Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Business First Bancshares Inc
Business First Bancshares, Inc., Announces Financial Results for Fiscal Year 2025 and Q4 2025
Business
Jan 22 2026
25 min read

Business First Bancshares, Inc., Announces Financial Results for Fiscal Year 2025 and Q4 2025

news images

BATON ROUGE, La., Jan. 22, 2026 (GLOBE NEWSWIRE) -- Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, today announced its unaudited results for the quarter ended Dec. 31, 2025. Business First reported net income available to common shareholders of $21.0 million or $0.71 per diluted common share, decreases of $0.5 million and $0.02, respectively, compared to the linked quarter. On a non-GAAP basis, core net income for the quarter ended Dec. 31, 2025, which excludes certain income and expenses, was $23.5 million or $0.79 per diluted common share, increases of $2.3 million and $0.07 from the linked quarter.

For the year ended Dec. 31, 2025, Business First reported net income available to common stockholders of $82.5 million or $2.79 per diluted common share, increases of $22.8 million and $0.53, respectively, from the year ended Dec. 31, 2024. On a non-GAAP basis, core net income for the year ended Dec. 31, 2025, which excludes certain income and expenses, was $83.5 million or $2.83 per diluted common share, increases of $17.8 million and $0.34 from the year ended Dec. 31, 2024.

"In the fourth quarter we continued to demonstrate increasing core profitability and tangible book value build as the logic of the investments we’ve made over the past few quarters becomes reality through our team’s successful performance,” said Jude Melville, chairman, president, and CEO of Business First. “Our profitability increased significantly year over year whether measured by ROAA, in absolute dollars, or earnings per share. We expect these positive trends to continue over the course of 2026 as we focus on organic growth, efficient execution and thorough follow-through."

On Thursday, Jan. 22, 2026, Business First’s board of directors declared a quarterly preferred dividend in the amount of $18.75 per share, which is the full quarterly dividend of 1.875% based on the per annum rate of 7.50%. Additionally, the board of directors declared a quarterly common dividend based upon financial performance for the fourth quarter in the amount of $0.15 per share of common stock. The preferred and common dividends will be paid on Feb. 15, 2026, or as soon thereafter as practicable, to the shareholders of record as of Feb. 28, 2026.

Quarterly Highlights

  • Robust Core Performance. Return to common shareholders on average assets, on an annualized basis, was 1.04% for the quarter ended Dec. 31, 2025, or 1.16% on a non-GAAP basis, compared to 1.08% or 1.06% on a non-GAAP basis for the linked quarter.

  • Strong Loan and Deposit Growth. Loans held for investment increased $168.4 million or 2.80%, 11.10% annualized, for the quarter ended Dec. 31, 2025. Deposits increased $191.7 million or 2.95%, 11.69% annualized, compared to the linked quarter. Average interest-bearing deposits increased $103.2 million or 2.01%, and noninterest-bearing deposits increased $15.0 million or 1.14%, from the linked quarter. The Southwest and Southeast Louisiana regions were responsible for the majority of the net loan production and deposit growth for the quarter.

  • Stable Net Interest Margin (NIM). Net interest income totaled $70.9 million and net interest margin and net interest spread were 3.71% and 2.92%, respectively, compared to $69.3 million, 3.68% and 2.85% for the linked quarter. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.4 million) were 3.64% and 2.84% for the quarter ended Dec. 31, 2025, compared to 3.63% and 2.80% (excluding loan discount accretion of $1.1 million) for the linked quarter.

  • Improving Shareholder Value. During the fourth quarter, the board of directors approved a stock repurchase program, pursuant to which Business First repurchased 150,504 shares, with a market value of $3.7 million, at a weighted average price of $24.79 per share. Book value per common share increased to $27.95 at Dec. 31, 2025, compared to $27.23 at Sep. 30, 2025. On a non-GAAP basis, tangible book value per common share increased from $22.63 at the linked quarter to $23.36 at Dec. 31, 2025, 3.21% or 12.74% annualized.

Statement of Financial Condition

Loans

Loans held for investment increased $168.4 million or 2.80%, 11.10% annualized, compared to the linked quarter. The commercial and residential real estate portfolios increased $148.7 million and $16.6 million, respectively, compared to the linked quarter. Texas-based loans represented approximately 39% of the overall loan portfolio as of Dec. 31, 2025, based on unpaid principal balance. For 2025, loans held for investment increased $208.1 million or 3.48%.

Credit Quality

The ratio of nonperforming loans compared to loans held for investment increased 42 basis points (bps) to 1.24% at Dec. 31, 2025, while the ratio of nonperforming assets compared to total assets increased 26 bps to 1.09% compared to the linked quarter. The increases in the nonperforming loans and assets ratios over the linked quarter were largely attributable to the deterioration of a single $25.8 million commercial real estate relationship.

Securities

The securities portfolio increased $3.3 million or 0.33%, from the linked quarter. This increase was impacted by $4.0 million in positive pre-tax fair value adjustments. The securities portfolio, based on estimated fair value, represented 12.04% of total assets as of Dec. 31, 2025.

Deposits

Deposits increased $191.7 million or 2.95%, 11.69% annualized, compared to the linked quarter. Average interest-bearing deposits increased $103.2 million or 2.01%, and noninterest-bearing deposits increased $15.0 million or 1.14% from the linked quarter. For 2025, deposits increased $187.3 million or 2.88%.

During the fourth quarter, interest bearing deposits increased $236.2 million or 4.60% and noninterest bearing deposits decreased $44.5 million or 3.26%. The increase in interest-bearing deposits were largely impacted by approximately $105.1 million in public funds and $60.8 million in commercial money market accounts.

Borrowings

Borrowings increased $56.5 million or 11.41%, from the linked quarter due primarily to increases in short-term Federal Home Loan Bank advances.

Shareholders’ Equity

Shareholders' equity increased $18.4 million or 2.10% compared to the linked quarter. Accumulated other comprehensive income (AOCI) increased $3.1 million or 8.62%, during the quarter due to positive after-tax fair value adjustments in the securities portfolio. Book value per common share increased to $27.95 at Dec. 31, 2025, compared to $27.23 at Sep. 30, 2025, due to strong earnings. On a non-GAAP basis, tangible book value per common share increased from $22.63 at the linked quarter to $23.36 at Dec. 31, 2025, 3.21% or 12.74% annualized.

Results of Operations

Net Interest Income

For the quarter ended Dec. 31, 2025, net interest income totaled $70.9 million, compared to $69.3 million from the linked quarter. Loan yields decreased 13 bps to 6.88% compared to 7.01% from the linked quarter and interest-bearing asset yields decreased 14 bps to 6.17% compared to 6.31% from the linked quarter. Net interest margin and net interest spread were 3.71% and 2.92% compared to 3.68% and 2.85% for the linked quarter. The overall cost of funds, which included noninterest-bearing deposits, decreased 17 bps from 2.81% to 2.64% for the quarter ended Dec. 31, 2025. Reversal of previously accrued interest income on nonaccrual loans reduced the net interest margin by five bps for the quarter ended Dec. 31, 2025.

Non-GAAP net interest income (excluding loan discount accretion of $1.4 million) totaled $69.4 million for the quarter ended Dec. 31, 2025, compared to $68.2 million (excluding loan discount accretion of $1.1 million) for the linked quarter. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.4 million) were 3.64% and 2.84%, respectively, for the quarter ended Dec. 31, 2025, compared to 3.63% and 2.80% (excluding loan discount accretion of $1.1 million) for the linked quarter.

Provision for Credit Losses

During the quarter ended Dec. 31, 2025, Business First recorded a provision for credit losses of $3.1 million, compared to $3.2 million from the linked quarter. The current quarter’s reserve was largely impacted by $6.8 million in net charge-offs and $168.4 million in loan growth, partially offset by qualitative adjustments. At Dec. 31, 2025, the ratio of allowance for credit losses to loans held for investment ratio was 0.94%, compared to 1.03% for the linked quarter.

Other Income

For the quarter ended Dec. 31, 2025, other income increased $0.6 million or 4.79%, compared to the linked quarter. The increase was largely attributable to growth of $0.7 million in swap fee income, $0.3 million in fee and brokerage commissions and $0.3 million in other income, partially offset by a loss on disposal other assets of -$1.0 million. Excluding the -$1.0 million loss on disposal of other assets related to branch closures during the fourth quarter, other income was $13.2 million compared to $11.6 million for the linked quarter, an increase of $1.6 million, or 13.77%.

Other Expenses

For the quarter ended Dec. 31, 2025, other expenses increased $3.5 million or 7.22% compared to the linked quarter. The increase was largely attributable to a $2.8 million increase in salaries and employee benefits. Salaries and benefits were impacted favorably during the third quarter due to a one-time $2.0 million tax credit refund. Excluding merger-related, core conversion expenses and tax refunds recognized in the current and linked quarters, other expenses were $50.2 million compared to $49.3 million for the linked quarter, an increase of $0.9 million, or 1.88%.

Return on Assets and Common Equity

Return to common shareholders on average assets and common equity, each on an annualized basis, were 1.04% and 10.18% for the quarter ended Dec. 31, 2025, compared to 1.08% and 10.80%, respectively, for the linked quarter. Non-GAAP return to common shareholders on average assets and common equity, each on an annualized basis, were 1.16% and 11.40% for the quarter ended Dec. 31, 2025, compared to 1.06% and 10.65%, for the linked quarter.

For the year ended Dec. 31, 2025, return to common shareholders on average assets and common equity were 1.05% and 10.59%, compared to 0.86% and 9.54%, respectively, compared to the linked year. Non-GAAP return to common shareholders on average assets and common equity were 1.06% and 10.73% compared to 0.94% and 10.51%, for the linked year.

Conference Call and Webcast

Executive management will host a conference call and webcast to discuss results on Thursday, January 22, 2026, at 4:00 p.m. Central Time. Interested parties may attend the call by dialing toll-free 1-800-715-9871 (North America only), conference ID 9526609, or asking for the Business First Bancshares conference call. The live webcast can be found at https://edge.media-server.com/mmc/p/3h33e6zb. On the day of the presentation, the corresponding slide presentation will be available to view on the b1BANK website at https://www.b1bank.com/shareholder-info.

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $8.2 billion in assets, $5.7 billion in assets under management through b1BANK’s affiliate Smith Shellnut Wilson, LLC (SSW) (not including $1.0 billion of b1BANK assets managed by SSW) and operates Banking Centers and Loan Production Offices in markets across Louisiana and Texas providing commercial and personal banking products and services. b1BANK is a 2024 Mastercard “Innovation Award” winner and multiyear winner of American Banker Magazine’s “Best Banks to Work For.” Visit b1BANK.com for more information.

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as “core” or “tangible”) intended to supplement, not substitute for, comparable GAAP measures. “Core” measures typically adjust income available to common shareholders for certain significant activities or transactions that, in management’s opinion, can distort period-to-period comparisons of Business First’s performance. Transactions that are typically excluded from non-GAAP “core” measures include realized and unrealized gains/losses on former bank premises and equipment, investment sales, acquisition-related expenses (including, but not limited to, legal costs, system conversion costs, severance and retention payments, etc.). “Tangible” measures adjust common equity by subtracting goodwill, core deposit intangibles, and customer intangibles, net of accumulated amortization. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of Business First’s core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of the tables below.

Special Note Regarding Forward-Looking Statements

Certain statements contained in this release may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as “anticipate,” “believe,” “estimate,” “expect,” “may,” “might,” “will,” “would,” “could,” or “intend.” We caution you not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors, including those factors specified in our Annual Report on Form 10-K and other public filings. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news release.

Additional Information

For additional information about Business First, you may obtain Business First’s reports that are filed with the Securities and Exchange Commission (SEC) free of charge by using the SEC’s EDGAR service on the SEC’s website at www.SEC.gov or by contacting the SEC for further information at 1-800-SEC-0330. Alternatively, these documents can be obtained free of charge from Business First by directing a request to: Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, Louisiana 70801, Attention: Corporate Secretary.

No Offer or Solicitation

This release does not constitute or form part of any offer to sell, or a solicitation of an offer to purchase, any securities of Business First. There will be no sale of securities in any jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

Investor Relation Contact:

Gregory Robertson 337.721.2701
Gregory.Robertson@b1bank.com

Matt Sealy 225.388.6116
Matt.Sealy@b1bank.com

Media Contact: Misty Albrecht b1BANK
225.286.7879
media@b1BANK.com


Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

Three Months Ended

 

December 31,

September 30,

December 31,

(Dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

 

 

 

Balance Sheet Ratios

 

 

 

 

 

 

 

Loans (HFI) to Deposits

 

92.40

%

 

92.53

%

 

91.86

%

Shareholders' Equity to Assets Ratio

 

10.92

%

 

11.04

%

 

10.18

%

 

 

 

 

Loans Receivable Held for Investment (HFI)

 

 

 

 

 

 

 

Commercial

$

1,921,833

 

$

1,920,813

 

$

1,868,675

 

Real Estate:

 

 

 

Commercial

 

2,611,279

 

 

2,462,617

 

 

2,483,223

 

Construction

 

639,069

 

 

638,907

 

 

670,502

 

Residential

 

944,065

 

 

927,456

 

 

884,533

 

Total Real Estate

 

4,194,413

 

 

4,028,980

 

 

4,038,258

 

Consumer and Other

 

73,244

 

 

71,262

 

 

74,466

 

Total Loans (Held for Investment)

$

6,189,490

 

$

6,021,055

 

$

5,981,399

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

Balance, Beginning of Period

$

57,062

 

$

58,496

 

$

42,154

 

Oakwood - PCD ALLL

 

-

 

 

-

 

 

8,410

 

Charge-offs – Quarterly

 

(7,153

)

 

(3,415

)

 

(2,290

)

Recoveries – Quarterly

 

309

 

 

348

 

 

654

 

Provision for Loan Losses – Quarterly

 

3,741

 

 

1,633

 

 

5,912

 

Balance, End of Period

$

53,959

 

$

57,062

 

$

54,840

 

 

 

 

 

Allowance for Loan Losses to Total Loans (HFI)

 

0.87

%

 

0.95

%

 

0.92

%

Allowance for Credit Losses to Total Loans (HFI) (1)

 

0.94

%

 

1.03

%

 

0.98

%

Net Charge-offs (Recoveries) to Average Quarterly Total Loans

 

0.11

%

 

0.05

%

 

0.03

%

 

 

 

 

Remaining Loan Purchase Discount

$

7,489

 

$

8,943

 

$

12,121

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

 

 

Nonperforming Loans:

 

 

 

Nonaccrual Loans

$

74,471

 

$

45,362

 

$

24,147

 

Loans Past Due 90 Days or More

 

2,215

 

 

3,929

 

 

860

 

Total Nonperforming Loans

 

76,686

 

 

49,291

 

 

25,007

 

Other Nonperforming Assets:

 

 

 

Other Real Estate Owned

 

13,013

 

 

16,766

 

 

5,529

 

Other Nonperforming Assets

 

-

 

 

-

 

 

-

 

Total Other Nonperforming Assets

 

13,013

 

 

16,766

 

 

5,529

 

Total Nonperforming Assets

$

89,699

 

$

66,057

 

$

30,536

 

 

 

 

 

Nonperforming Loans to Total Loans (HFI)

 

1.24

%

 

0.82

%

 

0.42

%

Nonperforming Assets to Total Assets

 

1.09

%

 

0.83

%

 

0.39

%

 

 

 

 

(1) Allowance for Credit Losses includes the Allowance for Loan Loss and Reserve for Unfunded Commitments.

 

 

 

 


Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

December 31,

September 30,

December 31,

 

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings per Common Share

$

0.71

 

$

0.73

 

$

0.52

 

 

$

2.81

 

$

2.27

 

Diluted Earnings per Common Share

 

0.71

 

 

0.73

 

 

0.51

 

 

 

2.79

 

 

2.26

 

Dividends per Common Share

 

0.15

 

 

0.14

 

 

0.14

 

 

 

0.57

 

 

0.56

 

Book Value per Common Share

 

27.95

 

 

27.23

 

 

24.62

 

 

 

27.95

 

 

24.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Common Shares Outstanding

 

29,493,016

 

 

29,544,425

 

 

29,311,111

 

 

 

29,396,462

 

 

26,253,846

 

Average Diluted Common Shares Outstanding

 

29,669,253

 

 

29,656,639

 

 

29,520,781

 

 

 

29,545,702

 

 

26,452,084

 

End of Period Common Shares Outstanding

 

29,510,668

 

 

29,615,370

 

 

29,552,358

 

 

 

29,510,668

 

 

29,552,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Return to Common Shareholders on Average Assets (1)

 

1.04

%

 

1.08

%

 

0.78

%

 

 

1.05

%

 

0.86

%

Return to Common Shareholders on Average Common Equity (1)

 

10.18

%

 

10.80

%

 

8.23

%

 

 

10.59

%

 

9.54

%

Net Interest Margin (1)

 

3.71

%

 

3.68

%

 

3.61

%

 

 

3.69

%

 

3.48

%

Net Interest Spread (1)

 

2.92

%

 

2.85

%

 

2.77

%

 

 

2.89

%

 

2.55

%

Efficiency Ratio (2)

 

63.10

%

 

60.45

%

 

63.91

%

 

 

62.55

%

 

65.42

%

 

 

 

 

 

 

 

Total Quarterly/Year-to-Date Average Assets

$

8,016,094

 

$

7,921,159

 

$

7,721,338

 

 

$

7,873,743

 

$

6,973,735

 

Total Quarterly/Year-to-Date Average Common Equity

 

818,617

 

 

790,148

 

 

731,820

 

 

 

778,480

 

 

625,914

 

 

 

 

 

 

 

 

Other Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

$

30,426

 

$

27,613

 

$

28,101

 

 

$

115,853

 

$

103,917

 

Occupancy and Bank Premises

 

3,032

 

 

3,324

 

 

3,166

 

 

 

12,876

 

 

10,944

 

Depreciation and Amortization

 

2,049

 

 

2,036

 

 

2,278

 

 

 

8,313

 

 

7,540

 

Data Processing

 

3,227

 

 

3,972

 

 

3,856

 

 

 

15,756

 

 

11,957

 

FDIC Assessment Fees

 

850

 

 

988

 

 

1,009

 

 

 

3,883

 

 

3,598

 

Legal and Other Professional Fees

 

1,436

 

 

1,024

 

 

975

 

 

 

4,566

 

 

3,756

 

Advertising and Promotions

 

1,595

 

 

1,205

 

 

1,710

 

 

 

5,179

 

 

4,878

 

Utilities and Communications

 

768

 

 

767

 

 

775

 

 

 

3,011

 

 

2,883

 

Ad Valorem Shares Tax

 

870

 

 

1,125

 

 

1,357

 

 

 

4,245

 

 

4,057

 

Directors' Fees

 

224

 

 

261

 

 

290

 

 

 

957

 

 

1,085

 

Other Real Estate Owned Expenses and Write-Downs

 

254

 

 

355

 

 

182

 

 

 

659

 

 

301

 

Merger and Conversion-Related Expenses

 

1,257

 

 

477

 

 

168

 

 

 

2,194

 

 

1,236

 

Other

 

6,424

 

 

5,735

 

 

5,703

 

 

 

25,586

 

 

21,500

 

Total Other Expenses

$

52,412

 

$

48,882

 

$

49,570

 

 

$

203,078

 

$

177,652

 



Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

December 31,

September 30,

December 31,

 

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposit Accounts

$

2,646

 

$

2,565

 

$

2,878

 

 

$

10,704

 

$

10,577

 

Gain (Loss) on Sales of Securities

 

35

 

 

77

 

 

21

 

 

 

64

 

 

7

 

Debit Card and ATM Fee Income

 

1,970

 

 

1,915

 

 

2,069

 

 

 

7,701

 

 

7,659

 

Bank-Owned Life Insurance Income

 

783

 

 

802

 

 

990

 

 

 

3,151

 

 

2,875

 

Gain on Sales of Loans

 

777

 

 

624

 

 

252

 

 

 

3,438

 

 

2,973

 

Mortgage Origination Income

 

114

 

 

122

 

 

36

 

 

 

401

 

 

238

 

Fees and Brokerage Commission

 

2,172

 

 

1,880

 

 

2,063

 

 

 

8,180

 

 

7,844

 

Gain (Loss) on Sales of Other Real Estate Owned

 

312

 

 

470

 

 

40

 

 

 

570

 

 

89

 

Gain (Loss) on Disposal of Other Assets

 

(994

)

 

-

 

 

-

 

 

 

(839

)

 

(15

)

Gain on Extinguishment of Debt

 

-

 

 

-

 

 

-

 

 

 

630

 

 

-

 

Gain on Branch Sale

 

-

 

 

-

 

 

-

 

 

 

3,360

 

 

-

 

Swap Fee Income

 

1,805

 

 

1,065

 

 

1,288

 

 

 

4,417

 

 

2,739

 

Pass-Through Income (Loss) from Other Investments

 

267

 

 

133

 

 

186

 

 

 

905

 

 

1,208

 

Other

 

2,343

 

 

2,018

 

 

2,034

 

 

 

8,860

 

 

7,999

 

Total Other Income

$

12,230

 

$

11,671

 

$

11,857

 

 

$

51,542

 

$

44,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average outstanding balances are determined utilizing daily averages and average yield/rate is calculated utilizing an actual day count convention.

(2) Noninterest expense (excluding provision for loan losses) divided by noninterest income plus net interest income less gain/loss on sales of securities.



Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

December 31,

September 30,

December 31,

(Dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and Due From Banks

$

411,175

 

$

399,079

 

$

319,098

 

Federal Funds Sold

 

172,393

 

 

101,103

 

 

197,669

 

Securities Purchased under Agreements to Resell

 

25,587

 

 

25,518

 

 

50,835

 

Securities Available for Sale, at Fair Values

 

989,229

 

 

985,938

 

 

893,549

 

Mortgage Loans Held for Sale

 

1,094

 

 

433

 

 

717

 

Loans and Lease Receivable

 

6,189,490

 

 

6,021,055

 

 

5,981,399

 

Allowance for Loan Losses

 

(53,959

)

 

(57,062

)

 

(54,840

)

Net Loans and Lease Receivable

 

6,135,531

 

 

5,963,993

 

 

5,926,559

 

Premises and Equipment, Net

 

73,982

 

 

77,944

 

 

81,953

 

Accrued Interest Receivable

 

38,494

 

 

37,171

 

 

35,872

 

Other Equity Securities

 

49,342

 

 

44,313

 

 

41,100

 

Other Real Estate Owned

 

13,013

 

 

16,766

 

 

5,529

 

Cash Value of Life Insurance

 

120,292

 

 

119,509

 

 

117,645

 

Deferred Taxes, Net

 

20,477

 

 

21,433

 

 

29,591

 

Goodwill

 

121,146

 

 

121,146

 

 

121,572

 

Core Deposit and Customer Intangibles

 

14,497

 

 

15,136

 

 

17,252

 

Other Assets

 

28,488

 

 

24,380

 

 

18,149

 

 

 

 

 

Total Assets

$

8,214,740

 

$

7,953,862

 

$

7,857,090

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits

 

 

 

Noninterest-Bearing

$

1,322,074

 

$

1,366,558

 

$

1,357,045

 

Interest-Bearing

 

5,376,516

 

 

5,140,304

 

 

5,154,286

 

Total Deposits

 

6,698,590

 

 

6,506,862

 

 

6,511,331

 

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

22,622

 

 

29,896

 

 

22,621

 

Federal Home Loan Bank Borrowings

 

431,200

 

 

367,408

 

 

355,875

 

Subordinated Debt

 

92,530

 

 

92,587

 

 

99,760

 

Subordinated Debt - Trust Preferred Securities

 

5,000

 

 

5,000

 

 

5,000

 

Accrued Interest Payable

 

4,166

 

 

4,064

 

 

5,969

 

Other Liabilities

 

63,749

 

 

69,605

 

 

57,068

 

 

 

 

 

Total Liabilities

 

7,317,857

 

 

7,075,422

 

 

7,057,624

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Preferred Stock

 

71,930

 

 

71,930

 

 

71,930

 

Common Stock

 

29,511

 

 

29,615

 

 

29,552

 

Additional Paid-In Capital

 

502,155

 

 

503,325

 

 

500,024

 

Retained Earnings

 

326,574

 

 

309,999

 

 

260,958

 

Accumulated Other Comprehensive Loss

 

(33,287

)

 

(36,429

)

 

(62,998

)

 

 

 

 

Total Shareholders' Equity

 

896,883

 

 

878,440

 

 

799,466

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

8,214,740

 

$

7,953,862

 

$

7,857,090

 



Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

December 31,

September 30,

December 31,

 

December 31,

December 31,

(Dollars in thousands)

 

2025

 

2025

 

2024

 

 

2025

 

2024

 

 

 

 

 

 

 

Interest Income:

 

 

 

 

 

 

Interest and Fees on Loans

$

105,515

$

106,662

$

104,697

 

$

419,197

$

374,555

Interest and Dividends on Securities

 

7,942

 

7,554

 

7,310

 

 

29,016

 

25,259

Interest on Federal Funds Sold and Due From Banks

 

4,323

 

4,472

 

4,135

 

 

16,798

 

14,950

Total Interest Income

 

117,780

 

118,688

 

116,142

 

 

465,011

 

414,764

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

Interest on Deposits

 

41,580

 

43,358

 

44,862

 

 

168,923

 

165,094

Interest on Borrowings

 

5,338

 

6,054

 

5,551

 

 

22,925

 

22,287

Total Interest Expense

 

46,918

 

49,412

 

50,413

 

 

191,848

 

187,381

 

 

 

 

 

 

 

Net Interest Income

 

70,862

 

69,276

 

65,729

 

 

273,163

 

227,383

 

 

 

 

 

 

 

Provision for Credit Losses

 

3,098

 

3,183

 

6,712

 

 

11,318

 

10,873

 

 

 

 

 

 

 

Net Interest Income After Provision for Credit Losses

 

67,764

 

66,093

 

59,017

 

 

261,845

 

216,510

 

 

 

 

 

 

 

Other Income:

 

 

 

 

 

 

Service Charges on Deposit Accounts

 

2,646

 

2,565

 

2,878

 

 

10,704

 

10,577

Gain (Loss) on Sales of Securities

 

35

 

77

 

21

 

 

64

 

7

Gain on Sales of Loans

 

777

 

624

 

252

 

 

3,438

 

2,973

Other Income

 

8,772

 

8,405

 

8,706

 

 

37,336

 

30,636

Total Other Income

 

12,230

 

11,671

 

11,857

 

 

51,542

 

44,193

 

 

 

 

 

 

 

Other Expenses:

 

 

 

 

 

 

Salaries and Employee Benefits

 

30,426

 

27,613

 

28,101

 

 

115,853

 

103,917

Occupancy and Equipment Expense

 

6,809

 

7,284

 

7,087

 

 

28,611

 

23,989

Merger and Conversion-Related Expense

 

1,257

 

477

 

168

 

 

2,194

 

1,236

Other Expenses

 

13,920

 

13,508

 

14,214

 

 

56,420

 

48,510

Total Other Expenses

 

52,412

 

48,882

 

49,570

 

 

203,078

 

177,652

 

 

 

 

 

 

 

Income Before Income Taxes

 

27,582

 

28,882

 

21,304

 

 

110,309

 

83,051

 

 

 

 

 

 

 

Provision for Income Taxes

 

5,223

 

6,026

 

4,816

 

 

22,448

 

17,944

 

 

 

 

 

 

 

Net Income

 

22,359

 

22,856

 

16,488

 

 

87,861

 

65,107

 

 

 

 

 

 

 

Preferred Stock Dividends

 

1,350

 

1,351

 

1,350

 

 

5,401

 

5,401

 

 

 

 

 

 

 

Net Income Available to Common Shareholders

$

21,009

$

21,505

$

15,138

 

$

82,460

$

59,706

 

 

 

 

 

 

 



Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Outstanding

Interest Earned /

Average

 

Outstanding

Interest Earned /

Average

 

Outstanding

Interest Earned /

Average

(Dollars in thousands)

Balance

Interest Paid

Yield / Rate

 

Balance

Interest Paid

Yield / Rate

 

Balance

Interest Paid

Yield / Rate

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

Total Loans

$

6,087,213

 

$

105,515

6.88

%

 

$

6,036,622

 

$

106,662

7.01

%

 

$

5,911,183

 

$

104,697

7.05

%

Securities

 

1,008,870

 

 

7,942

3.12

%

 

 

978,502

 

 

7,554

3.06

%

 

 

980,566

 

 

7,310

2.97

%

Securities Purchased under Agreements to Resell

 

25,579

 

 

310

4.81

%

 

 

25,490

 

 

330

5.14

%

 

 

44,252

 

 

603

5.42

%

Interest-Bearing Deposit in Other Banks

 

448,030

 

 

4,013

3.55

%

 

 

419,413

 

 

4,142

3.92

%

 

 

346,035

 

 

4,135

4.75

%

Total Interest-Earning Assets

 

7,569,692

 

 

117,780

6.17

%

 

 

7,460,027

 

 

118,688

6.31

%

 

 

7,237,784

 

 

116,142

6.38

%

Allowance for Loan Losses

 

(57,450

)

 

.

 

 

(58,468

)

 

.

 

 

(52,130

)

 

 

Noninterest-Earning Assets

 

503,852

 

 

 

 

 

519,600

 

 

 

 

 

535,684

 

 

 

Total Assets

$

8,016,094

 

$

117,780

 

 

$

7,921,159

 

$

118,688

 

 

$

7,721,338

 

$

116,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

$

5,225,304

 

$

41,580

3.16

%

 

$

5,122,136

 

$

43,358

3.36

%

 

$

5,053,759

 

$

44,862

3.53

%

Subordinated Debt

 

92,564

 

 

1,220

5.23

%

 

 

92,624

 

 

1,235

5.29

%

 

 

99,797

 

 

1,331

5.31

%

Subordinated Debt - Trust Preferred Securities

 

5,000

 

 

96

7.58

%

 

 

5,000

 

 

100

7.93

%

 

 

5,000

 

 

107

8.51

%

Advances from Federal Home Loan Bank (FHLB)

 

369,410

 

 

3,837

4.12

%

 

 

424,287

 

 

4,547

4.25

%

 

 

373,236

 

 

3,975

4.24

%

Other Borrowings

 

28,197

 

 

185

2.60

%

 

 

26,176

 

 

172

2.61

%

 

 

21,569

 

 

138

2.55

%

Total Interest-Bearing Liabilities

 

5,720,475

 

 

46,918

3.25

%

 

 

5,670,223

 

 

49,412

3.46

%

 

 

5,553,361

 

 

50,413

3.61

%

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Deposits

 

1,330,023

 

 

 

 

$

1,315,064

 

 

 

 

$

1,292,623

 

 

 

Other Liabilities

 

75,049

 

 

 

 

 

73,794

 

 

 

 

 

71,604

 

 

 

Total Noninterest-Bearing Liabilities

 

1,405,072

 

 

 

 

 

1,388,858

 

 

 

 

 

1,364,227

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Shareholders' Equity

 

818,617

 

 

 

 

 

790,148

 

 

 

 

 

731,820

 

 

 

Preferred Equity

 

71,930

 

 

 

 

 

71,930

 

 

 

 

 

71,930

 

 

 

Total Shareholders' Equity

 

890,547

 

 

 

 

 

862,078

 

 

 

 

 

803,750

 

 

 

Total Liabilities and Shareholders' Equity

$

8,016,094

 

 

 

 

$

7,921,159

 

 

 

 

$

7,721,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Spread

 

 

2.92

%

 

 

 

2.85

%

 

 

 

2.77

%

Net Interest Income

 

$

70,862

 

 

 

$

69,276

 

 

 

$

65,729

 

Net Interest Margin

 

 

3.71

%

 

 

 

3.68

%

 

 

 

3.61

%

 

 

 

 

 

 

 

 

 

 

 

 

Overall Cost of Funds

 

 

2.64

%

 

 

 

2.81

%

 

 

 

2.93

%

 

 

 

 

 

 

 

 

 

 

 

 

NOTE: Average outstanding balances are determined utilizing daily averages and average yield/rate is calculated utilizing an actual day count convention.

 

 

 

 

 

 

 

 

 

 

 

 



Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

 

 

 

 

 

 

 

Year Ended

 

December 31, 2025

 

December 31, 2024

 

Average

 

 

 

Average

 

 

 

Outstanding

Interest Earned /

Average

 

Outstanding

Interest Earned /

Average

(Dollars in thousands)

Balance

Interest Paid

Yield / Rate

 

Balance

Interest Paid

Yield / Rate

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

Total Loans

$

6,023,214

 

$

419,197

6.96

%

 

$

5,327,466

 

$

374,555

7.03

%

Securities

 

962,566

 

 

29,016

3.01

%

 

 

907,736

 

 

24,502

2.70

%

Securities Purchased under Agreements to Resell

 

33,178

 

 

1,692

5.10

%

 

 

13,657

 

 

757

5.54

%

Interest-Bearing Deposit in Other Banks

 

383,504

 

 

15,106

3.94

%

 

 

287,474

 

 

14,950

5.20

%

Total Interest-Earning Assets

 

7,402,462

 

 

465,011

6.28

%

 

 

6,536,333

 

 

414,764

6.35

%

Allowance for Loan Losses

 

(56,902

)

 

 

 

 

(43,931

)

 

 

Noninterest-Earning Assets

 

528,183

 

 

 

 

 

481,333

 

 

 

Total Assets

$

7,873,743

 

$

465,011

 

 

$

6,973,735

 

$

414,764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

Interest-Bearing Deposits

$

5,134,522

 

$

168,923

3.29

%

 

$

4,427,233

 

$

165,094

3.73

%

Subordinated Debt

 

93,765

 

 

4,952

5.28

%

 

 

99,884

 

 

5,394

5.40

%

Subordinated Debt - Trust Preferred Securities

 

5,000

 

 

395

7.90

%

 

 

5,000

 

 

447

8.94

%

Bank Term Funding Program

 

-

 

 

-

0.00

%

 

 

64,754

 

 

2,788

4.31

%

Advances from Federal Home Loan Bank (FHLB)

 

400,849

 

 

16,973

4.23

%

 

 

317,462

 

 

13,164

4.15

%

Other Borrowings

 

23,337

 

 

605

2.59

%

 

 

19,464

 

 

494

2.54

%

Total Interest-Bearing Liabilities

$

5,657,473

 

 

191,848

3.39

%

 

 

4,933,797

 

 

187,381

3.80

%

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

Noninterest-Bearing Deposits

 

1,296,162

 

 

 

 

 

1,285,445

 

 

 

Other Liabilities

 

69,698

 

 

 

 

 

56,649

 

 

 

Total Noninterest-Bearing Liabilities

 

1,365,860

 

 

 

 

 

1,342,094

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

Common Shareholders' Equity

 

778,480

 

 

 

 

 

625,914

 

 

 

Preferred Equity

 

71,930

 

 

 

 

 

71,930

 

 

 

Total Shareholders' Equity

 

850,410

 

 

 

 

 

697,844

 

 

 

Total Liabilities and Shareholders' Equity

$

7,873,743

 

 

 

 

$

6,973,735

 

 

 

 

 

 

 

 

 

 

 

Net Interest Spread

 

 

2.89

%

 

 

 

2.55

%

Net Interest Income

 

$

273,163

 

 

 

$

227,383

 

Net Interest Margin

 

 

3.69

%

 

 

 

3.48

%

 

 

 

 

 

 

 

 

Overall Cost of Funds

 

 

2.76

%

 

 

 

3.01

%

 

 

 

 

 

 

 

 

NOTE: Average outstanding balances are determined utilizing daily averages and average yield/rate is calculated utilizing an actual day count convention.



Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

Interest Income:

 

 

 

 

 

 

Interest income

$

117,780

 

$

118,688

 

$

116,142

 

 

$

465,011

 

$

414,764

 

Core interest income

 

117,780

 

 

118,688

 

 

116,142

 

 

 

465,011

 

 

414,764

 

Interest Expense:

 

 

 

 

 

 

Interest expense

 

46,918

 

 

49,412

 

 

50,413

 

 

 

191,848

 

 

187,381

 

Core interest expense

 

46,918

 

 

49,412

 

 

50,413

 

 

 

191,848

 

 

187,381

 

Provision for Credit Losses:(b)

 

 

 

 

 

 

Provision for credit losses

 

3,098

 

 

3,183

 

 

6,712

 

 

 

11,318

 

 

10,873

 

CECL Oakwood impact (3)

 

-

 

 

-

 

 

(4,824

)

 

 

-

 

 

(4,824

)

Core provision expense

 

3,098

 

 

3,183

 

 

1,888

 

 

 

11,318

 

 

6,049

 

Other Income:

 

 

 

 

 

 

Other income

 

12,230

 

 

11,671

 

 

11,857

 

 

 

51,542

 

 

44,193

 

Loss (gain) on former bank premises and equipment

 

995

 

 

-

 

 

-

 

 

 

840

 

 

(50

)

(Gain) loss on sale of securities

 

(35

)

 

(77

)

 

(21

)

 

 

(64

)

 

(7

)

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(630

)

 

-

 

Gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(3,360

)

 

-

 

Core other income

 

13,190

 

 

11,594

 

 

11,836

 

 

 

48,328

 

 

44,136

 

Other Expense:

 

 

 

 

 

 

Other expense

 

52,412

 

 

48,882

 

 

49,570

 

 

 

203,078

 

 

177,652

 

Acquisition-related expenses (2)

 

(1,406

)

 

(1,157

)

 

(168

)

 

 

(3,810

)

 

(1,621

)

Core conversion expenses

 

(796

)

 

(439

)

 

(463

)

 

 

(2,460

)

 

(974

)

Tax credit - ERC

 

-

 

 

1,997

 

 

-

 

 

 

1,997

 

 

-

 

Core other expense

 

50,210

 

 

49,283

 

 

48,939

 

 

 

198,805

 

 

175,057

 

Pre-Tax Income:(a)

 

 

 

 

 

 

Pre-tax income

 

27,582

 

 

28,882

 

 

21,304

 

 

 

110,309

 

 

83,051

 

CECL Oakwood impact (3)

 

-

 

 

-

 

 

4,824

 

 

 

-

 

 

4,824

 

Loss (gain) on former bank premises and equipment

 

995

 

 

-

 

 

-

 

 

 

840

 

 

(50

)

(Gain) loss on sale of securities

 

(35

)

 

(77

)

 

(21

)

 

 

(64

)

 

(7

)

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(630

)

 

-

 

Gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(3,360

)

 

-

 

Acquisition-related expenses (2)

 

1,406

 

 

1,157

 

 

168

 

 

 

3,810

 

 

1,621

 

Core conversion expenses

 

796

 

 

439

 

 

463

 

 

 

2,460

 

 

974

 

Tax credit - ERC

 

-

 

 

(1,997

)

 

-

 

 

 

(1,997

)

 

-

 

Core pre-tax income

 

30,744

 

 

28,404

 

 

26,738

 

 

 

111,368

 

 

90,413

 



Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Provision for Income Taxes:(1)

 

 

 

 

 

 

Provision for income taxes

 

5,223

 

 

6,026

 

 

4,816

 

 

 

22,448

 

 

17,944

 

Tax on CECL Oakwood impact (3)

 

-

 

 

-

 

 

1,019

 

 

 

-

 

 

1,019

 

Tax on loss (gain) on former bank premises and equipment

 

210

 

 

-

 

 

-

 

 

 

177

 

 

(11

)

Tax on (gain) loss on sale of securities

 

(8

)

 

(16

)

 

(4

)

 

 

(13

)

 

(1

)

Tax on gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(133

)

 

-

 

Tax on gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(833

)

 

-

 

Tax on acquisition-related expenses (2)

 

281

 

 

157

 

 

6

 

 

 

682

 

 

97

 

Tax on core conversion expenses

 

168

 

 

93

 

 

97

 

 

 

521

 

 

205

 

Tax on tax credit - ERC

 

-

 

 

(422

)

 

-

 

 

 

(422

)

 

-

 

Core provision for income taxes

 

5,874

 

 

5,838

 

 

5,934

 

 

 

22,427

 

 

19,252

 

Preferred Dividends:

 

 

 

 

 

 

Preferred dividends

 

1,350

 

 

1,351

 

 

1,350

 

 

 

5,401

 

 

5,401

 

Core preferred dividends

 

1,350

 

 

1,351

 

 

1,350

 

 

 

5,401

 

 

5,401

 


Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Net Income Available to Common Shareholders:

 

 

 

 

 

 

Net income available to common shareholders

 

21,009

 

 

21,505

 

 

15,138

 

 

 

82,460

 

 

59,706

 

CECL Oakwood impact (3), net of tax

 

-

 

 

-

 

 

3,805

 

 

 

-

 

 

3,805

 

Loss (gain) on former bank premises and equipment, net of tax

 

785

 

 

-

 

 

-

 

 

 

663

 

 

(39

)

(Gain) loss on sale of securities, net of tax

 

(27

)

 

(61

)

 

(17

)

 

 

(51

)

 

(6

)

Gain on extinguishment of debt, net of tax

 

-

 

 

-

 

 

-

 

 

 

(497

)

 

-

 

Gain on branch sale, net of tax

 

-

 

 

-

 

 

-

 

 

 

(2,527

)

 

-

 

Acquisition-related expenses (2), net of tax

 

1,125

 

 

1,000

 

 

162

 

 

 

3,128

 

 

1,524

 

Core conversion expenses, net of tax

 

628

 

 

346

 

 

366

 

 

 

1,939

 

 

769

 

Tax Credit - ERC, net of tax

 

-

 

 

(1,575

)

 

-

 

 

 

(1,575

)

 

-

 

Core net income available to common shareholders

$

23,520

 

$

21,215

 

$

19,454

 

 

$

83,540

 

$

65,759

 

 

 

 

 

 

 

 

Pre-tax, pre-provision earnings available to common shareholders (a+b)

$

30,680

 

$

32,065

 

$

28,016

 

 

$

121,627

 

$

93,924

 

CECL Oakwood impact (3)

 

-

 

 

-

 

 

4,824

 

 

 

-

 

 

4,824

 

Loss on former bank premises and equipment

 

995

 

 

-

 

 

-

 

 

 

840

 

 

(50

)

(Gain) loss on sale of securities

 

(35

)

 

(77

)

 

(21

)

 

 

(64

)

 

(7

)

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(630

)

 

-

 

Gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(3,360

)

 

-

 

Acquisition-related expenses (2)

 

1,406

 

 

1,157

 

 

168

 

 

 

3,810

 

 

1,621

 

Core conversion expenses

 

796

 

 

439

 

 

463

 

 

 

2,460

 

 

974

 

Tax credit - ERC

 

-

 

 

(1,997

)

 

-

 

 

 

(1,997

)

 

-

 

Core pre-tax, pre-provision earnings

$

33,842

 

$

31,587

 

$

33,450

 

 

$

122,686

 

$

101,286

 



Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Average Diluted Common Shares Outstanding

 

29,669,253

 

 

29,656,639

 

 

29,520,781

 

 

 

29,545,702

 

 

26,452,084

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share:

 

 

 

 

 

 

Diluted earnings per common share

$

0.71

 

$

0.73

 

$

0.51

 

 

$

2.79

 

$

2.26

 

CECL Oakwood impact (3), net of tax

 

-

 

$

-

 

$

0.13

 

 

 

-

 

 

0.14

 

Loss on former bank premises and equipment, net of tax

 

0.02

 

 

-

 

 

0.00

 

 

 

0.02

 

 

-

 

(Gain) loss on sale of securities, net of tax

 

(0.00

)

 

(0.00

)

 

-

 

 

 

(0.00

)

 

-

 

Gain on extinguishment of debt, net of tax

 

-

 

 

-

 

 

-

 

 

 

(0.02

)

 

-

 

Gain on branch sale, net of tax

 

-

 

 

-

 

 

-

 

 

 

(0.09

)

 

-

 

Acquisition-related expenses (2), net of tax

 

0.04

 

 

0.03

 

 

0.01

 

 

 

0.11

 

 

0.06

 

Core conversion expenses, net of tax

 

0.02

 

 

0.01

 

 

0.01

 

 

 

0.07

 

 

0.03

 

Tax credit - ERC, net of taxes

 

-

 

 

(0.05

)

 

-

 

 

 

(0.05

)

 

-

 

Core diluted earnings per common share

$

0.79

 

$

0.72

 

$

0.66

 

 

$

2.83

 

$

2.49

 

 

 

 

 

 

 

 

Pre-tax, pre-provision profit diluted earnings per common share

$

1.03

 

$

1.08

 

$

0.95

 

 

$

4.12

 

$

3.55

 

CECL Oakwood impact (3)

 

-

 

 

-

 

 

0.16

 

 

 

-

 

 

0.18

 

Loss on former bank premises and equipment

 

0.03

 

 

-

 

 

-

 

 

 

0.03

 

 

-

 

(Gain) loss on sale of securities

 

(0.00

)

 

(0.00

)

 

0.00

 

 

 

(0.00

)

 

-

 

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(0.02

)

 

-

 

Gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(0.11

)

 

-

 

Acquisition-related expenses (2)

 

0.05

 

 

0.04

 

 

0.01

 

 

 

0.13

 

 

0.06

 

Core conversion expenses

 

0.03

 

 

0.02

 

 

0.02

 

 

 

0.08

 

 

0.04

 

Tax credit - ERC

 

-

 

 

(0.07

)

 

-

 

 

 

(0.07

)

 

-

 

Core pre-tax, pre-provision diluted earnings per common share

$

1.14

 

$

1.07

 

$

1.14

 

 

$

4.16

 

$

3.83

 

 

 

 

 

 

 

 

(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21.129% for 2025 and 2024. These rates approximated the marginal tax rates.

(2) Includes merger and conversion-related expenses and salary and employee benefits.

 

 

 

 

 

(3) CECL non-purchased credit deteriorated (PCD) provision/unfunded commitment expense attributable to the Oakwood acquisition.

 


Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

 

December 31,

September 30,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

 

 

Total Shareholders' (Common) Equity:

 

 

 

Total shareholders' equity

$

896,883

 

$

878,440

 

$

799,466

 

Preferred stock

 

(71,930

)

 

(71,930

)

 

(71,930

)

Total common shareholders' equity

 

824,953

 

 

806,510

 

 

727,536

 

Goodwill

 

(121,146

)

 

(121,146

)

 

(121,572

)

Core deposit and customer intangible

 

(14,497

)

 

(15,136

)

 

(17,252

)

Total tangible common equity

$

689,310

 

$

670,228

 

$

588,712

 

 

 

 

 

 

 

 

 

Total Assets:

 

 

 

Total assets

$

8,214,740

 

$

7,953,862

 

$

7,857,090

 

Goodwill

 

(121,146

)

 

(121,146

)

 

(121,572

)

Core deposit and customer intangible

 

(14,497

)

 

(15,136

)

 

(17,252

)

Total tangible assets

$

8,079,097

 

$

7,817,580

 

$

7,718,266

 

 

 

 

 

Common shares outstanding

 

29,510,668

 

 

29,615,370

 

 

29,552,358

 

 

 

 

 

Book value per common share

$

27.95

 

$

27.23

 

$

24.62

 

Tangible book value per common share

$

23.36

 

$

22.63

 

$

19.92

 

Common equity to total assets

 

10.04

%

 

10.14

%

 

9.26

%

Tangible common equity to tangible assets

 

8.53

%

 

8.57

%

 

7.63

%



Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

 

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Quarterly Average Assets

$

8,016,094

 

$

7,791,371

 

$

7,721,338

 

 

$

7,873,743

 

$

6,973,735

 

Total Quarterly Average Common Equity

$

818,617

 

$

790,148

 

$

731,820

 

 

$

778,480

 

$

625,914

 

 

 

 

 

 

 

 

Net Income Available to Common Shareholders:

 

 

 

 

 

 

Net income available to common shareholders

$

21,009

 

$

21,505

 

$

15,138

 

 

$

82,460

 

$

59,706

 

CECL Oakwood impact (3), net of tax

 

-

 

 

-

 

 

3,805

 

 

 

-

 

 

3,805

 

Loss (gain) on former bank premises and equipment, net of tax

 

785

 

 

(61

)

 

-

 

 

 

663

 

 

(39

)

(Gain) loss on sale of securities, net of tax

 

(27

)

 

-

 

 

(17

)

 

 

(51

)

 

(6

)

Gain on extinguishment of debt, net of tax

 

-

 

 

-

 

 

-

 

 

 

(497

)

 

-

 

Gain on branch sale, net of tax

 

-

 

 

-

 

 

-

 

 

 

(2,527

)

 

-

 

Acquisition-related expenses, net of tax

 

1,125

 

 

1,000

 

 

162

 

 

 

3,128

 

 

1,524

 

Core conversion expenses, net of tax

 

628

 

 

346

 

 

366

 

 

 

1,939

 

 

769

 

Tax credit - ERC, net of tax

 

-

 

 

(1,575

)

 

-

 

 

 

(1,575

)

 

-

 

Core net income available to common shareholders

$

23,520

 

$

21,215

 

$

19,454

 

 

$

83,540

 

$

65,759

 

 

 

 

 

 

 

 

Return to common shareholders on average assets (annualized) (2)

 

1.04

%

 

1.08

%

 

0.78

%

 

 

1.05

%

 

0.86

%

Core return on average assets (annualized) (2)

 

1.16

%

 

1.06

%

 

1.00

%

 

 

1.06

%

 

0.94

%

Return to common shareholders on average common equity (annualized) (2)

 

10.18

%

 

10.80

%

 

8.23

%

 

 

10.59

%

 

9.54

%

Core return on average common equity (annualized) (2)

 

11.40

%

 

10.65

%

 

10.58

%

 

 

10.73

%

 

10.51

%

 

 

 

 

 

 

 

Interest Income:

 

 

 

 

 

 

Interest income

$

117,780

 

$

118,688

 

$

116,142

 

 

$

465,011

 

$

414,764

 

Core interest income

 

117,780

 

 

118,688

 

 

116,142

 

 

 

465,011

 

 

414,764

 

Interest Expense:

 

 

 

 

 

 

Interest expense

 

46,918

 

 

49,412

 

 

50,413

 

 

 

191,848

 

 

187,381

 

Core interest expense

 

46,918

 

 

49,412

 

 

50,413

 

 

 

191,848

 

 

187,381

 

Other Income:

 

 

 

 

 

 

Other income

 

12,230

 

 

11,671

 

 

11,857

 

 

 

51,542

 

 

44,193

 

Loss (gain) on former bank premises and equipment

 

995

 

 

-

 

 

-

 

 

 

840

 

 

(50

)

(Gain) loss on sale of securities

 

(35

)

 

(77

)

 

(21

)

 

 

(64

)

 

(7

)

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

 

(630

)

 

-

 

Gain on branch sale

 

-

 

 

-

 

 

-

 

 

 

(3,360

)

 

-

 

Core other income

 

13,190

 

 

11,594

 

 

11,836

 

 

 

48,328

 

 

44,136

 



Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Full Year

 

December 31,

September 30,

December 31,

 

December 31,

December 31,

(Dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Other Expense:

 

 

 

 

 

 

Other expense

 

52,412

 

 

48,882

 

 

49,570

 

 

 

203,078

 

 

177,652

 

Acquisition-related expenses

 

(1,406

)

 

(1,157

)

 

(168

)

 

 

(3,810

)

 

(1,621

)

Core conversion expenses

 

(796

)

 

(439

)

 

(463

)

 

 

(2,460

)

 

(974

)

Tax credit - ERC

 

-

 

 

1,997

 

 

-

 

 

 

1,997

 

 

-

 

Core other expense

$

50,210

 

$

49,283

 

$

48,939

 

 

$

198,805

 

$

175,057

 

 

 

 

 

 

 

 

Efficiency Ratio:

 

 

 

 

 

 

Other expense (a)

$

52,412

 

$

48,882

 

$

49,570

 

 

$

203,078

 

$

177,652

 

Core other expense (c)

$

50,210

 

$

49,283

 

$

48,939

 

 

$

198,805

 

$

175,057

 

Net interest and other income (1) (b)

$

83,057

 

$

80,870

 

$

77,565

 

 

$

324,641

 

$

271,569

 

Core net interest and other income (1) (d)

$

84,052

 

$

80,870

 

$

77,565

 

 

$

321,491

 

$

271,519

 

Efficiency ratio (a/b)

 

63.10

%

 

60.45

%

 

63.91

%

 

 

62.55

%

 

65.42

%

Core efficiency ratio (c/d)

 

59.74

%

 

60.94

%

 

63.09

%

 

 

61.84

%

 

64.47

%

 

 

 

 

 

 

 

Total Average Interest-Earnings Assets

$

7,569,692

 

$

7,299,899

 

$

7,237,784

 

 

$

7,402,462

 

$

6,536,333

 

 

 

 

 

 

 

 

Net Interest Income:

 

 

 

 

 

 

Net interest income

$

70,862

 

$

69,276

 

$

65,729

 

 

$

273,163

 

$

227,383

 

Loan discount accretion

 

(1,418

)

 

(1,111

)

 

(997

)

 

 

(4,089

)

 

(4,182

)

Net interest income excluding loan discount accretion

$

69,444

 

$

68,165

 

$

64,732

 

 

$

269,074

 

$

223,201

 

 

 

 

 

 

 

 

Net interest margin (2)

 

3.71

%

 

3.68

%

 

3.61

%

 

 

3.69

%

 

3.48

%

Net interest margin excluding loan discount accretion (2)

 

3.64

%

 

3.63

%

 

3.56

%

 

 

3.63

%

 

3.41

%

Net interest spread (2)

 

2.92

%

 

2.85

%

 

2.77

%

 

 

2.89

%

 

2.55

%

Net interest spread excluding loan discount accretion (2)

 

2.84

%

 

2.80

%

 

2.72

%

 

 

2.84

%

 

2.48

%

 

 

 

 

 

 

 

(1) Excludes gains/losses on sales of securities.

 

 

 

 

 

 

(2) Calculated utilizing an actual day count convention.

 

 

 

 

 

 

(3) CECL non-PCD provision/unfunded commitment expense attributable to the Oakwood acquisition.