Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Eagle Bancorp Montana Inc
Eagle Bancorp Montana Earns $4.7 Million, or $0.60 per Diluted Share, for the Fourth Quarter of 2025, and $14.8 Million, or $1.90 per Diluted Share, for the Year 2025; Declares Quarterly Cash Dividend of $0.145 Per Share
Business
Jan 27 2026
25 min read

Eagle Bancorp Montana Earns $4.7 Million, or $0.60 per Diluted Share, for the Fourth Quarter of 2025, and $14.8 Million, or $1.90 per Diluted Share, for the Year 2025; Declares Quarterly Cash Dividend of $0.145 Per Share

news images

HELENA, Mont., Jan. 27, 2026 (GLOBE NEWSWIRE) -- Eagle Bancorp Montana, Inc. (NASDAQ: EBMT), (the “Company,” “Eagle”), the holding company of Opportunity Bank of Montana (the “Bank”), today reported net income increased 30.3% to $4.7 million, or $0.60 per diluted share, in the fourth quarter of 2025, compared to $3.6 million, or $0.46 per diluted share, in the preceding quarter, and increased 37.8% compared to $3.4 million, or $0.44 per diluted share, in the fourth quarter of 2024. For the year ended December 31, 2025, net income increased 51.7% to $14.8 million, or $1.90 per diluted share, compared to $9.8 million, or $1.24 per diluted share, in 2024.

Eagle’s board of directors declared a quarterly cash dividend of $0.145 per share on January 22, 2026. The dividend will be payable March 6, 2026, to shareholders of record February 13, 2026. The current dividend represents an annualized yield of 2.93% based on recent market prices.

“We finished the year on a high note with excellent fourth quarter results that reflect the strength of our franchise,” said Laura F. Clark, President and CEO. “Net income and earnings per share grew compared to both the prior quarter and year-over-year, as we benefited from reduced funding costs, resilient asset yields and continued operational efficiency gains. The expansion in our net interest margin during the fourth quarter further strengthens our earnings profile as we look ahead. Our strong core deposit base and diversified loan portfolio position us well to capitalize on opportunities across our Montana markets, and we remain committed to executing our strategy and delivering long term shareholder value.”

Fourth Quarter 2025 Highlights (at or for the three-month period ended December 31, 2025, except where noted):

  • Net income was $4.7 million, or $0.60 per diluted share, in the fourth quarter of 2025, compared to $3.6 million, or $0.46 per diluted share in the preceding quarter, and $3.4 million, or $0.44 per diluted share, in the fourth quarter a year ago.

  • Net interest margin (“NIM”) was 4.08% in the fourth quarter of 2025, a 14-basis point increase compared to 3.94% in the preceding quarter and a 49-basis point increase compared to the fourth quarter a year ago.

  • Net interest income, before the provision for credit losses, increased 2.5% to $19.2 million in the fourth quarter of 2025, compared to $18.7 million in the third quarter of 2025, and increased 14.1% compared to $16.8 million in the fourth quarter of 2024.

  • Revenues (net interest income before the provision for credit losses, plus noninterest income) increased 3.8% to $24.3 million in the fourth quarter of 2025, compared to $23.4 million in the preceding quarter and increased 13.7% compared to $21.4 million in the fourth quarter a year ago.

  • Total loans were $1.52 billion, at December 31, 2025, unchanged compared to a year earlier, and a decrease compared to $1.56 billion at September 30, 2025.

  • The allowance for credit losses represented 1.14% of portfolio loans and 308.4% of nonperforming loans at December 31, 2025, compared to 1.11% of total portfolio loans and 437.7% of nonperforming loans at December 31, 2024, and compared to 1.14% of total portfolio loans and 430.4% of nonperforming loans at September 30, 2025.

  • Total deposits increased $100.4 million or 6.0% to $1.78 billion at December 31, 2025, compared to a year earlier, and increased $29.4 million or 1.7%, compared to September 30, 2025.

  • The Company’s available borrowing capacity was approximately $601.0 million at December 31, 2025, compared to $404.0 million at December 31, 2024, and $508.4 million at September 30, 2025. On October 1, 2025, the Company redeemed all its outstanding 5.50% Fixed-to-Floating Rate Subordinated Notes due July 1, 2030, having an aggregate principal amount of $15.0 million. The Company utilized its existing line of credit with a correspondent bank to finance the redemption payment.

  • The Company paid a quarterly cash dividend in the third quarter of $0.145 per share on December 5, 2025, to shareholders of record November 14, 2025.

Balance Sheet Results

Total assets were $2.11 billion at December 31, 2025, compared to $2.10 billion a year ago, and $2.12 billion three months earlier. The investment securities portfolio totaled $281.7 million at December 31, 2025, compared to $292.6 million a year ago, and $279.9 million at September 30, 2025.

Eagle originated $66.8 million in new residential mortgages during the quarter and sold $64.3 million in residential mortgages, with an average gross margin on sale of mortgage loans of approximately 3.21%. This production compares to residential mortgage originations of $76.4 million in the preceding quarter with sales of $68.3 million and an average gross margin on sale of mortgage loans of approximately 3.27%.

Total loans decreased $1.6 million compared to a year ago, and decreased $38.8 million, or 2.5%, from three months earlier. Commercial real estate loans decreased 1.5% to $636.0 million at December 31, 2025, compared to $646.0 million a year earlier. Commercial real estate loans were comprised of 70.7% non-owner occupied and 29.3% owner occupied at December 31, 2025. Agricultural and farmland loans increased 5.7% to $297.0 million at December 31, 2025, compared to $281.0 million a year earlier. Residential mortgage loans decreased 3.4% to $148.5 million, compared to $153.7 million a year earlier. Commercial loans increased 3.7% to $149.4 million, compared to $144.0 million a year ago. Commercial construction and development loans decreased 3.2% to $120.3 million, compared to $124.2 million a year ago. Home equity loans increased 10.8% to $108.1 million, residential construction loans decreased 22.8% to $35.3 million, and consumer loans decreased 14.3% to $24.4 million, compared to a year ago.

“Like other community banks, we saw customers move toward higher yielding deposit products when rates were elevated. Now, with the 2024 and 2025 rate cuts taking effect, deposit costs are starting to ease, a trend we anticipate will gain momentum as maturing CDs roll over at reduced rates,” said Miranda Spaulding, Chief Financial Officer.

Total deposits increased to $1.78 billion at December 31, 2025, compared to $1.68 billion at December 31, 2024, and $1.75 billion at September 30, 2025. Noninterest-bearing checking accounts represented 25.4%, interest-bearing checking accounts represented 12.3%, savings accounts represented 11.7%, money market accounts comprised 24.7% and time certificates of deposit made up 25.9% of the total deposit portfolio at December 31, 2025. The average cost of total deposits was 1.71% in the fourth quarter of 2025, compared to 1.63% in the preceding quarter and 1.71% in the fourth quarter of 2024. The estimated amount of uninsured deposits was approximately $354.6 million, or 20% of total deposits, at December 31, 2025, compared to $339.7 million, or 19% of total deposits, at September 30, 2025.

FHLB advances and other borrowings decreased to $37.9 million at December 31, 2025, compared to $140.9 million at December 31, 2024, and $79.2 million at September 30, 2025. The average cost of FHLB advances and other borrowings was 5.07% in the fourth quarter of 2025, compared to 4.57% in the preceding quarter and 5.02% in the fourth quarter of 2024. Other borrowings for fourth quarter of 2025 include the line of credit draw for $15.0 million at an average rate of 6.61%.

Shareholders’ equity was $191.8 million at December 31, 2025, compared to $174.8 million a year earlier and $186.5 million three months earlier. Book value per share increased to $24.10 at December 31, 2025, compared to $21.77 a year earlier and $23.45 three months earlier. Tangible book value per share, a non-GAAP financial measure calculated by dividing shareholders’ equity, less goodwill and core deposit intangible, by common shares outstanding, increased to $19.32 at December 31, 2025, compared to $16.88 a year earlier and $18.63 three months earlier.

Operating Results

“Our net interest margin expanded 14-basis points during the quarter from the prior quarter and expanded 49-basis points compared to the year ago quarter, reflecting declining funding costs combined with stable yields on our earning assets. While the current Fed rate environment is constantly evolving and subject to a changing political dynamic, we anticipate further improvement in our cost of funds if rates continue to decline,” said Spaulding.

Eagle’s NIM was 4.08% in the fourth quarter of 2025, compared to 3.94% in the preceding quarter and 3.59% in the fourth quarter a year ago. The interest accretion on acquired loans totaled $138,000 and resulted in a three basis-point increase in the NIM during the fourth quarter of 2025, compared to $234,000 and a five-basis point increase in the NIM during the preceding quarter. Average yields on interest earning assets for the fourth quarter of 2025 were 5.83%, compared to 5.87% in the third quarter of 2025 and 5.70% in the fourth quarter a year ago. Funding costs for the fourth quarter of 2025 decreased to 2.28%, compared to 2.45% in the third quarter of 2025 and 2.69% in the fourth quarter of 2024. For the year, NIM expanded 50 basis points to 3.92% compared to 3.42% for 2024.

Net interest income, before the provision for credit losses, increased 2.5% to $19.2 million in the fourth quarter of 2025, compared to $18.7 million in the third quarter of 2025, and increased 14.1% compared to $16.8 million in the fourth quarter of 2024. For 2025, net interest income increased 14.9% to $72.9 million, compared to $63.4 million one year earlier.

Revenues for the fourth quarter of 2025 increased 3.8% to $24.3 million, compared to $23.4 million in the preceding quarter and increased 13.7% compared to $21.4 million in the fourth quarter a year ago. For 2025, revenues were $91.6 million, a 12.8% increase compared to $81.2 million in 2024.

Total noninterest income increased 8.8% to $5.1 million in the fourth quarter of 2025, compared to $4.7 million in the preceding quarter, and increased 12.2% compared to $4.6 million in the fourth quarter a year ago. Net mortgage banking income, the largest component of noninterest income, totaled $2.6 million in the fourth quarter of 2025, compared to $2.9 million in the preceding quarter and $2.8 million in the fourth quarter a year ago. For the year, noninterest income increased 5.0% to $18.7 million, compared to $17.8 million in 2024. Net mortgage banking income increased 5.3% to $10.5 million in 2025, compared to $10.0 million in 2024.

“We remain committed to balancing cost discipline with strategic investments that drive long term value,” said Darryl Rensmon, Chief Operating Officer. Eagle’s fourth quarter noninterest expense was $18.2 million, a decrease of 1.1% compared to $18.4 million in the preceding quarter and a 2.7% increase compared to $17.7 million in the fourth quarter a year ago. For the year, noninterest expense increased 3.2% to $71.5 million, compared to $69.3 million in 2024.

For the fourth quarter of 2025, the Company recorded income tax expense of $1.4 million, compared to $1.3 million in the preceding quarter and $269,000 in the fourth quarter of 2024. The effective tax rate for the fourth quarter of 2025 was 22.2%, compared to 26.8% for the third quarter of 2025 and 7.3% for the fourth quarter of 2024. The effective tax rate was 21.5% for 2025 compared to 14.2% in 2024. The increase in the effective tax rate for 2025 is primarily due to the Company’s pretax earnings increasing at a faster pace than tax-exempt income.

Credit Quality

Eagle recorded a $39,000 provision for credit losses for the fourth quarter of 2025, compared to a $62,000 provision for credit losses in the preceding quarter and a $36,000 recapture to the provision for credit losses in the fourth quarter a year ago. The allowance for credit losses represented 308.4% of nonperforming loans at December 31, 2025, compared to 430.4% three months earlier and 437.7% a year earlier. Nonperforming loans were $5.6 million at December 31, 2025, $4.1 million at September 30, 2025, and $3.9 million a year earlier. Net loan charge-offs totaled $99,000 in the fourth quarter of 2025, compared to $72,000 in the preceding quarter and $44,000 in the fourth quarter a year ago. The allowance for credit losses was $17.4 million, or 1.14% of total loans, at December 31, 2025, compared to $17.7 million, or 1.14% of total loans, at September 30, 2025, and $16.9 million, or 1.11% of total loans, a year ago.

Capital Management

The Bank’s Tier 1 capital to adjusted total average assets was 10.62% as of December 31, 2025. The ratio of tangible common shareholders’ equity (shareholders’ equity, less goodwill and core deposit intangible) to tangible assets (total assets, less goodwill and core deposit intangible) was 7.43% at December 31, 2025, up from 6.57% a year ago and 7.12% three months earlier. This ratio is a non-GAAP financial measure. For the most comparable GAAP financial measure, see “Reconciliation of Non-GAAP Financial Measures” below. As of December 31, 2025, the Bank’s regulatory capital was in excess of all applicable regulatory requirements and is deemed well capitalized.

About the Company

Eagle Bancorp Montana, Inc. is a bank holding company headquartered in Helena, Montana, and is the holding company of Opportunity Bank of Montana, a community bank established in 1922 that serves consumers and small businesses in Montana through 30 banking offices. Additional information is available on the Bank’s website at www.opportunitybank.com. The shares of Eagle Bancorp Montana, Inc. are traded on the NASDAQ Global Market under the symbol “EBMT.”

Forward Looking Statements

This release may contain certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, and may be identified by the use of such words as "believe," “will” "expect," "anticipate," "should," "planned," "estimated," and "potential." These forward-looking statements include, but are not limited to statements of our goals, intentions, expectations and anticipations; statements regarding our business plans, prospects, mergers, expense management initiatives, growth and operating strategies; statements regarding the asset quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits. These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. These factors include, but are not limited to, changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements; general economic conditions and political events, either nationally or in our market areas, that are worse than expected; the emergence or continuation of widespread health emergencies or pandemics, including steps taken by governmental and other authorities to contain, mitigate and combat such emergencies or pandemics; the impact of volatility in the U.S. banking industry, including the associated impact of any regulatory changes or other mitigation efforts taken by governmental agencies in response thereto; the direct or indirect impact of any new regulatory, policy or enforcement developments resulting from the policies or actions of the current U.S. presidential administration, including the implantation of tariffs and other protectionist trade policies, including any reciprocal tariffs by foreign countries, and any uncertainties related thereto; the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions, customer behavior, adverse developments with respect to U.S. economic conditions and other uncertainties, including the impact of supply chain disruptions, inflationary pressures and labor shortages on economic conditions and our business; an inability to access capital markets or maintain deposits or borrowing costs; limitations on Eagle’s ability to receive dividends from its subsidiaries; competition among banks, financial holding companies and other traditional and non-traditional financial service providers; loan demand or residential and commercial real estate values in Montana; the concentration of our business in Montana; our ability to continue to increase and manage our commercial real estate, commercial business and agricultural loans; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including any securities, bank operations, consumer or employee litigation); inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments; possible changes in governmental monetary and fiscal policies, or any leadership changes of those determining such policies; adverse changes in the securities markets that lead to impairment in the value of our investment securities and goodwill; other economic, governmental, competitive, regulatory and technological factors that may affect our operations; our ability to implement new technologies and maintain secure and reliable technology systems including those that involve the Bank’s third-party vendors and service providers; cyber incidents, or theft or loss of Company or customer data or money; the effects of any U.S. federal government shutdown, or closures or significant staff reductions in agencies regulating our business; our ability to navigate differing social, environmental, and sustainability concerns among governmental administrations, our stakeholders and other activists that may arise from our business activities; the effect of our recent or future acquisitions, including the failure to achieve expected revenue growth and/or expense savings, the failure to effectively integrate their operations, the outcome of any legal proceedings and the diversion of management time on issues related to the integration.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. All information set forth in this press release is current as of the date of this release and the company undertakes no duty or obligation to update this information.

Use of Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles utilized in the United States, or GAAP, this release, including the Financial Ratios and Other Data contains non-GAAP financial measures. Non-GAAP financial measures in this release include: 1) core efficiency ratio, 2) tangible book value per share and 3) tangible common equity to tangible assets. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance, performance trends and financial condition, and to enhance investors’ overall understanding of such financial performance. In particular, the use of tangible book value per share and tangible common equity to tangible assets is prevalent among banking regulators, investors and analysts.

The numerator for the core efficiency ratio is calculated by subtracting acquisition costs and intangible asset amortization from noninterest expense. Tangible assets and tangible common shareholders’ equity are calculated by excluding intangible assets from assets and shareholders’ equity, respectively. For these financial measures, our intangible assets consist of goodwill and core deposit intangible. Tangible book value per share is calculated by dividing tangible common shareholders’ equity by the number of common shares outstanding. We believe that this measure is consistent with the capital treatment by our bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios and present this measure to facilitate the comparison of the quality and composition of our capital over time and in comparison, to our competitors.

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. Further, the non-GAAP financial measure of tangible book value per share should not be considered in isolation or as a substitute for book value per share or total shareholders’ equity determined in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Eagle strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Reconciliation of the GAAP and non-GAAP financial measures are presented below.

 

 

 

 

 

 

Balance Sheet

 

 

 

 

(Dollars in thousands, except per share data)

 

 

(Unaudited)

 

 

 

 

 

December 31,

September 30,

December 31,

 

 

 

 

2025

2025

2024

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

Cash and due from banks

 

$

24,110

 

$

25,061

 

$

29,824

 

 

Interest bearing deposits in banks

 

 

38,852

 

 

4,454

 

 

1,735

 

 

 

Total cash and cash equivalents

 

 

62,962

 

 

29,515

 

 

31,559

 

 

Securities available-for-sale, at fair value

 

 

281,692

 

 

279,920

 

 

292,590

 

 

Federal Home Loan Bank ("FHLB") stock

 

 

2,650

 

 

5,200

 

 

7,778

 

 

Federal Reserve Bank ("FRB") stock

 

 

4,131

 

 

4,131

 

 

4,131

 

 

Mortgage loans held-for-sale, at fair value

 

 

7,452

 

 

10,364

 

 

13,368

 

 

Loans:

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

Residential 1-4 family

 

 

148,515

 

 

149,119

 

 

153,721

 

 

Residential 1-4 family construction

 

 

35,278

 

 

35,423

 

 

45,701

 

 

Commercial real estate

 

 

635,970

 

 

670,403

 

 

645,962

 

 

Commercial construction and development

 

 

120,289

 

 

113,455

 

 

124,211

 

 

Farmland

 

 

162,580

 

 

159,279

 

 

146,610

 

 

Other loans:

 

 

 

 

 

Home equity

 

 

108,073

 

 

106,648

 

 

97,543

 

 

Consumer

 

 

24,424

 

 

25,558

 

 

28,513

 

 

Commercial

 

 

149,431

 

 

143,029

 

 

144,039

 

 

Agricultural

 

 

134,459

 

 

154,857

 

 

134,346

 

 

 

Total loans

 

 

1,519,019

 

 

1,557,771

 

 

1,520,646

 

 

Allowance for credit losses

 

 

(17,370

)

 

(17,740

)

 

(16,850

)

 

 

Net loans

 

 

1,501,649

 

 

1,540,031

 

 

1,503,796

 

 

Accrued interest and dividends receivable

 

 

14,448

 

 

16,903

 

 

12,890

 

 

Mortgage servicing rights, net

 

 

15,043

 

 

15,131

 

 

15,376

 

 

Assets held-for-sale, at cost

 

 

-

 

 

-

 

 

960

 

 

Premises and equipment, net

 

 

101,438

 

 

102,032

 

 

101,540

 

 

Cash surrender value of life insurance, net

 

 

54,708

 

 

54,333

 

 

53,232

 

 

Goodwill

 

 

34,740

 

 

34,740

 

 

34,740

 

 

Core deposit intangible, net

 

 

3,314

 

 

3,599

 

 

4,499

 

 

Other assets

 

 

 

22,140

 

 

23,907

 

 

26,631

 

 

 

Total assets

 

$

2,106,367

 

$

2,119,806

 

$

2,103,090

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposit accounts:

 

 

 

 

 

Noninterest bearing

 

$

452,183

 

$

429,064

 

$

419,211

 

 

Interest bearing

 

 

1,329,416

 

 

1,323,115

 

 

1,262,017

 

 

 

Total deposits

 

 

1,781,599

 

 

1,752,179

 

 

1,681,228

 

 

Accrued expenses and other liabilities

 

 

50,482

 

 

42,713

 

 

47,018

 

 

Federal Funds Purchased

 

 

105

 

 

-

 

 

-

 

 

FHLB advances and other borrowings

 

 

37,917

 

 

79,167

 

 

140,930

 

 

Other long-term debt, net

 

 

44,450

 

 

59,261

 

 

59,149

 

 

 

Total liabilities

 

 

1,914,553

 

 

1,933,320

 

 

1,928,325

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock (par value $0.01 per share; 1,000,000 shares authorized; no shares issued or outstanding)

 

 

-

 

 

-

 

 

-

 

 

Common stock (par value $0.01; 20,000,000 shares authorized; 8,507,429 shares issued; 7,957,769, 7,952,177 and 8,027,177 shares outstanding at December 31, 2025, September 30, 2025, and December 31, 2024, respectively

 

 

85

 

 

85

 

 

85

 

 

Additional paid-in capital

 

 

108,086

 

 

108,730

 

 

108,334

 

 

Unallocated common stock held by Employee Stock Ownership Plan

 

(3,437

)

 

(3,581

)

 

(4,010

)

 

Treasury stock, at cost (549,660, 555,252, and 480,252 shares at December 31, 2025, September 30, 2025 and December 31, 2024, respectively)

 

(11,567

)

 

(11,925

)

 

(10,762

)

 

Retained earnings

 

 

111,521

 

 

107,947

 

 

101,264

 

 

Accumulated other comprehensive loss, net of tax

 

 

(12,874

)

 

(14,770

)

 

(20,146

)

 

 

Total shareholders' equity

 

 

191,814

 

 

186,486

 

 

174,765

 

 

 

Total liabilities and shareholders' equity

$

2,106,367

 

$

2,119,806

 

$

2,103,090

 

 

 

 

 

 

 

 



Income Statement

 

 

 

(Unaudited)

 

 

 

(Unaudited)

(Dollars in thousands, except per share data)

 

Three Months Ended

 

Years Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

2025

 

2025

 

2024

 

2025

 

2024

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

24,623

 

$

25,213

 

$

23,756

 

 

$

97,598

 

$

92,282

 

 

Securities available-for-sale

 

 

2,296

 

 

2,322

 

 

2,475

 

 

 

9,466

 

 

10,428

 

 

FRB and FHLB dividends

 

 

201

 

 

225

 

 

308

 

 

 

922

 

 

1,085

 

 

Other interest income

 

 

238

 

 

74

 

 

148

 

 

 

425

 

 

416

 

 

 

Total interest and dividend income

 

 

27,358

 

 

27,834

 

 

26,687

 

 

 

108,411

 

 

104,211

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest expense on deposits

 

 

6,849

 

 

7,179

 

 

7,216

 

 

 

27,776

 

 

27,838

 

 

FHLB advances and other borrowings

 

 

735

 

 

1,144

 

 

2,005

 

 

 

4,964

 

 

10,211

 

 

Other long-term debt

 

 

612

 

 

823

 

 

676

 

 

 

2,774

 

 

2,724

 

 

 

Total interest expense

 

 

8,196

 

 

9,146

 

 

9,897

 

 

 

35,514

 

 

40,773

 

Net interest income

 

 

19,162

 

 

18,688

 

 

16,790

 

 

 

72,897

 

 

63,438

 

Provision (recapture) for credit losses

 

 

39

 

 

62

 

 

(36

)

 

 

1,181

 

 

518

 

 

 

Net interest income after provision (recapture) for credit losses

 

19,123

 

 

18,626

 

 

16,826

 

 

 

71,716

 

 

62,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

431

 

 

442

 

 

387

 

 

 

1,655

 

 

1,645

 

 

Mortgage banking, net

 

 

2,568

 

 

2,926

 

 

2,818

 

 

 

10,545

 

 

10,014

 

 

Interchange and ATM fees

 

 

666

 

 

691

 

 

675

 

 

 

2,620

 

 

2,540

 

 

Appreciation in cash surrender value of life insurance

 

 

384

 

 

384

 

 

408

 

 

 

1,511

 

 

2,054

 

 

Net loss on sale of available-for-sale securities

 

 

-

 

 

-

 

 

(141

)

 

 

-

 

 

(141

)

 

Other noninterest income

 

 

1,083

 

 

274

 

 

425

 

 

 

2,341

 

 

1,664

 

 

 

Total noninterest income

 

 

5,132

 

 

4,717

 

 

4,572

 

 

 

18,672

 

 

17,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

10,887

 

 

11,193

 

 

9,830

 

 

 

42,389

 

 

39,715

 

 

Occupancy and equipment expense

 

 

2,505

 

 

2,274

 

 

2,194

 

 

 

9,311

 

 

8,531

 

 

Data processing

 

 

1,015

 

 

1,326

 

 

1,715

 

 

 

4,976

 

 

6,209

 

 

Software subscriptions

 

 

680

 

 

680

 

 

576

 

 

 

2,733

 

 

2,127

 

 

Advertising

 

 

468

 

 

308

 

 

466

 

 

 

1,288

 

 

1,312

 

 

Amortization

 

 

288

 

 

288

 

 

337

 

 

 

1,194

 

 

1,391

 

 

Loan costs

 

 

292

 

 

382

 

 

372

 

 

 

1,400

 

 

1,567

 

 

FDIC insurance premiums

 

 

237

 

 

231

 

 

287

 

 

 

956

 

 

1,165

 

 

Professional and examination fees

 

 

387

 

 

401

 

 

596

 

 

 

1,699

 

 

1,941

 

 

Other noninterest expense

 

 

1,417

 

 

1,304

 

 

1,323

 

 

 

5,549

 

 

5,348

 

 

 

Total noninterest expense

 

 

18,176

 

 

18,387

 

 

17,696

 

 

 

71,495

 

 

69,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

6,079

 

 

4,956

 

 

3,702

 

 

 

18,893

 

 

11,390

 

Provision for income taxes

 

 

1,350

 

 

1,326

 

 

269

 

 

 

4,058

 

 

1,612

 

Net income

 

$

4,729

 

$

3,630

 

$

3,433

 

 

$

14,835

 

$

9,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.61

 

$

0.47

 

$

0.44

 

 

$

1.90

 

$

1.25

 

Diluted earnings per common share

 

$

0.60

 

$

0.46

 

$

0.44

 

 

$

1.90

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

7,807,848

 

 

7,796,304

 

 

7,862,279

 

 

 

7,801,902

 

 

7,838,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

7,824,500

 

 

7,828,570

 

 

7,868,507

 

 

 

7,823,909

 

 

7,853,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 


ADDITIONAL FINANCIAL INFORMATION

 

(Unaudited)

 

(Dollars in thousands, except per share data)

Three Months Ended or Years Ended

 

 

 

December 31,

September 30,

December 31,

 

 

 

2025

2025

2024

 

 

 

 

 

 

Mortgage Banking Activity (For the quarter):

 

 

 

 

Net gain on sale of mortgage loans

$

2,062

 

$

2,229

 

$

2,036

 

 

Net change in fair value of loans held-for-sale and derivatives

 

(194

)

 

(22

)

 

(3

)

 

Mortgage servicing income, net

 

700

 

 

719

 

 

785

 

 

 

Mortgage banking, net

$

2,568

 

$

2,926

 

$

2,818

 

 

 

 

 

 

 

Mortgage Banking Activity (Year-to-date):

 

 

 

 

Net gain on sale of mortgage loans

$

7,723

 

 

$

6,741

 

 

Net change in fair value of loans held-for-sale and derivatives

 

(226

)

 

 

(5

)

 

Mortgage servicing income, net

 

3,048

 

 

 

3,278

 

 

 

Mortgage banking, net

$

10,545

 

 

$

10,014

 

 

 

 

 

 

 

Performance Ratios (For the quarter):

 

 

 

 

Return on average assets

 

0.89

%

 

0.68

%

 

0.65

%

 

Return on average equity

 

9.92

%

 

7.94

%

 

8.12

%

 

Yield on average interest earning assets

 

5.83

%

 

5.87

%

 

5.70

%

 

Cost of funds

 

2.28

%

 

2.45

%

 

2.69

%

 

Net interest margin

 

4.08

%

 

3.94

%

 

3.59

%

 

Core efficiency ratio*

 

73.63

%

 

77.33

%

 

81.26

%

 

 

 

 

 

 

Performance Ratios (Year-to-date):

 

 

 

 

Return on average assets

 

0.70

%

 

 

0.47

%

 

Return on average equity

 

8.12

%

 

 

5.94

%

 

Yield on average interest earning assets

 

5.83

%

 

 

5.62

%

 

Cost of funds

 

2.43

%

 

 

2.76

%

 

Net interest margin

 

3.92

%

 

 

3.42

%

 

Core efficiency ratio*

 

76.77

%

 

 

83.62

%

 

 

 

 

 

 

* The core efficiency ratio is a non-GAAP ratio that is calculated by dividing non-interest expense, exclusive of acquisition costs and intangible asset amortization, by the sum of net interest income and non-interest income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADDITIONAL FINANCIAL INFORMATION

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Asset Quality Ratios and Data:

As of or for the Three Months Ended

 

 

 

December 31,

September 30,

December 31,

 

 

 

2025

2025

2024

 

 

 

 

 

 

 

Nonaccrual loans

$

2,088

 

$

1,966

 

$

3,227

 

 

Loans 90 days past due and still accruing

 

3,544

 

 

2,156

 

 

623

 

 

 

Total nonperforming loans

 

5,632

 

 

4,122

 

 

3,850

 

 

Other real estate owned and other repossessed assets

 

98

 

 

86

 

 

45

 

 

 

Total nonperforming assets

$

5,730

 

$

4,208

 

$

3,895

 

 

 

 

 

 

 

 

Nonperforming loans / portfolio loans

 

0.37

%

 

0.26

%

 

0.25

%

 

Nonperforming assets / assets

 

0.27

%

 

0.20

%

 

0.19

%

 

Allowance for credit losses / portfolio loans

 

1.14

%

 

1.14

%

 

1.11

%

 

Allowance for credit losses/ nonperforming loans

 

308.42

%

 

430.37

%

 

437.66

%

 

Gross loan charge-offs for the quarter

$

104

 

$

80

 

$

51

 

 

Gross loan recoveries for the quarter

$

5

 

$

8

 

$

7

 

 

Net loan charge-offs for the quarter

$

99

 

$

72

 

$

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

September 30,

December 31,

 

 

 

2025

2025

2024

Capital Data (At quarter end):

 

 

 

 

Common shareholders' equity (book value) per share

$

24.10

 

$

23.45

 

$

21.77

 

 

Tangible book value per share**

$

19.32

 

$

18.63

 

$

16.88

 

 

Shares outstanding

 

7,957,769

 

 

7,952,177

 

 

8,027,177

 

 

Tangible common equity to tangible assets***

 

7.43

%

 

7.12

%

 

6.57

%

 

 

 

 

 

 

Other Information:

 

 

 

 

Average investment securities for the quarter

$

282,822

 

$

280,683

 

$

300,088

 

 

Average investment securities year-to-date

$

286,079

 

$

287,176

 

$

306,538

 

 

Average loans for the quarter ****

$

1,548,740

 

$

1,581,510

 

$

1,533,686

 

 

Average loans year-to-date ****

$

1,553,083

 

$

1,554,547

 

$

1,523,384

 

 

Average earning assets for the quarter

$

1,863,345

 

$

1,879,801

 

$

1,858,078

 

 

Average earning assets year-to-date

$

1,860,229

 

$

1,859,177

 

$

1,850,120

 

 

Average total assets for the quarter

$

2,115,595

 

$

2,131,315

 

$

2,107,357

 

 

Average total assets year-to-date

$

2,111,258

 

$

2,109,454

 

$

2,092,051

 

 

Average deposits for the quarter

$

1,773,434

 

$

1,746,087

 

$

1,671,653

 

 

Average deposits year-to-date

$

1,724,840

 

$

1,708,461

 

$

1,636,390

 

 

Average equity for the quarter

$

190,759

 

$

182,822

 

$

169,054

 

 

Average equity year-to-date

$

182,741

 

$

179,699

 

$

164,591

 

 

 

 

 

 

 

 

 

** The tangible book value per share is a non-GAAP ratio that is calculated by dividing shareholders' equity, less goodwill and core deposit intangible, by common shares outstanding.

*** The tangible common equity to tangible assets is a non-GAAP ratio that is calculated by dividing shareholders' equity, less goodwill and core deposit intangible, by total assets, less goodwill and core deposit intangible.

**** Includes loans held for sale

 

 

 


 

 

 

 

 

 

 

Reconciliation of Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

(Unaudited)

 

 

(Unaudited)

(Dollars in thousands)

Three Months Ended

 

Years Ended

 

 

 

December 31,

September 30,

December 31,

 

December 31,

 

 

 

2025

2025

2024

 

2025

2024

Calculation of Efficiency Ratio:

 

 

 

 

 

 

 

Noninterest expense - efficiency ratio numerator

$

18,176

 

$

18,387

 

$

17,696

 

 

$

71,495

 

$

69,306

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

19,162

 

 

18,688

 

 

16,790

 

 

 

72,897

 

 

63,438

 

 

Noninterest income

 

5,132

 

 

4,717

 

 

4,572

 

 

 

18,672

 

 

17,776

 

 

 

Efficiency ratio denominator

 

24,294

 

 

23,405

 

 

21,362

 

 

 

91,569

 

 

81,214

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

74.82

%

 

78.56

%

 

82.84

%

 

 

78.08

%

 

85.34

%

 

 

 

 

 

 

 

 

 

Calculation of Core Efficiency Ratio:

 

 

 

 

 

 

 

Noninterest expense

$

18,176

 

$

18,387

 

$

17,696

 

 

$

71,495

 

$

69,306

 

 

Intangible asset amortization

 

(288

)

 

(288

)

 

(337

)

 

 

(1,194

)

 

(1,391

)

 

 

Core efficiency ratio numerator

 

17,888

 

 

18,099

 

 

17,359

 

 

 

70,301

 

 

67,915

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

19,162

 

 

18,688

 

 

16,790

 

 

 

72,897

 

 

63,438

 

 

Noninterest income

 

5,132

 

 

4,717

 

 

4,572

 

 

 

18,672

 

 

17,776

 

 

 

Core efficiency ratio denominator

 

24,294

 

 

23,405

 

 

21,362

 

 

 

91,569

 

 

81,214

 

 

 

 

 

 

 

 

 

 

 

Core efficiency ratio (non-GAAP)

 

73.63

%

 

77.33

%

 

81.26

%

 

 

76.77

%

 

83.62

%

 

 

 

 

 

 

 

 

 


 

 

 

Tangible Book Value and Tangible Assets

 

(Unaudited)

(Dollars in thousands, except per share data)

 

December 31,

September 30,

December 31,

 

 

 

 

2025

2025

2024

Tangible Book Value:

 

 

 

 

 

Shareholders' equity

 

$

191,814

 

$

186,486

 

$

174,765

 

 

Goodwill and core deposit intangible, net

 

 

(38,054

)

 

(38,339

)

$

(39,239

)

 

 

Tangible common shareholders' equity (non-GAAP)

$

153,760

 

$

148,147

 

$

135,526

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

7,957,769

 

 

7,952,177

 

 

8,027,177

 

 

 

 

 

 

 

 

 

Common shareholders' equity (book value) per share (GAAP)

$

24.10

 

$

23.45

 

$

21.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common shareholders' equity (tangible book value) per share (non-GAAP)

 

$

19.32

 

$

18.63

 

$

16.88

 

 

 

 

 

 

 

 

Tangible Assets:

 

 

 

 

 

Total assets

 

$

2,106,367

 

$

2,119,806

 

$

2,103,090

 

 

Goodwill and core deposit intangible, net

 

 

(38,054

)

 

(38,339

)

 

(39,239

)

 

 

Tangible assets (non-GAAP)

 

$

2,068,313

 

$

2,081,467

 

$

2,063,851

 

 

 

 

 

 

 

 

 

Tangible common shareholders' equity to tangible assets (non-GAAP)

 

 

7.43

%

 

7.12

%

 

6.57

%


Contacts:

Laura F. Clark, President and CEO
(406) 457-4007
Miranda J. Spaulding, SVP and CFO
(406) 441-5010