Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
First Bank
First Bank Announces Third Quarter 2025 Net Income of $11.7 Million
Business
Oct 22 2025
29 min read

First Bank Announces Third Quarter 2025 Net Income of $11.7 Million

news images

Strong net interest margin and operating efficiency drive robust earnings and tangible book value expansion

HAMILTON, N.J., Oct. 22, 2025 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) ("the Bank") today announced results for the third quarter of 2025. Net income for the third quarter of 2025 was $11.7 million, or $0.47 per diluted share, compared to $8.2 million, or $0.32 per diluted share, for the third quarter of 2024. Return on average assets, return on average equity and return on average tangible equityfor the third quarter of 2025 were 1.16%, 10.85% and 12.35%, respectively, compared to 0.88%, 8.15% and 9.42%, respectively, for the third quarter of 2024.

Third Quarter 2025 Performance Highlights:

  • Total loans of $3.37 billion at September 30, 2025 grew $46.6 million, or 5.6%, annualized, from the linked quarter ended June 30, 2025. The yield on average loans increased four basis points to 6.66%

  • Total deposits were $3.22 billion at September 30, 2025, increasing $55.4 million, or 6.9% annualized, from the linked quarter ended June 30, 2025. The average total cost of deposits declined three basis points to 2.69%

  • Net interest margin measured 3.71% for the third quarter of 2025, increasing six basis points compared to 3.65% for the linked quarter

  • Efficiencyii ratio measured 51.81% for the third quarter of 2025, improving from 56.13% for the linked quarter

  • Nonperforming assets to total assets declined, measuring 0.36% at September 30, 2025, compared to 0.40% at June 30, 2025 and 0.47% at September 30, 2024

  • Tangible book value per shareiii grew to $15.33 at September 30, 2025, increasing 12.4%, annualized, from $14.87 at June 30, 2025

“We are pleased to report high-quality earnings and outstanding profitability metrics for the third quarter of 2025,” said Patrick L. Ryan, President and CEO of First Bank. “Our team delivered meaningful loan and deposit growth with favorable pricing, resulting in solid net interest margin expansion. We continued to execute our strategy to grow deep commercial relationships with unique proficiency, operating with an efficiency ratio that remained below 60% for the 25th consecutive quarter. Continued efficient growth positioned First Bank to deliver a 12.4% annualized increase in tangible book value per share during the third quarter. Importantly, we continue to diversify our portfolio with growth in our C&I and Consumer businesses outpacing Investor CRE. While growth remained strong in the third quarter, we do expect increased loan pay off activity to slow our growth rate in the fourth quarter. As we start to look out towards 2026, strong pipelines and the addition of new branch locations should allow for continued healthy balance sheet growth in the 5% range. We did increase our Allowance for Credit Losses slightly during the quarter in response to declining metrics in our small business segment. While this is a relatively small segment within the overall portfolio, we want to be cautious as small businesses tend to face challenges should an economic downturn emerge. Nevertheless, year-to-date net charge-offs as a percentage of average loans measured 10 basis points, which is consistent with historic levels.”

Mr. Ryan added, “We have an ongoing focus on relationship-building and profitability amid continued competition. We expect to continue delivering enhanced returns to our shareholders through prudent capital management, including reduced costs afforded by our recent subordinated debt refinancing, and through dividends and share buybacks.”

Income Statement

In the third quarter of 2025, the Bank’s net interest income increased to $35.5 million, growing $5.5 million, or 18.1%, compared to the same period in 2024. The increase was primarily driven by an increase of $5.0 million in interest income, reflecting higher average loan balances, and a $441,000 decrease in interest expense, primarily due to a 42 basis point reduction in the cost of interest bearing deposits, which more than offset increased costs related to the timing of our subordinated debt refinancing. See “Subordinated Debt Refinance” below for further detail. Net interest income increased $1.5 million, or 4.5%, over the linked quarter of 2025. This increase was driven by a $2.0 million increase in interest income, primarily due to higher average loan balances and yields, partially offset by an increase of $471,000 in interest expense. The increase in interest expense primarily resulted from higher average interest bearing deposits and increased costs related to the timing of our subordinated debt refinancing, which outpaced the decline in average borrowings during the third quarter of 2025.

The Bank’s tax equivalent net interest margin measured 3.71% for the third quarter of 2025, increasing 23 basis points from 3.48% for the third quarter of 2024 and increasing seven basis points from the second quarter of 2025. Improvement from the prior year quarter was driven by an improved interest rate spread, reflecting declines in average rates on deposits and borrowings which outpaced the reduction in average rates on earning assets. The Bank’s net interest margin improved compared to the linked quarter primarily due to an increase in average rates on loans and a decrease in average rate on deposits and borrowings, partially offset by the increased cost of subordinated debt related to the timing of the refinancing. The Bank’s tax equivalent net interest margin includes the impact of amortization and accretion of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. The net purchase accounting impact was $2.6 million in net interest income during the third quarter of 2025, compared to $2.7 million for the second quarter of 2025.

The Bank recorded a credit loss expense totaling $3.0 million during the third quarter of 2025, compared to credit loss expense totaling $2.6 million for the second quarter of 2025 and $1.6 million for the third quarter of 2024. The increased credit loss expense for the third quarter of 2025 was primarily due to increases in net charge-offs related to the Bank's small business portfolio, as well as loan growth during the quarter. The Bank’s credit loss expense for the linked and prior year periods reflected loan growth and the Bank’s strong and stable asset quality.

The Bank recorded non-interest income totaling $2.4 million for the third quarter of 2025, compared to $2.5 million and $2.7 million for the prior year and linked quarters, respectively. Non-interest income decreased by $58,000 compared to the prior year quarter primarily related to one-time enhancement to the cash surrender value of BOLI that resulted from the restructuring transaction during the third quarter of 2024. During the third quarter of 2024, the Bank recorded $1.1 million in one-time enhancements that resulted from a BOLI restructuring transaction, which was partially offset by $555,000 in net losses on the sale of investment securities related to the Bank’s balance sheet restructuring initiatives at that time coupled with $446,000 increased income from gain on recovery of acquired loans in the current quarter. Non-interest income decreased by $281,000 from the linked quarter primarily due to lower loan swap fee income and a $397,000 gain recorded in the linked quarter on the sale of a corporate facility acquired through the Malvern acquisition.

Non-interest expense for the third quarter of 2025 was $19.7 million, increasing $1.0 million, or 5.5%, compared to $18.6 million for the prior year quarter. Higher non-interest expense was largely due to an increase of $1.2 million in salaries and employee benefits related to merit increases and a larger employee base. Other miscellaneous increases were related to the Bank’s significant growth over the last twelve months and ongoing branch network optimization initiatives. These increases were partially offset by a decline in other real estate owned (OREO) expense due to the liquidation of the Bank’s large OREO asset during the second quarter of 2025.

On a linked quarter basis, non-interest expense decreased $1.2 million from $20.9 million in the second quarter of 2025. The linked quarter decline primarily reflects non-recurring items recorded during the second quarter of 2025 coupled with effective expense management. During the second quarter of 2025, the Company recorded $863,000 in one-time executive severance payments in salaries and benefits expense. Declines in other professional fees, data processing and marketing expense were primarily related to efficiency initiatives implemented during the third quarter.

Income tax expense for the three months ended September 30, 2025 was $3.6 million with an effective tax rate of 23.4%, compared to $4.2 million with an effective tax rate of 33.9% for the third quarter of 2024. Income tax expense for the third quarter of 2024 included approximately $1.2 million of tax expense recorded related to the BOLI restructuring completed during that period. Excluding this impact, the effective tax rate would have been approximately 24.0% for the third quarter of 2024. Income tax expense for the nine months ended September 30, 2025 was $9.4 million with an effective tax rate of 23.0%. We anticipate our future effective tax rate will be relatively stable and should not be significantly impacted by any recent legislative tax changes.

Balance Sheet

Total assets increased $252.3 million, or 6.7%, from $3.78 billion at December 31, 2024 to $4.03 billion at September 30, 2025. Total loans increased $229.6 million, or 7.3%, over the same period, reflecting strong organic growth, particularly in the commercial and industrial (“C&I”) portfolio. The Bank’s cash and cash equivalents increased by $47.0 million, or 17.3%, compared to December 31, 2024, as management continued to maintain adequate on-balance sheet liquidity.

The Bank reported total deposits of $3.22 billion as of September 30, 2025, an increase of $167.7 million, or 5.5%, from $3.06 billion at December 31, 2024. Deposit growth was primarily due to our team’s success in attracting new deposit relationships while also maintaining existing balances amid heightened industry-wide pricing competition. The increase was primarily due to a combination of in-market commercial and consumer balances, offset somewhat by a decline in government-related deposit balances. Compared to December 31, 2024, non-interest bearing demand deposits increased by $59.0 million to comprise 18.0% of total deposits, up from 17.0%. Over the same period, interest bearing demand deposits decreased by $67.7 million to comprise 17.4% of total deposits at September 30, 2025, down from 20.6% at December 31, 2024. Money market and savings deposits increased by $30.7 million to comprise 38.1% of total deposits at September 30, 2025, down from 39.2% at December 31, 2024. Time deposits increased by $145.7 million to comprise 26.5% at September 30, 2025, up from 23.2% at December 31, 2024.

During the nine months ended September 30, 2025, stockholders’ equity increased by $22.7 million, or 5.6%, primarily due to net income, partially offset by dividends and share repurchases.

As of September 30, 2025, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized, with a Tier 1 Leverage ratio of 9.54%, a Tier 1 Risk-Based capital ratio of 10.15%, a Common Equity Tier 1 Capital ratio of 10.15%, and a Total Risk-Based capital ratio of 12.25%. The tangible stockholders' equity to tangible assets ratioiv measured 9.55% as of September 30, 2025 compared to 9.56% at December 31, 2024.

Asset Quality

First Bank's asset quality metrics remained favorable during the third quarter of 2025. Total nonperforming assets declined from $17.3 million at December 31, 2024 to $14.4 million at September 30, 2025, primarily due to the sale of the Bank’s OREO asset during the second quarter of 2025, partially offset by the addition of nonperforming loans. Total nonperforming loans increased from $11.7 million at December 31, 2024 to $14.4 million at September 30, 2025.

The Bank recorded net charge-offs of $1.7 million during the third quarter of 2025, compared to net charge-offs of $796,000 and $386,000 in the linked and prior year quarters, respectively. The year to date net charge-offs primarily reflects losses in the Bank's small business portfolio. The allowance for credit losses on loans as a percentage of total loans measured 1.25% at September 30, 2025, compared to 1.23% at June 30, 2025 and 1.21% at September 30, 2024.

Liquidity and Borrowings

Management believes the Bank’s current on-balance sheet liquidity position, coupled with our various contingent funding sources, provides the Bank with a strong liquidity base and a diverse source of funding options. The Bank’s cash and cash equivalents decreased by $26.0 million, or 7.5%, compared to June 30, 2025, reflecting the use of some excess funds to pay off higher cost borrowing sources. Borrowings decreased by $25.1 million compared to June 30, 2025, as the Bank reduced its Federal Home Loan Bank (“FHLB”) advances, while continuing to maintain adequate available borrowing capacity at the FHLB.

Subordinated Debt Refinance

On June 18, 2025, the Bank announced the closing of a $35.0 million private placement of fixed-to-floating rate subordinated notes with a maturity date of June 30, 2035 and a fixed rate of interest of 7.125% per annum for the first five years. Thereafter, the notes will pay interest at a floating rate, reset quarterly, equal to the then current three-month Secured Overnight Financing Rate (“SOFR”) plus 343 basis points. The notes may be redeemed at the option of the Bank, without penalty, on any quarterly interest payment date on or after June 30, 2030. The notes have been structured to qualify as Tier 2 capital for regulatory purposes.

The Bank redeemed its 2020 $30.0 million fixed-to-floating rate subordinated notes on September 1, 2025. The 2020 notes carried a fixed rate of 5.50% per annum through June 1, 2025. On June 1, 2025, the 2020 notes repriced to a rate of 9.704% per annum.

The Bank carried both subordinated note issuances totaling $65.0 million from June 18, 2025 through September 1, 2025. The monthly interest expense in July and August for the $30.0 million of called notes was approximately $243,000 per month.

Cash Dividend Declared

On October 21, 2025, the Bank’s Board of Directors declared a quarterly cash dividend of $0.06 per share to common stockholders of record at the close of business on November 7, 2025, payable on November 21, 2025.

Share Repurchase Program

During the third quarter of 2025 the Bank repurchased 119,493 shares of common stock at an average price of $14.91 per share, under the share repurchase program that was authorized in October 2024 and expired on September 30, 2025. Through September 30, 2025, 662,678 shares were repurchased under the previous repurchase plan with a total cost of $9.8 million or $14.83 per share on average. The share repurchase program provided for the repurchase of up to 1.0 million shares of First Bank common stock with an aggregate repurchase amount of up to $16.0 million.

The Board of Directors has authorized management to proceed with regulatory applications for a new share repurchase program. The regulatory applications have been submitted, and the Bank is awaiting a response. The timing, price and volume of any future repurchases will be based on market conditions, relevant securities laws and other factors. The stock repurchases may be made from time to time on the open market or in privately negotiated transactions. Any stock repurchase program does not require the Bank to repurchase any specific number of shares, and the Bank may terminate any active repurchase program at any time.

Conference Call and Earnings Release Supplement

Additional details on the quarterly results and the Bank are included in the attached earnings release supplement.

http://ml.globenewswire.com/Resource/Download/fea462fb-5a4c-4259-bdde-f2f3542517c6

First Bank will host its earnings call on Thursday, October 23, 2025 at 9:00 AM Eastern Time. The direct dial toll free number for the live call is 1-800-715-9871 and the access code is 6022332. For those unable to participate in the call, a replay will be available by dialing 1-800-770-2030 (access code 6022332) from one hour after the end of the conference call until January 31, 2026. Replay information will also be available on First Bank’s website at www.firstbanknj.com under the “About Us” tab. Click on “Investor Relations” to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with a branch network that traverses the New York to Philadelphia corridor and includes a single location in Palm Beach County, Florida. With $4.03 billion in assets as of September 30, 2025, First Bank offers a full range of deposit and loan products to individuals and businesses in its markets. First Bank's common stock is listed on the Nasdaq Global Market under the symbol “FRBA.”

Forward Looking Statements

This press release contains certain forward-looking statements, either express or implied, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding First Bank’s future financial performance, business and growth strategy, projected plans and objectives, and related transactions, integration of acquired businesses, ability to recognize anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about First Bank, any of which may change over time and some of which may be beyond First Bank’s control. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: whether First Bank can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions, integrate acquired entities and realize anticipated efficiencies, sustain its internal growth rate, and provide competitive products and services that appeal to its customers and target markets; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which First Bank operates and in which its loans are concentrated, including the effects of declines in housing market values; the impact of public health emergencies, on First Bank, its operations and its customers and employees; an increase in unemployment levels and slowdowns in economic growth; First Bank's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; changes in market interest rates may increase funding costs and reduce earning asset yields thus reducing margin; the impact of changes in interest rates and the credit quality and strength of underlying collateral and the effect of such changes on the market value of First Bank's investment securities portfolio; the extensive federal and state regulation, supervision and examination governing almost every aspect of First Bank's operations, including changes in regulations affecting financial institutions and expenses associated with complying with such regulations; uncertainties in tax estimates and valuations, including due to changes in state and federal tax law; First Bank's ability to comply with applicable capital and liquidity requirements, including First Bank’s ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; and possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Forward-Looking Statements” and “Risk Factors” in First Bank’s Annual Report on Form 10-K and any updates to those risk factors set forth in First Bank’s proxy statement, subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if First Bank’s underlying assumptions prove to be incorrect, actual results may differ materially from what First Bank anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and First Bank does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. All forward-looking statements expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that First Bank or persons acting on First Bank’s behalf may issue.

__________________

This press release contains “non-GAAP” financial measures, which management uses in its analysis of First Bank’s performance. Management believes these non-GAAP financial measures allow for better comparability of period to period operating performance. Additionally, First Bank believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. 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 companies. A reconciliation of the non-GAAP measures used in this presentation to the most directly comparable GAAP measures is provided in the accompanying financial tables.

i Return on average tangible equity is a non-GAAP financial measure and is calculated by dividing net income by average tangible equity (average equity minus average goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

ii The efficiency ratio is a non-U.S. GAAP financial measure and is calculated by dividing non-interest expense less merger-related expenses by adjusted total revenue (net interest income plus non-interest income). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable U.S. GAAP measures, see the financial reconciliations at the end of this press release.

iii Tangible book value per share is a non-GAAP financial measure and is calculated by dividing common shares outstanding by tangible equity (equity minus goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

iv Tangible stockholders' equity to tangible assets ratio is a non-GAAP financial measure and is calculated by dividing tangible equity (equity minus goodwill and other intangible assets) by tangible assets (total assets minus goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.


FIRST BANK
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data, unaudited)

 

 

September 30, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

27,130

 

 

 

$

18,252

 

 

Restricted cash

 

 

8,150

 

 

 

 

14,270

 

 

Interest bearing deposits with banks

 

 

283,602

 

 

 

 

239,392

 

 

Cash and cash equivalents

 

 

318,882

 

 

 

 

271,914

 

 

Interest bearing time deposits with banks

 

 

747

 

 

 

 

743

 

 

Investment securities available for sale, at fair value (amortized cost of $86,926 and $84,083, respectively)

 

 

82,740

 

 

 

 

77,413

 

 

Investment securities held to maturity, net of allowance for credit losses of $181 and $206, respectively (fair value of $37,942 and $42,770, respectively)

 

 

41,016

 

 

 

 

47,123

 

 

Equity securities, at fair value

 

 

1,922

 

 

 

 

1,870

 

 

Restricted investment in bank stocks

 

 

16,865

 

 

 

 

14,333

 

 

Other investments

 

 

13,912

 

 

 

 

11,612

 

 

Loans, net of deferred fees and costs

 

 

3,373,910

 

 

 

 

3,144,266

 

 

Less: Allowance for credit losses

 

 

(42,211

)

 

 

 

(37,773

)

 

Net loans

 

 

3,331,699

 

 

 

 

3,106,493

 

 

Premises and equipment, net

 

 

18,411

 

 

 

 

21,351

 

 

Other real estate owned, net

 

 

-

 

 

 

 

5,637

 

 

Accrued interest receivable

 

 

14,940

 

 

 

 

14,267

 

 

Bank-owned life insurance

 

 

87,721

 

 

 

 

85,553

 

 

Goodwill

 

 

44,166

 

 

 

 

44,166

 

 

Other intangible assets, net

 

 

7,467

 

 

 

 

8,827

 

 

Deferred income taxes, net

 

 

24,878

 

 

 

 

25,528

 

 

Other assets

 

 

27,270

 

 

 

 

43,516

 

 

Total assets

 

$

4,032,636

 

 

 

$

3,780,346

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

578,345

 

 

 

$

519,320

 

 

Interest bearing deposits

 

 

2,645,262

 

 

 

 

2,536,576

 

 

Total deposits

 

 

3,223,607

 

 

 

 

3,055,896

 

 

Borrowings

 

 

301,737

 

 

 

 

246,933

 

 

Subordinated debentures

 

 

34,350

 

 

 

 

29,954

 

 

Accrued interest payable

 

 

4,780

 

 

 

 

3,820

 

 

Other liabilities

 

 

36,287

 

 

 

 

34,587

 

 

Total liabilities

 

 

3,600,761

 

 

 

 

3,371,190

 

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $2 per share; 10,000,000 shares authorized; no shares issued and outstanding

 

 

-

 

 

 

 

-

 

 

Common stock, par value $5 per share; 40,000,000 shares authorized; 27,642,791 shares issued and 24,799,049 shares outstanding and 27,375,439 shares issued and 25,100,829 shares outstanding, respectively

 

 

136,713

 

 

 

 

135,495

 

 

Additional paid-in capital

 

 

125,839

 

 

 

 

124,524

 

 

Retained earnings

 

 

203,616

 

 

 

 

176,779

 

 

Accumulated other comprehensive loss

 

 

(3,090

)

 

 

 

(4,925

)

 

Treasury stock, 2,843,742 and 2,274,610 shares, respectively

 

 

(31,203

)

 

 

 

(22,717

)

 

Total stockholders' equity

 

 

431,875

 

 

 

 

409,156

 

 

Total liabilities and stockholders' equity

 

$

4,032,636

 

 

 

$

3,780,346

 

 


FIRST BANK
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities—taxable

 

$

1,225

 

 

$

1,201

 

 

 

$

3,659

 

 

$

3,661

 

 

Investment securities—tax-exempt

 

 

32

 

 

 

35

 

 

 

 

124

 

 

 

109

 

 

Interest bearing deposits with banks, Federal funds sold and other

 

 

3,643

 

 

 

3,972

 

 

 

 

10,127

 

 

 

10,479

 

 

Loans, including fees

 

 

56,274

 

 

 

50,957

 

 

 

 

162,220

 

 

 

151,039

 

 

Total interest and dividend income

 

 

61,174

 

 

 

56,165

 

 

 

 

176,130

 

 

 

165,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

21,793

 

 

 

23,081

 

 

 

 

63,913

 

 

 

66,253

 

 

Borrowings

 

 

2,679

 

 

 

2,550

 

 

 

 

8,347

 

 

 

6,859

 

 

Subordinated debentures

 

 

1,158

 

 

 

440

 

 

 

 

2,225

 

 

 

1,224

 

 

Total interest expense

 

 

25,630

 

 

 

26,071

 

 

 

 

74,485

 

 

 

74,336

 

 

Net interest income

 

 

35,544

 

 

 

30,094

 

 

 

 

101,645

 

 

 

90,952

 

 

Credit loss expense

 

 

2,998

 

 

 

1,579

 

 

 

 

7,100

 

 

 

944

 

 

Net interest income after credit loss expense

 

 

32,546

 

 

 

28,515

 

 

 

 

94,545

 

 

 

90,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service fees on deposit accounts

 

 

386

 

 

 

362

 

 

 

 

1,124

 

 

 

1,056

 

 

Loan fees

 

 

141

 

 

 

218

 

 

 

 

1,035

 

 

 

437

 

 

Income from bank-owned life insurance

 

 

740

 

 

 

1,819

 

 

 

 

2,256

 

 

 

3,213

 

 

Losses on sale of investment securities, net

 

 

-

 

 

 

(555

)

 

 

 

-

 

 

 

(555

)

 

Gains (loss) on sale of loans, net

 

 

210

 

 

 

135

 

 

 

 

314

 

 

 

(536

)

 

Gains on recovery of acquired loans

 

 

481

 

 

 

35

 

 

 

 

605

 

 

 

209

 

 

Gain on sale of other assets

 

 

-

 

 

 

-

 

 

 

 

397

 

 

 

-

 

 

Other non-interest income

 

 

463

 

 

 

465

 

 

 

 

1,363

 

 

 

1,308

 

 

Total non-interest income

 

 

2,421

 

 

 

2,479

 

 

 

 

7,094

 

 

 

5,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

11,381

 

 

 

10,175

 

 

 

 

34,458

 

 

 

30,181

 

 

Occupancy and equipment

 

 

2,329

 

 

 

2,080

 

 

 

 

7,143

 

 

 

6,188

 

 

Legal fees

 

 

284

 

 

 

245

 

 

 

 

931

 

 

 

801

 

 

Other professional fees

 

 

782

 

 

 

943

 

 

 

 

2,432

 

 

 

2,628

 

 

Regulatory fees

 

 

654

 

 

 

728

 

 

 

 

2,022

 

 

 

1,970

 

 

Directors' fees

 

 

261

 

 

 

272

 

 

 

 

803

 

 

 

784

 

 

Data processing

 

 

729

 

 

 

800

 

 

 

 

2,427

 

 

 

2,355

 

 

Marketing and advertising

 

 

370

 

 

 

310

 

 

 

 

1,272

 

 

 

983

 

 

Travel and entertainment

 

 

270

 

 

 

233

 

 

 

 

757

 

 

 

762

 

 

Insurance

 

 

217

 

 

 

245

 

 

 

 

664

 

 

 

740

 

 

Other real estate owned expense, net

 

 

-

 

 

 

662

 

 

 

 

989

 

 

 

879

 

 

Other expense

 

 

2,393

 

 

 

1,951

 

 

 

 

7,023

 

 

 

6,136

 

 

Total non-interest expense

 

 

19,670

 

 

 

18,644

 

 

 

 

60,921

 

 

 

54,407

 

 

Income Before Income Taxes

 

 

15,297

 

 

 

12,350

 

 

 

 

40,718

 

 

 

40,733

 

 

Income tax expense

 

 

3,582

 

 

 

4,188

 

 

 

 

9,383

 

 

 

8,986

 

 

Net Income

 

$

11,715

 

 

$

8,162

 

 

 

$

31,335

 

 

$

31,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.47

 

 

$

0.32

 

 

 

$

1.25

 

 

$

1.26

 

 

Diluted earnings per common share

 

$

0.47

 

 

$

0.32

 

 

 

$

1.24

 

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

24,844,262

 

 

 

25,174,285

 

 

 

 

24,996,201

 

 

 

25,114,685

 

 

Diluted weighted average common shares outstanding

 

 

25,110,969

 

 

 

25,343,820

 

 

 

 

25,263,922

 

 

 

25,265,250

 

 


FIRST BANK
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)

 

 

Three Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

Balance

 

 

Interest

 

 

Rate (5)

 

 

Balance

 

 

Interest

 

 

Rate (5)

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1) (2)

 

$

130,148

 

 

 

$

1,264

 

 

 

 

3.85

%

 

 

$

137,216

 

 

 

$

1,244

 

 

 

 

3.61

%

 

Loans (3)

 

 

3,349,869

 

 

 

 

56,274

 

 

 

 

6.66

%

 

 

 

3,010,116

 

 

 

 

50,957

 

 

 

 

6.73

%

 

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

 

286,532

 

 

 

 

3,199

 

 

 

 

4.43

%

 

 

 

265,474

 

 

 

 

3,593

 

 

 

 

5.38

%

 

Restricted investment in bank stocks

 

 

15,569

 

 

 

 

335

 

 

 

 

8.54

%

 

 

 

12,768

 

 

 

 

257

 

 

 

 

8.01

%

 

Other investments

 

 

15,720

 

 

 

 

109

 

 

 

 

2.75

%

 

 

 

12,776

 

 

 

 

122

 

 

 

 

3.80

%

 

Total interest earning assets (2)

 

 

3,797,838

 

 

 

 

61,181

 

 

 

 

6.39

%

 

 

 

3,438,350

 

 

 

 

56,173

 

 

 

 

6.50

%

 

Allowance for credit losses

 

 

(40,999

)

 

 

 

 

 

 

 

 

 

 

 

(36,612

)

 

 

 

 

 

 

 

 

 

Non-interest earning assets

 

 

248,940

 

 

 

 

 

 

 

 

 

 

 

 

271,105

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,005,779

 

 

 

 

 

 

 

 

 

 

 

$

3,672,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

561,538

 

 

 

$

3,415

 

 

 

 

2.41

%

 

 

$

587,045

 

 

 

$

3,974

 

 

 

 

2.69

%

 

Money market deposits

 

 

1,105,934

 

 

 

 

9,232

 

 

 

 

3.31

%

 

 

 

1,064,045

 

 

 

 

10,573

 

 

 

 

3.95

%

 

Savings deposits

 

 

148,737

 

 

 

 

780

 

 

 

 

2.08

%

 

 

 

149,057

 

 

 

 

587

 

 

 

 

1.57

%

 

Time deposits

 

 

828,019

 

 

 

 

8,366

 

 

 

 

4.01

%

 

 

 

690,723

 

 

 

 

7,947

 

 

 

 

4.58

%

 

Total interest bearing deposits

 

 

2,644,228

 

 

 

 

21,793

 

 

 

 

3.27

%

 

 

 

2,490,870

 

 

 

 

23,081

 

 

 

 

3.69

%

 

Borrowings

 

 

266,627

 

 

 

 

2,679

 

 

 

 

3.99

%

 

 

 

206,588

 

 

 

 

2,550

 

 

 

 

4.91

%

 

Subordinated debentures

 

 

54,554

 

 

 

 

1,158

 

 

 

 

8.49

%

 

 

 

29,908

 

 

 

 

440

 

 

 

 

5.88

%

 

Total interest bearing liabilities

 

 

2,965,409

 

 

 

 

25,630

 

 

 

 

3.43

%

 

 

 

2,727,366

 

 

 

 

26,071

 

 

 

 

3.80

%

 

Non-interest bearing deposits

 

 

569,795

 

 

 

 

 

 

 

 

 

 

 

 

506,084

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

42,216

 

 

 

 

 

 

 

 

 

 

 

 

40,858

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

428,359

 

 

 

 

 

 

 

 

 

 

 

 

398,535

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

4,005,779

 

 

 

 

 

 

 

 

 

 

 

$

3,672,843

 

 

 

 

 

 

 

 

 

 

Net interest income/interest rate spread (2)

 

 

 

 

 

 

35,551

 

 

 

 

2.96

%

 

 

 

 

 

 

 

30,102

 

 

 

 

2.70

%

 

Net interest margin (2) (4)

 

 

 

 

 

 

 

 

 

 

3.71

%

 

 

 

 

 

 

 

 

 

 

 

3.48

%

 

Tax equivalent adjustment (2)

 

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

 

 

 

Net interest income

 

 

 

 

 

$

35,544

 

 

 

 

 

 

 

 

 

 

 

$

30,094

 

 

 

 

 

 


(1) Average balance of investment securities available for sale is based on amortized cost.

(2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.

(3) Average balances of loans include loans on nonaccrual status.

(4) Net interest income divided by average total interest earning assets.

(5) Annualized.


FIRST BANK
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

Balance

 

 

Interest

 

 

Rate (5)

 

 

Balance

 

 

Interest

 

 

Rate (5)

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1) (2)

 

$

133,157

 

 

 

$

3,809

 

 

 

 

3.82

%

 

 

$

143,528

 

 

 

$

3,793

 

 

 

 

3.53

%

 

Loans (3)

 

 

3,272,879

 

 

 

 

162,220

 

 

 

 

6.63

%

 

 

 

2,995,895

 

 

 

 

151,039

 

 

 

 

6.73

%

 

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

 

265,877

 

 

 

 

8,853

 

 

 

 

4.45

%

 

 

 

231,171

 

 

 

 

9,404

 

 

 

 

5.43

%

 

Restricted investment in bank stocks

 

 

15,894

 

 

 

 

911

 

 

 

 

7.66

%

 

 

 

11,461

 

 

 

 

699

 

 

 

 

8.15

%

 

Other investments

 

 

15,064

 

 

 

 

363

 

 

 

 

3.22

%

 

 

 

12,262

 

 

 

 

376

 

 

 

 

4.10

%

 

Total interest earning assets (2)

 

 

3,702,871

 

 

 

 

176,156

 

 

 

 

6.36

%

 

 

 

3,394,317

 

 

 

 

165,311

 

 

 

 

6.51

%

 

Allowance for credit losses

 

 

(39,573

)

 

 

 

 

 

 

 

 

 

 

 

(37,000

)

 

 

 

 

 

 

 

 

 

Non-interest earning assets

 

 

253,794

 

 

 

 

 

 

 

 

 

 

 

 

265,368

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,917,092

 

 

 

 

 

 

 

 

 

 

 

$

3,622,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

604,066

 

 

 

$

11,143

 

 

 

 

2.47

%

 

 

$

599,025

 

 

 

$

11,453

 

 

 

 

2.55

%

 

Money market deposits

 

 

1,071,993

 

 

 

 

26,781

 

 

 

 

3.34

%

 

 

 

1,046,911

 

 

 

 

30,921

 

 

 

 

3.95

%

 

Savings deposits

 

 

143,870

 

 

 

 

2,124

 

 

 

 

1.97

%

 

 

 

156,416

 

 

 

 

1,780

 

 

 

 

1.52

%

 

Time deposits

 

 

776,136

 

 

 

 

23,865

 

 

 

 

4.11

%

 

 

 

680,194

 

 

 

 

22,099

 

 

 

 

4.34

%

 

Total interest bearing deposits

 

 

2,596,065

 

 

 

 

63,913

 

 

 

 

3.29

%

 

 

 

2,482,546

 

 

 

 

66,253

 

 

 

 

3.56

%

 

Borrowings

 

 

273,667

 

 

 

 

8,347

 

 

 

 

4.08

%

 

 

 

181,844

 

 

 

 

6,859

 

 

 

 

5.04

%

 

Subordinated debentures

 

 

39,918

 

 

 

 

2,225

 

 

 

 

7.43

%

 

 

 

34,071

 

 

 

 

1,224

 

 

 

 

4.79

%

 

Total interest bearing liabilities

 

 

2,909,650

 

 

 

 

74,485

 

 

 

 

3.42

%

 

 

 

2,698,461

 

 

 

 

74,336

 

 

 

 

3.68

%

 

Non-interest bearing deposits

 

 

546,643

 

 

 

 

 

 

 

 

 

 

 

 

494,971

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

39,921

 

 

 

 

 

 

 

 

 

 

 

 

41,971

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

420,878

 

 

 

 

 

 

 

 

 

 

 

 

387,282

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,917,092

 

 

 

 

 

 

 

 

 

 

 

$

3,622,685

 

 

 

 

 

 

 

 

 

 

Net interest income/interest rate spread (2)

 

 

 

 

 

 

101,671

 

 

 

 

2.94

%

 

 

 

 

 

 

 

90,975

 

 

 

 

2.83

%

 

Net interest margin (2) (4)

 

 

 

 

 

 

 

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

 

3.58

%

 

Tax equivalent adjustment (2)

 

 

 

 

 

 

(26

)

 

 

 

 

 

 

 

 

 

 

 

(23

)

 

 

 

 

 

Net interest income

 

 

 

 

 

$

101,645

 

 

 

 

 

 

 

 

 

 

 

$

90,952

 

 

 

 

 

 


(1) Average balance of investment securities available for sale is based on amortized cost.
(2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.
(3) Average balances of loans include loans on nonaccrual status.
(4) Net interest income divided by average total interest earning assets.
(5) Annualized.


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(in thousands, except for share and employee data, unaudited)

 

 

As of or For the Quarter Ended

 

 

9/30/2025

 

 

6/30/2025

 

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

35,544

 

 

 

$

34,009

 

 

 

 

$

32,092

 

 

 

$

31,594

 

 

&...nbsp;

$

30,094

 

 

Credit loss expense

 

 

2,998

 

 

 

 

2,558

 

 

 

 

 

1,544

 

 

 

 

234

 

 

 

 

1,579

 

 

Non-interest income

 

 

2,421

 

 

 

 

2,702

 

 

 

 

 

1,971

 

 

 

 

2,176

 

 

 

 

2,479

 

 

Non-interest expense

 

 

19,670

 

 

 

 

20,867

 

 

 

 

 

20,384

 

 

 

 

19,124

 

 

 

 

18,644

 

 

Income tax expense

 

 

3,582

 

 

 

 

3,047

 

 

 

 

 

2,754

 

 

 

 

3,915

 

 

 

 

4,188

 

 

Net income

 

 

11,715

 

 

 

 

10,239

 

 

 

 

 

9,381

 

 

 

 

10,497

 

 

 

 

8,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.16

%

 

 

 

1.04

%

 

 

 

 

1.00

%

 

 

 

1.10

%

 

 

 

0.88

%

 

Return on average equity (1)

 

 

10.85

%

 

 

 

9.77

%

 

 

 

 

9.20

%

 

 

 

10.27

%

 

 

 

8.15

%

 

Return on average tangible equity (1) (2)

 

 

12.35

%

 

 

 

11.16

%

 

 

 

 

10.54

%

 

 

 

11.82

%

 

 

 

9.42

%

 

Net interest margin (1) (3)

 

 

3.71

%

 

 

 

3.65

%

 

 

 

 

3.65

%

 

 

 

3.54

%

 

 

 

3.48

%

 

Yield on loans (1)

 

 

6.66

%

 

 

 

6.62

%

 

 

 

 

6.59

%

 

 

 

6.62

%

 

 

 

6.73

%

 

Total cost of deposits (1)

 

 

2.69

%

 

 

 

2.72

%

 

 

 

 

2.75

%

 

 

 

2.89

%

 

 

 

3.06

%

 

Efficiency ratio (2)

 

 

51.81

%

 

 

 

56.13

%

 

 

 

 

57.60

%

 

 

 

56.91

%

 

 

 

57.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

24,799,049

 

 

 

 

24,905,790

 

 

 

 

 

25,045,612

 

 

 

 

25,100,829

 

 

 

 

25,186,920

 

 

Basic earnings per share

 

$

0.47

 

 

 

$

0.41

 

 

 

 

$

0.37

 

 

 

$

0.42

 

 

 

$

0.32

 

 

Diluted earnings per share

 

 

0.47

 

 

 

 

0.41

 

 

 

 

 

0.37

 

 

 

 

0.41

 

 

 

 

0.32

 

 

Book value per share

 

 

17.41

 

 

 

 

16.96

 

 

 

 

 

16.57

 

 

 

 

16.30

 

 

 

 

15.96

 

 

Tangible book value per share (2)

 

 

15.33

 

 

 

 

14.87

 

 

 

 

 

14.47

 

 

 

 

14.19

 

 

 

 

13.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARKET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value per share

 

$

16.29

 

 

 

$

15.47

 

 

 

 

$

14.81

 

 

 

$

14.07

 

 

 

$

15.20

 

 

Market value / Tangible book value (2)

 

 

106.24

%

 

 

 

104.03

%

 

 

 

 

102.35

%

 

 

 

99.16

%

 

 

 

109.83

%

 

Market capitalization

 

$

403,977

 

 

 

$

385,293

 

 

 

 

$

370,926

 

 

 

$

353,169

 

 

 

$

382,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity / assets

 

 

10.71

%

 

 

 

10.51

%

 

 

 

 

10.69

%

 

 

 

10.82

%

 

 

 

10.70

%

 

Tangible stockholders' equity / tangible assets (2)

 

 

9.55

%

 

 

 

9.34

%

 

 

 

 

9.47

%

 

 

 

9.56

%

 

 

 

9.41

%

 

Loans / deposits

 

 

104.66

%

 

 

 

105.02

%

 

 

 

 

103.73

%

 

 

 

102.89

%

 

 

 

101.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

$

1,737

 

 

 

$

796

 

 

 

 

$

(15

)

 

 

$

(155

)

 

 

$

386

 

 

Nonperforming loans

 

 

14,410

 

 

 

 

15,978

 

 

 

 

 

11,584

 

 

 

 

11,677

 

 

 

 

12,014

 

 

Nonperforming assets

 

 

14,410

 

 

 

 

15,978

 

 

 

 

 

16,406

 

 

 

 

17,314

 

 

 

 

17,651

 

 

Net charge offs (recoveries)/ average loans (1)

 

 

0.21

%

 

 

 

0.10

%

 

 

 

 

(0.00

%)

 

 

 

(0.02

%)

 

 

 

0.05

%

 

Nonperforming loans / total loans

 

 

0.43

%

 

 

 

0.48

%

 

 

 

 

0.36

%

 

 

 

0.37

%

 

 

 

0.39

%

 

Nonperforming assets / total assets

 

 

0.36

%

 

 

 

0.40

%

 

 

 

 

0.42

%

 

 

 

0.46

%

 

 

 

0.47

%

 

Allowance for credit losses on loans / total loans

 

 

1.25

%

 

 

 

1.23

%

 

 

 

 

1.21

%

 

 

 

1.20

%

 

 

 

1.21

%

 

Allowance for credit losses on loans / nonperforming loans

 

 

292.93

%

 

 

 

255.83

%

 

 

 

 

338.60

%

 

 

 

323.48

%

 

 

 

311.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,032,636

 

 

 

$

4,019,335

 

 

 

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 

$

3,757,653

 

 

Total loans

 

 

3,373,910

 

 

 

 

3,327,288

 

 

 

 

 

3,236,039

 

 

 

 

3,144,266

 

 

 

 

3,087,488

 

 

Total deposits

 

 

3,223,607

 

 

 

 

3,168,213

 

 

 

 

 

3,119,794

 

 

 

 

3,055,896

 

 

 

 

3,050,070

 

 

Total stockholders' equity

 

 

431,875

 

 

 

 

422,379

 

 

 

 

 

414,915

 

 

 

 

409,156

 

 

 

 

402,070

 

 

Number of full-time equivalent employees

 

 

332

 

 

 

 

335

 

 

 

 

 

315

 

 

 

 

318

 

 

 

 

313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.
(2) Non-GAAP financial measure that we believe provides management and investors with information that is useful in understanding our financial performance and condition. See accompanying table, "Non-GAAP Financial Measures," for calculation and reconciliation.
(3) Tax equivalent using a federal income tax rate of 21%.

FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

As of the Quarter Ended

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

9/30/2024

 

 

 

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

740,350

 

 

 

$

706,849

 

 

 

$

651,690

 

 

 

$

576,625

 

 

$

546,541

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

685,277

 

 

 

 

707,766

 

 

 

 

694,113

 

 

 

 

671,357

 

 

 

688,988

 

 

 

 

Investor

 

 

1,211,491

 

 

 

 

1,192,716

 

 

 

 

1,160,549

 

 

 

 

1,181,684

 

 

 

1,170,508

 

 

 

 

Construction and development

 

 

181,855

 

 

 

 

161,361

 

 

 

 

200,262

 

 

 

 

205,096

 

 

 

193,460

 

 

 

 

Multi-family

 

 

284,983

 

 

 

 

309,189

 

 

 

 

308,217

 

 

 

 

287,843

 

 

 

267,861

 

 

 

 

Total commercial real estate

 

 

2,363,606

 

 

 

 

2,371,032

 

 

 

 

2,363,141

 

 

 

 

2,345,980

 

 

 

2,320,817

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

151,372

 

 

 

 

160,935

 

 

 

 

142,298

 

 

 

 

142,769

 

 

 

144,081

 

 

 

 

Home equity–second lien loans and revolving lines of credit

 

 

65,129

 

 

 

 

62,738

 

 

 

 

52,438

 

 

 

 

51,020

 

 

 

49,763

 

 

 

 

Total residential real estate

 

 

216,501

 

 

 

 

223,673

 

 

 

 

194,736

 

 

 

 

193,789

 

 

 

193,844

 

 

 

 

Consumer and other

 

 

57,222

 

 

 

 

29,248

 

 

 

 

29,760

 

 

 

 

31,324

 

 

 

29,518

 

 

 

 

Total loans prior to deferred loan fees and costs

 

 

3,377,679

 

 

 

 

3,330,802

 

 

 

 

3,239,327

 

 

 

 

3,147,718

 

 

 

3,090,720

 

 

 

 

Net deferred loan fees and costs

 

 

(3,769

)

 

 

 

(3,514

)

 

 

 

(3,288

)

 

 

 

(3,452

)

 

 

(3,232

)

 

 

 

Total loans

 

$

3,373,910

 

 

 

$

3,327,288

 

 

 

$

3,236,039

 

 

 

$

3,144,266

 

 

$

3,087,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

21.9

%

 

 

 

21.2

%

 

 

 

20.1

%

 

 

 

18.3

%

 

 

17.7

%

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

20.3

%

 

 

 

21.3

%

 

 

 

21.5

%

 

 

 

21.4

%

 

 

22.3

%

 

 

 

Investor

 

 

35.9

%

 

 

 

35.8

%

 

 

 

35.9

%

 

 

 

37.6

%

 

 

37.9

%

 

 

 

Construction and development

 

 

5.4

%

 

 

 

4.8

%

 

 

 

6.2

%

 

 

 

6.5

%

 

 

6.3

%

 

 

 

Multi-family

 

 

8.5

%

 

 

 

9.3

%

 

 

 

9.5

%

 

 

 

9.1

%

 

 

8.7

%

 

 

 

Total commercial real estate

 

 

70.1

%

 

 

 

71.3

%

 

 

 

73.1

%

 

 

 

74.6

%

 

 

75.2

%

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

4.5

%

 

 

 

4.8

%

 

 

 

4.4

%

 

 

 

4.6

%

 

 

4.7

%

 

 

 

Home equity–second lien loans and revolving lines of credit

 

 

1.9

%

 

 

 

1.9

%

 

 

 

1.6

%

 

 

 

1.6

%

 

 

1.6

%

 

 

 

Total residential real estate

 

 

6.4

%

 

 

 

6.7

%

 

 

 

6.0

%

 

 

 

6.2

%

 

 

6.3

%

 

 

 

Consumer and other

 

 

1.7

%

 

 

 

0.9

%

 

 

 

0.9

%

 

 

 

1.0

%

 

 

0.9

%

 

 

 

Net deferred loan fees and costs

 

 

(0.1

%)

 

 

 

(0.1

%)

 

 

 

(0.1

%)

 

 

 

(0.1

%)

 

 

(0.1

%)

 

 

 

Total loans

 

 

100.0

%

 

 

 

100.0

%

 

 

 

100.0

%

 

 

 

100.0

%

 

 

100.0

%

 

 

 


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

As of the Quarter Ended

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

578,345

 

 

 

$

590,209

 

 

 

$

535,584

 

 

 

$

519,320

 

 

 

$

519,079

 

 

Interest bearing demand deposits

 

 

561,365

 

 

 

 

553,909

 

 

 

 

629,974

 

 

 

 

629,099

 

 

 

 

597,802

 

 

Money market and savings deposits

 

 

1,228,758

 

 

 

 

1,241,277

 

 

 

 

1,197,517

 

 

 

 

1,198,039

 

 

 

 

1,235,637

 

 

Time deposits

 

 

855,139

 

 

 

 

782,818

 

 

 

 

756,719

 

 

 

 

709,438

 

 

 

 

697,552

 

 

Total Deposits

 

$

3,223,607

 

 

 

$

3,168,213

 

 

 

$

3,119,794

 

 

 

$

3,055,896

 

 

 

$

3,050,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

 

18.0

%

 

 

 

18.6

%

 

 

 

17.2

%

 

 

 

17.0

%

 

 

 

17.0

%

 

Interest bearing demand deposits

 

 

17.4

%

 

 

 

17.5

%

 

 

 

20.2

%

 

 

 

20.6

%

 

 

 

19.6

%

 

Money market and savings deposits

 

 

38.1

%

 

 

 

39.2

%

 

 

 

38.4

%

 

 

 

39.2

%

 

 

 

40.5

%

 

Time deposits

 

 

26.5

%

 

 

 

24.7

%

 

 

 

24.2

%

 

 

 

23.2

%

 

 

 

22.9

%

 

Total Deposits

 

 

100.0

%

 

 

 

100.0

%

 

 

 

100.0

%

 

 

 

100.0

%

 

 

 

100.0

%

 


FIRST BANK
NON-GAAP FINANCIAL MEASURES
(in thousands, except for share data, unaudited)

 

 

As of or For the Quarter Ended

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

Return on Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (numerator)

 

$

11,715

 

 

 

$

10,239

 

 

 

$

9,381

 

 

 

$

10,497

 

 

 

$

8,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

 

$

428,359

 

 

 

$

420,443

 

 

 

$

413,672

 

 

 

$

406,579

 

 

 

$

398,535

 

 

Less: Average Goodwill and other intangible assets, net

 

 

51,882

 

 

 

 

52,301

 

 

 

 

52,805

 

 

 

 

53,278

 

 

 

 

53,823

 

 

Average Tangible stockholders' equity (denominator)

 

$

376,477

 

 

 

$

368,142

 

 

 

$

360,867

 

 

 

$

353,301

 

 

 

$

344,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (1)

 

 

12.35

%

 

 

 

11.16

%

 

 

 

10.54

%

 

 

 

11.82

%

 

 

 

9.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

431,875

 

 

 

$

422,379

 

 

 

$

414,915

 

 

 

$

409,156

 

 

 

$

402,070

 

 

Less: Goodwill and other intangible assets, net

 

 

51,633

 

 

 

 

52,026

 

 

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

Tangible stockholders' equity (numerator)

 

$

380,242

 

 

 

$

370,353

 

 

 

$

362,408

 

 

 

$

356,163

 

 

 

$

348,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (denominator)

 

 

24,799,049

 

 

 

 

24,905,790

 

 

 

 

25,045,612

 

 

 

 

25,100,829

 

 

 

 

25,186,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

15.33

 

 

 

$

14.87

 

 

 

$

14.47

 

 

 

$

14.19

 

 

 

$

13.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity / Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

431,875

 

 

 

$

422,379

 

 

 

$

414,915

 

 

 

$

409,156

 

 

 

$

402,070

 

 

Less: Goodwill and other intangible assets, net

 

 

51,633

 

 

 

 

52,026

 

 

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

Tangible stockholders' equity (numerator)

 

$

380,242

 

 

 

$

370,353

 

 

 

$

362,408

 

 

 

$

356,163

 

 

 

$

348,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,032,636

 

 

 

$

4,019,335

 

 

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 

$

3,757,653

 

 

Less: Goodwill and other intangible assets, net

 

 

51,633

 

 

 

 

52,026

 

 

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

Tangible total assets (denominator)

 

$

3,981,003

 

 

 

$

3,967,309

 

 

 

$

3,828,252

 

 

 

$

3,727,353

 

 

 

$

3,704,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible stockholders' equity / tangible assets

 

 

9.55

%

 

 

 

9.34

%

 

 

 

9.47

%

 

 

 

9.56

%

 

 

 

9.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

19,670

 

 

 

$

20,867

 

 

 

$

20,384

 

 

 

$

19,124

 

 

 

$

18,644

 

 

Less: Other real estate owned write-down

 

 

-

 

 

 

 

-

 

 

 

 

815

 

 

 

 

-

 

 

 

 

362

 

 

Adjusted non-interest expense (numerator)

 

$

19,670

 

 

 

$

20,867

 

 

 

$

19,569

 

 

 

$

19,124

 

 

 

$

18,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

35,544

 

 

 

$

34,009

 

 

 

$

32,092

 

 

 

$

31,594

 

 

 

$

30,094

 

 

Non-interest income

 

 

2,421

 

 

 

 

2,702

 

 

 

 

1,971

 

 

 

 

2,176

 

 

 

 

2,479

 

 

Total revenue

 

 

37,965

 

 

 

 

36,711

 

 

 

 

34,063

 

 

 

 

33,770

 

 

 

 

32,573

 

 

Add: Losses on sale of investment securities, net

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

555

 

 

Subtract: Gain on sale of other assets

 

 

-

 

 

 

 

(397

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

Less: Bank owned life insurance incentive

 

 

-

 

 

 

 

-

 

 

 

 

(88

)

 

 

 

(168

)

 

 

 

(1,116

)

 

Add: Executive officer severance benefits

 

 

-

 

 

 

 

863

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

Adjusted total revenue (denominator)

 

$

37,965

 

 

 

$

37,177

 

 

 

$

33,975

 

 

 

$

33,602

 

 

 

$

32,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

51.81

%

 

 

 

56.13

%

 

 

 

57.60

%

 

 

 

56.91

%

 

 

 

57.11

%

 


(1) Annualized.

CONTACT: Andrew Hibshman, Chief Financial Officer
(609) 643-0058, [email protected]