Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Citizens Community Bancorp Inc
Citizens Community Bancorp, Inc. Reports Third Quarter 2025 Earnings of $0.37 Per Share; Redeems $15 Million of Subordinated Debt
Business
Oct 27 2025
38 min read

Citizens Community Bancorp, Inc. Reports Third Quarter 2025 Earnings of $0.37 Per Share; Redeems $15 Million of Subordinated Debt

news images

EAU CLAIRE, Wis., Oct. 27, 2025 (GLOBE NEWSWIRE) -- Citizens Community Bancorp, Inc. (the “Company”) (Nasdaq: CZWI), the parent company of Citizens Community Federal N.A. (the “Bank” or “CCFBank”), today reported earnings of $3.7 million and earnings per diluted share of $0.37 for the third quarter ended September 30, 2025, compared to $3.3 million and earnings per diluted share of $0.33 for the second quarter ended June 30, 2025, and $3.3 million and $0.32 earnings per diluted share for the quarter ended September 30, 2024, respectively. For the nine months ended September 30, 2025, the Company reported earnings of $10.1 million and earnings per diluted share of $1.02 compared to the prior year period of $11.0 million and earnings per diluted share of $1.07.

The Company’s improved third quarter 2025 operating results reflected the following changes from the second quarter of 2025: (1) a decrease in net interest income of $0.1 million, due to a decrease of $0.7 million in the recognition of interest income from loan payoffs, partially offset by a $0.4 million increase from higher asset yields and lower deposit costs and one more day of interest income; (2) lower provision for credit losses of $0.65 million compared to a $1.35 million provision in the second quarter; (3) higher non-interest income of $0.2 million; and (4) higher non-interest expense of $0.3 million.

Book value per share improved to $18.95 at September 30, 2025, compared to $18.36 at June 30, 2025, and $17.88 at September 30, 2024. Tangible book value per share (non-GAAP)1 was $15.71 at September 30, 2025, compared to $15.15 at June 30, 2025, and a 7.3% increase from $14.64 at September 30, 2024, with dividends paid of 2.44% of the September 30, 2024 tangible book value. Since September 30, 2024, the Company has paid dividends to shareholders totaling $0.36 per share. For the third quarter of 2025, the increase in tangible book value was primarily due to the increase in net income in the quarter, along with the impact of lower unrealized losses on the available for sale investment portfolio. Stockholders’ equity as a percentage of total assets was 10.82% at September 30, 2025, compared to 10.57% at June 30, 2025. Tangible common equity (“TCE”) as a percent of tangible assets (non-GAAP)1 increased to 9.13% at September 30, 2025, compared to 8.89% at June 30, 2025.

“Earnings met expectations, and capital grew in the quarter strengthening our balance sheet for share buybacks and strategic opportunities. Our tangible capital ratio now exceeds 9.1% and tangible book value increased 3.7% from the linked quarter to $15.71 per share. There was continued expansion in the net interest margin and strong non-interest income was driven by mortgage and SBA gains on sale. Strong credit practices resulted in net loan recoveries of $51 thousand and a $7 million decrease in criticized assets, offset partially by a $3.4 million increase in substandard loans. The ACL, which increased from 1.59% to 1.68% from last quarter, provides 141% coverage of non-performing loans. Unemployment remains below national averages, but middle-income consumers and smaller businesses, who are facing the pressure of higher costs (real estate taxes, insurance) and slowing income growth, are exhibiting increasing stress,” stated Stephen Bianchi, Chairman, President, and Chief Executive Officer.

September 30, 2025, Highlights:

  • Quarterly earnings were $3.7 million, or $0.37 per diluted share for the quarter ended September 30, 2025, an increase compared to earnings of $3.3 million, or $0.33 per diluted share for the quarter ended June 30, 2025, and an increase from $3.3 million, or $0.32 per diluted share for the quarter ended September 30, 2024.

  • For the nine months ended September 30, 2025, earnings were $10.1 million or $1.02 per diluted share compared to $11.0 million or $1.07 per diluted share for the nine-month period ending September 30, 2024. The decline in earnings for the nine-month period primarily relates to provisions for credit losses for the most recent nine-month period versus negative provisions for credit losses during the nine-month period ending September 30, 2024, as economic variables used by our third-party provider in the calculation of the allowance for credit losses (“ACL”) have begun to normalize in the most recent periods.

  • Net interest income decreased $0.1 million to $13.2 million for the current quarter ended September 30, 2025, from $13.3 million for the quarter ended June 30, 2025, and increased from $11.3 million for the quarter ended September 30, 2024. The decrease in net interest income from the second quarter of 2025 was primarily due to: (1) a net decrease of $0.5 million (11 bps) of interest income recognized on the payoffs of nonperforming loans to $0.2 million; (2) a decrease in purchase accretion of $0.3 million (7 bps) to $0.1 million as a result of loan payoffs; (3) the impact of one more day in the quarter on interest income, net of interest expense or $0.1 million, with these impacts removed from items 4 and 5 which follow: (4) higher interest income of $0.2 million (5 bps) on loans and investments due to loans repricing, the impact of new loan originations and mix of investments; (5) a decrease in deposit and borrowing costs of $0.2 million (4 bps); and (6) the impact of an increase in non-interest-bearing deposits (3bp).

  • The net interest margin decreased 7 basis points (“bps”) to 3.20% for the quarter ended September 30, 2025, compared to the quarter ended June 30, 2025, and increased 57 bps from the quarter ended September 30, 2024. The basis for the changes in the net interest margin is noted above.

  • The provision for credit losses was $0.65 million for the quarter ended September 30, 2025, compared to a provision for credit losses of $1.35 million, and a negative provision for credit losses of $0.4 million during the quarters ended June 30, 2025, and September 30, 2024, respectively. Factors affecting the September 30, 2025, provision for credit losses include: (1) the impact of changes in credit quality, i.e., changes in reserves on impaired loans, and the impact of delinquent loans at June 30, 2025, becoming current at September 30, 2025, of $0.9 million; partially offset by: (2) the net shrinkage in the loan portfolio of approximately $0.1 million; (3) $51 thousand of net recoveries; and (4) a decrease in off-balance sheet commitments from new construction originations of $0.1 million. The allowance for credit losses on loans was $22.2 million or 141% of total nonperforming loans of $15.8 million at September 30, 2025.

  • Non-interest income increased by $0.2 million in the third quarter of 2025 to $3.0 million from $2.8 million the prior quarter and $0.1 million from the third quarter of 2024 of $2.9 million. The increase in the third quarter of 2025 from the second quarter was primarily due to higher gains on sale of loans, partially offset by a net loss on the sale of equity securities.

  • Non-interest expense increased $0.3 million to $11.1 million from $10.8 million for the previous quarter and increased $0.7 million from $10.4 million for the third quarter of 2024. The increase in non-interest expense compared to the linked quarter was largely due to compensation items, including higher medical costs and modestly higher incentive costs. The $0.7 million increase from the third quarter of 2024 was largely due to higher compensation expense, which includes the annual merit increase impact, higher medical costs and incentive costs along with inflation factors impacting non-interest expense.

  • The effective tax rate was 18.8% for the quarter ended September 30, 2025, compared to 19.2% for the quarter ended June 30, 2025, and 21.5% for the quarter ended September 30, 2024.

  • Loans receivable decreased $22.6 million during the third quarter ended September 30, 2025, to $1.323 billion compared to the prior quarter end. The decrease was largely due to a reduction in loan originations from the second quarter.

  • Nonperforming assets increased $3.7 million during the quarter to $16.7 million at September 30, 2025, compared to $13.0 million at June 30, 2025, largely due to a $9 million multifamily loan moving from special mention to substandard which was partially offset by a $5 million payoff of an agricultural loan relationship.

  • Special mention loans decreased $10.3 million to $12.9 million at September 30, 2025, from $23.2 million at June 30, 2025. The decrease was largely due to a $9 million multi-family loan moving to substandard.

  • Substandard loans increased $3.4 million largely due to the $9 million multi-family loan moving to substandard and nonaccrual, partially offset by the payoff of a $5 million agricultural loan that was substandard and nonaccrual.

  • Total deposits increased $2.1 million during the quarter ended September 30, 2025, to $1.48 billion. This was largely due to growth in commercial deposits of $17.1 million, partially offset by the seasonal shrinkage in public deposits of $15.2 million, with historical growth expected in the fourth quarter.

  • On September 1, 2025, the Company redeemed a 6% subordinated debt totaling $15 million.

  • The efficiency ratio was 67% for the quarter ended September 30, 2025, compared to 66% for the quarter ended June 30, 2025.

  • On July 24, 2025, the Board of Directors authorized a new 5% common stock buyback authorization, or 499 thousand shares. The Company repurchased approximately 136 thousand shares at an average all in price of $14.93 per share during the quarter ended September 30, 2025. There remain approximately 363 thousand shares under this authorization.

Balance Sheet and Asset Quality

Total assets decreased by $8.2 million during the quarter to $1.727 billion at September 30, 2025.

Cash and cash equivalents increased $15.0 million as interest-bearing cash increased due to loan principal repayments and deposit increases.

The on-balance sheet liquidity ratio, which is defined as the fair market value of AFS and HTM securities that are not pledged and cash on deposit with other financial institutions, was 13.4% of total assets at September 30, 2025, compared to 12.2% at June 30, 2025. On-balance sheet liquidity, collateralized new borrowing capacity, and uncommitted federal funds borrowing availability was $741 million, or 267%, of uninsured and uncollateralized deposits at September 30, 2025, and $730 million, or 277% at June 30, 2025.

Securities available for sale (“AFS”) increased $2.9 million during the quarter ended September 30, 2025, to $137.6 million from $134.8 million at June 30, 2025. The increase was due to the purchase of new corporate debt securities of $5 million, a decrease in the unrealized loss on AFS securities of $2.1 million partially offset by principal repayments of $32.8 million, and corporate debt security redemptions of $1.8 million.

Securities held to maturity (“HTM”) decreased $1.5 million to $81.5 million during the quarter ended September 30, 2025, from $83.0 million at June 30, 2025, due to principal repayments.

Loans receivable decreased $22.6 million during the third quarter ended September 30, 2025, to $1.323 billion compared to the prior quarter end, as loan payoffs and scheduled principal payments outpaced new loan originations.

The office loan portfolio consisting of seventy-one loans totaled $26 million at September 30, 2025, compared to seventy loans totaling $26 million at June 30, 2025. Criticized loans in the office loan portfolio for the quarter ended September 30, 2025, totaled $0.2 million, compared to $0.5 million at June 30, 2025, and there have been no charge-offs in the trailing twelve months.

The allowance for credit losses on loans increased by $0.8 million to $22.2 million at September 30, 2025, representing 1.68% of total loans receivable compared to 1.59% of total loans receivable at June 30, 2025.The provision for credit losses was $0.65 million for the quarter ended September 30, 2025, compared to a provision for credit losses of $1.35 million, and a negative provision for credit losses of $0.4 million during the quarters ended June 30, 2025, and September 30, 2024, respectively.  Factors affecting the September 30, 2025 provision for credit losses include: (1) the impact of changes in credit quality, i.e., changes in reserves on impaired loans, and the impact of delinquent loans at June 30, 2025, being current at September 30, 2025, of $0.9 million; partially offset by: (2) the net of shrinkage in the loan portfolio of approximately $0.1 million; (3) $51 thousand of net recoveries; and (4) a decrease in off-balance sheet commitments from new construction originations of $0.1 million.

Allowance for Credit Losses (“ACL”) - Loans Percentage

(in thousands, except ratios)

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

Loans, end of period

$

1,323,010

 

 

$

1,345,620

 

 

$

1,352,728

 

 

$

1,368,981

 

Allowance for credit losses - Loans

$

22,182

 

 

$

21,347

 

 

$

20,205

 

 

$

20,549

 

ACL - Loans as a percentage of loans, end of period

 

1.68

%

 

 

1.59

%

 

 

1.49

%

 

 

1.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $0.493 million at September 30, 2025, $0.627 million at June 30, 2025, and $0.460 million at September 30, 2024, classified in other liabilities on the consolidated balance sheets.

Allowance for Credit Losses - Unfunded Commitments:
 (in thousands)

 

September 30, 2025
and Three Months Ended

 

September 30, 2024
and Three Months Ended

 

September 30, 2025
and Nine Months Ended

 

September 30, 2024
and Nine Months Ended

ACL - Unfunded commitments - beginning of period

$

627

 

 

$

712

 

 

$

334

 

$

1,250

 

Additions (reductions) to ACL - Unfunded commitments via provision for credit losses charged to operations

 

(134

)

 

 

(252

)

 

 

159

 

 

(790

)

ACL - Unfunded commitments - end of period

$

493

 

 

$

460

 

 

$

493

 

$

460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special mention loans decreased $10.3 million to $12.9 million at September 30, 2025, from $23.2 million in the previous quarter. The decrease was largely due to the transfer of one multi-family loan to substandard and nonperforming, which is experiencing slower leasing activity than expected.

Substandard loans increased $3.4 million to $21.3 million at September 30, 2025, compared to $17.9 million at June 30, 2025, largely due to the transfer from special mention of a multi-family loan totaling $9.0 million, partially offset by the payoff of one nonperforming loan relationship of $5 million.

Nonperforming assets increased by $3.7 million to $16.7 million at September 30, 2025, compared to $13.0 million at June 30, 2025. As described above, a $9 million multi-family loan that is experiencing slower leasing activity than expected was placed on nonaccrual in the third quarter, which was partially offset by the payoff of an agricultural nonperforming loan relationship of $5 million.

 

(in thousands)

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

Special mention loan balances

$

12,920

 

$

23,201

 

$

14,990

 

$

8,480

 

$

11,047

Substandard loan balances

 

21,310

 

 

17,922

 

 

19,591

 

 

18,891

 

 

21,202

Criticized loans, end of period

$

34,230

 

$

41,123

 

$

34,581

 

$

27,371

 

$

32,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Portfolio Composition
(in thousands)

 

September 30, 
2025

 

June 30, 
2025

 

March 31, 
2025

 

December 31, 
2024

 

September 30, 
2024

Consumer deposits

$

855,226

 

$

856,467

 

$

861,746

 

$

852,083

 

$

844,808

Commercial deposits

 

423,662

 

 

406,608

 

 

423,654

 

 

412,355

 

 

406,095

Public deposits

 

175,689

 

 

190,933

 

 

211,261

 

 

190,460

 

 

176,844

Wholesale deposits

 

25,977

 

 

24,408

 

 

26,993

 

 

33,250

 

 

92,920

Total deposits

$

1,480,554

 

$

1,478,416

 

$

1,523,654

 

$

1,488,148

 

$

1,520,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2025, the deposit portfolio composition was 58% consumer, 28% commercial, 12% public, and 2% wholesale deposits compared to 58% consumer, 27% commercial, 13% public, and 2% wholesale deposits at June 30, 2025.

Deposit Composition By Type
(in thousands)

 

September 30,
2025

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

Non-interest-bearing demand deposits

$

262,535

 

$

260,248

 

$

253,343

 

$

252,656

 

$

256,840

Interest-bearing demand deposits

 

360,475

 

 

366,481

 

 

386,302

 

 

355,750

 

 

346,971

Savings accounts

 

157,317

 

 

159,340

 

 

167,614

 

 

159,821

 

 

169,096

Money market accounts

 

354,290

 

 

357,518

 

 

370,741

 

 

369,534

 

 

366,067

Certificate accounts

 

345,937

 

 

334,829

 

 

345,654

 

 

350,387

 

 

381,693

Total deposits

$

1,480,554

 

$

1,478,416

 

$

1,523,654

 

$

1,488,148

 

$

1,520,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uninsured and uncollateralized deposits were $277.7 million, or 19% of total deposits at September 30, 2025, and $263.2 million, or 18% of total deposits at June 30, 2025. Uninsured deposits alone at September 30, 2025, were $421.5 million, or 28% of total deposits and $419.6 million, or 28% of total deposits at June 30, 2025.

Federal Home Loan Bank advances remained at $0 at September 30, 2025, and at June 30, 2025, and decreased $5.0 million from December 31, 2024.

On August 29, 2025, the Company redeemed a 6% subordinated debt totaling $15 million.

The Company repurchased approximately 136 thousand shares at an average all in price of $14.93 per share. There remain approximately 363 thousand shares under the current buyback authorization plan. This share repurchase authorization does not oblige the Company to repurchase any shares of its common stock.

Review of Operations

Pre-Provision Net Revenue (PPNR)
(in thousands, except yields and rates)

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

Pre-tax income

$

4,535

 

$

4,047

 

$

3,974

 

 

$

3,358

 

 

$

4,185

 

Add back provision for credit losses

 

650

 

 

1,350

 

 

 

 

 

 

 

 

 

Subtract negative provision for credit losses

 

 

 

 

 

(250

)

 

 

(450

)

 

 

(400

)

Pre-Provision Net Revenue

$

5,185

 

$

5,397

 

$

3,724

 

 

$

2,908

 

 

$

3,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Provision Net Revenue (“PPNR”) is defined as net interest income plus total non-interest income minus total non-interest expense. This measure is a non-GAAP financial measure since it excludes the provision for (recovery of) credit losses included in net income.

Pre-provision net revenue includes net interest income recognized on the payoff of nonaccrual loans and loans with purchase credit discounts of $0.3 million and $1.1 million for the three-month periods ended September 30, 2025, and June 30, 2025, respectively.

Net interest income decreased $0.1 million to $13.2 million for the current quarter ended September 30, 2025, from $13.3 million for the quarter ended June 30, 2025, and increased from $11.3 million for the quarter ended September 30, 2024. The decrease in net interest income from the second quarter of 2025 was primarily due to: (1) a net decrease of $0.5 million (11 bps) of interest income recognized on the payoffs of nonperforming loans to $0.2 million; (2) a decrease in purchase accretion of $0.3 million (7 bps) to $0.1 million as a result of loan payoffs; (3) the impact of one more day in the quarter on interest income, net of interest expense or $0.1 million, with these impacts removed from items 4 and 5 which follow: (4) higher interest income of $0.2 million (5 bps) on loans and investments due to loans repricing, the impact of new loan originations and mix of investments; (5) a decrease in deposit and borrowing costs of $0.2 million (4 bps); and (6) the impact of an increase in non-interest-bearing deposits (3bp).

Net interest income and net interest margin analysis:
(in thousands, except yields and rates)

 

Three months ended

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

 

Net
Interest
Income

 

Net
Interest
Margin

 

Net
Interest
Income

 

Net
Interest
Margin

 

Net
Interest
Income

 

Net
Interest
Margin

 

Net
Interest
Income

 

Net
Interest
Margin

 

Net
Interest
Income

 

Net
Interest
Margin

As reported

$

13,214

 

 

3.20

%

 

$

13,311

 

 

3.27

%

 

$

11,594

 

 

2.85

%

 

$

11,708

 

 

2.79

%

 

$

11,285

 

 

2.63

%

Less scheduled accretion for PCD loans

 

(17

)

 

%

 

 

(23

)

 

(0.01

)%

 

 

(36

)

 

(0.01

)%

 

 

(42

)

 

(0.01

)%

 

 

(45

)

 

(0.01

)%

Less paid loan accretion for PCD loans

 

(133

)

 

(0.03

)%

 

 

(416

)

 

(0.10

)%

 

 

 

 

%

 

 

 

 

%

 

 

 

 

%

Less scheduled accretion interest

 

(30

)

 

(0.01

)%

 

 

(33

)

 

(0.01

)%

 

 

(33

)

 

(0.01

)%

 

 

(33

)

 

(0.01

)%

 

 

(33

)

 

(0.01

)%

Without loan purchase accretion

$

13,034

 

 

3.16

%

 

$

12,839

 

 

3.15

%

 

$

11,525

 

 

2.83

%

 

$

11,633

 

 

2.77

%

 

$

11,207

 

 

2.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The table below shows the impact of certificate, loan and securities contractual fixed rate maturing and repricing.

Portfolio Contractual Repricing:
(in millions, except yields)

 

Q4 2025

 

Q1 2026

 

Q2 2026

 

Q3 2026

 

Q4 2026

 

FY 2027

Maturing Certificate Accounts:

 

 

 

 

 

 

 

 

 

 

 

Contractual Balance

$

95

 

 

$

138

 

 

$

63

 

 

$

36

 

 

$

10

 

 

$

3

 

Contractual Interest Rate

 

3.90

%

 

 

3.98

%

 

 

3.97

%

 

 

3.93

%

 

 

3.85

%

 

 

0.84

%

Maturing or Repricing Loans:

 

 

 

 

 

 

 

 

 

 

 

Contractual Balance

$

42

 

 

$

40

 

 

$

55

 

 

$

117

 

 

$

98

 

 

$

233

 

Contractual Interest Rate

 

4.95

%

 

 

4.59

%

 

 

4.71

%

 

 

3.70

%

 

 

3.84

%

 

 

4.64

%

Maturing or Repricing Securities:

 

 

 

 

 

 

 

 

 

 

 

Contractual Balance

$

7

 

 

$

2

 

 

$

7

 

 

$

7

 

 

$

3

 

 

$

7

 

Contractual Interest Rate

 

4.45

%

 

 

3.72

%

 

 

3.57

%

 

 

3.44

%

 

 

3.27

%

 

 

4.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income increased by $0.2 million in the third quarter of 2025, to $3.0 million from $2.8 million the prior quarter and $0.1 million from the third quarter of 2024 of $2.9 million. The increase in the third quarter of 2025 was due to higher gains on sale of loans, partially offset by lower gains on sale of equity securities and lower loan fees due to lower nonaccrual loan payoffs.

Non-interest expense increased $0.3 million to $11.1 million from $10.8 million for the previous quarter and increased $0.7 million from $10.4 million the third quarter of 2024. The increase in non-interest expense compared to the linked quarter was largely due to compensation items, including higher medical costs and modestly higher incentive costs. The $0.7 million increase from the third quarter of 2024 was largely due to higher compensation expense, which includes the annual merit increase impact, higher medical costs, incentive costs, and inflation factors impacting non-interest expense.

Provision for income taxes was $0.9 million in the third quarter of 2025 compared to $0.8 million in the second quarter of 2025. The effective tax rate was 18.8% for the quarter ended September 30, 2025, 19.2% for the quarter ended June 30, 2025, and 21.5% for the quarter ended September 30, 2024.

Certain items previously reported may be reclassified for consistency with the current presentation. These financial results are preliminary until the Form 10-Q is filed in November 2025.

About the Company

Citizens Community Bancorp, Inc. (NASDAQ: “CZWI”) is the holding company of the Bank, a national bank based in Altoona, Wisconsin, currently serving customers primarily in Wisconsin and Minnesota through 21 branch locations. Its primary markets include the Chippewa Valley Region in Wisconsin, the Twin Cities and Mankato markets in Minnesota, and various rural communities around these areas. The Bank offers traditional community banking services to businesses, ag operators and consumers, including residential mortgage loans.

Cautionary Statement Regarding Forward-Looking Statements

Certain statements contained in this release are considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements may be identified using forward-looking words or phrases such as “anticipate,” “believe,” “could,” “expect,” “estimates,” “intend,” “may,” “on pace,” “preliminary,” “planned,” “potential,” “should,” “will,” “would” or the negative of those terms or other words of similar meaning. Such forward-looking statements in this release are inherently subject to many uncertainties arising in the operations and business environment of the Company and the Bank. These uncertainties include: conditions in the financial markets and economic conditions generally; the impact of inflation on our business and our customers; geopolitical tensions, including current or anticipated impact of military conflicts; higher lending risks associated with our commercial and agricultural banking activities; future pandemics (including new variants of COVID-19); cybersecurity risks; adverse impacts on the regional banking industry and the business environment in which it operates; interest rate risk; lending risk; changes in the fair value or ratings downgrades of our securities; the sufficiency of allowance for credit losses; competitive pressures among depository and other financial institutions; disintermediation risk; our ability to maintain our reputation; our ability to maintain or increase our market share; our ability to realize the benefits of net deferred tax assets; our ability to obtain needed liquidity; our ability to raise capital needed to fund growth or meet regulatory requirements; our ability to attract and retain key personnel; our ability to keep pace with technological change; prevalence of fraud and other financial crimes; the possibility that our internal controls and procedures could fail or be circumvented; our ability to successfully execute our acquisition growth strategy; risks posed by acquisitions and other expansion opportunities, including difficulties and delays in integrating the acquired business operations or fully realizing the cost savings and other benefits; restrictions on our ability to pay dividends; the potential volatility of our stock price; accounting standards for credit losses; legislative or regulatory changes or actions, or significant litigation, adversely affecting the Company or Bank; public company reporting obligations; changes in federal or state tax laws; and changes in accounting principles, policies or guidelines and their impact on financial performance. Stockholders, potential investors, and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Such uncertainties and other risks that may affect the Company’s performance are discussed further in Part I, Item 1A, “Risk Factors,” in the Company’s Form 10-K, for the year ended December 31, 2024, filed with the Securities and Exchange Commission (“SEC”) on March 13, 2025, and the Company’s subsequent filings with the SEC. The Company undertakes no obligation to make any revisions to the forward-looking statements contained in this news release or to update them to reflect events or circumstances occurring after the date of this release.

1 Non-GAAP Financial Measures

This press release contains non-GAAP financial measures, such as net income as adjusted, net income as adjusted per share, tangible book value, tangible book value per share, tangible common equity as a percent of tangible assets and return on average tangible common equity, which management believes may be helpful in understanding the Company’s results of operations or financial position and comparing results over different periods.

Net income as adjusted and net income as adjusted per share are non-GAAP measures that eliminate the impact of certain expenses such as branch closure costs and related severance pay, accelerated depreciation expense and lease termination fees, and the gain on sale of branch deposits and fixed assets. Tangible book value, tangible book value per share, tangible common equity as a percentage of tangible assets and return on average tangible common equity are non-GAAP measures that eliminate the impact of goodwill and intangible assets on our financial position. Management believes these measures are useful in assessing the strength of our financial position.

Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other banks and financial institutions.

Contact: Steve Bianchi, CEO
(715)-836-9994

(CZWI-ER)

CITIZENS COMMUNITY BANCORP, INC.

Consolidated Balance Sheets

(in thousands, except share data)

 

 

September 30, 2025
(unaudited)

 

June 30, 2025
(unaudited)

 

December 31, 2024
(audited)

 

September 30, 2024
(unaudited)

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

82,431

 

 

$

67,454

 

 

$

50,172

 

 

$

36,632

 

Securities available for sale “AFS”

 

137,639

 

 

 

134,773

 

 

 

142,851

 

 

 

149,432

 

Securities held to maturity “HTM”

 

81,526

 

 

 

83,029

 

 

 

85,504

 

 

 

87,033

 

Equity investments

 

5,675

 

 

 

5,741

 

 

 

4,702

 

 

 

5,096

 

Other investments

 

12,370

 

 

 

12,379

 

 

 

12,500

 

 

 

12,311

 

Loans receivable

 

1,323,010

 

 

 

1,345,620

 

 

 

1,368,981

 

 

 

1,424,828

 

Allowance for credit losses

 

(22,182

)

 

 

(21,347

)

 

 

(20,549

)

 

 

(21,000

)

Loans receivable, net

 

1,300,828

 

 

 

1,324,273

 

 

 

1,348,432

 

 

 

1,403,828

 

Loans held for sale

 

5,346

 

 

 

6,063

 

 

 

1,329

 

 

 

697

 

Mortgage servicing rights, net

 

3,532

 

 

 

3,548

 

 

 

3,663

 

 

 

3,696

 

Office properties and equipment, net

 

16,244

 

 

 

16,357

 

 

 

17,075

 

 

 

17,365

 

Accrued interest receivable

 

6,159

 

 

 

6,123

 

 

 

5,653

 

 

 

6,235

 

Intangible assets

 

508

 

 

 

621

 

 

 

979

 

 

 

1,158

 

Goodwill

 

31,498

 

 

 

31,498

 

 

 

31,498

 

 

 

31,498

 

Foreclosed and repossessed assets, net

 

911

 

 

 

895

 

 

 

915

 

 

 

1,572

 

Bank owned life insurance (“BOLI”)

 

26,700

 

 

 

26,494

 

 

 

26,102

 

 

 

25,901

 

Other assets

 

15,620

 

 

 

15,916

 

 

 

17,144

 

 

 

16,683

 

TOTAL ASSETS

$

1,726,987

 

 

$

1,735,164

 

 

$

1,748,519

 

 

$

1,799,137

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits

$

1,480,554

 

 

$

1,478,416

 

 

$

1,488,148

 

 

$

1,520,667

 

Federal Home Loan Bank (“FHLB”) advances

 

 

 

 

 

 

 

5,000

 

 

 

21,000

 

Other borrowings

 

46,762

 

 

 

61,722

 

 

 

61,606

 

 

 

61,548

 

Other liabilities

 

12,856

 

 

 

11,564

 

 

 

14,681

 

 

 

15,773

 

Total liabilities

 

1,540,172

 

 

 

1,551,702

 

 

 

1,569,435

 

 

 

1,618,988

 

Stockholders’ Equity:

 

 

 

 

 

 

 

Common stock— $0.01 par value, authorized 30,000,000; 9,856,745, 9,991,997, 9,981,996, and 10,074,136 shares issued and outstanding, respectively

 

99

 

 

 

100

 

 

 

100

 

 

 

101

 

Additional paid-in capital

 

113,030

 

 

 

114,537

 

 

 

114,564

 

 

 

115,455

 

Retained earnings

 

86,913

 

 

 

83,709

 

 

 

80,840

 

 

 

78,438

 

Accumulated other comprehensive loss

 

(13,227

)

 

 

(14,884

)

 

 

(16,420

)

 

 

(13,845

)

Total stockholders’ equity

 

186,815

 

 

 

183,462

 

 

 

179,084

 

 

 

180,149

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

1,726,987

 

 

$

1,735,164

 

 

$

1,748,519

 

 

$

1,799,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                       

CITIZENS COMMUNITY BANCORP, INC.

Consolidated Statements of Operations

(in thousands, except per share data)

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30, 2025
(unaudited)

 

June 30, 2025
(unaudited)

 

September 30, 2024
(unaudited)

 

September 30, 2025
(unaudited)

 

September 30, 2024
(unaudited)

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

19,759

 

 

$

20,105

 

$

20,115

 

 

$

58,466

 

$

60,204

 

Interest on investments

 

2,495

 

 

 

2,397

 

 

2,397

 

 

 

7,393

 

 

7,450

 

Total interest and dividend income

 

22,254

 

 

 

22,502

 

 

22,512

 

 

 

65,859

 

 

67,654

 

Interest expense:

 

 

 

 

 

 

 

 

 

Interest on deposits

 

8,220

 

 

 

8,287

 

 

10,165

 

 

 

25,104

 

 

28,712

 

Interest on FHLB borrowed funds

 

1

 

 

 

1

 

 

128

 

 

 

13

 

 

1,216

 

Interest on other borrowed funds

 

819

 

 

 

903

 

 

934

 

 

 

2,623

 

 

2,960

 

Total interest expense

 

9,040

 

 

 

9,191

 

 

11,227

 

 

 

27,740

 

 

32,888

 

Net interest income before provision for credit losses

 

13,214

 

 

 

13,311

 

 

11,285

 

 

 

38,119

 

 

34,766

 

Provision for credit losses

 

650

 

 

 

1,350

 

 

(400

)

 

 

1,750

 

 

(2,725

)

Net interest income after provision for credit losses

 

12,564

 

 

 

11,961

 

 

11,685

 

 

 

36,369

 

 

37,491

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

449

 

 

 

432

 

 

513

 

 

 

1,304

 

 

1,474

 

Interchange income

 

565

 

 

 

564

 

 

577

 

 

 

1,647

 

 

1,697

 

Loan servicing income

 

649

 

 

 

565

 

 

643

 

 

 

1,773

 

 

1,751

 

Gain on sale of loans

 

992

 

 

 

699

 

 

752

 

 

 

2,411

 

 

1,998

 

Loan fees and service charges

 

173

 

 

 

237

 

 

165

 

 

 

530

 

 

704

 

Net gains (losses) on equity securities

 

(66

)

 

 

99

 

 

(78

)

 

 

43

 

 

(569

)

Bank Owned Life Insurance (BOLI) death benefit

 

 

 

 

 

 

 

 

 

 

 

184

 

Other

 

260

 

 

 

240

 

 

349

 

 

 

743

 

 

859

 

Total non-interest income

 

3,022

 

 

 

2,836

 

 

2,921

 

 

 

8,451

 

 

8,098

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Compensation and related benefits

 

6,341

 

 

 

6,008

 

 

5,743

 

 

 

17,946

 

 

16,901

 

Occupancy

 

1,266

 

 

 

1,196

 

 

1,242

 

 

 

3,749

 

 

3,942

 

Data processing

 

1,811

 

 

 

1,753

 

 

1,665

 

 

 

5,283

 

 

4,787

 

Amortization of intangible assets

 

113

 

 

 

179

 

 

178

 

 

 

471

 

 

536

 

Mortgage servicing rights expense, net

 

161

 

 

 

148

 

 

163

 

 

 

449

 

 

427

 

Advertising, marketing and public relations

 

201

 

 

 

194

 

 

225

 

 

 

562

 

 

575

 

FDIC premium assessment

 

195

 

 

 

191

 

 

201

 

 

 

584

 

 

606

 

Professional services

 

359

 

 

 

432

 

 

336

 

 

 

1,299

 

 

1,249

 

Losses (gains) on repossessed assets, net

 

(4

)

 

 

 

 

65

 

 

 

 

 

47

 

Other

 

608

 

 

 

649

 

 

603

 

 

 

1,921

 

 

2,427

 

Total non-interest expense

 

11,051

 

 

 

10,750

 

 

10,421

 

 

 

32,264

 

 

31,497

 

Income before provision for income taxes

 

4,535

 

 

 

4,047

 

 

4,185

 

 

 

12,556

 

 

14,092

 

Provision for income taxes

 

853

 

 

 

777

 

 

899

 

 

 

2,407

 

 

3,043

 

Net income attributable to common stockholders

$

3,682

 

 

$

3,270

 

$

3,286

 

 

$

10,149

 

$

11,049

 

Per share information:

 

 

 

 

 

 

 

 

 

Basic earnings

$

0.37

 

 

$

0.33

 

$

0.32

 

 

$

1.02

 

$

1.07

 

Diluted earnings

$

0.37

 

 

$

0.33

 

$

0.32

 

 

$

1.02

 

$

1.07

 

Cash dividends paid

$

 

 

$

 

$

 

 

$

0.36

 

$

0.32

 

Book value per share at end of period

$

18.95

 

 

$

18.36

 

$

17.88

 

 

$

18.95

 

$

17.88

 

Tangible book value per share at end of period (non-GAAP)

$

15.71

 

 

$

15.15

 

$

14.64

 

 

$

15.71

 

$

14.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Composition
(in thousands)

 

September 30, 2025

 

June 30, 2025

 

December 31, 2024

 

September 30, 2024

Total Loans:

 

 

 

 

 

 

 

Commercial/Agricultural real estate:

 

 

 

 

 

 

 

Commercial real estate

$

683,931

 

 

$

693,382

 

 

$

709,018

 

 

$

730,459

 

Agricultural real estate

 

64,096

 

 

 

69,237

 

 

 

73,130

 

 

 

76,043

 

Multi-family real estate

 

237,191

 

 

 

238,953

 

 

 

220,805

 

 

 

239,191

 

Construction and land development

 

74,789

 

 

 

70,477

 

 

 

78,489

 

 

 

87,875

 

C&I/Agricultural operating:

 

 

 

 

 

 

 

Commercial and industrial

 

101,700

 

 

 

109,202

 

 

 

115,657

 

 

 

119,619

 

Agricultural operating

 

30,085

 

 

 

31,876

 

 

 

31,000

 

 

 

27,550

 

Residential mortgage:

 

 

 

 

 

 

 

Residential mortgage

 

125,198

 

 

 

125,818

 

 

 

132,341

 

 

 

134,944

 

Purchased HELOC loans

 

1,979

 

 

 

2,368

 

 

 

2,956

 

 

 

2,932

 

Consumer installment:

 

 

 

 

 

 

 

Originated indirect paper

 

2,567

 

 

 

2,959

 

 

 

3,970

 

 

 

4,405

 

Other consumer

 

4,155

 

 

 

4,275

 

 

 

5,012

 

 

 

5,438

 

Gross loans

$

1,325,691

 

 

$

1,348,547

 

 

$

1,372,378

 

 

$

1,428,456

 

Unearned net deferred fees and costs and loans in process

 

(2,563

)

 

 

(2,629

)

 

 

(2,547

)

 

 

(2,703

)

Unamortized discount on acquired loans

 

(118

)

 

 

(298

)

 

 

(850

)

 

 

(925

)

Total loans receivable

$

1,323,010

 

 

$

1,345,620

 

 

$

1,368,981

 

 

$

1,424,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets
Loan Balances at Amortized Cost
(in thousands, except ratios)

 

September 30, 2025

 

June 30, 2025

 

December 31, 2024

 

September 30, 2024

Nonperforming assets:

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

Commercial real estate

$

4,592

 

 

$

5,013

 

 

$

4,594

 

 

$

4,778

 

Agricultural real estate

 

220

 

 

 

5,447

 

 

 

6,222

 

 

 

6,193

 

Multi-family real estate

 

8,970

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

103

 

 

 

106

 

Commercial and industrial (“C&I”)

 

1,312

 

 

 

600

 

 

 

597

 

 

 

1,956

 

Agricultural operating

 

 

 

 

 

 

 

793

 

 

 

901

 

Residential mortgage

 

520

 

 

 

549

 

 

 

858

 

 

 

1,088

 

Consumer installment

 

 

 

 

 

 

 

1

 

 

 

20

 

Total nonaccrual loans

$

15,614

 

 

$

11,609

 

 

$

13,168

 

 

$

15,042

 

Accruing loans past due 90 days or more

 

137

 

 

 

521

 

 

 

186

 

 

 

530

 

Total nonperforming loans (“NPLs”) at amortized cost

 

15,751

 

 

 

12,130

 

 

 

13,354

 

 

 

15,572

 

Foreclosed and repossessed assets, net

 

911

 

 

 

895

 

 

 

915

 

 

 

1,572

 

Total nonperforming assets (“NPAs”)

$

16,662

 

 

$

13,025

 

 

$

14,269

 

 

$

17,144

 

Loans, end of period

$

1,323,010

 

 

$

1,345,620

 

 

$

1,368,981

 

 

$

1,424,828

 

Total assets, end of period

$

1,726,987

 

 

$

1,735,164

 

 

$

1,748,519

 

 

$

1,799,137

 

Ratios:

 

 

 

 

 

 

 

NPLs to total loans

 

1.19

%

 

 

0.90

%

 

 

0.98

%

 

 

1.09

%

NPAs to total assets

 

0.96

%

 

 

0.75

%

 

 

0.82

%

 

 

0.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances, Interest Yields and Rates

(in thousands, except yields and rates)

 

Three Months Ended
September 30, 2025

 

Three Months Ended
June 30, 2025

 

Three Months Ended
September 30, 2024

 

Average 
Balance

 

Interest 
Income/ 
Expense

 

Average 
Yield/ 
Rate

 

Average 
Balance

 

Interest 
Income/ 
Expense

 

Average 
Yield/ 
Rate

 

Average 
Balance

 

Interest 
Income/ 
Expense

 

Average 
Yield/ 
Rate

Average interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

62,395

 

$

693

 

4.41

%

 

$

44,377

 

$

493

 

4.46

%

 

$

25,187

 

$

360

 

5.69

%

Loans receivable

 

1,342,635

 

 

19,759

 

5.84

%

 

 

1,353,332

 

 

20,105

 

5.96

%

 

 

1,429,928

 

 

20,115

 

5.60

%

Investment securities

 

220,213

 

 

1,738

 

3.13

%

 

 

223,318

 

 

1,735

 

3.12

%

 

 

236,960

 

 

1,966

 

3.30

%

Other investments

 

12,373

 

 

64

 

2.05

%

 

 

12,400

 

 

169

 

5.47

%

 

 

12,553

 

 

71

 

2.25

%

Total interest earning assets

$

1,637,616

 

$

22,254

 

5.39

%

 

$

1,633,427

 

$

22,502

 

5.53

%

 

$

1,704,628

 

$

22,512

 

5.25

%

Average interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

$

158,905

 

$

306

 

0.76

%

 

$

160,849

 

$

335

 

0.84

%

 

$

170,777

 

$

450

 

1.05

%

Demand deposits

 

376,145

 

 

2,061

 

2.17

%

 

 

372,723

 

 

1,986

 

2.14

%

 

 

357,201

 

 

2,152

 

2.40

%

Money market accounts

 

358,956

 

 

2,512

 

2.78

%

 

 

361,420

 

 

2,510

 

2.79

%

 

 

381,369

 

 

3,126

 

3.26

%

CD’s

 

339,566

 

 

3,341

 

3.90

%

 

 

342,959

 

 

3,456

 

4.04

%

 

 

379,722

 

 

4,437

 

4.65

%

Total deposits

$

1,233,572

 

$

8,220

 

2.64

%

 

$

1,237,951

 

$

8,287

 

2.69

%

 

$

1,289,069

 

$

10,165

 

3.14

%

FHLB advances and other borrowings

 

54,389

 

 

820

 

5.98

%

 

 

61,781

 

 

904

 

5.87

%

 

 

80,338

 

 

1,062

 

5.26

%

Total interest-bearing liabilities

$

1,287,961

 

$

9,040

 

2.78

%

 

$

1,299,732

 

$

9,191

 

2.84

%

 

$

1,369,407

 

$

11,227

 

3.26

%

Net interest income

 

 

$

13,214

 

 

 

 

 

$

13,311

 

 

 

 

 

$

11,285

 

 

Interest rate spread

 

 

 

 

2.61

%

 

 

 

 

 

2.69

%

 

 

 

 

 

1.99

%

Net interest margin

 

 

 

 

3.20

%

 

 

 

 

 

3.27

%

 

 

 

 

 

2.63

%

Average interest earning assets to average interest-bearing liabilities

 

 

 

 

1.27

 

 

 

 

 

 

1.26

 

 

 

 

 

 

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Nine Months Ended
September 30, 2025

 

Nine Months Ended
September 30, 2024

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Income/
Expense

 

Average
Yield/
Rate

Average interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

51,589

 

$

1,710

 

4.43

%

 

$

19,073

 

$

823

 

5.76

%

Loans receivable

 

1,353,030

 

 

58,466

 

5.78

%

 

 

1,441,972

 

 

60,204

 

5.58

%

Investment securities

 

223,985

 

 

5,282

 

3.15

%

 

 

240,054

 

 

6,038

 

3.36

%

Other investments

 

12,423

 

 

401

 

4.32

%

 

 

12,983

 

 

589

 

6.06

%

Total interest earning assets

$

1,641,027

 

$

65,859

 

5.37

%

 

$

1,714,082

 

$

67,654

 

5.27

%

Average interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

$

162,222

 

$

1,048

 

0.86

%

 

$

173,946

 

$

1,300

 

1.00

%

Demand deposits

 

377,051

 

 

6,079

 

2.16

%

 

 

355,356

 

 

6,192

 

2.33

%

Money market accounts

 

361,944

 

 

7,557

 

2.79

%

 

 

378,740

 

 

9,005

 

3.18

%

CD’s

 

342,077

 

 

10,420

 

4.07

%

 

 

364,131

 

 

12,215

 

4.48

%

Total deposits

$

1,243,294

 

$

25,104

 

2.70

%

 

$

1,272,173

 

$

28,712

 

3.01

%

FHLB advances and other borrowings

 

60,231

 

 

2,636

 

5.85

%

 

 

108,897

 

 

4,176

 

5.12

%

Total interest-bearing liabilities

$

1,303,525

 

$

27,740

 

2.85

%

 

$

1,381,070

 

$

32,888

 

3.18

%

Net interest income

 

 

$

38,119

 

 

 

 

 

$

34,766

 

 

Interest rate spread

 

 

 

 

2.52

%

 

 

 

 

 

2.09

%

Net interest margin

 

 

 

 

3.11

%

 

 

 

 

 

2.71

%

Average interest earning assets to average interest bearing liabilities

 

 

 

 

1.26

 

 

 

 

 

 

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale Deposits
(in thousands)

 

Quarter Ended

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

Brokered certificate accounts

$

 

$

 

$

5,489

 

$

14,123

 

$

48,578

Brokered money market accounts

 

5,131

 

 

5,092

 

 

5,053

 

 

5,002

 

 

18,076

Third party originated reciprocal deposits

 

20,846

 

 

19,316

 

 

16,451

 

 

14,125

 

 

26,266

Total

$

25,977

 

$

24,408

 

$

26,993

 

$

33,250

 

$

92,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Financial Metric Ratios:

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2025

 

June 30,
2025

 

September 30,
2024

 

September 30,
2025

 

September 30,
2024

Ratios based on net income:

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

0.84

%

 

0.75

%

 

0.72

%

 

0.78

%

 

0.81

%

Return on average equity (annualized)

7.90

%

 

7.23

%

 

7.34

%

 

7.48

%

 

8.46

%

Return on average tangible common equity4 (annualized)

9.80

%

 

9.18

%

 

9.38

%

 

9.43

%

 

10.78

%

Efficiency ratio

67

%

 

66

%

 

72

%

 

68

%

 

71

%

Net interest margin with loan purchase accretion

3.20

%

 

3.27

%

 

2.63

%

 

3.11

%

 

2.71

%

Net interest margin without loan purchase accretion

3.16

%

 

3.15

%

 

2.61

%

 

3.05

%

 

2.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Return on Average Assets

(in thousands, except ratios)

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2025

 

June 30,
2025

 

September 30,
2024

 

September 30,
2025

 

September 30,
2024

 

 

 

 

GAAP earnings after income taxes

$

3,682

 

 

$

3,270

 

 

$

3,286

 

 

$

10,149

 

 

$

11,049

 

Average assets

$

1,735,752

 

 

$

1,745,897

 

 

$

1,810,826

 

 

$

1,746,423

 

 

$

1,822,106

 

Return on average assets (annualized)

 

0.84

%

 

 

0.75

%

 

 

0.72

%

 

 

0.78

%

 

 

0.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Return on Average Equity

(in thousands, except ratios)

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2025

 

June 30,
2025

 

September 30,
2024

 

September 30,
2025

 

September 30,
2024

GAAP earnings after income taxes

$

3,682

 

 

$

3,270

 

 

$

3,286

 

 

$

10,149

 

 

$

11,049

 

Average equity

$

184,822

 

 

$

181,370

 

 

$

178,050

 

 

$

181,513

 

 

$

174,436

 

Return on average equity (annualized)

 

7.90

%

 

 

7.23

%

 

 

7.34

%

 

 

7.48

%

 

 

8.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Return on Average Tangible Common Equity (non-GAAP)

(in thousands, except ratios)

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2025

 

June 30,
2025

 

September 30,
2024

 

September 30,
2025

 

September 30,
2024

Total stockholders’ equity

$

186,815

 

 

$

183,462

 

 

$

180,149

 

 

$

186,815

 

 

$

180,149

 

Less: Goodwill

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

Less: Intangible assets

 

(508

)

 

 

(621

)

 

 

(1,158

)

 

 

(508

)

 

 

(1,158

)

Tangible common equity (non-GAAP)

$

154,809

 

 

$

151,343

 

 

$

147,493

 

 

$

154,809

 

 

$

147,493

 

Average tangible common equity (non-GAAP)

$

152,759

 

 

$

149,161

 

 

$

145,305

 

 

$

149,292

 

 

$

141,512

 

GAAP earnings after income taxes

 

3,682

 

 

 

3,270

 

 

 

3,286

 

 

 

10,149

 

 

 

11,049

 

Amortization of intangible assets, net of tax

 

92

 

 

 

145

 

 

 

140

 

 

 

381

 

 

 

374

 

Tangible net income

$

3,774

 

 

$

3,415

 

 

$

3,426

 

 

$

10,530

 

 

$

11,423

 

Return on average tangible common equity (annualized)

 

9.80

%

 

 

9.18

%

 

 

9.38

%

 

 

9.43

%

 

 

10.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Efficiency Ratio

(in thousands, except ratios)

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2025

 

June 30,
2025

 

September 30,
2024

 

September 30,
2025

 

September 30,
2024

Non-interest expense (GAAP)

$

11,051

 

 

$

10,750

 

 

$

10,421

 

 

$

32,264

 

 

$

31,497

 

Less amortization of intangibles

 

(113

)

 

 

(179

)

 

 

(178

)

 

 

(471

)

 

 

(536

)

Efficiency ratio numerator (GAAP)

$

10,938

 

 

$

10,571

 

 

$

10,243

 

 

$

31,793

 

 

$

30,961

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

$

3,022

 

 

$

2,836

 

 

$

2,921

 

 

$

8,451

 

 

$

8,098

 

Add back net losses on debt and equity securities

 

(66

)

 

 

 

 

 

(78

)

 

 

 

 

 

(569

)

Subtract net gains on debt and equity securities

 

 

 

 

99

 

 

 

 

 

 

43

 

 

 

 

Net interest income

 

13,214

 

 

 

13,311

 

 

 

11,285

 

 

 

38,119

 

 

 

34,766

 

Efficiency ratio denominator (GAAP)

$

16,302

 

 

$

16,048

 

 

$

14,284

 

 

$

46,527

 

 

$

43,433

 

Efficiency ratio (GAAP)

 

67

%

 

 

66

%

 

 

72

%

 

 

68

%

 

 

71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of tangible book value per share (non-GAAP)

(in thousands, except per share data)

Tangible book value per share at end of period

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

Total stockholders’ equity

$

186,815

 

 

$

183,462

 

 

$

180,051

 

 

$

179,084

 

 

$

180,149

 

Less: Goodwill

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

Less: Intangible assets

 

(508

)

 

 

(621

)

 

 

(800

)

 

 

(979

)

 

 

(1,158

)

Tangible common equity (non-GAAP)

$

154,809

 

 

$

151,343

 

 

$

147,753

 

 

$

146,607

 

 

$

147,493

 

Ending common shares outstanding

 

9,856,745

 

 

 

9,991,997

 

 

 

9,989,536

 

 

 

9,981,996

 

 

 

10,074,136

 

Book value per share

$

18.95

 

 

$

18.36

 

 

$

18.02

 

 

$

17.94

 

 

$

17.88

 

Tangible book value per share (non-GAAP)

$

15.71

 

 

$

15.15

 

 

$

14.79

 

 

$

14.69

 

 

$

14.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of tangible common equity as a percent of tangible assets (non-GAAP)

(in thousands, except ratios)

Tangible common equity as a percent of tangible assets at end of period

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

September 30, 2024

Total stockholders’ equity

$

186,815

 

 

$

183,462

 

 

$

180,051

 

 

$

179,084

 

 

$

180,149

 

Less: Goodwill

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

$

(31,498

)

 

$

(31,498

)

Less: Intangible assets

 

(508

)

 

 

(621

)

 

 

(800

)

 

$

(979

)

 

$

(1,158

)

Tangible common equity (non-GAAP)

$

154,809

 

 

$

151,343

 

 

$

147,753

 

 

$

146,607

 

 

$

147,493

 

Total Assets

$

1,726,987

 

 

$

1,735,164

 

 

$

1,779,963

 

 

$

1,748,519

 

 

$

1,799,137

 

Less: Goodwill

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

 

 

(31,498

)

Less: Intangible assets

 

(508

)

 

 

(621

)

 

 

(800

)

 

 

(979

)

 

 

(1,158

)

Tangible Assets (non-GAAP)

$

1,694,981

 

 

$

1,703,045

 

 

$

1,747,665

 

 

$

1,716,042

 

 

$

1,766,481

 

Total stockholders’ equity to total assets ratio

 

10.82

%

 

 

10.57

%

 

 

10.12

%

 

 

10.24

%

 

 

10.01

%

Tangible common equity as a percent of tangible assets (non-GAAP)

 

9.13

%

 

 

8.89

%

 

 

8.45

%

 

 

8.54

%

 

 

8.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Net income as adjusted and net income as adjusted per share are non-GAAP financial measures that management believes enhance investors’ ability to understand the underlying business performance and trends related to core business activities. For a detailed reconciliation of GAAP to non-GAAP results, see the accompanying financial table “Reconciliation of GAAP Net Income and Net Income as Adjusted (non-GAAP)”.

2Return on average assets as adjusted is a non-GAAP measure that management believes enhance investors’ ability to understand the underlying business performance and trends relative to average assets. For a detailed reconciliation of GAAP to non-GAAP results, see the accompanying financial table “Reconciliation of Return on Average Assets as Adjusted (non-GAAP)”.

3Return on average equity as adjusted is a non-GAAP measure that management believes enhance investors’ ability to understand the underlying business performance and trends relative to average equity. For a detailed reconciliation of GAAP to non-GAAP results, see the accompanying financial table “Reconciliation of Return on Average Equity as Adjusted (non-GAAP)”.

4Tangible book value, tangible book value per share, tangible common equity as a percent of tangible assets and return on tangible common equity are non-GAAP measures that management believes enhance investors’ ability to understand the Company’s financial position. For a detailed reconciliation of GAAP to non-GAAP results, see the accompanying financial table “Reconciliation of tangible book value per share (non-GAAP)”, “Reconciliation of tangible common equity as a percent of tangible assets (non-GAAP)”, and “Reconciliation of return on average tangible common equity)”.