (827) | 1,541 |
Currency translation differences | 19,786 | 136 | 368 | (18) | 20,272 |
Balance at 31 December 2025 | 9,033,572 | 365,245 | 206,955 | 29,863 | 9,635,635 |
Individually assessed | 125 | – | 44,531 | 403 | 45,059 |
Collectively assessed | 9,033,447 | 365,245 | 162,424 | 29,460 | 9,590,576 |
Balance at 31 December 2025 | 9,033,572 | 365,245 | 206,955 | 29,863 | 9,635,635 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 65,545 | 26,356 | 61,770 | 4,264 | 157,935 |
New financial asset originated or purchased | 96,609 | 3,349 | 882 | 667 | 101,507 |
Transfer to Stage 1 | 25,910 | (25,724) | (186) | – | – |
Transfer to Stage 2 | (36,412) | 55,444 | (19,032) | – | – |
Transfer to Stage 3 | (933) | (19,402) | 20,335 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (14,107) | 19,746 | 58,451 | – | 64,090 |
Assets repaid | (73,622) | (26,193) | (67,12 3) | (3,149) | (170,087) |
Resegmentation | – | 3 | – | – | 3 |
Impact of modifications | (180) | 2 | (2,345) | (21) | (2,544) |
Foreign exchange movement | 21 | 10 | 230 | (21) | 240 |
Net other measurement of ECL | (2,633) | 2,317 | 107,015 | 38 | 106,737 |
Income statement (releases)/charges | (5,347) | 9,552 | 98,227 | (2,486) | 99,946 |
Write-offs | – | (4) | (102,746) | (6,278) | (109,028) |
Recoveries of amounts previously written off | – | – | 46,492 | 6,411 | 52,903 |
Unwind of discount | – | – | 2,368 | (827) | 1,541 |
Currency translation differences | 106 | (557) | 817 | (7) | 359 |
Balance at 31 December 2025 | 60,304 | 35,347 | 106,928 | 1,077 | 203,656 |
Individually assessed | 6 | – | 11,396 | 35 | 11,437 |
Collectively assessed | 60,298 | 35,347 | 95,532 | 1,042 | 192,219 |
Balance at 31 December 2025 | 60,304 | 35,347 | 106,928 | 1,077 | 203,656 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
New financial asset originated or purchased | 459,926 | – | 4,797 | – | 464,723 |
Transfer to Stage 1 | 8,631 | (8,631) | – | – | – |
Transfer to Stage 2 | (25,661) | 27,163 | (1,502) | – | – |
Transfer to Stage 3 | (1,527) | (2,544) | 4,071 | – | – |
Assets repaid | (361,252) | (12,887) | (5,403) | – | (379,542) |
Foreign exchange movement | (3) | – | – | – | (3) |
Net other changes | 867 | 128 | 117 | – | 1,112 |
Write-offs | – | – | (4) | – | (4) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | 1 | – | 1 |
Balance at 31 December 2025 | 226,847 | 8,878 | 4,807 | – | 240,532 |
Collectively assessed | 226,847 | 8,878 | 4,807 | – | 240,532 |
Balance at 31 December 2025 | 226,847 | 8,878 | 4,807 | – | 240,532 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 13 | 5 | 996 | – | 1,014 |
New financial asset originated or purchased | 5 | – | 166 | – | 171 |
Transfer to Stage 1 | 2 | (2) | – | – | – |
Transfer to Stage 2 | (2) | 27 | (25) | – | – |
Transfer to Stage 3 | – | (1) | 1 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1) | (22) | 99 | – | 76 |
Assets repaid | (4) | (2) | (149) | – | (155) |
Net other measurement of ECL | – | (2) | 93 | – | 91 |
Income statement (releases)/charges | – | (2) | 185 | – | 183 |
Write-offs | – | – | (4) | – | (4) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | 1 | – | 1 |
Balance at 31 December 2025 | 13 | 3 | 1,181 | – | 1,197 |
Collectively assessed | 13 | 3 | 1,181 | – | 1,197 |
Balance at 31 December 2025 | 13 | 3 | 1,181 | – | 1,197 |
Loans to customer at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 18,798,640 | 1,124,296 | 436,321 | 87,473 | 20,446,730 |
New financial asset originated or purchased | 21,686,493 | 110,176 | 8,469 | 25,224 | 21,830,362 |
Transfer to Stage 1 | 819,501 | (819,442) | (59) | – | – |
Transfer to Stage 2 | (1,422,913) | 1,511,452 | (88,539) | – | – |
Transfer to Stage 3 | (75,656) | (358,528) | 434,184 | – | – |
Assets repaid | (14,881,175) | (568,606) | (239,213) | (64,051) | (15,753,045) |
Impact of modifications | 201 | (1,360) | (5,270) | (73) | (6,502) |
Business combination | 6,373,243 | – | – | 77,075 | 6,450,318 |
Foreign exchange movement | 194,783 | 11,457 | 5,611 | 1,437 | 213,288 |
Net other changes | 137,045 | (122,311) | 58,057 | 8,643 | 81,434 |
Write-offs | – | (4) | (108,076) | (13,313) | (121,393) |
Recoveries of amounts previously written off | – | – | 45,697 | 15,716 | 61,413 |
Unwind of discount | – | – | 8,325 | 3,716 | 12,041 |
Currency translation differences | 280,892 | 873 | 1,970 | 2,632 | 286,367 |
Balance at 31 December 2024 | 31,911,054 | 888,003 | 557, 477 | 144,479 | 33,501,013 |
Individually assessed | 3,774,756 | – | 237,437 | 81,218 | 4,093,411 |
Collectively assessed | 28,136,298 | 888,003 | 320,040 | 63,261 | 29,407,602 |
Balance at 31 December 2024 | 31,911,054 | 888,003 | 557, 477 | 144,479 | 33,501,013 |
Loans to customer at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 71,067 | 58,833 | 175,492 | 22,400 | 327,792 |
New financial asset originated or purchased | 134,067 | 2,390 | 3,330 | 11,860 | 151,647 |
Transfer to Stage 1 | 28,404 | (28,375) | (29) | – | – |
Transfer to Stage 2 | (44,984) | 79,285 | (34,301) | – | – |
Transfer to Stage 3 | (20,692) | (53,580) | 74,272 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (14,951) | 6,239 | 97, 562 | – | 88,850 |
Assets repaid | (90,625) | (37,416) | (127,695) | (14,265) | (270,001) |
Impact of modifications | (468) | 18 | (2,480) | 78 | (2,852) |
Foreign exchange movement | (32) | 106 | 1,474 | 185 | 1,733 |
Day 2 ECL on business combination | 47,023 | – | – | – | 47,02 3 |
Net other measurement of ECL | 18,380 | 11,835 | 102,173 | (1,254) | 131,134 |
Income statement (releases)/charges | 56,122 | (19,498) | 114,306 | (3,396) | 147,534 |
Write-offs | – | (4) | (108,076) | (13,313) | (121,393) |
Recoveries of amounts previously written off | – | – | 45,697 | 15,716 | 61,413 |
Unwind of discount | – | – | 8,325 | 3,716 | 12,041 |
Currency translation differences | 383 | 30 | 2,478 | 34 | 2,925 |
Balance at 31 December 2024 | 127,572 | 39,361 | 238,222 | 25,157 | 430,312 |
Individually assessed | 29,084 | – | 119,020 | 16,765 | 164,869 |
Collectively assessed | 98,488 | 39,361 | 119,202 | 8,392 | 265,443 |
Balance at 31 December 2024 | 127,572 | 39,361 | 238,222 | 25,157 | 430,312 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
New financial asset originated or purchased | 8,804,049 | 79,500 | 1,810 | 3,307 | 8,888,666 |
Transfer to Stage 1 | 95,934 | (95,934) | – | – | – |
Transfer to Stage 2 | (240,626) | 244,577 | (3,951) | – | – |
Transfer to Stage 3 | (13,936) | (126,968) | 140,904 | – | – |
Assets repaid | (6,094,187) | (3 47,114) | (53,554) | (31,922) | (6,526,777) |
Resegmentation | 64,659 | (1,644) | (3,641) | – | 59,374 |
Impact of modifications | (373) | (1,176) | (92) | (24) | (1,665) |
Business combination | 2,371,851 | – | – | 16,140 | 2,387,991 |
Foreign exchange movement | 119,586 | 9,108 | 2,732 | 682 | 132,108 |
Net other changes | 87,418 | 1,607 | 2,357 | 6,970 | 98,352 |
Write-offs | – | – | (5,424) | (7,430) | (12,854) |
Recoveries of amounts previously written off | – | – | 1,797 | 639 | 2,436 |
Unwind of discount | – | – | 3,433 | 2,856 | 6,289 |
Currency translation differences | 110,993 | 326 | 968 | 478 | 112,765 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Individually assessed | 3,118,611 | – | 180,055 | 13,718 | 3,312,384 |
Collectively assessed | 8,512,014 | 278,071 | 8,649 | 1,553 | 8,800,287 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
New financial asset originated or purchased | 33,130 | 724 | 760 | 2,071 | 36,685 |
Transfer to Stage 1 | 2,537 | (2,537) | – | – | – |
Transfer to Stage 2 | (4,559) | 4,559 | – | – | – |
Transfer to Stage 3 | (1,820) | (26,706) | 28,526 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,557) | 5,205 | 47,622 | – | 51,270 |
Assets repaid | (17,487) | (12,717) | (17,522) | (5,160) | (52,886) |
Resegmentation | 162 | (84) | (1,667) | – | (1,589) |
Impact of modifications | (2) | 9 | 78 | (10) | 75 |
Foreign exchange movement | (56) | 98 | 835 | 300 | 1,177 |
Day 2 ECL on business combination | 22,867 | – | – | – | 22,867 |
Net other measurement of ECL | (7,444) | 4,813 | 1,171 | 3,546 | 2,086 |
Income statement (releases)/charges | 25,771 | (26,636) | 59,803 | 747 | 59,685 |
Write-offs | – | – | (5,424) | (7,430) | (12,854) |
Recoveries of amounts previously written off | – | – | 1,797 | 639 | 2,436 |
Unwind of discount | – | – | 3,433 | 2,856 | 6,289 |
Currency translation differences | 111 | (86) | 1,791 | 4 | 1,820 |
Balance at 31 December 2024 | 39,982 | 6,469 | 105,529 | 5,754 | 157,734 |
Individually assessed | 25,468 | – | 100,999 | 5,740 | 132,207 |
Collectively assessed | 14,514 | 6,469 | 4,530 | 14 | 25,527 |
Balance at 31 December 2024 | 39,982 | 6,469 | 105,529 | 5,754 | 157,734 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
New financial asset originated or purchased | 2,482,872 | 1 | 235 | 6,028 | 2,489,136 |
Transfer to Stage 1 | 252,566 | (252,566) | – | – | – |
Transfer to Stage 2 | (294,049) | 312,710 | (18,661) | – | – |
Transfer to Stage 3 | (13,606) | (30,102) | 43,708 | – | – |
Assets repaid | (1,180,353) | (37,326) | (28,048) | (14,132) | (1,259,859) |
Impact of modifications | 1,242 | 71 | 897 | 12 | 2,222 |
Business combination | 1,639,127 | – | – | 7,144 | 1,646,271 |
Foreign exchange movement | 30,463 | 554 | 516 | 401 | 31,934 |
Net other changes | (31,106) | (21,789) | 11,903 | 3,948 | (37,044) |
Write-offs | – | – | (4,109) | (1,880) | (5,989) |
Recoveries of amounts previously written off | – | – | 3,385 | 3,486 | 6,871 |
Unwind of discount | – | – | 4 | 218 | 222 |
Currency translation differences | 65,937 | 81 | 71 | 250 | 66,339 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7, 497,628 |
Individually assessed | 209 | – | 11,230 | 6,284 | 17,72 3 |
Collectively assessed | 7,253,222 | 145,686 | 49,617 | 31,380 | 7, 479,905 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7, 497,628 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
New financial asset originated or purchased | 2,875 | – | 16 | 933 | 3,824 |
Transfer to Stage 1 | 2,374 | (2,374) | – | – | – |
Transfer to Stage 2 | (1,800) | 5,047 | (3,247) | – | – |
Transfer to Stage 3 | (1,971) | (469) | 2,440 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,459) | (1,572) | 2,484 | – | (547) |
Assets repaid | (811) | (707) | (9,286) | (3,611) | (14,415) |
Impact of modifications | 11 | 4 | 240 | 106 | 361 |
Foreign exchange movement | 7 | 3 | 15 | 45 | 70 |
Day 2 ECL on business combination | 872 | – | – | – | 872 |
Net other measurement of ECL | (1,336) | (814) | 4,036 | (1,314) | 572 |
Income statement (releases)/charges | (1,238) | (882) | (3,302) | (3,841) | (9,263) |
Write-offs | – | – | (4,109) | (1,880) | (5,989) |
Recoveries of amounts previously written off | – | – | 3,385 | 3,486 | 6,871 |
Unwind of discount | – | – | 4 | 218 | 222 |
Currency translation differences | 11 | 3 | 20 | – | 34 |
Balance at 31 December 2024 | 2,745 | 1,157 | 7,865 | 2,858 | 14,625 |
Individually assessed | – | – | 1,860 | 42 | 1,902 |
Collectively assessed | 2,745 | 1,157 | 6,005 | 2,816 | 12,723 |
Balance at 31 December 2024 | 2,745 | 1,157 | 7,865 | 2,858 | 14,625 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
New financial asset originated or purchased | 3,421,215 | 967 | 1,407 | 12,237 | 3,435,826 |
Transfer to Stage 1 | 144,721 | (144,721) | – | – | – |
Transfer to Stage 2 | (292,673) | 315,391 | (22,718) | – | – |
Transfer to Stage 3 | (28,200) | (97,127) | 125,327 | – | – |
Assets repaid | (2,573,227) | (60,408) | (84,365) | (5,519) | (2,723,519) |
Resegmentation | (60,042) | 1,644 | 3,641 | – | (54,757) |
Impact of modifications | 82 | (283) | (1,257) | 29 | (1,429) |
Business combination | 1,476,893 | – | – | 50,215 | 1,527,108 |
Foreign exchange movement | 31,127 | 1,562 | 2,199 | 270 | 35,158 |
Net other changes | 7,242 | (12,168) | 4,671 | (1,406) | (1,661) |
Write-offs | – | – | (20,130) | (1,169) | (21,299) |
Recoveries of amounts previously written off | – | – | 9,366 | 3,647 | 13,013 |
Unwind of discount | – | – | 3,112 | 295 | 3,407 |
Currency translation differences | 60,349 | 331 | 643 | 1,790 | 63,113 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6, 347,982 |
Individually assessed | 655,936 | – | 38,253 | 59,778 | 753,967 |
Collectively assessed | 5,241,421 | 196,718 | 152,068 | 3,808 | 5,594,015 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6, 347,982 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
New financial asset originated or purchased | 14,510 | 2 | 293 | 7,924 | 22,729 |
Transfer to Stage 1 | 4,270 | (4,270) | – | – | – |
Transfer to Stage 2 | (4,640) | 9,822 | (5,182) | – | – |
Transfer to Stage 3 | (8,366) | (5,102) | 13,468 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (2,331) | (51) | 19,218 | – | 16,836 |
Assets repaid | (7,318) | (2,044) | (33,809) | (600) | (43,771) |
Resegmentation | (161) | 84 | 1,667 | – | 1,590 |
Impact of modifications | 4 | 4 | (462) | 21 | (433) |
Foreign exchange movement | 7 | (2) | 571 | (177) | 399 |
Day 2 ECL on business combination | 14,006 | – | – | – | 14,006 |
Net other measurement of ECL | (1,825) | 1,322 | 19,172 | 1,477 | 20,146 |
Income statement (releases)/charges | 8,156 | (235) | 14,936 | 8,645 | 31,502 |
Write-offs | – | – | (20,130) | (1,169) | (21,299) |
Recoveries of amounts previously written off | – | – | 9,366 | 3,647 | 13,013 |
Unwind of discount | – | – | 3,112 | 295 | 3,407 |
Currency translation differences | 127 | 71 | 492 | 30 | 720 |
Balance at 31 December 2024 | 19,287 | 5,374 | 62,062 | 12,281 | 99,004 |
Individually assessed | 3,616 | – | 12,740 | 11,090 | 27,4 46 |
Collectively assessed | 15,671 | 5,374 | 49,322 | 1,191 | 71,558 |
Balance at 31 December 2024 | 19,287 | 5,374 | 62,062 | 12,281 | 99,004 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
New financial asset originated or purchased | 6,778,565 | 29,708 | 4,132 | 3,652 | 6,816,057 |
Transfer to Stage 1 | 317,072 | (317,013) | (59) | – | – |
Transfer to Stage 2 | (581,791) | 623,733 | (41,942) | – | – |
Transfer to Stage 3 | (18,800) | (102,783) | 121,583 | – | – |
Assets repaid | (4,857,038) | (116,406) | (69,282) | (12,478) | (5,055,204) |
Resegmentation | (4,686) | – | – | – | (4,686) |
Impact of modifications | (750) | 28 | (4,818) | (90) | (5,630) |
Business combination | 885,372 | – | – | 3,576 | 888,948 |
Foreign exchange movement | 13,603 | 233 | 164 | 84 | 14,084 |
Net other changes | 82,856 | (89,982) | 38,793 | (869) | 30,798 |
Write-offs | – | (3) | (78,373) | (2,834) | (81,210) |
Recoveries of amounts previously written off | – | – | 31,146 | 7,94 4 | 39,090 |
Unwind of discount | – | – | 1,777 | 347 | 2,124 |
Currency translation differences | 43,613 | 135 | 288 | 114 | 44,150 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Individually assessed | – | – | 7,899 | 1,438 | 9,337 |
Collectively assessed | 6,983,775 | 261,879 | 106,979 | 26,520 | 7, 379,153 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
New financial asset originated or purchased | 83,547 | 1,664 | 2,203 | 932 | 88,346 |
Transfer to Stage 1 | 19,210 | (19,181) | (29) | – | – |
Transfer to Stage 2 | (33,979) | 59,782 | (25,803) | – | – |
Transfer to Stage 3 | (8,534) | (21,301) | 29,835 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (9,597) | 2,719 | 28,102 | – | 21,224 |
Assets repaid | (64,987) | (21,938) | (66,705) | (4,894) | (158,524) |
Resegmentation | (1) | – | – | – | (1) |
Impact of modifications | (481) | 1 | (2,336) | (39) | (2,855) |
Foreign exchange movement | 10 | 7 | 53 | 17 | 87 |
Day 2 ECL on business combination | 9,278 | – | – | – | 9,278 |
Net other measurement of ECL | 28,998 | 6,520 | 7 7,837 | (4,963) | 108,392 |
Income statement (releases)/charges | 23,464 | 8,273 | 43,157 | (8,947) | 65,947 |
Write-offs | – | (3) | (78,373) | (2,834) | (81,210) |
Recoveries of amounts previously written off | – | – | 31,146 | 7,94 4 | 39,090 |
Unwind of discount | – | – | 1,777 | 347 | 2,124 |
Currency translation differences | 134 | 42 | 175 | – | 351 |
Balance at 31 December 2024 | 65,545 | 26,356 | 61,770 | 4,264 | 157,935 |
Individually assessed | – | – | 3,421 | (107) | 3,314 |
Collectively assessed | 65,545 | 26,356 | 58,349 | 4,371 | 154,621 |
Balance at 31 December 2024 | 65,545 | 26,356 | 61,770 | 4,264 | 157,935 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
New financial asset originated or purchased | 199,792 | – | 885 | – | 200,677 |
Transfer to Stage 1 | 9,208 | (9,208) | – | – | – |
Transfer to Stage 2 | (13,774) | 15,041 | (1,267) | – | – |
Transfer to Stage 3 | (1,114) | (1,548) | 2,662 | – | – |
Assets repaid | (176,370) | ( 7, 352) | (3,964) | – | (187,686) |
Resegmentation | 69 | – | – | – | 69 |
Foreign exchange movement | 4 | – | – | – | 4 |
Net other changes | (9,365) | 21 | 333 | – | (9,011) |
Write-offs | – | (1) | (40) | – | (41) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Collectively assessed | 145,866 | 5,649 | 2,727 | – | 154,242 |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
New financial asset originated or purchased | 5 | – | 58 | – | 63 |
Transfer to Stage 1 | 13 | (13) | – | – | – |
Transfer to Stage 2 | (6) | 75 | (69) | – | – |
Transfer to Stage 3 | (1) | (2) | 3 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (7) | (62) | 136 | – | 67 |
Assets repaid | (22) | (10) | (373) | – | (405) |
Net other measurement of ECL | (13) | (6) | (43) | – | (62) |
Income statement (releases)/charges | (31) | (18) | (288) | – | (337) |
Write-offs | – | (1) | (40) | – | (41) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2024 | 13 | 5 | 996 | – | 1,014 |
Collectively assessed | 13 | 5 | 996 | – | 1,014 |
Balance at 31 December 2024 | 13 | 5 | 996 | – | 1,014 |
Loans to customer at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 15,288,477 | 1,200,824 | 523,170 | 69,865 | 17,082 ,336 |
New financial asset originated or purchased | 15,205,096 | 68,636 | 2,744 | 50,265 | 15,326,741 |
Transfer to Stage 1 | 935,192 | (935,156) | (36) | – | – |
Transfer to Stage 2 | (1,527,089) | 1,641,335 | (114,246) | – | – |
Transfer to Stage 3 | (121,870) | (298,107) | 419,977 | – | – |
Assets repaid | (11,037,658) | (553,925) | (271,849) | (35,413) | (11,898,845) |
Impact of modifications | 388 | 1,475 | (15,377) | (783) | (14,297) |
Foreign exchange movement | 148,377 | 6,082 | 2,332 | 344 | 157,135 |
Net other changes | 78,104 | (740) | 18,015 | 1,840 | 97,219 |
Write-offs | – | – | (169,862) | (2,741) | (172,603) |
Recoveries of amounts previously written off | – | – | 43,963 | 3,000 | 46,963 |
Unwind of discount | – | – | 5,055 | 1,096 | 6,151 |
Currency translation differences | (170,377) | (6,128) | (7,565) | – | (184,070) |
Balance at 31 December 2023 | 18,798,640 | 1,124,296 | 436,321 | 87,473 | 20,446,730 |
Individually assessed | – | – | 124,563 | 23,589 | 148,152 |
Collectively assessed | 18,798,640 | 1,124,296 | 311,758 | 63,884 | 20,298,578 |
Balance at 31 December 2023 | 18,798,640 | 1,124,296 | 436,321 | 87,473 | 20,446,730 |
Loans to customer at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 88,682 | 50,859 | 168,944 | 17,318 | 325,803 |
New financial asset originated or purchased | 186,213 | 1,399 | 509 | – | 188,121 |
Transfer to Stage 1 | 31,988 | (31,979) | (9) | – | – |
Transfer to Stage 2 | (37,323) | 82,116 | (44,793) | – | – |
Transfer to Stage 3 | (56,903) | (30,532) | 87,435 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (5,784) | (30,945) | 78,747 | – | 42,018 |
Assets repaid | (64,636) | (24,127) | (97,970) | (10,130) | (196,863) |
Impact of modifications | 33 | 34 | (5,576) | (83) | (5,592) |
Foreign exchange movement | 127 | 253 | 526 | 150 | 1,056 |
Net other measurement of ECL | (70,648) | 41,902 | 111,196 | 13,790 | 96,240 |
Income statement (releases)/charges | (16,933) | 8,121 | 130,065 | 3,727 | 124,980 |
Write-offs | – | – | (169,862) | (2,741) | (172,603) |
Recoveries of amounts previously written off | – | – | 43,963 | 3,000 | 46,963 |
Unwind of discount | – | – | 5,055 | 1,096 | 6,151 |
Currency translation differences | (682) | (147) | (2,673) | – | (3,502) |
Balance at 31 December 2023 | 71,067 | 58,833 | 175,492 | 22,400 | 327,792 |
Individually assessed | – | – | 55,237 | 9,207 | 64,444 |
Collectively assessed | 71,067 | 58,833 | 120,255 | 13,193 | 263,348 |
Balance at 31 December 2023 | 71,067 | 58,833 | 175,492 | 22,400 | 327,792 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 4,501,166 | 608,307 | 176,588 | 15,950 | 5,302,011 |
New financial asset originated or purchased | 6,307,552 | 62,180 | 8 | 15,820 | 6,385,560 |
Transfer to Stage 1 | 218,262 | (218,262) | – | – | – |
Transfer to Stage 2 | (408,476) | 413,729 | (5,253) | – | – |
Transfer to Stage 3 | (9,314) | (35,720) | 45,034 | – | – |
Assets repaid | (4,411,902) | (316,022) | (97,131) | (10,324) | (4,835,379) |
Resegmentation | 76,352 | (56) | 2,959 | – | 79,255 |
Impact of modifications | (755) | 733 | (143) | 9 | (156) |
Foreign exchange movement | 105,029 | 4,490 | (375) | 83 | 109,227 |
Net other changes | 60,821 | 111 | (10,563) | 664 | 51,033 |
Write-offs | – | – | (11,502) | – | (11,502) |
Recoveries of amounts previously written off | – | – | 8,723 | 957 | 9,680 |
Unwind of discount | – | – | (2,224) | 416 | (1,808) |
Currency translation differences | (113,478) | (3,701) | (4,756) | – | (121,935) |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
Individually assessed | – | – | 92,801 | 21,497 | 114,298 |
Collectively assessed | 6,325,257 | 515,789 | 8,564 | 2,078 | 6,851,688 |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 19,086 | 23,469 | 44,247 | 4,565 | 91,367 |
New financial asset originated or purchased | 31,952 | 697 | 1 | – | 32,650 |
Transfer to Stage 1 | 3,811 | (3,811) | – | – | – |
Transfer to Stage 2 | (5,004) | 6,393 | (1,389) | – | – |
Transfer to Stage 3 | (994) | (1,406) | 2,400 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,777) | 4,522 | 17,549 | – | 20,294 |
Assets repaid | (13,682) | (11,978) | (29,709) | (1,325) | (56,694) |
Resegmentation | 1,102 | (1,224) | 870 | – | 748 |
Impact of modifications | (1) | 17 | (149) | 3 | (130) |
Foreign exchange movement | (14) | 103 | (641) | 127 | (425) |
Net other measurement of ECL | (20,107) | 16,327 | 17,249 | 4,195 | 17,664 |
Income statement (releases)/charges | (4,714) | 9,640 | 6,181 | 3,000 | 14,107 |
Write-offs | – | – | (11,502) | – | (11,502) |
Recoveries of amounts previously written off | – | – | 8,723 | 957 | 9,680 |
Unwind of discount | – | – | (2,224) | 416 | (1,808) |
Currency translation differences | (272) | 82 | (1,296) | – | (1,486) |
Balance at 31 December 2023 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
Individually assessed | – | – | 39,561 | 8,936 | 48,497 |
Collectively assessed | 14,100 | 33,191 | 4,568 | 2 | 51,861 |
Balance at 31 December 2023 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,925,906 | 169,566 | 69,657 | 28,075 | 4,193,204 |
New financial asset originated or purchased | 1,527,164 | 32 | – | 14,796 | 1,541,992 |
Transfer to Stage 1 | 268,798 | (268,798) | – | – | – |
Transfer to Stage 2 | (320,140) | 352,400 | (32,260) | – | – |
Transfer to Stage 3 | (17,355) | (33,670) | 51,025 | – | – |
Assets repaid | (1,081,098) | (45,148) | (37,682) | (11,487) | (1,175,415) |
Impact of modifications | 530 | 137 | (83) | (185) | 399 |
Foreign exchange movement | 11,210 | (150) | (263) | 165 | 10,962 |
Net other changes | (7,727) | (147) | 1,571 | 451 | (5,852) |
Write-offs | – | – | (2,534) | (263) | (2,797) |
Recoveries of amounts previously written off | – | – | 1,385 | 543 | 1,928 |
Unwind of discount | – | – | 215 | 94 | 309 |
Currency translation differences | (6,950) | (170) | (85) | – | (7,205) |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Individually assessed | – | – | 168 | 2,092 | 2,260 |
Collectively assessed | 4,300,338 | 174,052 | 50,778 | 30,097 | 4,555,265 |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 8,862 | 2,601 | 14,085 | 4,507 | 30,055 |
New financial asset originated or purchased | 8,396 | – | – | – | 8,396 |
Transfer to Stage 1 | 4,415 | (4,415) | – | – | – |
Transfer to Stage 2 | (2,766) | 9,962 | (7,196) | – | – |
Transfer to Stage 3 | (3,612) | (1,152) | 4,764 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,133) | (5,845) | 5,016 | – | (1,962) |
Assets repaid | (1,516) | (747) | (8,701) | (3,395) | (14,359) |
Impact of modifications | 19 | 5 | 1,049 | 43 | 1,116 |
Foreign exchange movement | (1) | (3) | (46) | 28 | (22) |
Net other measurement of ECL | (8,690) | 1,632 | 3,842 | 3,318 | 102 |
Income statement (releases)/charges | (4,888) | (563) | (1,272) | (6) | (6,729) |
Write-offs | – | – | (2,534) | (263) | (2,797) |
Recoveries of amounts previously written off | – | – | 1,385 | 543 | 1,928 |
Unwind of discount | – | – | 215 | 94 | 309 |
Currency translation differences | (2) | (2) | (12) | – | (16) |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
Individually assessed | – | – | 50 | 271 | 321 |
Collectively assessed | 3,972 | 2,036 | 11,817 | 4,604 | 22,429 |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,470,689 | 200,463 | 146,517 | 2,844 | 3,820,513 |
New financial asset originated or purchased | 2,718,907 | 606 | 1,502 | 1,685 | 2,722,700 |
Transfer to Stage 1 | 147,013 | (147,013) | – | – | – |
Transfer to Stage 2 | (308,398) | 332,863 | (24,465) | – | – |
Transfer to Stage 3 | (20,855) | (115,229) | 136,084 | – | – |
Assets repaid | (2,258,325) | (81,221) | (65,159) | (1,572) | (2,406,277) |
Resegmentation | (75,858) | 88 | (3,141) | – | (78,911) |
Impact of modifications | (86) | 616 | (2,971) | (7) | (2,448) |
Foreign exchange movement | 27,031 | 1,678 | 2,494 | 7 | 31,210 |
Net other changes | 25,537 | 677 | 6,187 | 130 | 32,531 |
Write-offs | – | – | (36,568) | (70) | (36,638) |
Recoveries of amounts previously written off | – | – | 7,998 | 124 | 8,122 |
Unwind of discount | – | – | 2,316 | 56 | 2,372 |
Currency translation differences | (15,785) | (1,998) | (2,369) | – | (20,152) |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Individually assessed | – | – | 29,131 | – | 29,131 |
Collectively assessed | 3,709,870 | 191,530 | 139,294 | 3,197 | 4,043,891 |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 20,066 | 5,448 | 37,317 | 659 | 63,490 |
New financial asset originated or purchased | 16,897 | – | 128 | – | 17,025 |
Transfer to Stage 1 | 4,627 | (4,627) | – | – | – |
Transfer to Stage 2 | (5,665) | 11,372 | (5,707) | – | – |
Transfer to Stage 3 | (2,902) | (6,647) | 9,549 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (754) | (4,692) | 29,590 | – | 24,144 |
Assets repaid | (7,501) | (3,001) | (18,746) | (524) | (29,772) |
Resegmentation | (1,093) | 1,226 | (868) | – | (735) |
Impact of modifications | 2 | 19 | (1,241) | (7) | (1,227) |
Foreign exchange movement | 129 | 149 | 1,179 | (1) | 1,456 |
Net other measurement of ECL | (12,663) | 6,463 | 30,543 | 596 | 24,939 |
Income statement (releases)/charges | (8,923) | 262 | 44,427 | 64 | 35,830 |
Write-offs | – | – | (36,568) | (70) | (36,638) |
Recoveries of amounts previously written off | – | – | 7,998 | 124 | 8,122 |
Unwind of discount | – | – | 2,316 | 56 | 2,372 |
Currency translation differences | (139) | (172) | (1,204) | – | (1,515) |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
Individually assessed | – | – | 14,564 | – | 14,564 |
Collectively assessed | 11,004 | 5,538 | 39,722 | 833 | 57,097 |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,243,191 | 213,875 | 121,992 | 22,996 | 3,602,054 |
New financial asset originated or purchased | 4,547,920 | 5,818 | 833 | 17,964 | 4,572,535 |
Transfer to Stage 1 | 289,459 | (289,423) | (36) | – | – |
Transfer to Stage 2 | (473,300) | 524,075 | (50,775) | – | – |
Transfer to Stage 3 | (72,199) | (110,688) | 182,887 | – | – |
Assets repaid | (3,179,954) | (107,858) | (69,753) | (12,030) | (3,369,595) |
Resegmentation | (494) | (32) | 517 | – | (9) |
Impact of modifications | 699 | (11) | (12,180) | (600) | (12,092) |
Foreign exchange movement | 5,109 | 65 | 524 | 89 | 5,787 |
Net other changes | (508) | (1,333) | 21,566 | 595 | 20,320 |
Write-offs | – | – | (113,820) | (2,408) | (116,228) |
Recoveries of amounts previously written off | – | – | 25,870 | 1,376 | 27,246 |
Unwind of discount | – | – | 4,199 | 530 | 4,729 |
Currency translation differences | (34,164) | (259) | (355) | – | (34,778) |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Individually assessed | – | – | 2,463 | – | 2,463 |
Collectively assessed | 4,325,759 | 234,229 | 109,006 | 28,512 | 4,697,506 |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 40,598 | 19,309 | 67,956 | 7,587 | 135,450 |
New financial asset originated or purchased | 128,968 | 702 | 380 | – | 130,050 |
Transfer to Stage 1 | 19,103 | (19,094) | (9) | – | – |
Transfer to Stage 2 | (23,869) | 54,205 | (30,336) | – | – |
Transfer to Stage 3 | (49,393) | (21,319) | 70,712 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (2,120) | (24,929) | 26,592 | – | (457) |
Assets repaid | (41,913) | (8,393) | (41,821) | (4,886) | (97,013) |
Resegmentation | (9) | (2) | (2) | – | (13) |
Impact of modifications | 13 | (7) | (5,235) | (122) | (5,351) |
Foreign exchange movement | 13 | 4 | 34 | (4) | 47 |
Net other measurement of ECL | (29,175) | 17,623 | 59,529 | 5,681 | 53,658 |
Income statement (releases)/charges | 1,618 | (1,210) | 79,844 | 669 | 80,921 |
Write-offs | – | – | (113,820) | (2,408) | (116,228) |
Recoveries of amounts previously written off | – | – | 25,870 | 1,376 | 27,246 |
Unwind of discount | – | – | 4,199 | 530 | 4,729 |
Currency translation differences | (269) | (55) | (161) | – | (485) |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
Individually assessed | – | – | 1,062 | – | 1,062 |
Collectively assessed | 41,947 | 18,044 | 62,826 | 7,754 | 130,571 |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 147,525 | 8,613 | 8,416 | – | 164,554 |
New financial asset originated or purchased | 103,553 | – | 401 | – | 103,954 |
Transfer to Stage 1 | 11,660 | (11,660) | – | – | – |
Transfer to Stage 2 | (16,775) | 18,268 | (1,493) | – | – |
Transfer to Stage 3 | (2,147) | (2,800) | 4,947 | – | – |
Assets repaid | (106,379) | (3,676) | (2,124) | – | (112,179) |
Resegmentation | – | – | (335) | – | (335) |
Foreign exchange movement | (2) | (1) | (48) | – | (51) |
Net other changes | (19) | (48) | (746) | – | (813) |
Write-offs | – | – | (5,438) | – | (5,438) |
Recoveries of amounts previously written off | – | – | (13) | – | (13) |
Unwind of discount | – | – | 549 | – | 549 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Collectively assessed | 137,416 | 8,696 | 4,116 | – | 150,228 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 70 | 32 | 5,339 | – | 5,441 |
Transfer to Stage 1 | 32 | (32) | – | – | – |
Transfer to Stage 2 | (19) | 184 | (165) | – | – |
Transfer to Stage 3 | (2) | (8) | 10 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | – | (1) | – | – | (1) |
Assets repaid | (24) | (8) | 1,007 | – | 975 |
Net other measurement of ECL | (13) | (143) | 33 | – | (123) |
Income statement (releases)/charges | (26) | (8) | 885 | – | 851 |
Write-offs | – | – | (5,438) | – | (5,438) |
Recoveries of amounts previously written off | – | – | (13) | – | (13) |
Unwind of discount | – | – | 549 | – | 549 |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
Collectively assessed | 44 | 24 | 1,322 | – | 1,390 |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
| ECL without | ||
| taking into | ||
| account the | ||
| ECL for credit- | discounted value | |
| 2025 | impaired loans | of collateral |
Commercial loans | 106,866 | 228,254 |
Residential mortgage loans | 18,656 | 100,662 |
Micro and SME loans | 78,540 | 264,505 |
Consumer loans | 108,005 | 136,989 |
Gold – pawn loans | 1,181 | 3,658 |
Total | 313,248 | 734,068 |
| ECL without | ||
| taking into | ||
| account the | ||
| ECL for credit- | discounted value | |
| 2024 | impaired loans | of collateral |
Commercial loans | 111,283 | 194,086 |
Residential mortgage loans | 10,723 | 58,324 |
Micro and SME loans | 74,343 | 220,310 |
Consumer loans | 66,034 | 95,777 |
Gold – pawn loans | 996 | 2,212 |
Total | 263,379 | 570,709 |
| ECL without | ||
| taking into | ||
| account the | ||
| ECL for credit- | discounted value | |
| 2023 | impaired loans | of collateral |
Commercial loans | 53,067 | 118,367 |
Residential mortgage loans | 16,742 | 56,851 |
Micro and SME loans | 55,119 | 152,430 |
Consumer loans | 71,642 | 105,437 |
Gold – pawn loans | 1,322 | 3,290 |
Total | 197,892 | 436,375 |
2025 | 2024 | 2023 | |
Individuals | 20,695,873 | 17,190,045 | 11,445,733 |
Real estate | 3,308,936 | 2,837,810 | 1,608,487 |
Trade | 3,231,415 | 2,815,943 | 1,425,916 |
Agriculture | 2,338,460 | 1,928,428 | 710,440 |
Construction | 2,114,102 | 1,618,537 | 377,857 |
Electricity, gas and water supply | 1,530,711 | 1,145,468 | 665,454 |
Manufacturing | 1,195,557 | 1,441,527 | 1,475,982 |
Hospitality | 1,055,365 | 991,169 | 975,621 |
Financial intermediation | 812,231 | 587,106 | 401,116 |
Service | 684,933 | 727,835 | 306,465 |
Mining and quarrying | 664,843 | 552,872 | 160,261 |
Transport and communication | 632,136 | 543,485 | 273,071 |
Other | 1,710,590 | 1,120,788 | 620,327 |
Loans to customers, gross | 39,975,152 | 33,501,013 | 20,446,730 |
Less – Allowance for expected credit loss | (525,589) | (430,312) | (327,792) |
Loans to customers, net | 39,449,563 | 33,070,701 | 20,118,938 |
2025 | 2024 | 2023 | |
Minimum lease payments receivable | 592,350 | 561,788 | 86,839 |
Less – Unearned finance lease income | (147,557) | (133,566) | (16,748) |
444,793 | 428,222 | 70,091 | |
Less – Allowance for expected credit loss/impairment loss | (6,026) | (10,485) | (11,208) |
Finance lease receivables, net | 438,767 | 417,737 | 58,883 |
2025 | 2024 | 2023 | |
Within 1 year | 222,344 | 195,319 | 46,531 |
From 1 to 2 years | 124,629 | 122,348 | 9,203 |
From 2 to 3 years | 92,860 | 88,789 | 7,288 |
From 3 to 4 years | 48,857 | 48,084 | 1,894 |
From 4 to 5 years | 33,506 | 29,743 | 2,913 |
More than 5 years | 70,154 | 77,505 | 19,010 |
Minimum lease payment receivables | 592,350 | 561,788 | 86,839 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
New financial asset originated or purchased | 241,002 | – | – | 6,772 | 247,7 74 |
Transfer to Stage 1 | 272 | (272) | – | – | – |
Transfer to Stage 2 | (4,390) | 5,021 | (631) | – | – |
Transfer to Stage 3 | (446) | (1,864) | 2,310 | – | – |
Assets repaid | (197,766) | (972) | (2,147) | (7,823) | (208,708) |
Impact of modifications | (23) | – | – | – | (23) |
Foreign exchange movement | (2,527) | (204) | (132) | (636) | (3,499) |
Net other changes | (17,110) | 41 | 290 | 1,048 | (15,731) |
Write-offs | – | – | (4,420) | (2,832) | (7,252) |
Recoveries of amounts previously written off | – | – | 425 | – | 425 |
Unwind of discount | – | – | (5) | (174) | (179) |
Currency translation differences | 3,631 | 129 | 19 | (15) | 3,764 |
Balance at 31 December 2025 | 423,158 | 2,835 | 5,009 | 13,791 | 444,793 |
Individually assessed | 136,703 | – | 1,600 | 276 | 138,579 |
Collectively assessed | 286,455 | 2,835 | 3,409 | 13,515 | 306,214 |
Balance at 31 December 2025 | 423,158 | 2,835 | 5,009 | 13,791 | 444,793 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 1,064 | 177 | 7,512 | 1,732 | 10,485 |
New financial asset originated or purchased | 1,636 | – | – | – | 1,636 |
Transfer to Stage 1 | 30 | (30) | – | – | – |
Transfer to Stage 2 | (21) | 224 | (203) | – | – |
Transfer to Stage 3 | (168) | (541) | 709 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (28) | 159 | 299 | – | 430 |
Assets repaid | (1,359) | (57) | (590) | (1,667) | (3,673) |
Foreign exchange movement | – | – | (64) | – | (64) |
Net other measurement of ECL | 1,792 | 251 | (96) | 2,230 | 4,177 |
Income statement (releases)/charges | 1,882 | 6 | 55 | 563 | 2,506 |
Write-offs | – | – | (4,420) | (2,832) | (7,252) |
Recoveries of amounts previously written off | – | – | 425 | – | 425 |
Unwind of discount | – | – | (5) | (174) | (179) |
Currency translation differences | 9 | 7 | 26 | (1) | 41 |
Balance at 31 December 2025 | 2,955 | 190 | 3,593 | (712) | 6,026 |
Individually assessed | 1,040 | – | 200 | 14 | 1,254 |
Collectively assessed | 1,915 | 190 | 3,393 | (726) | 4,772 |
Balance at 31 December 2025 | 2,955 | 190 | 3,593 | (712) | 6,026 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
New financial asset originated or purchased | 177,363 | – | – | 6,578 | 183,941 |
Transfer to Stage 1 | 1,994 | (1,867) | (127) | – | – |
Transfer to Stage 2 | (4,109) | 4,418 | (309) | – | – |
Transfer to Stage 3 | (3,516) | (3,732) | 7,248 | – | – |
Assets repaid | (121,642) | (3,119) | (5,988) | (8,708) | (139,457) |
Impact of modifications | (13) | – | – | – | (13) |
Business combination | 298,683 | – | – | 273 | 298,956 |
Foreign exchange movement | 2,069 | 26 | (29) | (424) | 1,642 |
Net other changes | 2,816 | 109 | 171 | 169 | 3,265 |
Write-offs | – | – | (3,718) | (10) | (3,728) |
Recoveries of amounts previously written off | – | – | 1 | 531 | 532 |
Unwind of discount | – | – | 30 | (49) | (19) |
Currency translation differences | 12,971 | 73 | (42) | 10 | 13,012 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Individually assessed | 114,447 | – | 2,436 | 252 | 117,135 |
Collectively assessed | 286,068 | 956 | 6,864 | 17,199 | 311,087 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
New financial asset originated or purchased | 600 | – | – | – | 600 |
Transfer to Stage 1 | 67 | (61) | (6) | – | – |
Transfer to Stage 2 | (86) | 90 | (4) | – | – |
Transfer to Stage 3 | (1,880) | (485) | 2,365 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | 2,395 | 191 | 322 | – | 2,908 |
Assets repaid | (281) | (149) | (1,631) | (3,239) | (5,300) |
Foreign exchange movement | 53 | (2) | 11 | (6) | 56 |
Day 2 ECL on business combination | 2,134 | – | – | – | 2,134 |
Net other measurement of ECL | (2,285) | 97 | 2,543 | 656 | 1,011 |
Income statement (releases)/charges | 717 | (319) | 3,600 | (2,589) | 1,409 |
Write-offs | – | – | (1,873) | (10) | (1,883) |
Recoveries of amounts previously written off | (851) | – | 1 | 531 | (319) |
Unwind of discount | – | – | 30 | (49) | (19) |
Currency translation differences | 29 | 12 | 47 | 1 | 89 |
Balance at 31 December 2024 | 1,064 | 177 | 7,512 | 1,732 | 10,485 |
Individually assessed | 283 | – | 648 | 4 | 935 |
Collectively assessed | 781 | 177 | 6,864 | 1,728 | 9,550 |
Balance at 31 December 2024 | 1,064 | 177 | 7,512 | 1,732 | 10,485 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 54,971 | 6,451 | 14,109 | 15,211 | 90,742 |
New financial asset originated or purchased | 24,001 | – | – | 10,525 | 34,526 |
Transfer to Stage 1 | 9,296 | (8,702) | (594) | – | – |
Transfer to Stage 2 | (17,016) | 21,008 | (3,992) | – | – |
Transfer to Stage 3 | (1,291) | (10,139) | 11,430 | – | – |
Assets repaid | (32,717) | (3,377) | (5,056) | (6,389) | (47,539) |
Impact of modifications | (221) | – | 138 | – | (83) |
Foreign exchange movement | 2,285 | 198 | 117 | (804) | 1,796 |
Net other changes | 992 | (2) | (148) | (59) | 783 |
Write-offs | – | – | (3,429) | 313 | (3,116) |
Recoveries of amounts previously written off | – | – | 66 | – | 66 |
Unwind of discount | – | – | 23 | 284 | 307 |
Currency translation differences | (6,401) | (389) | (601) | – | (7, 391) |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Individually assessed | – | – | 286 | – | 286 |
Collectively assessed | 33,899 | 5,048 | 11,777 | 19,081 | 69,805 |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 818 | 258 | 3,542 | 4,080 | 8,698 |
New financial asset originated or purchased | 964 | – | – | – | 964 |
Transfer to Stage 1 | 275 | (262) | (13) | – | – |
Transfer to Stage 2 | (650) | 769 | (119) | – | – |
Transfer to Stage 3 | (236) | (434) | 670 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (142) | 234 | 291 | – | 383 |
Assets repaid | (538) | (170) | (2,816) | (2,394) | (5,918) |
Impact of modifications | (2) | – | – | – | (2) |
Foreign exchange movement | 50 | 37 | 4 | – | 91 |
Net other measurement of ECL | 425 | (53) | 5,307 | 1,565 | 7,244 |
Income statement (releases)/charges | 146 | 121 | 3,324 | (829) | 2,762 |
Write-offs | – | – | (316) | 313 | (3) |
Recoveries of amounts previously written off | – | – | 66 | – | 66 |
Unwind of discount | – | – | 23 | 284 | 307 |
Currency translation differences | 205 | 105 | (932) | – | (622) |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
Individually assessed | – | – | 60 | – | 60 |
Collectively assessed | 1,169 | 484 | 5,647 | 3,848 | 11,148 |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
2025 | 2024 | 2023 | |
Factoring receivables, gross | 177,756 | 70,458 | 55,027 |
Less – Allowance for expected credit loss | (422) | (22) | (127) |
Factoring receivables, net | 177, 334 | 70,436 | 54,900 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
New financial asset originated or purchased | 256,061 | – | – | – | 256,061 |
Transfer to Stage 2 | (231) | 231 | – | – | – |
Assets repaid | (148,183) | (86) | (34) | – | (148,303) |
Net other changes | (571) | – | – | – | (571) |
Currency translation differences | 105 | 4 | 2 | – | 111 |
Balance at 31 December 2025 | 177, 525 | 231 | – | – | 177,756 |
Collectively assessed | 17 7, 525 | 231 | – | – | 177,756 |
Balance at 31 December 2025 | 177, 525 | 231 | – | – | 177,756 |
Factoring receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2024 | 22 | – | – | – | 22 |
New financial asset originated or purchased | 759 | – | – | – | 759 |
Assets repaid | (481) | – | – | – | (481) |
Foreign exchange movement | (1) | 1 | – | – | – |
Net other measurement of ECL | 64 | 60 | – | – | 124 |
Income statement (releases)/charges | 341 | 61 | – | – | 402 |
Currency translation differences | (2) | – | – | – | (2) |
Balance at 31 December 2025 | 361 | 61 | – | – | 422 |
Collectively assessed | 361 | 61 | – | – | 422 |
Balance at 31 December 2025 | 361 | 61 | – | – | 422 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
New financial asset originated or purchased | 143,368 | – | – | – | 143,368 |
Transfer to Stage 2 | (1,926) | 1,926 | – | – | – |
Transfer to Stage 3 | (205) | (147) | 352 | – | – |
Assets repaid | (218,540) | (513) | (422) | – | (219,475) |
Business combination | 83,780 | – | – | – | 83,780 |
Foreign exchange movement | 406 | – | – | – | 406 |
Net other changes | 5,938 | (1,371) | 1 | – | 4,568 |
Currency translation differences | 2,774 | 7 | 3 | – | 2,784 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Individually assessed | – | – | 32 | – | 32 |
Collectively assessed | 70,344 | 82 | – | – | 70,426 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Factoring receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
New financial asset originated or purchased | 270 | – | – | – | 270 |
Transfer to Stage 2 | (32) | 32 | – | – | – |
Transfer to Stage 3 | (205) | – | 205 | – | – |
Assets repaid | (72) | (1) | (241) | – | (314) |
Net other measurement of ECL | (96) | (31) | 36 | – | (91) |
Income statement (releases)/charges | (135) | – | – | – | (135) |
Currency translation differences | 129 | (1) | (98) | – | 30 |
Balance at 31 December 2024 | 22 | – | – | – | 22 |
Collectively assessed | 22 | – | – | – | 22 |
Balance at 31 December 2024 | 22 | – | – | – | 22 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 20,365 | 3,000 | 46 | – | 23,411 |
New financial asset originated or purchased | 89,935 | – | – | – | 89,935 |
Transfer to Stage 2 | (765) | 765 | – | – | – |
Transfer to Stage 3 | (306) | (2) | 308 | – | – |
Assets repaid | (53,456) | (3,546) | (231) | – | (57,233) |
Net other changes | (5) | – | – | – | (5) |
Currency translation differences | (1,019) | (37) | (25) | – | (1,081) |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Individually assessed | – | – | 98 | – | 98 |
Collectively assessed | 54,749 | 180 | – | – | 54,929 |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Factoring receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 175 | 61 | 46 | – | 282 |
New financial asset originated or purchased | 411 | – | – | – | 411 |
Transfer to Stage 2 | (13) | 13 | – | – | – |
Transfer to Stage 3 | (306) | – | 306 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | – | 4 | 1 | – | 5 |
Assets repaid | (245) | (75) | (307) | – | (627) |
Net other measurement of ECL | 32 | (3) | – | – | 29 |
Income statement (releases)/charges | (121) | (61) | – | – | (182) |
Currency translation differences | (26) | 1 | 52 | – | 27 |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
Individually assessed | – | – | 98 | – | 98 |
Collectively assessed | 28 | 1 | – | – | 29 |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
2025 | 2024 | 2023 | |
Right-of-use assets | 332,630 | 257,896 | 138,695 |
Lease liability | 348,114 | 274,435 | 141,934 |
2025 | 2024 | 2023 | |
Short-term leases | (10,513) | (7,479) | (4,872) |
Leases of low-value assets | (1,586) | (2,436) | (2,264) |
(12,099) | (9,915) | (7,136) |
| Movements in | |
| lease liabilities | |
Carrying amount at 1 January 2023 | 114,470 |
Cash payments for the principal portion of the lease liability | (32,151) |
Change in accrued interest | (665) |
Additions | 64,120 |
Other movements* | (3,840) |
Carrying amount at 31 December 2023 | 141,934 |
Cash payments for the principal portion of the lease liability | (50,271) |
Change in accrued interest | 8,269 |
Additions | 75,391 |
Business combination | 88,172 |
Other movements* | 10,940 |
Carrying amount at 31 December 2024 | 274,435 |
Cash payments for the principal portion of the lease liability | (67,579) |
Change in accrued interest | 12,468 |
Additions | 133,078 |
Other movements* | (4,288) |
Carrying amount at 31 December 2025 | 348,114 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2024 | 370,420 | 6,369 | 376,789 |
Additions | 134,946 | 1,893 | 136,839 |
Disposals | (25,962) | – | (25,962) |
Currency translation differences | 1,631 | 149 | 1,780 |
31 December 2025 | 481,035 | 8,411 | 489,446 |
| Accumulated depreciation | |||
31 December 2024 | 116,672 | 2,221 | 118,893 |
Depreciation charge | 52,653 | 1,605 | 54,258 |
Disposals | (17,283) | – | (17,283) |
Currency translation differences | 815 | 133 | 948 |
31 December 2025 | 152,857 | 3,959 | 156,816 |
| Net book value | |||
31 December 2024 | 253,748 | 4,148 | 257,896 |
31 December 2025 | 328,178 | 4,452 | 332,630 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2023 | 223,543 | 1,774 | 225,317 |
Additions | 73,950 | 690 | 74,640 |
Disposals | (16,454) | – | (16,454) |
Transfers | – | – | – |
Business combination | 85,309 | 3,663 | 88,972 |
Currency translation differences | 4,072 | 242 | 4,314 |
31 December 2024 | 370,420 | 6,369 | 376,789 |
| Accumulated depreciation | |||
31 December 2023 | 85,523 | 1,099 | 86,622 |
Depreciation charge | 44,499 | 1,056 | 45,555 |
Disposals | (13,648) | – | (13,648) |
Transfers | – | – | – |
Currency translation differences | 298 | 66 | 364 |
31 December 2024 | 116,672 | 2,221 | 118,893 |
| Net book value | |||
31 December 2023 | 138,020 | 675 | 138,695 |
31 December 2024 | 253,748 | 4,148 | 257,896 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2022 | 181,227 | 2,333 | 183,560 |
Additions | 64,385 | – | 64,385 |
Disposals | (16,785) | – | (16,785) |
Transfers | – | – | – |
Currency translation differences | (5,284) | (559) | (5,843) |
31 December 2023 | 223,543 | 1,774 | 225,317 |
| Accumulated depreciation | |||
31 December 2022 | 65,073 | 1,100 | 66,173 |
Depreciation charge | 32,601 | 315 | 32,916 |
Disposals | (11,100) | – | (11,100) |
Transfers | – | – | – |
Currency translation differences | (1,051) | (316) | (1,367) |
31 December 2023 | 85,523 | 1,099 | 86,622 |
| Net book value | |||
31 December 2022 | 116,154 | 1,233 | 117,387 |
31 December 2023 | 138,020 | 675 | 138,695 |
2025 | 2024 | 2023 | |
At 1 January | 378,642 | 271,712 | 119,924 |
Additions | 149,942 | 177,908 | 239,872 |
Disposals | (146,122) | (67,730) | (77,324) |
Write-down | (8,437) | (3,019) | (2,114) |
Reversal of write-down | 1,131 | 16 | – |
Transfers from/(to) property and equipment | 34 | (673) | (3,516) |
Transfers to investment property | (711) | (5,359) | (3,428) |
Business combination | – | 5,453 | – |
Currency translation differences | 180 | 334 | (1,702) |
At 31 December | 374,659 | 378,642 | 271,712 |
| Office | |||||||
| buildings | Computers | ||||||
| and service | Furniture and | and | Motor | Leasehold | Assets under | ||
| centres | fixtures | equipment | vehicles | improvements | construction | Total | |
| Cost | |||||||
| 31 December 2024 | 261,578 | 254,172 | 372,609 | 18,719 | 76,036 | 15,204 | 998,318 |
Additions | 12,668 | 21,614 | 93,311 | 12,259 | 7,072 | 32,814 | 179,738 |
Transfers | 6,670 | – | 2,628 | (150) | 14,953 | (24,101) | – |
Transfers from investment properties | 546 | – | – | – | – | – | 546 |
Transfers to foreclosed assets | – | (13) | – | (1,108) | – | – | (1,121) |
Transfers to other assets | – | (3,847) | (22,408) | – | (62) | (3,345) | (29,662) |
Disposals | (10,023) | (789) | (9,766) | (578) | (60) | (261) | (21,477) |
Write-offs | (2,952) | (1,002) | (1,862) | (271) | (1,239) | – | (7,326) |
Business combination | – | 11 | 26 | – | – | – | 37 |
Currency translation differences | 174 | 156 | 910 | 56 | 211 | 58 | 1,565 |
31 December 2025 | 268,661 | 270,302 | 435,448 | 28,927 | 96,911 | 20,369 | 1,120,618 |
| Accumulated impairment | |||||||
| 31 December 2024 | 2,267 | 12 | 16 | – | – | – | 2,295 |
Impairment charge | 77 | 6 | (16) | – | – | – | 67 |
31 December 2025 | 2,344 | 18 | – | – | – | – | 2,362 |
| Accumulated depreciation | |||||||
| 31 December 2024 | 37, 324 | 143,182 | 233,319 | 7,607 | 24,494 | – | 445,926 |
Depreciation charge | 5,394 | 16,990 | 47,256 | 4,722 | 12,482 | – | 86,844 |
Transfers from investment properties | (426) | – | – | – | – | – | (426) |
Transfers to foreclosed assets | – | (5) | – | (1,082) | – | – | (1,087) |
Transfers to other assets | – | (1,898) | (17,912) | – | – | – | (19,810) |
Disposals | (2,220) | (692) | (3,673) | (432) | (47) | – | (7,06 4) |
Write-offs | (67) | (1,002) | (1,713) | (65) | (1,098) | – | (3,945) |
Business combination | – | – | – | – | – | – | – |
Currency translation differences | 190 | 84 | 557 | 29 | 119 | – | 979 |
31 December 2025 | 40,195 | 156,659 | 257,834 | 10,779 | 35,950 | – | 501,417 |
| Net book value | |||||||
| 31 December 2024 | 221,987 | 110,978 | 139,274 | 11,112 | 51,542 | 15,204 | 550,097 |
31 December 2025 | 226,122 | 113,625 | 177,614 | 18,148 | 60,961 | 20,369 | 616,839 |
| Office | |||||||
| buildings | Computers | ||||||
| and service | Furniture and | and | Motor | Leasehold | Assets under | ||
| centres | fixtures | equipment | vehicles | improvements | construction | Total | |
| Cost | |||||||
| 31 December 2023 | 258,050 | 216,174 | 296,805 | 12,076 | 35,654 | 8,036 | 826,795 |
Additions | 7,574 | 29,530 | 43,069 | 6,033 | 889 | 31,010 | 118,105 |
Transfers | 4,671 | (1,225) | 3,874 | – | 14,535 | (21,855) | – |
Transfers to investment properties | (9,669) | – | – | – | – | – | (9,669) |
Transfers to assets held for sale | 927 | – | – | – | – | – | 927 |
Transfers from foreclosed assets | 673 | – | – | – | – | – | 673 |
Transfers (to) from other assets | (954) | (1,953) | (9,846) | – | – | (2,016) | (14,769) |
Disposals | (44) | (339) | (518) | (508) | (296) | – | (1,705) |
Write-offs | (1,342) | (36) | (1,312) | (120) | (2,392) | – | (5,202) |
Business combination | – | 11,534 | 38,609 | 1,167 | 26,705 | – | 78,015 |
Currency translation differences | 1,692 | 487 | 1,928 | 71 | 941 | 29 | 5,148 |
31 December 2024 | 261,578 | 254,172 | 372,609 | 18,719 | 76,036 | 15,204 | 998,318 |
| Accumulated impairment | |||||||
| 31 December 2023 | 2,557 | 55 | 98 | 8 | – | – | 2,718 |
Impairment charge | (290) | (43) | (82) | (8) | – | – | (423) |
31 December 2024 | 2,267 | 12 | 16 | – | – | – | 2,295 |
| Accumulated depreciation | |||||||
| 31 December 2023 | 33,873 | 131,304 | 199,886 | 5,517 | 16,542 | – | 387,122 |
Depreciation charge | 5,126 | 14,468 | 42,508 | 2,583 | 10,252 | – | 74,937 |
Transfers | – | (970) | 970 | – | – | – | – |
Transfers to investment properties | (2,037) | – | – | – | – | – | (2,037) |
Transfers to other assets | – | (1,230) | (7,712) | – | – | – | (8,942) |
Disposals | (1) | (275) | (462) | (406) | (287) | – | (1,431) |
Write-offs | (276) | (160) | (2,066) | (99) | (2,053) | – | (4,654) |
Currency translation differences | 639 | 45 | 195 | 12 | 40 | – | 931 |
31 December 2024 | 37,324 | 143,182 | 233,319 | 7,607 | 24,494 | – | 445,926 |
| Net book value | |||||||
| 31 December 2023 | 221,620 | 84,815 | 96,821 | 6,551 | 19,112 | 8,036 | 436,955 |
31 December 2024 | 221,987 | 110,978 | 139,274 | 11,112 | 51,542 | 15,204 | 550,097 |
| Office | |||||||
| buildings | Computers | ||||||
| and service | Furniture and | and | Motor | Leasehold | Assets under | ||
| centres | fixtures | equipment | vehicles | improvements | construction | Total | |
| Cost | |||||||
| 31 December 2022 | 235,249 | 193,103 | 279,259 | 8,729 | 29,084 | 4,755 | 750,179 |
Additions | 20,485 | 25,363 | 28,301 | 4,573 | 1,644 | 17,769 | 98,135 |
Transfers | 2,557 | – | 2,059 | – | 8,507 | (13,123) | – |
Transfers to investment properties | (641) | – | – | – | – | – | (641) |
Transfers to assets held for sale | (1,363) | – | – | – | – | – | (1,363) |
Transfers from foreclosed assets | 3,516 | – | – | – | – | – | 3,516 |
Transfers to other assets | 934 | (1,421) | (7,714) | (207) | (29) | (243) | (8,680) |
Disposals | (26) | (273) | (3,070) | (660) | (222) | – | (4,251) |
Write-offs | – | (208) | (73) | (284) | (2,979) | (1,088) | (4,632) |
Business combination | – | 62 | 171 | 66 | 51 | – | 350 |
Currency translation differences | (2,661) | (452) | (2,128) | (141) | (402) | (34) | (5,818) |
31 December 2023 | 258,050 | 216,174 | 296,805 | 12,076 | 35,654 | 8,036 | 826,795 |
| Accumulated impairment | |||||||
| 31 December 2022 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
Impairment charge | – | 19 | – | – | – | 770 | 789 |
31 December 2023 | 2,557 | 55 | 98 | 8 | – | 770 | 3,488 |
| Accumulated depreciation | |||||||
| 31 December 2022 | 31,325 | 121,415 | 177,260 | 4,615 | 14,010 | – | 348,625 |
Depreciation charge | 5,120 | 11,825 | 32,364 | 1,647 | 4,839 | – | 55,795 |
Transfers to investment properties | (225) | (1) | – | – | – | – | (226) |
Transfers to assets held for sale | (1,065) | – | – | – | – | – | (1,065) |
Transfers to other assets | – | (996) | (5,526) | (203) | – | – | (6,725) |
Disposals | (10) | (199) | (2,465) | (443) | (217) | – | (3,334) |
Write-offs | – | (542) | (812) | (85) | (1,967) | (770) | (4,176) |
Business combination | – | 13 | 31 | 15 | 42 | – | 101 |
Currency translation differences | (1,272) | (211) | (966) | (29) | (165) | – | (2,643) |
31 December 2023 | 33,873 | 131,304 | 199,886 | 5,517 | 16,542 | (770) | 386,352 |
| Net book value | |||||||
| 31 December 2022 | 201,367 | 71,652 | 101,901 | 4,106 | 15,074 | 4,755 | 398,855 |
31 December 2023 | 221,620 | 84,815 | 96,821 | 6,551 | 19,112 | 8,036 | 436,955 |
| Brand name | ||||
| and customer | ||||
| relations | ||||
| recognised | ||||
| Software | at business | |||
| and licence | combination | Other | Total | |
| Cost | ||||
31 December 2024 | 435,924 | 54,445 | 27,261 | 517,630 |
Additions | 108,739 | – | – | 108,739 |
Disposals | (9,072) | – | – | (9,072) |
Write-offs | (1,412) | – | – | (1,412) |
Business combination | 20,663 | – | – | 20,663 |
Currency translation differences | 1,897 | (109) | 36 | 1,824 |
31 December 2025 | 556,739 | 54,336 | 27,297 | 638,372 |
| Accumulated impairment | ||||
31 December 2024 | 4,559 | – | – | 4,559 |
Impairment charge | – | – | – | – |
31 December 2025 | 4,559 | – | – | 4,559 |
| Accumulated amortisation | ||||
31 December 2024 | 180,510 | 3,920 | 6,391 | 190,821 |
Amortisation charge | 71,150 | 9,114 | 286 | 80,550 |
Disposals | (13,284) | – | – | (13,284) |
Write-offs | (1,412) | – | – | (1,412) |
Currency translation differences | 736 | (25) | 25 | 736 |
31 December 2025 | 237,700 | 13,009 | 6,702 | 257, 411 |
| Net book value | ||||
31 December 2024 | 250,855 | 50,525 | 20,870 | 322,250 |
31 December 2025 | 314,480 | 41,327 | 20,595 | 376,402 |
| Brand name | ||||
| and customer | ||||
| relations | ||||
| recognised | ||||
| Software | at business | |||
| and licence | combination | Other | Total | |
| Cost | ||||
31 December 2023 | 291,341 | – | 27, 480 | 318,821 |
Additions | 107,407 | – | 196 | 107,603 |
Disposals | (6,405) | – | – | (6,405) |
Write-offs | (2,948) | – | – | (2,948) |
Business combination | 43,327 | 52,534 | 32 | 95,893 |
Currency translation differences | 3,202 | 1,911 | (447) | 4,666 |
31 December 2024 | 435,924 | 54,445 | 27,261 | 517,630 |
| Accumulated impairment | ||||
31 December 2023 | 4,559 | – | – | 4,559 |
Impairment charge | – | – | – | – |
31 December 2024 | 4,559 | – | – | 4,559 |
| Accumulated amortisation | ||||
31 December 2023 | 140,258 | – | 6,142 | 146,400 |
Amortisation charge | 48,529 | 3,892 | 224 | 52,645 |
Disposals | (6,237) | – | – | (6,237) |
Write-offs | (2,367) | – | (1) | (2,368) |
Currency translation differences | 327 | 28 | 26 | 381 |
31 December 2024 | 180,510 | 3,920 | 6,391 | 190,821 |
| Net book value | ||||
31 December 2023 | 146,524 | – | 21,338 | 167,862 |
31 December 2024 | 250,855 | 50,525 | 20,870 | 322,250 |
| Software | |||
and licence | Other | Total | |
| Cost | |||
31 December 2022 | 247,943 | 27, 449 | 275,392 |
Additions | 56,537 | 31 | 56,568 |
Disposals | (8,321) | – | (8,321) |
Write-offs | (1,258) | – | (1,258) |
Currency translation differences | (3,560) | – | (3,560) |
31 December 2023 | 291,341 | 27,480 | 318,821 |
| Accumulated impairment | |||
31 December 2022 | 2,358 | – | 2,358 |
Impairment charge | 2,201 | – | 2,201 |
31 December 2023 | 4,559 | – | 4,559 |
| Accumulated amortisation | |||
31 December 2022 | 117,629 | 5,964 | 123,593 |
Amortisation charge | 32,844 | 178 | 33,022 |
Disposals | (7,815) | – | (7,815) |
Write-offs | (1,261) | – | (1,261) |
Currency translation differences | (1,139) | – | (1,139) |
31 December 2023 | 140,258 | 6,142 | 146,400 |
| Net book value | |||
31 December 2022 | 127,956 | 21,485 | 149,441 |
31 December 2023 | 146,524 | 21,338 | 167,862 |
2025 | 2024 | 2023 | |
At 1 January | 134,338 | 124,068 | 166,546 |
Additions | – | – | 4,882 |
Disposals | (23,074) | (20,246) | (38,175) |
Net gains from revaluation of investment property | (1,525) | 19,053 | 756 |
Transfers to assets held for sale | (2,549) | (2,069) | (10,756) |
Transfers (to)/from property and equipment | (972) | 7,632 | 415 |
Transfers from foreclosed assets | 711 | 5,359 | 3,428 |
Transfers to other assets – inventories | 3 | (14) | – |
Currency translation differences | 638 | 555 | (3,028) |
At 31 December | 107,573 | 134,338 | 124,068 |
2025 | 2024 | 2023 | |
| Cost | |||
1 January | 65,647 | 65,647 | 57,745 |
Business combination | – | – | 7,902 |
At 31 December | 65,647 | 65,647 | 65,647 |
| Accumulated impairment | |||
1 January | 24,394 | 24,394 | 24,394 |
At 31 December | 24,394 | 24,394 | 24,394 |
| Net book value: | |||
1 January | 41,253 | 41,253 | 33,351 |
Business combination | – | – | 7,902 |
At 31 December | 41,253 | 41,253 | 41,253 |
2025 | 2025 | 2024 | |
Retail Banking | 23,386 | 23,386 | 23,386 |
Corporate Banking | 9,965 | 9,965 | 9,965 |
Other | 7,902 | 7,902 | 7,902 |
Total | 41,253 | 41,253 | 41,253 |
Corporate Banking | Retail Banking | Other | |||||||
2025 | 2024 | 2023 | 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |
Discount rate | 5.5% | 6.8% | 5.3% | 6.3% | 6.2% | 6.6% | 30.0% | 30.0% | 30.0% |
2025 | 2024 | 2023 | |
Current income benefit/(expense) | (407,314) | (379,632) | (324,452) |
Deferred income tax benefit/(expense) | (9,931) | 16,836 | 65,481 |
Income tax expense | (417,245) | (362,796) | (258,971) |
2025 | 2024 | 2023 | |
Net losses on investment securities | (1,618) | (345) | – |
Income tax expense in other comprehensive income | (1,618) | (345) | – |
2025 | 2024 | 2023 | |
Profit before income tax expense | 2,580,476 | 2,847,991 | 1,656,298 |
Average tax rate | 20% | 20% | 20% |
Theoretical income tax expense at average tax rate | (516,095) | (569,598) | (331,260) |
Non-taxable income | 100,215 | 208,617 | 76,934 |
Non-deductible expenses | (16,824) | (15,168) | (4,520) |
Correction of prior year declarations | – | 910 | (2,342) |
Tax at the domestic rates applicable to profits in each country | 12,453 | 7,086 | (1,007) |
Effects from changes in tax legislation | – | – | 110 |
Tax deductible expenses | 3,648 | 7,013 | 7,030 |
Other | (642) | (1,656) | (3,916) |
Income tax expense | (417,245) | (362,796) | (258,971) |
2025 | 2024 | 2023 | |
Current income tax assets | – | 47,794 | 2,056 |
Deferred income tax assets | 41 | 320 | 464 |
Income tax assets | 41 | 48,114 | 2,520 |
Current income tax liabilities | 76,468 | 67, 3 42 | 185,440 |
Deferred income tax liabilities | 32,337 | 21,089 | 13,618 |
Income tax liabilities | 108,805 | 88,431 | 199,058 |
| Origination and reversal of temporary | Origination and reversal of temporary | Origination and reversal of temporary | ||||||||||
| differences | differences | differences | ||||||||||
| In the | In other | In the | In other | |||||||||
| In the Income | Business | Income | comprehensive | Currency | Income | comprehensive | Currency | |||||
2022 | 2023 | Statement | Combination | Statement | income | translation | 2024 | Statement | income | translation | 2025 | |
| Tax effect of deductible temporary differences: | ||||||||||||
| Amounts due to credit | ||||||||||||
| institutions | 193 | 163 | (30) | – | (72) | – | – | 91 | (10) | – | – | 81 |
Investment securities | 294 | (195) | (489) | – | 210 | – | – | 15 | (5) | – | – | 10 |
| Investment securities | ||||||||||||
pledged under sale and repurchase agreements | ||||||||||||
| and securities lending | – | – | – | 48 | 743 | (604) | 3 | 190 | (185) | – | – | 5 |
Investment properties | 2,121 | – | (2,121) | – | 328 | – | – | 328 | (328) | – | – | – |
| Insurance premiums | ||||||||||||
| receivables | – | – | – | – | – | – | – | – | – | – | – | – |
| Allowances for impairment | ||||||||||||
and provisions for other losses | – | – | – | – | – | – | – | – | – | – | – | – |
Tax losses carried forward | – | – | – | – | – | – | – | – | – | – | – | – |
Property and equipment | 2,232 | 1,160 | (1,072) | (2,313) | 1,696 | – | (73) | 470 | (205) | – | 1 | 266 |
Intangible assets | – | – | – | – | 114 | – | – | 114 | (37) | – | – | 77 |
Assets held for sale | 465 | 338 | (127) | – | 73 | – | – | 411 | 113 | – | – | 524 |
Lease liability | 23,159 | 28,171 | 5,012 | 15,871 | 7,955 | – | 573 | 52,570 | 12,951 | – | (34) | 65,487 |
| Accruals and deferred | ||||||||||||
| income | 38,132 | 43,525 | 5,393 | – | 3,173 | – | – | 46,698 | 7,308 | – | – | 54,006 |
Other assets and liabilities | 4,280 | 5,719 | 1,439 | 9,170 | 23,724 | – | 517 | 39,130 | (1,706) | – | (68) | 37,356 |
Deferred tax assets | 70,876 | 78,881 | 8,005 | 22,776 | 37,944 | (604) | 1,020 | 140,017 | 17,896 | – | (101) | 157,812 |
| Tax effect of taxable temporary differences: | ||||||||||||
| Amounts due to credit | ||||||||||||
| institutions | 3,947 | 3,296 | (651) | 2,829 | 684 | – | 99 | 6,908 | (44) | – | (5) | 6,859 |
Debt securities issued | 1,951 | 1,537 | (414) | – | 1,062 | – | – | 2,599 | 796 | – | – | 3,395 |
Cash and cash equivalents | – | – | – | – | – | – | – | – | – | – | – | – |
Investment securities | – | – | – | 161 | 88 | (259) | 10 | – | (1,610) | 1,618 | (8) | – |
Loans to customers, factoring and finance | ||||||||||||
| lease receivables | 60,571 | 3,565 | (57,006) | 18,818 | 7,820 | – | 718 | 30,921 | 11,513 | – | (66) | 42,368 |
Client deposits and notes | – | 104 | 104 | – | (77) | – | – | 27 | 6 | – | – | 33 |
Property and equipment | 43,242 | 47,551 | 4,309 | – | 3,509 | – | – | 51,060 | 3,661 | – | – | 54,721 |
Intangible assets | – | – | – | 8,383 | (1,071) | – | 295 | 7, 607 | (1,499) | – | (13) | 6,095 |
Right-of-use assets | 23,822 | 27, 541 | 3,719 | 16,015 | 4,444 | – | 574 | 48,574 | 12,979 | – | (31) | 61,522 |
Investment properties | 8,787 | 7,510 | (1,277) | – | 3,144 | – | – | 10,654 | (3,092) | – | – | 7, 562 |
Intangible assets | – | – | – | – | – | – | – | – | – | – | – | – |
Assets held for sale | – | – | – | – | 162 | – | – | 162 | (162) | – | – | – |
| Accruals and deferred | ||||||||||||
| income | – | – | – | – | – | – | – | – | – | – | – | – |
Other assets and liabilities | 7,19 1 | 931 | (6,260) | – | 1,343 | – | – | 2,274 | 5,279 | – | – | 7,553 |
Deferred tax liabilities | 149,511 | 92,035 | (57, 476) | 46,206 | 21,108 | (259) | 1,696 | 160,786 | 27,827 | 1,618 | (123) | 190,108 |
Net deferred tax liabilities | (78,635) | (13,154) | 65,481 | (23,430) | 16,836 | (345) | (676) | (20,769) | (9,931) | (1,618) | 22 | (32,296) |
2025 | 2024 | 2023 | |
Receivables from remittance operations | 173,908 | 152,188 | 138,833 |
Other receivables | 165,737 | 76,854 | 39,005 |
Inventories | 22,946 | 26,876 | 20,969 |
Derivatives margin | 19,788 | 11,199 | 12,129 |
Investments in associates | 11,483 | 11,245 | 10,699 |
Operating tax assets | 8,914 | 5,094 | 7,725 |
Derivative financial assets | 8,438 | 25,000 | 10,942 |
Assets purchased for finance lease purposes | 1,757 | 1,441 | 2,019 |
Precious metals | – | 222 | – |
Other | 15,277 | 19,698 | 18,220 |
Other assets, gross | 428,248 | 329,817 | 260,541 |
Less – allowance for impairment of other assets | (20,290) | (15,197) | (15,469) |
Other assets, net | 407,958 | 314,620 | 245,072 |
2025 | 2024 | 2023 | |
Dividends payable to shareholders | 119,097 | 5,165 | 3,555 |
Redemption liability for put option (Note 36) | 100,765 | 91,927 | – |
Payables for remittance operations | 98,133 | 84,446 | 59,079 |
Transfers in transit | 82,797 | 31,991 | – |
Creditors | 69,839 | 52,378 | 34,038 |
Other taxes payable | 18,808 | 32,501 | 4,244 |
Amounts payable for share acquisitions (Note 36) | 15,240 | – | – |
Derivative financial liabilities | 10,692 | 9,083 | 25,779 |
Provisions | 9,706 | 5,996 | 6,304 |
Accounts payable | 5,805 | 5,725 | 12,731 |
Advances received | 3,548 | 4,578 | 2,034 |
Derivatives margin | 36 | 422 | – |
Other | 26,210 | 29,590 | 19,504 |
Other liabilities | 560,676 | 353,802 | 167,268 |
| 2025 | |||
| Notional | Fair value | ||
| amount | Asset | Liability | |
| Foreign exchange contracts | |||
Forwards and swaps – domestic | 1,353,888 | 2,431 | 2,486 |
Forwards and swaps – foreign | 3,215,985 | 6,007 | 7,765 |
| Interest rate contracts | |||
Forwards and swaps – foreign (IR) | 13,500 | – | 441 |
Total derivative assets/liabilities | 4,583,373 | 8,438 | 10,692 |
2024 | 2023 | |||||
| Notional | Fair value | Notional | Fair value | |||
| amount | Asset | Liability | amount | Asset | Liability | |
| Foreign exchange contracts | ||||||
Forwards and swaps – domestic | 942,183 | 1,170 | 6,649 | 1,099,787 | 2,703 | 3,712 |
Forwards and swaps – foreign | 4,120,612 | 23,830 | 2,434 | 3,776,221 | 8,239 | 22,067 |
Total derivative assets/liabilities | 5,062,795 | 25,000 | 9,083 | 4,876,008 | 10,942 | 25,779 |
2025 | 2024 | 2023 | |
Prepayments to finance lease suppliers | 144,399 | 36,012 | 3,043 |
Prepayments for non-current assets | 16,630 | 23,289 | 18,373 |
Other prepayments | 39,738 | 29,649 | 16,095 |
Prepayments | 200,767 | 88,950 | 37,511 |
2025 | 2024 | 2023 | |
Current accounts | 21,936,533 | 18,778,650 | 12,198,454 |
Time deposits | 16,693,441 | 14,423,360 | 8,324,285 |
Client deposits and notes | 38,629,974 | 33,202,010 | 20,522,739 |
Held as security against letters of credit and guarantees (Note23) | 286,687 | 290,692 | 334,092 |
2025 | 2024 | 2023 | |
Individuals | 22,173,536 | 18,857,874 | 12,907,914 |
Private enterprises | 15,556,236 | 12,881,843 | 7,120,507 |
State and state-owned entities | 900,202 | 1,462,293 | 494,318 |
Client deposits and notes | 38,629,974 | 33,202,010 | 20,522,739 |
2025 | 2024 | 2023 | |
Individuals | 22,173,536 | 18,857,874 | 12,907,914 |
Financial intermediation | 3,052,585 | 2,496,389 | 1,451,014 |
Trade | 2,894,910 | 2,098,291 | 1,367,858 |
Construction | 2,177,952 | 2,241,261 | 1,140,925 |
Transport and communication | 1,461,423 | 1,139,254 | 639,882 |
Service | 950,356 | 982,174 | 822,284 |
Manufacturing | 841,430 | 652,652 | 492,647 |
Government services | 675,956 | 1,271,027 | 445,880 |
Real estate | 584,124 | 437,257 | 344,279 |
Mining and quarrying | 580,307 | 243,755 | 53,808 |
Electricity, gas and water supply | 511,874 | 576,555 | 76,384 |
Agriculture | 399,043 | 232,894 | 37,337 |
Hospitality | 225,985 | 122,682 | 108,103 |
Other | 2,100,493 | 1,849,945 | 634,424 |
Client deposits and notes | 38,629,974 | 33,202,010 | 20,522,739 |
2025 | 2024 | 2023 | |
Borrowings from international credit institutions | 4,566,961 | 3,446,611 | 1,794,696 |
Short-term loans from central banks | 2,804,383 | 2,700,162 | 2,101,653 |
Time deposits and inter-bank loans | 812,537 | 715,178 | 130,382 |
Correspondent accounts | 455,791 | 621,182 | 431,232 |
Payables under REPO Operations | 165,172 | 319,212 | – |
Other borrowings | 12,392 | – | – |
8,817,236 | 7,802 ,345 | 4,457,963 | |
Non-convertible subordinated debt | 546,126 | 736,455 | 562,520 |
Additional Tier 1 | 135,744 | 141,433 | 135,526 |
Amounts due to credit institutions | 9,499,106 | 8,680,233 | 5,156,009 |
2025 | 2024 | 2023 | |
Local bonds | 1,207,673 | 1,048,876 | – |
Additional Tier 1 capital notes issued | 817,800 | 850,397 | 267,112 |
Eurobonds and notes issued | 449,496 | – | – |
Certificates of deposit | 300,219 | 91,814 | 64,279 |
Tier 2 notes issued | 224,683 | 140,620 | 83,158 |
Bonds issued to international financial institutions to finance green projects | – | 123,309 | – |
Other instruments | – | – | 6,810 |
Debt securities issued | 2,999,871 | 2,255,016 | 421,359 |
| Bonds issued | |||||
| to international | |||||
| financial | |||||
| Eurobonds | Additional | Tier 2 | institutions to | ||
| and notes | Tier 1 capital | notes | Local | finance green | |
| issued | notes issued | issued | bonds | projects | |
Carrying amount at 31 December 2022 | 226,725 | 267,702 | – | – | – |
Repurchase of debt securities issued | (20,980) | – | – | – | – |
Repayment of the principal portion of the debt securities issued | (230,995) | – | – | – | – |
Proceeds from Tier 2 notes issued | – | – | 78,921 | – | – |
Foreign exchange movements | (860) | – | 1,428 | – | – |
Other movements | 26,110 | (590) | 2,809 | – | – |
Carrying amount at 31 December 2023 | – | 267,112 | 83,158 | – | – |
Repayment of the principal portion of the debt securities issued | – | (283,570) | – | (119,806) | – |
Proceeds from Additional Tier 1 notes | 800,970 | – | – | – | |
Proceeds from Tier 2 notes issued | – | – | 51,126 | – | – |
Proceeds from local bonds issued | – | – | – | 360,167 | – |
Business combination | – | – | – | 764,018 | 122,844 |
Foreign exchange movements | – | 40,881 | 5,120 | 36,049 | 1,333 |
Other movements | – | 25,004 | 1,216 | 8,448 | (868) |
Carrying amount at 31 December 2024 | – | 850,397 | 140,620 | 1,048,876 | 123,309 |
Repayment of the principal portion of the debt securities issued | – | – | – | (318,341) | (130,954) |
Eurobonds and notes issued | 450,000 | – | – | – | – |
Proceeds from Tier 2 notes issued | – | – | 87,857 | – | – |
Proceeds from local bonds issued | – | – | – | 498,141 | – |
Foreign exchange movements | – | (34,108) | (5,444) | (20,197) | 8,109 |
Other movements | (504) | 1,511 | 1,650 | (806) | (464) |
Carrying amount at 31 December 2025 | 449,496 | 817,800 | 224,683 | 1,207,673 | – |
2025 | 2024 | 2023 | |
Accruals for employee compensation | 219,730 | 271,184 | 65,870 |
Deferred income | 77,123 | 65,021 | 60,167 |
Other accruals | 4,214 | 2,529 | 3,318 |
Total accruals and deferred income | 301,067 | 338,734 | 129,355 |
2025 | 2024 | 2023 | |
| Credit-related commitments | |||
Financial and performance guarantees issued* | 2,945,640 | 2,605,426 | 1,918,997 |
Undrawn loan facilities | 1,894,567 | 1,393,229 | 1,014,951 |
Letters of credit | 65,505 | 83,771 | 77,545 |
4,905,712 | 4,082,426 | 3,011,493 | |
Less – cash held as security against letters of credit and guarantees (Note 19) | (286,687) | (290,692) | (334,092) |
Less – provisions | (9,706) | (5,996) | (6,304) |
Capital expenditure commitments | 4,717 | 15,232 | 7,559 |
Total commitments | 4,614,036 | 3,800,970 | 2,678,656 |
| Number of | Share | |
| ordinary shares | Capital | |
31 December 2022 | 47,498,982 | 1,563 |
Buyback and cancellation of own shares | (1,732,689) | (57) |
31 December 2023 | 45,766,293 | 1,506 |
Buyback and cancellation of own shares | (1,268,146) | (42) |
31 December 2024 | 44,498,147 | 1,464 |
Buyback and cancellation of own shares | (1,023,814) | (33) |
31 December 2025 | 43,474,333 | 1,431 |
| Unrealised | Unrealised gains (losses) | Currency translation reserves | |||
| gains (losses) | from dilution or sale/ | ||||
| on investment | acquisition of shares in | ||||
| securities | existing subsidiaries | Ameriabank | Other | Other | |
31 December 2022 | 20,531 | 63,910 | – | (70,276) | 399 |
| Net change in FV on investments in debt securities | |||||
measured at FVOCI | 25,000 | – | – | – | – |
| Net gain (loss) on investments in equity instruments | |||||
designated at FVOCI | 1,776 | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the Consolidated Income Statement | 1,046 | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (8,330) | – | – | – | – |
Loss from currency translation differences | (4,360) | – | – | (8,344) | – |
Increase in share capital of subsidiaries | – | 34 | – | – | – |
Other movement | (1.00) | – | – | – | – |
31 December 2023 | 35,662 | 63,944 | – | (78,620) | 399 |
| Net change in FV on investments in debt securities | |||||
measured at FVOCI | 23,769 | – | – | – | – |
| Net gain (loss) on investments in equity instruments | |||||
designated at FVOCI | 1,630 | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the Consolidated Income Statement | 1,785 | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (4,541) | – | – | – | – |
Gain from currency translation differences | 1,332 | – | 54,729 | 9,824 | (5) |
Increase in share capital of subsidiaries | – | (178) | – | – | – |
Dilution of interests in subsidiaries | – | (88) | – | – | – |
Other movement | – | – | – | – | 1,144 |
31 December 2024 | 59,637 | 63,678 | 54,729 | (68,796) | 1,538 |
| Net change in FV on investments in debt securities | |||||
measured at FVOCI | (30,252) | – | – | – | – |
| Net gain (loss) on investments in equity instruments | |||||
designated at FVOCI | 7,822 | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the Consolidated Income Statement | (727) | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (3,133) | – | – | – | – |
Gain from currency translation differences | (1,041) | – | (4,108) | 371 | – |
Increase in share capital of subsidiaries | – | 94 | – | – | – |
| Acquisition of non-controlling interests in existing | |||||
subsidiaries | – | (1,811) | – | – | – |
Net amount reclassified to retained earnings on sale of equity instruments at FVOCI | (3,419) | – | – | – | – |
Other movement | (1,618) | – | – | – | (916) |
31 December 2025 | 27,269 | 61,961 | 50,621 | (68,425) | 622 |
2025 | 2024 | 2023 | |
| Basic earnings per share | |||
Profit for the year attributable to ordinary shareholders of the Group | 2,161,329 | 2,476,943 | 1,391,277 |
Weighted average number of ordinary shares outstanding during the year | 42,993,565 | 43, 527,114 | 44,454,395 |
Basic earnings per share | 50.2710 | 56.9057 | 31.2967 |
2025 | 2024 | 2023 | |
| Diluted earnings per share | |||
| Effect of dilution on weighted average number of ordinary shares: | |||
Dilutive unvested share options | 655,452 | 901,624 | 1,273,359 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 43,649,017 | 44,428,738 | 45,727,754 |
Diluted earnings per share | 49.5161 | 55.7509 | 30.4252 |
Carrying amount of NCI acquired | 26,637 |
Considerations paid to NCI in cash | 28,448 |
A decrease in equity attributable to the shareholders of the Group | (1,811) |
2025 | 2024 | 2023 | |
Interest income calculated using EIR method | 5,287,275 | 4,093,368 | 2,734,208 |
From loans to customers | 4,465,163 | 3,427,246 | 2,314,552 |
From investment securities | 686,443 | 552,448 | 356,945 |
From amounts due from credit institutions | 129,685 | 109,124 | 76,633 |
From factoring receivables | 12,912 | 11,065 | 458 |
Net (losses)/gains on modification of financial assets | (6,928) | (6,515) | (14,380) |
Other interest income | 83,840 | 46,532 | 14,053 |
From finance lease receivable | 64,544 | 38,430 | 13,962 |
From investments securities measured at FVTPL | 19,296 | 8,102 | – |
From other assets | – | – | 91 |
Interest income | 5,371,115 | 4,139,900 | 2,748,261 |
Interest expense calculated using EIR method | (2,344,963) | (1,739,767) | (1,132,227) |
On client deposits and notes | (1,506,059) | (1,122,508) | (796,724) |
On amounts owed to credit institutions | (643,592) | (472,570) | (290,198) |
On debt securities issued | (186,831) | (136,096) | (45,305) |
Other | (8,481) | (8,593) | – |
Other interest expense | (6,804) | (1,629) | 19,659 |
Interest element of cross-currency swaps | 11,806 | 11,838 | 25,276 |
On lease liability | (18,610) | (13,467) | (5,617) |
Interest expense | (2,351,767) | (1,741,396) | (1,112,568) |
Deposit insurance fees | (47,607) | (37,657 ) | (20,247) |
Net interest income | 2,971,741 | 2,360,847 | 1,615,446 |
2025 | 2024 | 2023 | |
Card operations | 530,695 | 439,429 | 300,145 |
Account services | 221,310 | 176,689 | 145,523 |
Settlements operations | 143,216 | 116,626 | 93,869 |
Guarantees and letters of credit | 72,658 | 65,276 | 45,323 |
Currency conversion operations | 66,179 | 52,295 | 49,370 |
Brokerage service fees | 31,458 | 20,060 | 8,759 |
Cash operations | 22,387 | 29,284 | 24,790 |
Advisory | 21,608 | 29,755 | 33,089 |
Other | 16,965 | 8,363 | 6,897 |
Fee and commission income | 1,126,476 | 937,777 | 707,765 |
Card operations | (269,797) | (217,065) | (176,687) |
Settlements operations | (122,226) | (100,741) | (52,564) |
Cash operations | (22,779) | (24,964) | (20,315) |
Currency conversion operations | (19,795) | (11,928) | (10,146) |
Brokerage service fees | (14,402) | (7,017) | (5,587) |
Guarantees and letters of credit | (513) | (294) | (239) |
Advisory | (372) | (186) | (301) |
Other | (19,105) | (13,920) | (7,444) |
Fee and commission expense | (468,989) | (376,115) | (273,283) |
Net fee and commission income | 657,487 | 561,662 | 434,482 |
In 1 year | In 2 years | In 3 years | In 3 to 5 years | In 5 to 10 years | Total | |
As at 31 December 2025 | 75,016 | 1,165 | 888 | 41 | 13 | 77,123 |
As at 31 December 2024 | 61,453 | 1,509 | 1,917 | 38 | 104 | 65,021 |
As at 31 December 2023 | 55,733 | 2,428 | 1,325 | 594 | 87 | 60,167 |
2025 | 2024 | 2023 | |
Salaries and bonuses | (956,246) | (742,452) | (405,764) |
Social security costs | (11,344) | (8,343) | (7,899) |
Pension costs | (10,793) | (7,195) | (5,791) |
Salaries and other employee benefits | (978,383) | (757,990) | (419,454) |
2025 | 2024 | 2023 | |
JSC Bank of Georgia | 8,285 | 7,7 33 | 6,981 |
CJSC Ameriabank | 2,178 | 1,941 | – |
BNB | 916 | 814 | 802 |
Other | 1,268 | 1,220 | 1,072 |
Average total number of staff employed | 12,647 | 11,708 | 8,855 |
2025 | 2024 | 2023 | |
Repairs and maintenance | (104,132) | (83,620) | (56,343) |
Marketing and advertising | (66,800) | (63,421) | (44,645) |
Legal and other professional services | (33,131) | (34,445) | (31,551) |
Operating taxes | (23,074) | (18,909) | (13,397) |
Corporate hospitality and entertainment | (16,755) | (7,070) | (7,361) |
Communication | (14,531) | (11,610) | (7,808) |
Office supplies | (13,206) | (10,021) | (10,097) |
Occupancy and rent | (12,099) | (9,915) | (7,136) |
Travel expenses | (11,098) | (8,256) | (7,093) |
Personnel training and recruitment | (10,827) | (12,265) | (6,956) |
Security | (5,709) | (6,517) | (4,369) |
Insurance | (4,924) | (4,068) | (3,553) |
Other | (8,873) | (9,080) | (5,059) |
General and administrative expenses | (325,159) | (279,197) | (205,368) |
2025 | 2024 | 2023 | |
Fees payable for the audit of the Company’s current year Annual Report | 1,824 | 1,341 | 971 |
| Fees payable for other services: | |||
Audit of the Company’s subsidiaries | 1,564 | 1,192 | 1,048 |
Total audit fees | 3,388 | 2,533 | 2,019 |
| Audit-related assurance services: | |||
Review of the Company’s and subsidiaries’ interim accounts | 610 | 564 | 539 |
Other assurance services | 49 | 42 | 32 |
Total audit-related fees | 659 | 606 | 571 |
| Non-audit services: | |||
Other assurance services | – | – | 4,620 |
Services related to corporate finance transactions not covered above | 591 | 655 | – |
Total other services fees | 591 | 655 | 4,620 |
Total fees | 4,638 | 3,794 | 7,210 |
Total | |||||||||
Total | |||||||||
Total | |||||||||
2025 | 2024 | 2023 | |
Litigation provision (charge)/reversal | (385) | (713) | (2,946) |
Impairment (charge) on assets held for sale | (142) | (1,309) | (4,550) |
Other impairment (charge) | (10,939) | (12,557) | (12,057) |
(11,466) | (14,579) | (19,553) |
2025 | 2024 | 2023 | |
Net real estate gains | 41,108 | 22,409 | 91,868 |
Net (losses)/gains from revaluation of investment property | (1,525) | 19,053 | 756 |
Net gains/(losses) on financial assets at fair value through profit or loss | 9,116 | 8,928 | (660) |
Net gains on derecognition of financial assets measured at FVOCI | 4,563 | 4,541 | 12,520 |
Net other gains | 20,044 | 13,377 | 9,687 |
Net other gains/(losses) | 73,306 | 68,308 | 114,171 |
2025 | 2024 | 2023 | |
Total number of equity instruments awarded | 788,645 | 539,909 | 724,296 |
– Among them, to the Executive management board | 532,067 | 315,858 | 437,461 |
Weighted average value at grant date, per share (GEL in full amount) | 165.15 | 128.71 | 84.87 |
Value at grant date, total (GEL) | 130,242 | 69,493 | 61,469 |
Total expense recognised during the year (GEL) | (176,868) | (66,820) | (72,055) |
| External rating grades | |||||
| Standard & | |||||
Internal rating description* | Internal rating grades | Credit Bureau | Poor’s | Moody’s | |
High grade | Aaa | 1 | A | AAA | Aaa1-AA3 |
Aa1 | 2+ | B | AA+ | Aa1 | |
Aa2 | 2 | C1 | AA | Aa2 | |
Aa3 | 2- | C2 | AA- | Aa3 | |
A1 | 3+ | C3 | A+ | A1 | |
A2 | 3 | A | A2 | ||
A3 | 3- | A- | A3 | ||
Baa1 | 4+ | BBB+ | Baa1 | ||
Baa2 | 4 | BBB | Baa2 | ||
Baa3 | 4- | BBB- | Baa3 | ||
Standard grade | Ba1 | 5+ | D1 | BB+ | Ba1 |
Ba2 | 5 | D2 | BB | Ba2 | |
Ba3 | 5- | D3 | BB- | Ba3 | |
B1 | 6+ | B+ | B1 | ||
B2 | 6 | B | B2 | ||
Low grade | B3 | 6- | E1 | B- | B3 |
Caa1 | 7+ | E2 | CCC+ | Caaa | |
Caa2 | 7 | E3 | CCC | Ca | |
Caa3 | 7- | CCC- | CCC+- | ||
Ca | CC | CCC | |||
| C CCC- | |||||
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 1,132,983 | 1,132,983 |
Standard grade | 1,225,898 | 1,225,898 |
Low grade | 15,026 | 15,026 |
Not rated | 786,363 | 786,363 |
Balance at 31 December 2025 | 3,160,270 | 3,160,270 |
Amounts due from credit institutions | Stage 1 | Total |
High grade | 24,718 | 24,718 |
Standard grade | 3,123,104 | 3,123,104 |
Not rated | 406,688 | 406,688 |
Balance at 31 December 2025 | 3,554,510 | 3,554,510 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 2,141,570 | 2,141,570 |
Standard grade | 4,294,500 | 4,294,500 |
Not rated | 176,796 | 176,796 |
Balance at 31 December 2025 | 6,612,866 | 6,612,866 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 1,926,755 | 1,926,755 |
Standard grade | 154,462 | 154,462 |
Not rated | 1,176,103 | 1,176,103 |
Balance at 31 December 2025 | 3,257,320 | 3,257,320 |
| Investment securities pledged under sale and repurchase agreements and securities lending | ||
measured at amortised cost – debt instruments | Stage 1 | Total |
Standard grade | 134,720 | 134,720 |
Not rated | 12,911 | 12,911 |
Balance at 31 December 2025 | 147,631 | 147,631 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 7,328,743 | 140,860 | – | – | 7,469,603 |
Standard grade | 4,967,196 | 198,837 | – | 438 | 5,166,471 |
Low grade | 573,441 | 441,648 | – | 7 | 1,015,096 |
Not rated | 552,215 | 29,687 | – | – | 581,902 |
| Defaulted | |||||
Non-performing | – | – | 213,918 | 15,903 | 229,821 |
Balance at 31 December 2025 | 13,421,595 | 811,032 | 213,918 | 16,348 | 14,462,893 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 4,275,936 | 6,515 | – | 2,611 | 4,285,062 |
Standard grade | 885,261 | 18,593 | – | 3,905 | 907,759 |
Low grade | 135,052 | 110,722 | – | 6,435 | 252,209 |
Not rated | 2,905,256 | 5,065 | – | 124 | 2,910,445 |
| Defaulted | |||||
Non-performing | – | – | 109,672 | 18,343 | 128,015 |
Balance at 31 December 2025 | 8,201,505 | 140,895 | 109,672 | 31,418 | 8,483,490 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,199,383 | 19,386 | – | 370 | 2,219,139 |
Standard grade | 2,348,427 | 67,682 | – | 452 | 2,416,561 |
Low grade | 474,363 | 105,341 | – | 290 | 579,994 |
Not rated | 1,630,054 | 9,362 | 6 | – | 1,639,422 |
| Defaulted | |||||
Non-performing | – | – | 243,988 | 53,498 | 297,486 |
Balance at 31 December 2025 | 6,652,227 | 201,771 | 243,994 | 54,610 | 7,152,602 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,303,374 | 5,612 | – | 858 | 3,309,844 |
Standard grade | 2,839,354 | 35,670 | – | 2,521 | 2,877,545 |
Low grade | 619,403 | 319,565 | – | 6,023 | 944,991 |
Not rated | 2,271,441 | 4,398 | 97 | – | 2,275,936 |
| Defaulted | |||||
Non-performing | – | – | 206,858 | 20,461 | 227, 319 |
Balance at 31 December 2025 | 9,033,572 | 365,245 | 206,955 | 29,863 | 9,635,635 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 120,993 | 171 | – | – | 121,164 |
Standard grade | 66,253 | 515 | – | – | 66,768 |
Low grade | 38,921 | 8,131 | – | – | 47,052 |
Not rated | 680 | 61 | 1 | – | 742 |
| Defaulted | |||||
Non-performing | – | – | 4,806 | – | 4,806 |
Balance at 31 December 2025 | 226,847 | 8,878 | 4,807 | – | 240,532 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 11,813 | – | – | 2,473 | 14,286 |
Standard grade | 102,725 | – | – | 1,764 | 104,489 |
Low grade | 22,165 | – | – | 3,106 | 25,271 |
Not rated | 286,455 | 2,835 | – | 37 | 289,327 |
| Defaulted | |||||
Non-performing | – | – | 5,009 | 6,411 | 11,420 |
Balance at 31 December 2025 | 423,158 | 2,835 | 5,009 | 13,791 | 444,793 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 107,276 | – | – | – | 107,276 |
Standard grade | 18,421 | – | – | – | 18,421 |
Low grade | 35,579 | – | – | – | 35,579 |
Not rated | 16,249 | 231 | – | – | 16,480 |
Balance at 31 December 2025 | 177, 525 | 231 | – | – | 177,756 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 5,925 | – | – | – | 5,925 |
Not rated | 10,841 | – | – | – | 10,841 |
Balance at 31 December 2025 | 16,766 | – | – | – | 16,766 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 173,529 | – | – | – | 173,529 |
Not rated | 143,383 | 4 | 22,729 | – | 166,116 |
Balance at 31 December 2025 | 316,912 | 4 | 22,729 | – | 339,645 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 1,398,394 | 1,068 | – | – | 1,399,462 |
Standard grade | 183,262 | 3,463 | – | – | 186,725 |
Low grade | 72,753 | 65,288 | – | – | 138,041 |
Not rated | 1,217,566 | 208 | – | – | 1,217,774 |
Other | – | – | 3,638 | – | 3,638 |
Balance at 31 December 2025 | 2,871,975 | 70,027 | 3,638 | – | 2,945,640 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 52,963 | – | – | – | 52,963 |
Standard grade | 5,666 | – | – | – | 5,666 |
Low grade | 50 | – | – | – | 50 |
Not rated | 6,826 | – | – | – | 6,826 |
Balance at 31 December 2025 | 65,505 | – | – | – | 65,505 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 909,254 | 1,102 | – | – | 910,356 |
Standard grade | 138,828 | 20,345 | – | – | 159,173 |
Low grade | 25,104 | 9,837 | – | 1 | 34,942 |
Not rated | 789,516 | 116 | – | – | 789,632 |
Other | – | – | 457 | 7 | 464 |
Balance at 31 December 2025 | 1,862,702 | 31,400 | 457 | 8 | 1,894,567 |
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 1,267,348 | 1,267,348 |
Standard grade | 701,956 | 701,956 |
Low grade | 57,095 | 57,095 |
Not rated | 366,424 | 366,424 |
Balance at 31 December 2024 | 2,392,823 | 2,392,823 |
Amounts due from credit institutions | Stage 1 | Total |
High grade | 7,425 | 7,425 |
Standard grade | 3,035,912 | 3,035,912 |
Not rated | 236,789 | 236,789 |
Balance at 31 December 2024 | 3,280,126 | 3,280,126 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 2,365,268 | 2,365,268 |
Standard grade | 3,544,491 | 3,544,491 |
Not rated | 84,094 | 84,094 |
Balance at 31 December 2024 | 5,993,853 | 5,993,853 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 1,951,318 | 1,951,318 |
Standard grade | 658,350 | 658,350 |
Not rated | 138,386 | 138,386 |
Balance at 31 December 2024 | 2,748,054 | 2,748,054 |
| Investment securities pledged under sale and repurchase agreements and securities | ||
lending measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 138,945 | 138,945 |
Standard grade | 47,725 | 47,725 |
Balance at 31 December 2024 | 186,670 | 186,670 |
| Investment securities pledged under sale and repurchase agreements and securities | ||
lending measured at amortised cost – debt instruments | Stage 1 | Total |
Standard grade | 270,199 | 270,199 |
Balance at 31 December 2024 | 270,199 | 270,199 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 6,273,922 | 42,973 | – | 389 | 6,317,284 |
Standard grade | 3,933,578 | 65,195 | – | 425 | 3,999,198 |
Low grade | 651,221 | 162,971 | – | – | 814,192 |
Not rated | 771,904 | 6,932 | – | – | 778,836 |
| Defaulted | |||||
Non-performing | – | – | 188,704 | 14,457 | 203,161 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,736,156 | 10,808 | – | 4,601 | 3,751,565 |
Standard grade | 717,635 | 24,055 | – | 4,960 | 746,650 |
Low grade | 97,729 | 101,558 | – | 6,958 | 206,245 |
Not rated | 2,701,911 | 9,265 | – | 116 | 2,711,292 |
| Defaulted | |||||
Non-performing | – | – | 60,847 | 21,029 | 81,876 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7, 497,628 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,309,395 | 25,236 | – | 346 | 2,334,977 |
Standard grade | 1,428,020 | 59,770 | – | 149 | 1,487,939 |
Low grade | 252,065 | 80,133 | – | 345 | 332,543 |
Not rated | 1,907,877 | 31,579 | 91 | 171 | 1,939,718 |
| Defaulted | |||||
Non-performing | – | – | 190,230 | 62,575 | 252,805 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6, 347,982 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,503,803 | 10,343 | – | 1,879 | 3,516,025 |
Standard grade | 1,532,755 | 41,342 | – | 3,455 | 1,577,552 |
Low grade | 370,633 | 199,161 | – | 6,755 | 576,549 |
Not rated | 1,576,584 | 11,033 | – | – | 1, 587,617 |
| Defaulted | |||||
Non-performing | – | – | 114,877 | 15,869 | 130,746 |
Other | – | – | 1 | – | 1 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 70,790 | 113 | – | – | 70,903 |
Standard grade | 49,746 | 516 | – | – | 50,262 |
Low grade | 21,442 | 5,001 | – | – | 26,443 |
Not rated | 3,888 | 19 | – | – | 3,907 |
| Defaulted | |||||
Non-performing | – | – | 2,727 | – | 2,727 |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 9,308 | 366 | – | 3,781 | 13,455 |
Standard grade | 101,504 | 58 | – | 2,870 | 104,432 |
Low grade | 3,815 | 16 | – | 3,894 | 7,725 |
Not rated | 285,888 | 516 | – | – | 286,404 |
| Defaulted | |||||
Non-performing | – | – | 9,300 | 6,559 | 15,859 |
Other | – | – | – | 347 | 347 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 31,947 | – | – | – | 31,947 |
Standard grade | 3,936 | – | – | – | 3,936 |
Not rated | 34,461 | 82 | – | – | 34,543 |
| Defaulted | |||||
Non-performing | – | – | 32 | – | 32 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,524 | – | – | – | 3,524 |
Standard grade | 91 | – | – | – | 91 |
Not rated | 11,272 | – | – | – | 11,272 |
Balance at 31 December 2024 | 14,887 | – | – | – | 14,887 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 33,060 | – | – | – | 33,060 |
Not rated | 195,982 | – | – | – | 195,982 |
Balance at 31 December 2024 | 229,042 | – | – | – | 229,042 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 764,670 | – | – | – | 764,670 |
Standard grade | 319,599 | 8,167 | – | – | 327,766 |
Low grade | 37,929 | 28,374 | – | – | 66,303 |
Not rated | 1,440,810 | 5,623 | – | – | 1,446,433 |
Other | – | – | 254 | – | 254 |
Balance at 31 December 2024 | 2,563,008 | 42,164 | 254 | – | 2,605,426 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 78,830 | – | – | – | 78,830 |
Standard grade | 3,328 | – | – | – | 3,328 |
Not rated | 1,613 | – | – | – | 1,613 |
Balance at 31 December 2024 | 83,771 | – | – | – | 83,771 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 776,482 | 168 | – | – | 776,650 |
Standard grade | 163,806 | 5,784 | – | – | 169,590 |
Low grade | 3,877 | 3,474 | – | 1 | 7,352 |
Not rated | 438,736 | 166 | 30 | – | 438,932 |
| Defaulted | |||||
Non-performing | – | – | 14 | – | 14 |
Other | – | – | 677 | 14 | 691 |
Balance at 31 December 2024 | 1,382,901 | 9,592 | 721 | 15 | 1,393,229 |
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 1,097,876 | 1,097,876 |
Standard grade | 654,907 | 654,907 |
Low grade | 32,398 | 32,398 |
Not rated | 293,061 | 293,061 |
Balance at 31 December 2023 | 2,078,242 | 2,078,242 |
Amounts due from credit institutions | Stage 1 | Total |
High grade | 1,734,224 | 1,734,224 |
Not rated | 19,327 | 19,327 |
Balance at 31 December 2023 | 1,753,551 | 1,753,551 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 2,277,147 | 2,27 7,147 |
Standard grade | 2,058,495 | 2,058,495 |
Not rated | 88,518 | 88,518 |
Balance at 31 December 2023 | 4,424,160 | 4,424,160 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 415,713 | 415,713 |
Standard grade | 160,758 | 160,758 |
Not rated | 114,648 | 114,648 |
Balance at 31 December 2023 | 691,119 | 691,119 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 4,338,469 | 68,175 | – | 339 | 4,406,983 |
Standard grade | 1,389,524 | 58,796 | – | 755 | 1,449,075 |
Low grade | 132,265 | 372,006 | – | – | 504,271 |
Not rated | 464,999 | 16,812 | 1 | – | 481,812 |
| Defaulted | |||||
Non-performing | – | – | 101,364 | 22,481 | 123,845 |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,346,499 | 11,608 | – | 4,209 | 3,362,316 |
Standard grade | 714,568 | 45,712 | – | 3,689 | 763,969 |
Low grade | 86,008 | 116,000 | – | 6,839 | 208,847 |
Not rated | 153,263 | 732 | – | 131 | 154,126 |
| Defaulted | |||||
Non-performing | – | – | 37,7 71 | 16,214 | 53,985 |
Other | – | – | 13,175 | 1,107 | 14,282 |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,480,970 | 29,931 | – | 316 | 2,511,217 |
Standard grade | 1,012,833 | 73,925 | – | 228 | 1,086,986 |
Low grade | 75,930 | 76,380 | – | 242 | 152,552 |
Not rated | 140,137 | 11,294 | 48 | – | 151,479 |
| Defaulted | |||||
Non-performing | – | – | 167,506 | 2,364 | 169,870 |
Other | – | – | 871 | 47 | 918 |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,693,767 | 7,996 | – | 2,406 | 2,704,169 |
Standard grade | 1,179,793 | 50,968 | – | 3,069 | 1,233,830 |
Low grade | 233,382 | 173,992 | – | 4,607 | 411,981 |
Not rated | 218,817 | 1,273 | 90 | – | 220,180 |
| Defaulted | |||||
Non-performing | – | – | 91,584 | 16,090 | 107, 674 |
Other | – | – | 19,795 | 2,340 | 22,135 |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 65,002 | 48 | – | – | 65,050 |
Standard grade | 40,495 | 733 | – | – | 41,228 |
Low grade | 17, 381 | 7,915 | – | – | 25,296 |
Not rated | 14,538 | – | 273 | – | 14,811 |
| Defaulted | |||||
Non-performing | – | – | 2,566 | – | 2,566 |
Other | – | – | 1,277 | – | 1,277 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 5,832 | 80 | – | 4,274 | 10,186 |
Standard grade | 2,731 | 381 | – | 1,697 | 4,809 |
Low grade | 475 | 1,261 | – | 2,161 | 3,897 |
Not rated | 24,861 | 3,326 | – | – | 28,187 |
| Defaulted | |||||
Non-performing | – | – | 12,063 | 10,392 | 22,455 |
Other | – | – | – | 557 | 557 |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 50,112 | – | – | – | 50,112 |
Standard grade | 297 | – | – | – | 297 |
Low grade | 1,222 | – | – | – | 1,222 |
Not rated | 3,118 | 180 | – | – | 3,298 |
| Defaulted | |||||
Non-performing | – | – | 98 | – | 98 |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Not rated | 52,696 | – | – | – | 52,696 |
Balance at 31 December 2023 | 52,696 | – | – | – | 52,696 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 23,073 | – | – | – | 23,073 |
Not rated | 154,765 | – | – | – | 154,765 |
Balance at 31 December 2023 | 177,838 | – | – | – | 177,838 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 997,529 | – | – | – | 997,529 |
Standard grade | 347,015 | 257 | – | – | 347,272 |
Low grade | 264,715 | 161,350 | – | – | 426,065 |
Not rated | 140,467 | 8 | – | – | 140,475 |
| Defaulted | |||||
Non-performing | – | – | 1,915 | – | 1,915 |
Other | – | – | 5,741 | – | 5,741 |
Balance at 31 December 2023 | 1,749,726 | 161,615 | 7,656 | – | 1,918,997 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 69,260 | – | – | – | 69,260 |
Standard grade | 7,546 | – | – | – | 7,546 |
Low grade | 307 | – | – | – | 307 |
Not rated | 432 | – | – | – | 432 |
Balance at 31 December 2023 | 77,545 | – | – | – | 77,545 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 668,644 | 215 | 12 | – | 668,871 |
Standard grade | 240,974 | 1,203 | – | – | 242,177 |
Low grade | 23,791 | 6,757 | – | 1 | 30,549 |
Not rated | 71,305 | 278 | – | – | 71,583 |
| Defaulted | |||||
Non-performing | – | – | 1,764 | 7 | 1,771 |
Balance at 31 December 2023 | 1,004,714 | 8,453 | 1,776 | 8 | 1,014,951 |
| As at 31 December 2025 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 14,462,893 | 2,284,019 | 3,307,299 | 2,848,623 | 810,070 | 603,107 | 2,584,944 | 731,010 | 217,579 | 1,076,242 |
ECL coverage | 1.26% | 0.56% | 0.45% | 1.10% | 0.33% | 1.60% | 3.01% | 1.04% | 1.24% | 2.06% |
| Residential | ||||||||||
mortgage loans | 8,483,490 | 110,004 | 2,381,918 | 3,614,381 | 1,643,920 | 400,887 | 240,706 | 26,548 | 14,028 | 51,098 |
ECL coverage | 0.29% | 0.52% | -0.07% | 0.11% | 0.24% | 2.20% | 2.52% | 7.00% | 0.98% | 1.55% |
Micro and SME loans | 7,152,602 | 320,516 | 2,215,802 | 2,569,198 | 614,950 | 443,225 | 795,804 | 65,419 | 39,610 | 88,078 |
ECL coverage | 1.60% | 5.65% | 0.43% | 0.94% | 2.11% | 2.53% | 4.11% | 3.02% | 3.38% | 2.77% |
Consumer loans | 9,635,635 | 5,360,913 | 1,762,702 | 1,768,133 | 407,157 | 218,163 | 91,025 | 10,877 | 3,769 | 12,896 |
ECL coverage | 2.11% | 3.43% | 0.04% | 0.33% | 0.50% | 1.59% | 4.92% | 17.76% | 2.60% | 8.63% |
Gold – pawn loans | 240,532 | – | 19,614 | 48,108 | 46,282 | 96,495 | 28,572 | 40 | 1,421 | – |
ECL coverage | 0.50% | N/A | 0.01% | 0.00% | 0.00% | 0.04% | 0.41% | 67.50% | N/A | n/a |
| Loans to customers | ||||||||||
at amortised cost, gross | 39,975,152 | 8,075,452 | 9,687,335 | 10,848,443 | 3,522,379 | 1,761,877 | 3,741,051 | 833,894 | 276,407 | 1,228,314 |
| As at 31 December 2024 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 12,112,671 | 1,782,121 | 2,815,826 | 2,328,356 | 883,509 | 628,231 | 2,054,038 | 437, 380 | 376,188 | 807,022 |
ECL coverage | 1.30% | 0.65% | 0.52% | 1.05% | 0.48% | 0.35% | 3.47% | 1.06% | 1.54% | 2.34% |
| Residential | ||||||||||
mortgage loans | 7,497,628 | 120,289 | 2,097,089 | 3,340,173 | 1,135,344 | 511,073 | 226,744 | 15,082 | 8,287 | 43,547 |
ECL coverage | 0.20% | 0.85% | 0.03% | 0.14% | 0.21% | 0.32% | 1.72% | 1.51% | 0.39% | 0.26% |
Micro and SME loans | 6,347,982 | 269,388 | 2,054,887 | 2,221,069 | 613,817 | 394,142 | 690,978 | 37,233 | 15,191 | 51,277 |
ECL coverage | 1.56% | 4.65% | 0.41% | 0.99% | 1.27% | 2.71% | 4.98% | 4.78% | 5.18% | 1.54% |
Consumer loans | 7, 388,490 | 3,767,633 | 1,494,713 | 1,610,804 | 258,056 | 186,421 | 59,485 | 4,769 | 2,491 | 4,118 |
ECL coverage | 2.14% | 3.75% | 0.14% | 0.45% | 0.80% | 0.69% | 5.25% | 4.30% | 11.08% | 3.74% |
Gold – pawn loans | 154,242 | – | 14,273 | 56,400 | 27,234 | 39,053 | 16,041 | 13 | 1,228 | – |
ECL coverage | 0.66% | N/A | 0.01% | 0.02% | 0.01% | 0.06% | 0.27% | 69.23% | N/A | n/a |
| Loans to customers | ||||||||||
at amortised cost, gross | 33,501,013 | 5,939,431 | 8,476,788 | 9,556,802 | 2,917,960 | 1,758,920 | 3,047,286 | 494,477 | 403,385 | 905,964 |
| As at 31 December 2023 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 6,965,986 | 785,473 | 1,235,492 | 1,618,714 | 297,635 | 370,658 | 1,454,192 | 531,632 | 133,244 | 538,946 |
ECL coverage | 1.44% | 0.66% | 0.55% | 0.42% | 0.21% | 2.63% | 2.11% | 4.45% | 2.41% | 2.54% |
| Residential | ||||||||||
mortgage loans | 4,557,525 | 105,607 | 1,097,126 | 1,997,629 | 613,407 | 533,097 | 175,455 | 9,783 | 5,224 | 20,197 |
ECL coverage | 0.50% | 2.22% | 0.00% | 0.24% | 0.73% | 0.78% | 3.56% | 1.23% | 2.28% | 2.09% |
Micro and SME loans | 4,073,022 | 241,068 | 885,575 | 1,131,643 | 358,909 | 314,671 | 981,784 | 82,058 | 26,254 | 51,060 |
ECL coverage | 1.76% | 6.03% | 0.01% | 0.57% | 0.79% | 1.23% | 3.85% | 3.02% | 4.57% | 4.75% |
Consumer loans | 4,699,969 | 2,266,702 | 815,573 | 919,577 | 330,004 | 257,059 | 87,651 | 8,396 | 4,722 | 10,285 |
ECL coverage | 2.80% | 5.16% | 0.01% | 0.38% | 0.83% | 1.10% | 5.61% | 3.85% | 4.36% | 1.62% |
Gold – pawn loans | 150,228 | – | 4,362 | 49,324 | 93,706 | 1,083 | 790 | 941 | – | 22 |
ECL coverage | 0.93% | N/A | 0.02% | 0.06% | 0.24% | 16.25% | 27.72% | 76.09% | N/A | 81.82% |
| Loans to customers | ||||||||||
at amortised cost, gross | 20,446,730 | 3,398,850 | 4,038,128 | 5,716,887 | 1,693,661 | 1,476,568 | 2,699,872 | 632,810 | 169,444 | 620,510 |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2025: | modification | modification |
Commercial loans | 659,813 | (1,960) |
Residential mortgage loans | 66,141 | (39) |
Micro and SME loans | 334,760 | (632) |
Consumer loans | 502,207 | (5,347) |
Loans to customers | 1,562,921 | (7,978) |
Total loans to customers, factoring and finance lease receivables | 1,562,921 | (7,978) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2024: | modification | modification |
Commercial loans | 595,934 | (1,292) |
Residential mortgage loans | 52,254 | 980 |
Micro and SME loans | 228,178 | (1,511) |
Consumer loans | 330,820 | (4,880) |
Loans to customers | 1,207,186 | (6,703) |
Total loans to customers, factoring and finance lease receivables | 1,207,186 | (6,703) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2023: | modification | modification |
Commercial loans | 710,073 | 599 |
Residential mortgage loans | 44,848 | (131) |
Micro and SME loans | 168,593 | (2,362) |
Consumer loans | 287,667 | (12,791) |
Loans to customers | 1,211,181 | (14,685) |
Finance lease receivables | 839 | 138 |
Total loans to customers, factoring and finance lease receivables | 1,212,020 | (14,547) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2025 | amount | ECL |
Commercial loans | 39,015 | (221) |
Residential mortgage loans | 58,324 | (30) |
Micro and SME loans | 29,188 | (144) |
Consumer loans | 11,368 | (153) |
Loans to customers | 137,895 | (548) |
Total loans to customers, factoring and finance lease receivables | 137,895 | (548) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2024 | amount | ECL |
Commercial loans | 49,381 | (369) |
Residential mortgage loans | 53,534 | (19) |
Micro and SME loans | 35,161 | (169) |
Consumer loans | 10,132 | (109) |
Loans to customers | 148,208 | (666) |
Total loans to customers, factoring and finance lease receivables | 148,208 | (666) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2023 | amount | ECL |
Commercial loans | 96,127 | (255) |
Residential mortgage loans | 63,193 | (51) |
Micro and SME loans | 39,912 | (98) |
Consumer loans | 14,217 | (49) |
Loans to customers | 213,449 | (453) |
Total loans to customers, factoring and finance lease receivables | 213,449 | (453) |
| 2025 | |||||
| Other foreign | |||||
Georgia | Armenia | OECD | countries | Total | |
| Assets: | |||||
Cash and cash equivalents | 1,836,773 | 618,393 | 1,155,797 | 961,083 | 4,572,046 |
Amounts due from credit institutions | 2,140,187 | 1,363,950 | 24,716 | 23,404 | 3,552,257 |
Investment securities | 4,253,191 | 1,247,783 | 4,139,149 | 407,114 | 10,047,237 |
| Investment securities pledged under sale and repurchase | |||||
agreements and securities lending | – | 147,416 | – | – | 147, 416 |
Loans to customers, factoring and finance lease receivables | 27,283,931 | 11,701,861 | 27,658 | 1,052,214 | 40,065,664 |
Accounts receivables and other loans | 10,635 | – | – | 835 | 11,470 |
All other assets | 1,678,640 | 475,225 | 206,854 | 113,047 | 2,473,766 |
37,203,357 | 15,554,628 | 5,554,174 | 2,557,697 | 60,869,856 | |
| Liabilities: | |||||
Client deposits and notes | 21,887,677 | 8,469,270 | 1,814,182 | 6,458,845 | 38,629,974 |
Amounts owed to credit institutions | 2,935,010 | 231,574 | 5,499,274 | 833,248 | 9,499,106 |
Debt securities issued | 1,609,484 | 1,002,851 | 275,237 | 112,299 | 2,999,871 |
Lease liability | 227,900 | 103,861 | – | 16,353 | 348,114 |
All other liabilities | 512,548 | 290,843 | 139,877 | 27,280 | 970,548 |
27,172,619 | 10,098,399 | 7,728,570 | 7,448,025 | 52,447,613 | |
Net balance sheet position | 10,030,738 | 5,456,229 | (2,174,396) | (4,890,328) | 8,422,243 |
2024 | 2023 | ||||||||
| Other | Other | ||||||||
| foreign | foreign | ||||||||
Georgia | Armenia | OECD | countries | Total | Georgia | OECD | countries | Total | |
| Assets: | |||||||||
Cash and cash equivalents | 1,026,987 | 874,811 | 1,221,114 | 630,271 | 3,753,183 | 1,523,046 | 975,099 | 603,679 | 3,101,824 |
| Amounts due from credit | |||||||||
institutions | 2,424,248 | 813,763 | 7,423 | 33,031 | 3,278,465 | 1,733,898 | – | 18,759 | 1,752,657 |
Investment securities | 3,675,246 | 832,241 | 3,835,143 | 626,091 | 8,968,721 | 2,368,874 | 2,332,754 | 428,129 | 5,129,757 |
| Investment securities | |||||||||
pledged under sale and repurchase agreements | |||||||||
and securities lending | – | 344,721 | 138,945 | – | 483,666 | – | – | – | – |
Loans to customers, factoring and finance | |||||||||
lease receivables | 23,534,771 | 9,194,547 | 25,638 | 803,918 | 33,558,874 | 19,532,803 | – | 699,918 | 20,232,721 |
Accounts receivables and other loans | 7,643 | – | – | 1,168 | 8,811 | – | – | – | – |
All other assets | 1,520,692 | 426,332 | 135,249 | 73,895 | 2,156,168 | 1,314,511 | 150,031 | 76,057 | 1,540,599 |
32,189,587 | 12,486,415 | 5,363,512 | 2,168,374 | 52,207,888 | 26,473,132 | 3,457,884 | 1,826,542 | 31,757,558 | |
| Liabilities: | |||||||||
Client deposits and notes | 19,073,711 | 6,858,108 | 1,505,925 | 5,764,266 | 33,202,010 | 14,880,493 | 1,138,532 | 4,503,714 | 20,522,739 |
| Amounts owed to credit | |||||||||
institutions | 2,987,091 | 363,586 | 4,454,019 | 875,537 | 8,680,233 | 2,369,365 | 2,257,129 | 529,515 | 5,156,009 |
Debt securities issued | 979,869 | 843,281 | 317,500 | 114,366 | 2,255,016 | 273,923 | 147,436 | – | 421,359 |
Lease liability | 168,948 | 90,949 | – | 14,538 | 274,435 | 128,725 | – | 13,209 | 141,934 |
All other liabilities | 278,063 | 354,351 | 37,749 | 110,804 | 780,967 | 396,104 | 87,254 | 12,323 | 495,681 |
23,487,682 | 8,510,275 | 6,315,193 | 6,879,511 | 45,192,661 | 18,048,610 | 3,630,351 | 5,058,761 | 26,737,722 | |
Net balance sheet position | 8,701,905 | 3,976,140 | (951,681) | (4,711,137) | 7,015,227 | 8,424,522 | (172,467) | (3,232,219) | 5,019,836 |
| At 31 December 2025 | ||||||
| Amounts subject to enforceable netting arrangements | ||||||
| Net amount | Collateral received/pledged | |||||
| of financial | Financial | |||||
| assets/liabilities | assets/ | |||||
| Gross amounts | presented in | Financial | liabilities after | |||
| of recognised | the Statement | instruments, | consideration | |||
| financial asset/ | Amounts | of Financial | including non- | Cash | of netting | |
| Types of financial assets/liabilities | liability | offset | Position | cash collateral* | collateral | potential |
Receivables from REPO operations | 394,325 | – | 394,325 | (394,325) | – | – |
Derivative financial assets | 8,438 | – | 8,438 | (36) | – | 8,402 |
Total financial assets | 402,763 | – | 402,763 | (394,361) | – | 8,402 |
Payables under REPO Operations | 165,172 | – | 165,172 | (147,416) | – | 17,756 |
Derivative financial liabilities | 10,692 | – | 10,692 | (10,692) | – | – |
Total financial liabilities | 175,864 | – | 175,864 | (158,108) | – | 17,756 |
| At 31 December 2024 | ||||||
| Amounts subject to enforceable netting arrangements | ||||||
| Net amount | Collateral received/pledged | |||||
| of financial | Financial | |||||
| assets/liabilities | assets/ | |||||
| Gross amounts | presented in | Financial | liabilities after | |||
| of recognised | the Statement | instruments, | consideration | |||
| financial asset/ | Amounts | of Financial | including non- | Cash | of netting | |
| Types of financial assets/liabilities | liability | offset | Position | cash collateral* | collateral | potential |
Receivables from REPO operations | 217,14 6 | – | 217,14 6 | (217,14 6) | – | – |
Derivative financial assets | 25,000 | – | 25,000 | (422) | – | 24,578 |
Total financial assets | 242,146 | – | 242,146 | (217,568) | – | 24,578 |
Payables under REPO Operations | 319,212 | – | 319,212 | (319,212) | – | – |
Derivative financial liabilities | 9,083 | – | 9,083 | (9,083) | – | – |
Total financial liabilities | 328,295 | – | 328,295 | (328,295) | – | – |
| Financial liabilities | Less than 3 | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2025 | months | months | years | 5 years | Total |
Client deposits and notes | 16,829,293 | 18,670,972 | 4,208,921 | 186,153 | 39,895,339 |
Amounts owed to credit institutions | 4,137,293 | 1,966,997 | 4,486,743 | 1,375,366 | 11,966,399 |
Debt securities issued | 30,800 | 793,358 | 2,508,085 | 266,334 | 3,598,577 |
Lease liability | 18,448 | 54,240 | 212,384 | 186,299 | 471,411 |
Net settled derivative financial liabilities | 1,371 | 108 | – | – | 1,479 |
Gross settled derivative financial liabilities | 2,359 | 378 | 2,590 | – | 5,327 |
– Inflow | (624,702) | (18,344) | (28,867) | – | (671,913) |
– Outflow | 627,061 | 18,722 | 31,457 | – | 677,240 |
Other liabilities | 538,922 | 4,470 | 6,468 | 124 | 549,984 |
Total undiscounted financial liabilities | 21,558,256 | 21,490,523 | 11,425,191 | 2,014,276 | 56,488,516 |
| Financial liabilities | Less than 3 | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2024 | months | months | years | 5 years | Total |
Client deposits and notes | 15,042,587 | 15,869,646 | 3,143,839 | 79,730 | 34,135,802 |
Amounts owed to credit institutions | 4,364,016 | 1,128,148 | 3,411,160 | 719,638 | 9,622,962 |
Debt securities issued | 143,273 | 489,974 | 1,958,194 | 186,547 | 2,777,988 |
Lease liability | 15,550 | 46,089 | 171,473 | 118,769 | 351,881 |
Net settled derivative financial liabilities | 3,299 | – | – | – | 3,299 |
Gross settled derivative financial liabilities | 2,320 | 2,100 | 1,364 | – | 5,784 |
– Inflow | (594,702) | (69,205) | (16,856) | – | (680,763) |
– Outflow | 597,022 | 71,305 | 18,220 | – | 686,547 |
Other liabilities | 338,527 | 4,802 | 1,281 | 109 | 344,719 |
Total undiscounted financial liabilities | 19,909,572 | 17,540,759 | 8,687,311 | 1,104,793 | 47,242,435 |
| Financial liabilities | Less than 3 | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2023 | months | months | years | 5 years | Total |
Client deposits and notes | 8,491,287 | 10,559,684 | 1,963,380 | 73,382 | 21,087,733 |
Amounts owed to credit institutions | 2,777,202 | 569,441 | 1,773,329 | 836,493 | 5,956,465 |
Debt securities issued | 406 | 204,747 | 452,747 | 83,158 | 741,058 |
Lease liability | 9,077 | 27,435 | 100,420 | 26,499 | 163,431 |
Gross settled derivative financial liabilities | 12,300 | 12,618 | 861 | – | 25,779 |
– Inflow | (1,049,223) | (690,666) | (11,679) | – | (1,751,568) |
– Outflow | 1,061,523 | 703,284 | 12,540 | – | 1,777,347 |
Other liabilities | 139,434 | 730 | 1,192 | 133 | 141,489 |
Total undiscounted financial liabilities | 11,429,706 | 11,374,655 | 4,291,929 | 1,019,665 | 28,115,955 |
| Less than 3 | 3 to 12 | 1 to | Over | ||
| months | months | 5 years | 5 years | Total | |
31 December 2025 | 2,147,745 | 1,375,510 | 1,218,360 | 168,814 | 4,910,429 |
31 December 2024 | 1,704,714 | 1,223,799 | 1,125,875 | 43,270 | 4,097,658 |
31 December 2023 | 1,349,928 | 634,601 | 1,006,963 | 27,560 | 3,019,052 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2025 | 2025 | 2025 |
GEL | 3 | 967 | 30 |
EUR | 11 | (51) | (744) |
USD | 13 | 1,985 | 459 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2025 | 2025 | 2025 |
GEL | 3 | (967) | (30) |
EUR | 11 | 51 | 744 |
USD | 13 | (1,985) | (459) |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2024 | 2024 | 2024 |
GEL | 21 | 5,116 | 3,933 |
EUR | 10 | 218 | – |
USD | 11 | 449 | 2,565 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2024 | 2024 | 2024 |
GEL | 21 | (5,116) | (3,933) |
EUR | 10 | (218) | – |
USD | 11 | (449) | (2,565) |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2023 | 2023 | 2023 |
GEL | 22 | 6,541 | 2,289 |
EUR | 8 | 707 | 2 |
USD | 12 | 813 | 101 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2023 | 2023 | 2023 |
GEL | 22 | (6,541) | (2,289) |
EUR | 8 | (707) | (2) |
USD | 12 | (813) | (101) |
2025 | 2024 | 2023 | ||||
| Change in | Change in | Change in | ||||
| currency | Effect on profit | currency | Effect on profit | currency | Effect on profit | |
| Currency | rate in % | before tax | rate in % | before tax | rate in % | before tax |
EUR | 9.2% | (3,909) | 8.7% | (2,213) | 8.8% | (323) |
USD | 3.4% | (4,684) | 6.8% | (6,410) | 4.9% | 14,415 |
| CJSC Ameriabank | ||||
2025 | 2024 | |||
| Change in | Change in | |||
| currency | Effect on profit | currency | Effect on profit | |
| Currency | rate in % | before tax | rate in % | before tax |
EUR | 8.5% | 1,585 | 6.2% | 2,335 |
USD | 1.5% | (401) | 2.8% | 4,206 |
GBP | 7.9% | (1,280) | 6.7% | (5,267) |
| Effect on net | |
| interest income | |
2025 | (392,334) |
2024 | (221,242) |
2023 | (71,177) |
At 31 December 2025 | Level 1 | Level 2 | Level 3 | Total |
| Assets measured at fair value | ||||
Total investment properties | – | – | 107,57 3 | 107,573 |
| Land | – | – | 2,901 | 2,901 |
| Residential properties | – | – | 77,412 | 77,412 |
| Non-residential properties | – | – | 27,260 | 27,260 |
Investment securities measured at FVOCI and FVTPL | 2,086,103 | 4,666,192 | 40,593 | 6,792,888 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at FVOCI and FVTPL | – | – | – | – |
Other assets – derivative financial assets | – | 8,438 | – | 8,438 |
| Assets for which fair values are disclosed | ||||
Investment securities measured at amortised cost – debt instruments | 654,601 | 2,682,281 | – | 3,336,882 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost – debt instruments | 139,661 | 13,379 | – | 153,040 |
Loans to customers, factoring and finance lease receivables at amortised cost | – | 61,585 | 39,379,468 | 39,441,053 |
Accounts receivables and other loans | – | 9,197 | 2,273 | 11,470 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 10,692 | – | 10,692 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 28,951,638 | 9,753,900 | 38,705,538 |
Amounts owed to credit institutions | – | 5,385,695 | 4,142,420 | 9,528,115 |
Debt securities issued | – | 2,494,176 | 547,662 | 3,041,838 |
At 31 December 2024 | Level 1 | Level 2 | Level 3 | Total |
| Assets measured at fair value | ||||
Total investment properties | – | – | 134,338 | 134,338 |
| Land | – | – | 13,204 | 13,204 |
| Residential properties | – | – | 86,388 | 86,388 |
| Non-residential properties | – | – | 34,746 | 34,746 |
Investment securities measured at FVOCI and FVTPL | 1,742,883 | 4,446,192 | 33,254 | 6,222,329 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at FVOCI and FVTPL | – | 213,875 | – | 213,875 |
Other assets – derivative financial assets | – | 25,000 | – | 25,000 |
| Assets for which fair values are disclosed | ||||
Investment securities measured at amortised cost – debt instruments | 251,470 | 2,518,426 | – | 2,769,896 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost – debt instruments | – | 267,327 | – | 267,327 |
Loans to customers, factoring and finance lease receivables at amortised cost | – | 34,268 | 32,597,338 | 32,631,606 |
Accounts receivables and other loans | – | 5,355 | 3,456 | 8,811 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 9,083 | – | 9,083 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 25,238,507 | 7,988,086 | 33,226,593 |
Amounts owed to credit institutions | – | 5,513,290 | 3,139,345 | 8,652,635 |
Debt securities issued | – | 1,855,757 | 372,793 | 2,228,550 |
At 31 December 2023 | Level 1 | Level 2 | Level 3 | Total |
| Assets measured at fair value | ||||
Total investment properties | – | – | 124,068 | 124,068 |
| Land | – | – | 4,844 | 4,844 |
| Residential properties | – | – | 87,758 | 87,758 |
| Non-residential properties | – | – | 31,466 | 31,466 |
Investment securities measured at FVOCI and FVTPL | 7,726 | 4,424,206 | 7,519 | 4,439,451 |
Other assets – derivative financial assets | – | 10,942 | – | 10,942 |
| Assets for which fair values are disclosed | ||||
Investment securities measured at amortised cost – debt instruments | – | 692,781 | – | 692,781 |
Loans to customers, factoring and finance lease receivables at amortised cost | – | – | 19,476,015 | 19,476,015 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 25,779 | – | 25,779 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 20,469,692 | 72,620 | 20,542,312 |
Amounts owed to credit institutions | – | 3,735,221 | 1,416,771 | 5,151,992 |
Debt securities issued | – | 270,524 | 148,134 | 418,658 |
Valuation technique | Inputs used | ||||
Valuation technique | Inputs used | Unobservable inputs | ||||
| Revaluation | Revaluation | Revaluation | |||||||||
| At 31 | At 31 | At 31 | recognised in other | recognised in | recognised in | ||||||
| December | Purchase of | December | Business | Purchase of | December | comprehensive | the Income | the Income | At 31 | ||
| 2022 | securities | 2023 | combination | Revaluation | securities | 2024 | income | Statement | Statement | December 2025 | |
| Level 3 | |||||||||||
| financial | |||||||||||
| assets | |||||||||||
| Equity | |||||||||||
| investment | |||||||||||
| securities | 5,547 | 1,972 | 7,519 | 3,528 | 6,909 | 15,298 | 33,254 | 6,094 | 856 | 389 | 40,593 |
2025 | 2024 | 2023 | ||||
| Effect of | Effect of | Effect of | ||||
| Carrying | reasonably | Carrying | reasonably | Carrying | reasonably | |
| amount | possible | amount | possible | amount | possible | |
| Level 3 financial assets | ||||||
Equity investment securities | 40,593 | +/- 6046 | 33,254 | +/- 4953 | 7, 519 | +/- 1120 |
| Significant | ||||||||||
| Valuation | unobservable | Weighted | Other key | Weighted | ||||||
| 2025 | technique | inputs | MIN | MAX | average | information | MIN | MAX | average | |
| Investment | 107,573 | |||||||||
| property | ||||||||||
Land | 2,901 | |||||||||
| Development | 2,161 | Market | Price per | 0.033 | 0.845 | 0.422 | Square metres, | 32 | 1,614 | 1,059 |
| land | approach | square | land | |||||||
| metre | ||||||||||
Agricultural land | 740 | Market | Price per | 0.024 | 0.096 | 0.052 | Square metres, | 768 | 3,075 | 2,459 |
| approach | square | land | ||||||||
| metre | ||||||||||
| Residential | 77,412 | Market | Price per | 0.056 | 6.575 | 1.277 | Square metres, | 18 | 989 | 209 |
| properties | approach | square | building | |||||||
| metre | ||||||||||
| Non-residential | 27,260 | |||||||||
| properties | 13,036 | Market | Price of the | 39 | 3,199 | 1,654 | Square metres, | 249 | 23,884 | 1,663 |
| approach | property | land | ||||||||
| Square metres, | 17 | 2,626 | 1,466 | |||||||
| building | ||||||||||
10,348 | Income | Rent per | 0.0106 | 0.0396 | 0.0303 | Square metres, | 226 | 300 | 253 | |
| approach | square | building | ||||||||
| metre | ||||||||||
| Occupancy | 70.0% | 90.0% | 81.7% | |||||||
| rate | ||||||||||
3,876 | Cost | Depreciated | 0.084 | 3.973 | 0.974 | Square metres, | 112 | 1,736 | 936 | |
| approach | replacement | building | ||||||||
| cost per | ||||||||||
| square | ||||||||||
| metre |
| Significant | ||||||||||
| Valuation | unobservable | Weighted | Other key | Weighted | ||||||
| 2024 | technique | inputs | MIN | MAX | average | information | MIN | MAX | average | |
| Investment | 134,338 | |||||||||
| property | ||||||||||
Land | 13,204 | |||||||||
| Development | 12,766 | Market | Price per | 0.033 | 2.859 | 2.214 | Square metres, | 32 | 3,808 | 3,080 |
| land | approach | square | land | |||||||
| metre | ||||||||||
| Agricultural | 438 | Market | Price per | 0.012 | 0.096 | 0.046 | Square metres, | 768 | 4,451 | 2,774 |
| land | approach | square | land | |||||||
| metre | ||||||||||
| Residential | 86,388 | Market | Price per | 0.028 | 6.575 | 0.956 | Square metres, | 18 | 989 | 205 |
| properties | approach | square | building | |||||||
| metre | ||||||||||
| Non-residential | 34,746 | |||||||||
| properties | 13,206 | Market | Price of the | 10 | 3,822 | 2,033 | Square metres, | 50 | 23,884 | 1,876 |
| approach | property | land | ||||||||
| Square metres, | 17 | 2,626 | 1,528 | |||||||
| building | ||||||||||
17,685 | Income | Rent per | 0.0105 | 0.0680 | 0.0629 | Square metres, | 226 | 1,084 | 972 | |
| approach | square | building | ||||||||
| metre | ||||||||||
| Occupancy | 70.0% | 90.0% | 83.8% | |||||||
| rate | ||||||||||
3,855 | Cost | Depreciated | 0.084 | 3.973 | 0.981 | Square metres, | 54 | 1,736 | 918 | |
| approach | replacement | building | ||||||||
| cost per | ||||||||||
| square | ||||||||||
| metre |
| Significant | ||||||||||
| Valuation | unobservable | Weighted | Other key | Weighted | ||||||
| 2023 | technique | inputs | MIN | MAX | average | information | MIN | MAX | average | |
| Investment | 124,068 | |||||||||
| property | ||||||||||
Land | 4,844 | |||||||||
| Development | 4,505 | Market | Price per | 0.012 | 2.220 | 1.033 | Square metres, | 32 | 20,000 | 4,026 |
| land | approach | square | land | |||||||
| metre | ||||||||||
| Agricultural | 339 | Market | Price per | 0.001 | 0.709 | 0.337 | Square metres, | 310 | 140,000 | 19,296 |
| land | approach | square | land | |||||||
| metre | ||||||||||
| Residential | 87,758 | Market | Price per | 0.049 | 5.466 | 1.004 | Square metres, | 18 | 3,170 | 225 |
| properties | approach | square | building | |||||||
| metre | ||||||||||
| Non-residential | 31,466 | |||||||||
| properties | 31,466 | Market | Price of the | 22.870 | 3,838.861 | 1,321.071 | Square metres, | 50 | 23,884 | 2,684 |
| approach | property | land | ||||||||
| Square metres, | 32 | 3,000 | 984 | |||||||
| building |
| At 31 December 2025 | ||||
| Amortised | Mandatory | |||
cost | FVOCI | FVTPL | Total | |
| Financial assets | ||||
Loans to customers and factoring receivables | 39,626,897 | – | – | 39,626,897 |
Accounts receivable and other loans | 11,470 | – | – | 11,470 |
Investment securities – equity instruments | – | 27,7 18 | 17,609 | 45,327 |
Investment securities – debt instruments | 3,254,354 | 6,612,865 | 134,691 | 10,001,910 |
| Investment securities pledged under sale and repurchase agreements and securities | ||||
lending – debt instruments | 147,416 | – | – | 147,416 |
Foreign currency derivative financial instruments | – | – | 8,438 | 8,438 |
Total financial assets subject to IFRS 9 measurement categories | 43,040,137 | 6,640,583 | 160,738 | 49,841,458 |
Finance lease receivables | – | – | – | 438,767 |
| Financial liabilities | ||||
Client deposits and notes | 38,629,974 | – | – | 38,629,974 |
Amounts owed to credit institutions | 9,499,106 | – | – | 9,499,106 |
Debt securities issued | 2,999,871 | – | – | 2,999,871 |
Trade and other payables (in other liabilities) | 427,687 | – | – | 427, 687 |
Interest rate contracts | 78 | – | 363 | 441 |
Foreign currency derivative financial instruments | – | – | 10,251 | 10,251 |
Total | 51,556,716 | – | 10,614 | 51,567,330 |
At 31 December 2024 | At 31 December 2023 | |||||||
| Amortised | Mandatory | Amortised | Mandatory | |||||
cost | FVOCI | FVTPL | Total | cost | FVOCI | FVTPL | Total | |
| Financial assets | ||||||||
Loans to customers and factoring receivables | 33,141,137 | – | – | 33,141,137 | 20,173,838 | – | – | 20,173,838 |
Accounts receivable and other loans | 8,811 | – | – | 8,811 | 47,562 | – | – | 47,562 |
| Investment securities – | ||||||||
equity instruments | – | 26,900 | 16,788 | 43,688 | – | 7,880 | 6,976 | 14,856 |
| Investment securities – | ||||||||
debt instruments | 2,746,392 | 5,993,853 | 184,788 | 8,925,033 | 690,306 | 4,424,160 | 435 | 5,114,901 |
| Investment securities pledged | ||||||||
| under sale and repurchase | ||||||||
| agreements and securities | ||||||||
lending – debt instruments | 269,791 | 186,670 | 27,205 | 483,666 | – | – | – | – |
| Foreign currency derivative | ||||||||
financial instruments | – | – | 25,000 | 25,000 | – | – | 10,942 | 10,942 |
| Total financial assets subject | ||||||||
| to IFRS 9 measurement | ||||||||
categories | 36,166,131 | 6, 207, 423 | 253,781 | 42,627,335 | 20,911,706 | 4,432,040 | 18,353 | 25,362,099 |
Finance lease receivables | – | – | – | 417,737 | – | – | – | 58,883 |
| Financial liabilities | ||||||||
Client deposits and notes | 33,202,010 | – | – | 33,202,010 | 20,522,739 | – | – | 20,552,739 |
| Amounts owed to credit | ||||||||
institutions | 8,680,233 | – | – | 8,680,233 | 5,156,009 | – | – | 5,156,009 |
Debt securities issued | 2,255,016 | – | – | 2,255,016 | 421,359 | – | – | 421,359 |
| Trade and other payables | ||||||||
(in other liabilities) | 272,142 | – | – | 272,142 | 113,647 | – | – | 113,647 |
| Foreign currency derivative | ||||||||
financial instruments | – | – | 9,083 | 9,083 | – | – | 25,779 | 25,779 |
Total | 44,409,401 | – | 9,083 | 44,418,484 | 26,213,754 | – | 25,779 | 26,239,533 |
| At 31 December 2025 | |||
| Carrying | Fair | Unrecognised | |
| value | value | gain/(loss) | |
| Financial assets | |||
Investment securities measured at amortised cost – debt instruments | 3,254,349 | 3,336,882 | 82,533 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost-debt instruments | 147,416 | 153,040 | 5,624 |
Loans to customers, factoring and finance lease receivables | 40,065,664 | 39,441,053 | (624,611) |
| Financial liabilities | |||
Client deposits and notes | 38,629,974 | 38,705,538 | (75,564) |
Amounts owed to credit institutions | 9,499,106 | 9,528,115 | (29,009) |
Debt securities issued | 2,999,871 | 3,041,838 | (41,967) |
Total unrecognised change in unrealised fair value | (682,994) |
At 31 December 2024 | At 31 December 2023 | |||||
| Carrying | Unrecognised | Carrying | Unrecognised | |||
value | Fair value | gain/(loss) | value | Fair value | gain/(loss) | |
| Financial assets | ||||||
| Investment securities measured at amortised cost – | ||||||
debt instruments | 2,746,392 | 2,769,896 | 23,504 | 690,306 | 692,781 | 2,475 |
Investment securities pledged under sale and repurchase agreements and securities lending | ||||||
measured at amortised cost-debt instruments | 269,791 | 267,327 | (2,464) | – | – | – |
| Loans to customers, factoring and finance lease | ||||||
receivables | 33,558,874 | 32,631,606 | (927,268) | 20,232,721 | 19,476,015 | (756,706) |
| Financial liabilities | ||||||
Client deposits and notes | 33,202,010 | 33,226,593 | (24,583) | 20,522,739 | 20,542,312 | (19,573) |
Amounts owed to credit institutions | 8,680,233 | 8,652,635 | 27,598 | 5,156,009 | 5,151,992 | 4,017 |
Debt securities issued | 2,255,016 | 2,228,550 | 26,466 | 421,359 | 418,658 | 2,701 |
Total unrecognised change in unrealised fair value | (876,747) | (767,086) |
| At 31 December 2025 | |||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | |||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | No maturity | Total | |
| Financial assets | |||||||||
| Cash and cash | |||||||||
equivalents | 4,110,611 | 461,435 | – | – | – | – | – | – | 4,572,046 |
Amounts due from credit institutions | 915 | 429,368 | 12,816 | – | – | 68 | – | 3,109,090 | 3,552,257 |
Investment securities | 5,854,649 | 2,152,125 | 733,889 | 621,778 | 216,385 | 380,145 | 43,223 | 45,043 | 10,047,237 |
| Investment securities | |||||||||
| pledged under sale | |||||||||
| and repurchase | |||||||||
agreements and securities lending | – | 147,416 | – | – | – | – | – | – | 147,416 |
Loans to customers, factoring and finance | |||||||||
lease receivables | – | 5,825,705 | 2,853,643 | 5,312,103 | 11,877,572 | 6,354,308 | 7,842,333 | – | 40,065,664 |
Accounts receivable and other loans | – | 4,720 | 420 | 6,329 | 1 | – | – | – | 11,470 |
Other financial assets | 1,019 | 240,185 | 411 | 105,702 | 893 | 41 | 3 | – | 348,254 |
Total | 9,967,194 | 9,260,954 | 3,601,179 | 6,045,912 | 12,094,851 | 6,734,562 | 7,885,559 | 3,154,133 | 58,744,344 |
| Financial liabilities | |||||||||
Client deposits and notes | 8,197,345 | 6,395,230 | 3,218,663 | 16,028,719 | 3,191,948 | 1,176,686 | 421,383 | – | 38,629,974 |
| Amounts owed to credit | |||||||||
institutions | 488,059 | 3,650,655 | 654,890 | 844,701 | 1,998,336 | 1,042,303 | 820,162 | – | 9,499,106 |
Debt securities issued | – | 30,521 | 384,275 | 385,011 | 1,183,432 | 761,572 | 255,060 | – | 2,999,871 |
Lease liability | – | 17,852 | 16,702 | 33,950 | 108,418 | 66,860 | 104,332 | – | 348,114 |
Other financial liabilities | 58,590 | 288,458 | 45,917 | 19,567 | 108,651 | 29 | – | – | 521,212 |
Total | 8,743,994 | 10,382,716 | 4,320,447 | 17,311,948 | 6,590,785 | 3,047, 450 | 1,600,937 | – | 51,998,277 |
Net | 1,223,200 | (1,121,762) | (719,268) | (11,266,036) | 5,504,066 | 3,687,112 | 6,284,622 | 3,154,133 | 6,746,067 |
Accumulated gap | 1,223,200 | 101,438 | (617,830) | (11,883,866) | (6,379,800) | (2,692,688) | 3,591,934 | 6,746,067 |
| At 31 December 2024 | |||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | |||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | No maturity | Total | |
| Financial assets | |||||||||
| Cash and cash | |||||||||
equivalents | 3,472,205 | 280,978 | – | – | – | – | – | – | 3,753,183 |
Amounts due from credit institutions | – | 218,959 | – | – | – | – | 15,074 | 3,044,432 | 3,278,465 |
Investment securities | 3,205,881 | 3,738,256 | 703,349 | 400,226 | 223,461 | 476,265 | 177,595 | 43,688 | 8,968,721 |
| Investment securities | |||||||||
| pledged under sale | |||||||||
| and repurchase | |||||||||
agreements and securities lending | – | 455,949 | 27,7 17 | – | – | – | – | – | 483,666 |
Loans to customers, factoring and finance | |||||||||
lease receivables | 108 | 4,895,349 | 2,455,068 | 4,319,400 | 9,672,567 | 5,131,394 | 7,084,988 | – | 33,558,874 |
Accounts receivable and other loans | 1,553 | 6,672 | 280 | 306 | – | – | – | – | 8,811 |
Other financial assets | 26,300 | 208,217 | 6,200 | 10,001 | – | – | – | – | 250,718 |
Total | 6,706,047 | 9,804,380 | 3,192,614 | 4,729,933 | 9,896,028 | 5,607,659 | 7,277,657 | 3,088,120 | 50,302,438 |
| At 31 December 2024 | |||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | |||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | No maturity | Total | |
Client deposits and notes | 7, 396,955 | 6,195,347 | 2,644,642 | 13,804,248 | 2,108,432 | 989,853 | 62,533 | – | 33,202,010 |
| Amounts owed to credit | |||||||||
institutions | 637,215 | 3,747,974 | 372,289 | 691,977 | 1,706,145 | 1,082,747 | 441,886 | – | 8,680,233 |
Debt securities issued | – | 141,930 | 89,019 | 384,150 | 668,508 | 799,138 | 172,271 | – | 2,255,016 |
Lease liability | – | 15,622 | 14,929 | 30,385 | 94,874 | 52,000 | 66,625 | – | 274,435 |
Other financial liabilities | 51,386 | 97,613 | 27,476 | 137,163 | – | – | – | – | 313,638 |
Total | 8,085,556 | 10,198,486 | 3,148,355 | 15,047,923 | 4,577,959 | 2,923,738 | 743,315 | – | 44,725,332 |
Net | (1,379,509) | (394,106) | 44,259 | (10,317,990) | 5,318,069 | 2,683,921 | 6,534,342 | 3,088,120 | 5,577,106 |
Accumulated gap | (1,379,509) | (1,773,615) | (1,729,356) | (12,047,346) | (6,729,277) | (4,045,356) | 2,448,986 | 5,577,106 |
| At 31 December 2023 | |||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | |||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | No maturity | Total | |
| Financial assets | |||||||||
| Cash and cash | |||||||||
equivalents | 2,417,513 | 684,311 | – | – | – | – | – | – | 3,101,824 |
Amounts due from credit institutions | – | – | – | – | – | – | 6,559 | 1,746,098 | 1,752,657 |
Investment securities | 1,484,457 | 2,661,776 | 462,614 | 228,000 | 242,779 | 32,823 | 2,452 | 14,856 | 5,129,757 |
Loans to customers, factoring and finance | |||||||||
lease receivables | 1,190 | 2,870,703 | 1,353,016 | 2,754,708 | 5,372,193 | 2,964,992 | 4,915,919 | – | 20,232,721 |
Accounts receivable and other loans | 1,546 | 45,630 | 184 | 202 | – | – | – | – | 47,562 |
Other financial assets | 12,441 | 163,993 | 543 | 1,031 | 2,864 | – | – | – | 180,872 |
Total | 3,917,147 | 6,426,413 | 1,816,357 | 2,983,941 | 5,617,836 | 2 ,997,815 | 4,924,930 | 1,760,954 | 30,445,393 |
| Financial liabilities | |||||||||
Client deposits and notes | 5,306,925 | 3,164,462 | 1,509,643 | 8,895,604 | 1,075,055 | 517,532 | 53,518 | – | 20,522,739 |
| Amounts owed to credit | |||||||||
institutions | 476,646 | 2,297,284 | 87,969 | 424,409 | 810,610 | 554,167 | 504,924 | – | 5,156,009 |
Debt securities issued | – | 406 | 25,135 | 13,388 | 294,075 | 5,197 | 83,158 | – | 421,359 |
Lease liability | – | 9,024 | 8,855 | 16,762 | 55,277 | 31,107 | 20,909 | – | 141,934 |
Other financial liabilities | 495 | 94,620 | 27,265 | 17,046 | – | – | – | – | 139,426 |
Total | 5,784,066 | 5,565,796 | 1,658,867 | 9,367,209 | 2,235,017 | 1,108,003 | 662,509 | – | 26,381,467 |
Net | (1,866,919) | 860,617 | 157, 490 | (6,383,268) | 3,382,819 | 1,889,812 | 4,262,421 | 1,760,954 | 4,063,926 |
Accumulated gap | (1,866,919) | (1,006,302) | (848,812) | (7,232,080) | (3,849,261) | (1,959,449) | 2,302,972 | 4,063,926 |
| At 31 December 2025 | ||||
| Less than | More than | |||
| 1 year | 1 year | No maturity | Total | |
Cash and cash equivalents | 4,572,046 | – | – | 4,572,046 |
Amounts due from credit institutions | 443,099 | 68 | 3,109,090 | 3,552,257 |
Investment securities | 9,362,441 | 639,753 | 45,043 | 10,047,237 |
Investment securities pledged under sale and repurchase agreements and securities lending | 147, 416 | – | – | 147,416 |
Loans to customers, factoring and finance lease receivables | 13,991,451 | 26,074,213 | – | 40,065,664 |
Accounts receivable and other loans | 11,469 | 1 | – | 11,470 |
Prepayments | 23,724 | 177,043 | – | 200,767 |
Foreclosed assets | – | – | 374,659 | 374,659 |
Right-of-use assets | – | – | 332,630 | 332,630 |
Investment properties | – | – | 107, 573 | 107,573 |
Property and equipment | – | – | 616,839 | 616,839 |
Goodwill | – | – | 41,253 | 41,253 |
Intangible assets | – | – | 376,402 | 376,402 |
Income tax assets | – | 41 | – | 41 |
Other assets | 395,044 | 2,104 | 10,810 | 407,958 |
Assets held for sale | 15,644 | – | – | 15,644 |
Total assets | 28,962,334 | 26,893,223 | 5,014,299 | 60,869,856 |
Client deposits and notes | 33,839,957 | 4,790,017 | – | 38,629,974 |
Amounts owed to credit institutions | 5,638,305 | 3,860,801 | – | 9,499,106 |
Debt securities issued | 799,807 | 2,200,064 | – | 2,999,871 |
Lease liability | 68,504 | 279,610 | – | 348,114 |
Accruals and deferred income | 301,067 | – | – | 301,067 |
Income tax liabilities | 76,468 | 32,337 | – | 108,805 |
Other liabilities | 452,150 | 108,526 | – | 560,676 |
Total liabilities | 41,176,258 | 11,271,355 | – | 52,447,613 |
Net | (12,213,924) | 15,621,868 | 5,014,299 | 8,422,243 |
At 31 December 2024 | At 31 December 2023 | |||||||
| Less than | More than | Less than | More than | |||||
| 1 year | 1 year | No maturity | Total | 1 year | 1 year | No maturity | Total | |
Cash and cash equivalents | 3,753,183 | – | – | 3,753,183 | 3,101,824 | – | – | 3,101,824 |
| Amounts due from credit | ||||||||
institutions | 218,959 | 15,074 | 3,044,432 | 3,278,465 | – | 6,559 | 1,746,098 | 1,752,657 |
Investment securities | 8,047,712 | 877,321 | 43,688 | 8,968,721 | 4,836,847 | 278,054 | 14,856 | 5,129,757 |
| Investment securities pledged | ||||||||
| under sale and repurchase | ||||||||
| agreements and securities | ||||||||
lending | 483,666 | – | – | 483,666 | – | – | – | – |
Loans to customers, factoring and finance lease receivables | 11,669,925 | 21,888,949 | – | 33,558,874 | 6,979,617 | 13,253,104 | – | 20,232,721 |
Accounts receivable and other loans | 8,811 | – | – | 8,811 | 47,562 | – | – | 47, 562 |
Prepayments | 82,989 | 5,961 | – | 88,950 | 30,633 | 6,878 | – | 37,511 |
Foreclosed assets | – | – | 378,642 | 378,642 | – | – | 271,712 | 271,712 |
Right-of-use assets | – | – | 257,896 | 257,896 | – | – | 138,695 | 138,695 |
Investment properties | – | – | 134,338 | 134,338 | – | – | 124,068 | 124,068 |
Property and equipment | – | – | 550,097 | 550,097 | – | – | 436,955 | 436,955 |
Goodwill | – | – | 41,253 | 41,253 | – | – | 41,253 | 41,253 |
Intangible assets | – | – | 322,250 | 322,250 | – | – | 167,862 | 167,862 |
Income tax assets | 47,794 | 320 | – | 48,114 | 2,520 | – | – | 2,520 |
Other assets | 303,890 | 10,730 | – | 314,620 | 238,560 | 6,512 | – | 245,072 |
Assets held for sale | 20,008 | – | – | 20,008 | – | – | 27,389 | 27, 389 |
Total assets | 24,636,937 | 22,798,355 | 4,772,596 | 52,207,888 | 15,237, 563 | 13,551,107 | 2,968,888 | 31,757,558 |
Client deposits and notes | 30,041,192 | 3,160,818 | – | 33,202,010 | 18,876,634 | 1,646,105 | – | 20,522,739 |
| Amounts owed to credit | ||||||||
institutions | 5,449,455 | 3,230,778 | – | 8,680,233 | 3,286,308 | 1,869,701 | – | 5,156,009 |
Debt securities issued | 615,099 | 1,639,917 | – | 2,255,016 | 38,929 | 382,430 | – | 421,359 |
Lease liability | 60,936 | 213,499 | – | 274,435 | 34,641 | 107,293 | – | 141,934 |
Accruals and deferred income | 295,783 | 42,951 | – | 338,734 | 90,762 | 38,593 | – | 129,355 |
Income tax liabilities | 67, 342 | 21,089 | – | 88,431 | 185,440 | 13,618 | – | 199,058 |
Other liabilities | 353,802 | – | – | 353,802 | 167,268 | – | – | 167,268 |
Total liabilities | 36,883,609 | 8,309,052 | – | 45,192,661 | 22,679,982 | 4,057,740 | – | 26,737,722 |
Net | (12,246,672) | 14,489,303 | 4,772,596 | 7,015,227 | (7,442,419) | 9,493,367 | 2,968,888 | 5,019,836 |
At 31 December 2025 | At 31 December 2024 | At 31 December 2023 | ||||
| Key | Key | Key | ||||
| management | management | management | ||||
| Associates | personnel* | Associates | personnel* | Associates | personnel* | |
Loans outstanding at 31 December | – | 10,254 | – | 30,455 | – | 10,926 |
Interest income on loans | – | 1,325 | – | 2,323 | – | 556 |
Expected credit recovery/(loss) | – | 153 | – | 81 | – | (40) |
Deposits at 31 December | – | 30,333 | 3,741 | 27,774 | 2,039 | 13,351 |
Interest expense on deposits | (105) | (1,176) | (194) | (2,329) | – | (863) |
Debt securities issued at 31 December | – | 13,572 | – | 10,574 | – | – |
Interest expense on debt securities issued | – | (902) | – | (427) | – | – |
2025 | 2024 | 2023 | |
Salaries and other benefits | 23,630 | 19,585 | 17,824 |
Cash compensation | 20,908 | 45,266 | – |
Share-based payments compensation (Note 30) | 94,426 | 44,341 | 44,503 |
Termination costs | 11,778 | – | 6,358 |
Total key management compensation | 150,742 | 109,192 | 68,685 |
| 31 December | 31 December | 31 December | |
| IFRS-Based NBG (Basel III) capital adequacy ratio | 2025 | 2024 | 2023 |
Tier 1 capital | 6,605,754 | 5,957,405 | 4,603,352 |
Tier 2 capital | 487,614 | 462,428 | 499,018 |
Total capital | 7,093,368 | 6,419,833 | 5,102,370 |
Risk-weighted assets | 32,187,358 | 29,080,593 | 23,061,905 |
Tier 1 capital ratio | 20.5% | 20.5% | 20.0% |
Total capital ratio | 22.0% | 22.1% | 22.1% |
Min. requirement for Tier 1 capital ratio | 17.3% | 17.0% | 16.7% |
Min. requirement for total capital ratio | 20.2% | 19.9% | 19.6% |
| 31 December | 31 December | |
| Armenia Capital adequacy ratio | 2025 | 2024 |
Tier 1 capital | 2,164,680 | 1,686,547 |
Tier 2 capital | 390,199 | 252,573 |
Total capital | 2,554,879 | 1,939,120 |
Risk-weighted assets | 15,054,624 | 11,703,258 |
Tier 1 capital ratio | 14.4% | 14.4% |
Total capital ratio | 17.0% | 16.6% |
Min. requirement for Tier 1 capital ratio | 14.1% | 13.8% |
Min. requirement for total capital ratio | 16.8% | 16.5% |
| Carrying | |||
| value in Fina’s | Fair value | Total fair value | |
| In thousands of GEL | accounts | adjustments | recognised |
Cash and cash equivalents | 583 | – | 583 |
Prepayments | 3 | – | 3 |
Inventories | 123 | – | 123 |
Property and equipment | 37 | – | 37 |
Intangible assets | 2,135 | 18,528 | 20,663 |
Other assets | 200 | – | 200 |
Advances received | (24) | – | (24) |
Trade payables | (11) | – | (11) |
Total: | 3,046 | 18,528 | 21,574 |
Total purchase consideration | 15,240 | ||
Non-controlling interests measured at proportion share of net assets | 4,846 | ||
Gain on bargain purchase arising from the acquisition | 1,488 |
| In thousands of GEL | |
Cash consideration payment | 689,883 |
Deferred consideration | 56,686 |
Present value of redemption liability for put option | 82,955 |
Total purchase consideration | 829,524 |
| Carrying | |||
| value in CJSC | |||
| Ameriabank’s | Fair value | Total fair value | |
| In thousands of GEL | accounts | adjustments | recognised |
Cash and cash equivalents | 989,930 | – | 989,930 |
Amounts due from credit institutions | 707,851 | – | 707, 851 |
Investment securities | 1,084,296 | – | 1,084,296 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending | 87,063 | – | 87,063 |
Loans to customers, factoring and finance lease receivables | 6,811,477 | 21,430 | 6,832,907 |
Foreclosed assets | 5,453 | – | 5,453 |
Right-of-use assets | 77,162 | 11,811 | 88,973 |
Property and equipment | 63,346 | 14,669 | 78,015 |
Intangible assets | 47,958 | 47,925 | 95,883 |
Prepayments | 41,935 | – | 41,935 |
Other assets | 41,176 | – | 41,176 |
Client deposits and notes | (6,522,822) | – | (6,522,822) |
Amounts owed to credit institutions | (851,401) | 11,921 | (839,480) |
Debt securities issued | (886,862) | – | (886,862) |
Lease liability | (88,172) | – | (88,172) |
Accruals and deferred income | (47,406) | – | (47,406) |
Income tax liabilities | (49,265) | (19,396) | (68,661) |
Other liabilities | (84,667) | – | (84,667) |
Total: | 1, 427,052 | 88,360 | 1,515,412 |
Total purchase consideration | 829,524 | ||
Gain on bargain purchase arising from the acquisition | 685,888 |
| Fair value | |
| recognised on | |
| acquisition | |
| Assets | |
Cash and cash equivalents | 468 |
Inventories | 302 |
Property and equipment | 263 |
Intangible assets | 182 |
Other assets | 64 |
| 1,279 | |
| Liabilities | |
Trade payables | (353) |
Other liabilities | (1) |
| (354) | |
Total identifiable net assets at fair value | 925 |
Non-controlling interest measured at proportionate share of net assets | (41) |
Fair value of investment in associate derecognised | (2,309) |
NCI forward liability | (1,270) |
Goodwill arising on acquisition | 5,765 |
Purchase consideration | 3,070 |
| Fair value | |
| recognised on | |
| acquisition | |
| Assets | |
Cash and cash equivalents | 595 |
Property and equipment | 19 |
Intangible assets | 745 |
Other assets | 582 |
| 1,941 | |
| Liabilities | |
Advances received | (706) |
Trade payables | (31) |
| (737) | |
Total identifiable net assets at fair value | 1,204 |
Non-controlling interest measured at proportionate share of net assets | (241) |
Goodwill arising on acquisition | 2,137 |
Purchase consideration | 3,100 |