Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Optimumbank Holdings, Inc.
OptimumBank Holdings, Inc. Financial Performance for the Fourth Quarter of 2025
Business
Feb 2 2026
34 min read

OptimumBank Holdings, Inc. Financial Performance for the Fourth Quarter of 2025

news images

Fort Lauderdale, FL, Feb. 02, 2026 (GLOBE NEWSWIRE) -- OptimumBank Holdings, Inc. (NYSE American: OPHC) (the “Company”) is a bank holding company. OptimumBank (the “Bank”) is a Florida-chartered commercial bank and is owned 100% by the Company. The Company is pleased to announce net earnings of $4.85 million, or $0.42 per basic share, and $0.21 per diluted share, for the fourth quarter of 2025. This compares to net earnings of $4.32 million, or $0.37 per basic share, and $0.18 per diluted share, for the third quarter of 2025, and $3.95 million net earnings, or $0.38 per basic share, and $0.18 per diluted share, for the comparable quarter last year. For the twelve-month period ended December 31, 2025, net earnings was $16.64 million, or $1.42 per basic share, and $0.71 per diluted share, compared to net earnings of $13.12 million, or $1.39 per basic share, and $0.63 per diluted share, for the twelve-month period ended December 31, 2024. The increase of $3.52 million in earnings for the twelve-month period ended December 31, 2025, compared to the same period in 2024, was primarily driven by a $7.90 million improvement in net interest income and $2.15 million increase in noninterest income, partially offset by an increase in noninterest expenses and income taxes. The diluted share count incorporates the effect of certain changes to existing preferred shares, and comparability with prior diluted EPS figures may be affected accordingly.

The Company has demonstrated continued progress during the fourth quarter of 2025. The gross loan portfolio increased by $145.07 million, or 17.83%, during the fourth quarter of 2025 to $958.79 million. Total deposits declined by $27.74 million from September 30, 2025, totalling $931.75 million at December 31, 2025, down 2.89% from the prior quarter. This also represents growth of $159.56 million in total deposits since the December 31, 2024, or 20.66%.

Highlights for the Fourth Quarter of 2025

 

Net earnings of $4.85 million, or $0.42 per basic share, and $0.21 diluted earnings per share (“diluted EPS”).

 

Return on Average Assets (ROAA) was 1.77% for the fourth quarter of 2025, compared to 1.68% as of September 30, 2025 (both annualized).

 

Net interest margin was 4.39%, reflecting a two-basis point increase from 4.37% at September 30, 2025.

 

Total assets grew by $28.64 million to $1.11 billion from September 30, 2025.

 

Total deposits decreased by $27.74 million to $931.75 million from September 30, 2025.

 

Gross loans increased by $145.07 million during the quarter to $958.79 million, compared to $813.7 million at September 30, 2025.

 

Total stockholders’ equity increased by $5.00 million to $121.90 million as of December 31, 2025, up from $116.89 million as of September 30, 2025, reflecting continued earnings retention.

 

Return on Average Equity (ROAE) was 16.23% for the fourth quarter of 2025, compared to 15.17% as of September 30, 2025 (both annualized).


Highlights for the Year Ended December 31, 2025

 

Net earnings of $16.65 million, or $1.42 per basic share, and $0.71 diluted EPS, compared to $1.39 per basic share and $0.63 per diluted share for 2024.

 

Return on Average Assets (ROAA) was 1.64%, compared to 1.42% for the twelve-month period ended December 31, 2024.

 

Net interest margin was 4.28%, reflecting a 45-basis point increase from 3.83% for the twelve-month period ended December 31, 2024.

 

Total assets grew by $178.75 million to $1.11 billion from December 31, 2024, an increase of approximately 19.16% compared to $932.93 million at December 31, 2024.

 

Total deposits grew by $159.56 million to $931.75 million from December 31, 2024, representing an increase of approximately 20.66% compared to $772.19 million at December 31, 2024.

 

Gross loans increased by $154.55 million to $958.79 million at December 31, 2025, as compared to December 31, 2024.

 

Total stockholders’ equity increased by $18.71 million to $121.90 million as of December 31, 2025, up from $103.18 million as of December 31, 2024, reflecting continued earnings retention.

 

Fully diluted tangible book value per share increased to $5.18 per diluted share at December 31, 2025, up $0.75, or 16.9% from the prior year


“We ended 2025 with the best quarter and the best year we have ever had,” said Moishe Gubin, Chairman of the Board. “Our focus remains simple and effective. We are now on the cusp of fully realizing our strategic plan, which includes expanding into new, financially related verticals that complement our banking operations. We’ve built the foundation, and we are excited to unveil the next phase of this journey in the near future.”

Net interest income for the quarter-ended December 31, 2025 increased to $11.87 million, up by $0.82 million from the third quarter of 2025 and $2.64 million from the fourth quarter of 2024, supported by higher yields on loans and other earning assets and lower costs on interest-bearing liabilities. The cost of interest-bearing liabilities was slightly lower at 3.34%, down by 14-basis points from 3.48% in the third quarter, while interest-earning asset yields were one basis point lower at 6.45%. The Company’s net interest margin rose to 4.39%, a reflection of disciplined loan and deposit pricing strategy and balance sheet optimization.

Noninterest income for the quarter-ended December 31, 2025 decreased to $1.73 million, or $0.26 million lower from the prior quarter primarily driven by fewer loan prepayment fees. Noninterest expenses increased to $6.74 million, primarily due to other expenses including marketing, partially offset by lower staffing related expense. The Company maintained an efficiency ratio of 49.59% for the fourth quarter of 2025, consistent with prudent cost management amid balance sheet expansion and associated revenue expansion.

Credit loss expense as of quarter-ended December 31, 2025 decreased to $0.40 million, due to the improvements in the credit quality of the loan portfolio and the evaluation of factors used to determine the credit loss. Gross charge-offs remained modest at $201,000, while recoveries totalled $67,000, resulting in net charge-offs of $134,000, reflecting a well-managed loan portfolio for the fourth quarter of 2025. The allowance for credit losses stood at $10.27 million as of December 31, 2025, or 1.07% of total loans.

Loan portfolio growth was strong in the fourth quarter of 2025. Gross loans increased by $145.07 million. Commercial real estate and residential real estate segments continued to expand, growing by $141.64 million and $7.30 million, respectively. Additionally, there was an increase in commercial and consumer loans of $2.59 million and $2.44 million, respectively. These gains were partially offset by a $7.15 million decline in land and construction loans and a $1.74 million decline in multi-family real estate. The growth experienced in the loan portfolio is due to the implementation of our relationship-based banking model and the success of our lenders in competing for new business.

On the funding side, total deposits decreased by $27.74 million to $931.75 million from the third quarter of 2025, primarily in noninterest-bearing demand deposits that decreased by $47.45 million to $266.52 million. The decline is primarily related to year end business account seasonality. The Company had $50.00 million in Federal Home Loan Bank (“FHLB”) advances outstanding at December 31, 2025.

Capital levels remain strong, with a Tier 1 Leverage Ratio of 11.39%, well above regulatory minimums. The Company remains well positioned to support continued growth and earnings momentum as the Company heads into 2026.

The Company’s outlook remains constructive. During 2025, the Company formed a new wholly owned subsidiary, capitalized through a dividend from the Bank to the Company, which is intended to offer a focused suite of financing solutions, including bridge-to-HUD financing and FHA and HUD insured loan origination for multifamily and healthcare properties. The platform is expected to roll out in 2026, leveraging the Company’s established relationships and specialized expertise across skilled nursing, senior housing, and multifamily sectors. Additionally, the Company continues to invest in technology, talent, and targeted growth strategies that reinforce its position as one of the most dynamic and rapidly growing community banks in South Florida. We remain grateful for the trust and partnership of our shareholders, customers, and employees.

The following table presents the Company’s quarterly trends of the consolidated financial highlights (unaudited) for the periods presented (see below for a summary of non-GAAP reconciliation):

 

 

Quarterly Trends

 

 

4Q25 change vs

 

(Dollars in thousands except per share amounts)

 

4Q25

 

 

3Q25

 

 

2Q25

 

 

1Q25

 

 

4Q24

 

 

3Q25

 

 

4Q24

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,111,678

 

 

$

1,083,043

 

 

$

999,127

 

 

$

977,468

 

 

$

932,933

 

 

$

28,635

 

 

$

178,745

 

 

Total gross loans

 

 

958,793

 

 

 

813,722

 

 

 

784,564

 

 

 

800,244

 

 

 

804,240

 

 

 

145,071

 

 

 

154,553

 

 

Total deposits

 

 

931,750

 

 

 

959,487

 

 

 

878,865

 

 

 

852,934

 

 

 

772,195

 

 

 

(27,737

)

 

 

159,555

 

 

Earnings Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

4,853

 

 

$

4,323

 

 

$

3,602

 

 

$

3,870

 

 

$

3,949

 

 

$

530

 

 

$

904

 

 

Diluted earnings per share (EPS)

 

$

0.21

 

 

$

0.18

 

 

$

0.15

 

 

$

0.17

 

 

$

0.18

 

 

$

0.02

 

 

$

0.03

 

 

Net interest income

 

$

11,871

 

 

$

11,048

 

 

$

10,242

 

 

$

9,426

 

 

$

9,235

 

 

$

823

 

 

$

2,636

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

4.39

%

 

 

4.37

%

 

 

4.32

%

 

 

4.06

%

 

 

4.19

%

 

 

0.02

%

 

 

0.20

 

%

Net interest spread

 

 

3.11

%

 

 

2.98

%

 

 

3.08

%

 

 

2.87

%

 

 

2.90

%

 

 

0.13

%

 

 

0.21

 

%

Cost of interest-bearing liabilities

 

 

3.34

%

 

 

3.48

%

 

 

3.49

%

 

 

3.59

%

 

 

4.02

%

 

 

(0.14

)%

 

 

(0.68

 

)%

Efficiency ratio

 

 

49.59

%

 

 

50.68

%

 

 

51.18

%

 

 

52.79

%

 

 

42.53

%

 

 

(1.09

)%

 

 

7.05

 

%

Net loan-to-deposit ratio

 

 

101.67

%

 

 

83.67

%

 

 

88.13

%

 

 

92.77

%

 

 

102.95

%

 

 

18.00

%

 

 

(1.28

 

)%

Return on (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets (ROAA)

 

 

1.77

%

 

 

1.68

%

 

 

1.48

%

 

 

1.62

%

 

 

1.62

%

 

 

0.09

%

 

 

0.15

 

%

Average equity (ROAE)

 

 

16.23

%

 

 

15.17

%

 

 

13.10

%

 

 

14.66

%

 

 

16.19

%

 

 

1.08

%

 

 

0.04

 

%

Average tangible assets (ROTA)

 

 

1.77

%

 

 

1.68

%

 

 

1.48

%

 

 

1.62

%

 

 

1.62

%

 

 

0.09

%

 

 

0.15

 

%

Pre-tax pre-provision net revenue (PPNR)

 

$

6,855

 

 

$

6,426

 

 

$

5,895

 

 

$

5,031

 

 

$

5,921

 

 

$

429

 

 

$

934

 

 

Other Operating Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

11,533,943

 

 

 

11,883,943

 

 

 

11,751,082

 

 

 

11,751,082

 

 

 

11,636,092

 

 

 

(350,000

)

 

 

(102,149

 

)

Non-diluted tangible book value per share

 

$

10.57

 

 

$

9.84

 

 

$

9.48

 

 

$

9.19

 

 

$

8.87

 

 

$

0.73

 

 

$

1.71

 

 

Fully diluted shares outstanding

 

 

23,523,473

 

 

 

23,523,473

 

 

 

23,390,612

 

 

 

23,390,612

 

 

 

23,275,622

 

 

 

0

 

 

 

247,851

 

 

Fully diluted tangible book value per share

 

$

5.18

 

 

$

4.97

 

 

$

4.76

 

 

$

4.62

 

 

$

4.43

 

 

$

0.21

 

 

$

0.75

 

 

Tangible common equity to tangible assets

 

 

10.97

%

 

 

10.79

%

 

 

11.14

%

 

 

11.05

%

 

 

11.06

%

 

 

0.17

%

 

 

(0.11

)

%

Tier 1 Leverage Ratio

 

 

11.39

%

 

 

11.71

%

 

 

11.89

%

 

 

11.71

%

 

 

10.91

%

 

 

(0.31

)%

 

 

0.49

 

%


Financial Results

Statement of Earnings

Net earnings were $4.85 million for the fourth quarter of 2025, compared to net earnings of $4.32 million for the third quarter of 2025, and $3.95 million for the fourth quarter of 2024. The increase from the third quarter of 2025 was primarily due to an increase in net interest income to $11.87 million, compared to $11.05 million in the third quarter.

Total interest income was $17.44 million for the fourth quarter of 2025, compared to $16.32 million in the third quarter of 2025 and $15.64 million in the fourth quarter of 2024. The sequential growth was driven by a $1.36 million increase in interest income from loans. Compared to the third quarter of 2025, the increase was primarily due to a $76.25 million increase in average loan balances.

The following table depicts the components of interest income (unaudited) for the quarterly periods presented:

 

 

Quarterly Trends

 

 

4Q25 change vs

 

(Dollars in thousands)

 

4Q25

 

 

3Q25

 

 

2Q25

 

 

1Q25

 

 

4Q24

 

 

3Q25

 

 

4Q24

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

15,437

 

 

$

14,082

 

 

$

14,026

 

 

$

13,601

 

 

$

13,679

 

 

$

1,355

 

 

$

1,758

 

Debt securities

 

 

164

 

 

 

153

 

 

 

158

 

 

 

160

 

 

 

154

 

 

 

11

 

 

 

10

 

Other

 

 

1,837

 

 

 

2,086

 

 

 

1,404

 

 

 

1,246

 

 

 

1,809

 

 

 

(249

)

 

 

28

 

Total interest income

 

$

17,438

 

 

$

16,321

 

 

$

15,588

 

 

$

15,007

 

 

$

15,642

 

 

$

1,117

 

 

$

1,796

 


Interest expense
totalled $5.57 million for the fourth quarter of 2025, compared to $5.27 million for the third quarter of 2025 and $6.41 million for the fourth quarter of 2024. Compared to the third quarter of 2025, the increase in interest expense was primarily attributable to a $60.00 million increase in total interest-bearing liability balances, partially offset by a 14-basis point decrease in the cost of interest-bearing liabilities, from 3.48% to 3.34%. Compared to the fourth quarter of 2024, the decrease in rates paid was substantial, with a 60-basis point decrease in the cost of interest-bearing liabilities, from 3.94% to 3.34% primarily from lower interest rates paid on deposits and borrowings.

Net interest income was $11.87 million in the fourth quarter of 2025, up from $11.05 million in the third quarter of 2025 and $9.24 million in the fourth quarter of 2024. The quarter-over-quarter increase was driven by growth in the average interest-earning assets of $70.11 million, and the lower cost on interest bearing liabilities. On a year-over-year basis, the growth in net interest income was primarily attributable to a $91.57 million increase in average loan balances and a $38.08 million increase in average interest-earning deposits with banks balances, further supported by lower funding costs.

Net interest margin expanded to 4.39% for the fourth quarter of 2025, compared to 4.37% and 3.87% for the third and fourth quarters of 2025 and 2024, respectively. Compared to the third quarter of 2025, net interest margin increased by two basis points, primarily driven by the decrease in interest-bearing liabilities cost. Compared to the fourth quarter of 2024, net interest margin increased by 60 basis points, primarily attributable to a decrease in the cost of interest-bearing liabilities.

The cost of interest-bearing liabilities was 3.34% in the fourth quarter of 2025, down from 3.48% in the third quarter of 2025 and down from 3.94% in the fourth quarter of 2024. The decrease from the third quarter of 2025 was primarily due to a decrease in yields in the NOW, money market, and time deposit portfolios. Compared to the same quarter last year, the cost of interest-bearing liabilities decreased substantially by 60 basis points. This reduction was due to a decrease in yields across the deposit portfolio with disciplined pricing following rate reductions.

Credit loss expense was $0.40 million during the fourth quarter of 2025, compared to $0.76 million in the third quarter of 2025, and $0.61 million for the fourth quarter of 2024. The decrease in credit loss expense from the third quarter was primarily attributable to improvements in the credit quality of the loan portfolio and the evaluation of factors used to determine the credit loss. Gross charge-offs remained modest at $201,000, while recoveries totalled $67,000, resulting in net charge-offs of $134,000 during the fourth quarter of 2025. The Company’s allowance for credit losses stood at $10.27 million, or 1.07% of total loans, as of December 31, 2025.

Noninterest income totalled $1.73 million for the fourth quarter of 2025, down from $1.98 million in the prior quarter and up from $1.07 million in the fourth quarter of 2024. The quarter-over-quarter decrease of $0.26 million was primarily driven by fewer loan prepayment fees. Compared to the same quarter last year, the $0.66 million increase in noninterest income related to increases in wire transfers, ACH fees on deposit payment transactions, and gains on the sale of SBA loans.

Noninterest expenses totalled $6.74 million for the fourth quarter of 2025, compared to $6.60 million in the third quarter of 2025 and $4.38 million in the fourth quarter of 2024. Compared to the fourth quarter of 2024, the increase of $2.36 million includes increases of $1.53 million, $0.22 million, and $0.67 million in employee compensation expenses, data processing, and deposit operation expenses, respectively.

Regarding the $0.14 million increase in noninterest expenses when compared to the prior quarter, this was primarily due to higher other expenses, primarily in marketing expenses related to the Company’s 25th anniversary client appreciation event held in Q4 2025. This was partially offset by lower salaries and employee benefit expense compared to the prior quarter, the result of year end incentive compensation adjustments.

The following table depicts the components of noninterest expenses (unaudited) for the quarterly periods presented:

 

 

Quarterly Trends

 

 

4Q25 change vs

 

(Dollars in thousands)

 

4Q25

 

 

3Q25

 

 

2Q25

 

 

1Q25

 

 

4Q24

 

 

3Q25

 

 

4Q24

 

Noninterest expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,672

 

 

 

4,004

 

 

 

3,738

 

 

 

3,381

 

 

 

2,145

 

 

 

(332

)

 

 

1,527

 

Professional fees

 

 

333

 

 

 

276

 

 

 

275

 

 

 

247

 

 

 

374

 

 

 

57

 

 

 

(41

)

Occupancy and equipment

 

 

328

 

 

 

327

 

 

 

294

 

 

 

282

 

 

 

243

 

 

 

1

 

 

 

85

 

Data processing

 

 

794

 

 

 

788

 

 

 

625

 

 

 

533

 

 

 

570

 

 

 

6

 

 

 

224

 

Regulatory assessment

 

 

161

 

 

 

126

 

 

 

202

 

 

 

198

 

 

 

204

 

 

 

35

 

 

 

(43

)

Losses on sale and write-downs of other real estate owned

 

 

54

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

54

 

 

 

54

 

Other

 

 

1,401

 

 

 

1,083

 

 

 

1,047

 

 

 

985

 

 

 

846

 

 

 

318

 

 

 

555

 

Total noninterest expenses

 

 

6,743

 

 

 

6,604

 

 

 

6,181

 

 

 

5,626

 

 

 

4,382

 

 

 

139

 

 

 

2,361

 


Income tax expense
was $1.60 million for the fourth quarter of 2025 compared $1.34 million in the third quarter of 2025 and $1.36 million in the fourth quarter of 2024. The effective tax rate for the quarter was 24.8%, compared to 23.7% in the prior quarter and 25.6% from the prior year comparative quarter.

Balance Sheet

Total assets were $1.11 billion as of December 31, 2025, increasing from $1.08 billion at September 30, 2025, and up from $932.93 million at December 31, 2024. The quarter-over-quarter growth of $28.64 million was primarily attributable to a $144.48 million increase in net loans, partially offset by a $120.53 million decrease in cash and cash equivalents.

Cash and cash equivalents at December 31, 2025, was $114.56 million, which decreased from $235.09 million at September 30, 2025, and increased from $93.63 million at December 31, 2024. The decrease quarter-over-quarter was primarily driven by the growth in loans.

Investment securities (debt securities available for sale and held-to-maturity) at December 31, 2025, were $25.40 million, compared to $23.17 million at September 30, 2025, and $23.05 million at December 31, 2024. No sales of debt securities were reported during these periods.

Total gross loans at December 31, 2025, were $958.79 million, an increase from $813.72 million at September 30, 2025, and up from $804.24 million at December 31, 2024. Gross loans increased during the quarter reflecting growth in commercial real estate, residential real estate, commercial, and consumer loans. Compared to December 31, 2024, the gross loan portfolio increased by $154.55 million, reflecting growth primarily in commercial real estate.

The allowance for credit losses (“ACL”) was $10.27 million as of December 31, 2025, representing 1.07% of total loans, decreasing from 1.23% at September 30, 2025, and up from $10.02 million and $8.66 million at September 30, 2025, and December 31, 2024, respectively. The quarter-over-quarter increase of $0.26 million was primarily driven by the growth in the loan portfolio. The increase was partially offset by net charge-offs of $134,000, as gross charge-offs remained modest at $201,000 and recoveries totalled $67,000. The ACL ratio reflects continued credit discipline and a well-diversified loan portfolio.

The following table presents the components of the ACL (unaudited) as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 change vs

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

(Dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Beginning balance

 

$

10,018

 

 

$

9,338

 

 

$

8,270

 

 

$

8,660

 

 

$

8,337

 

 

$

680

 

 

$

1,681

 

Credit loss expense (reversal) - funded

 

 

389

 

 

 

639

 

 

 

1,043

 

 

 

(144

)

 

 

569

 

 

 

(250

)

 

 

(180

)

Charge-offs

 

 

(201

)

 

 

(129

)

 

 

(72

)

 

 

(325

)

 

 

(336

)

 

 

(72

)

 

 

135

 

Recoveries

 

 

67

 

 

 

170

 

 

 

97

 

 

 

79

 

 

 

90

 

 

 

(103

)

 

 

(23

)

Ending balance

 

$

10,273

 

 

$

10,018

 

 

$

9,338

 

 

$

8,270

 

 

$

8,660

 

 

$

255

 

 

$

1,613

 


Nonaccrual loans
totalled $2.90 million at December 31, 2025, compared to $2.98 million at September 30, 2025, and $7.58 million at December 31, 2024. The decrease from the prior year was primarily due to a decrease in land and construction, and consumer nonaccrual loans of $6.20 million, offset by a $1.52 million increase in nonaccrual commercial loans during the year. There were no loans 90 days or more past due and still accruing interest as of December 31, 2025. Additionally, the Company did not report any modified loans to borrowers experiencing financial difficulty during the fourth quarter of 2025.

Nonperforming assets (NPA) reflected strong asset quality at September 30, 2025. Nonaccrual loans decreased to $2.90 million from $7.58 million at December 31, 2024. The Company reported one real estate owned (“OREO”) property totalling $0.55 million that was transferred to other assets related to a previously reported nonaccrual consumer loan.

Total deposits at December 31, 2025, were $931.75 million, a decrease from $959.49 million at September 30, 2025, and an increase from $772.20 million at December 31, 2024. The decrease from September 30, 2025, was attributable to a decrease in noninterest-bearing demand deposits, savings, NOW, and money-market deposits, partially offset by increases in time deposits. The increase from December 31, 2024 was attributable to increases in all deposit categories, most notably a 27.09% increase in time deposits and a 25.21% increase in noninterest-bearing demand deposits. The Company continues to maintain a diverse and stable funding base.

Accumulated other comprehensive loss (AOCL) was $4.60 million at December 31, 2025, compared to $4.75 million at September 30, 2025, and $5.57 million at December 31, 2024. The unrealized loss in AOCL improved by $0.16 million quarter-over-quarter, primarily due to the decline in long-term interest rates impacting the fair value of available-for-sale securities. Year-over-year, AOCL improved by $0.97 million, reflecting the net impact of favourable fair value changes over the trailing twelve months, resulting in unrealized gains. All AOCL amounts represent unrealized gains and losses, net of applicable income taxes, and have no impact on reported earnings.

Shareholders’ equity was $121.90 million as of December 31, 2025, compared to $116.89 million as of September 30, 2025, and $103.18 million as of December 31, 2024. The fourth quarter increase was principally attributable to fourth quarter net earnings of $4.85 million, and a decrease in accumulated other comprehensive loss.

Tangible book value per share at December 31, 2025, was $10.57, up from $9.84 at September 30, 2025, and $8.87 at December 31, 2024. This non-diluted measure is based on common shares outstanding, which were 11,533,943 at December 31, 2025 (down from 11,883,943 at September 30, 2025, and down from 11,636,112 at December 30, 2024).

Although GAAP accounting generally presents book value based on common shares outstanding, the Company believes a more comprehensive measure of shareholder value is on a fully diluted basis.

On a fully diluted basis, tangible book value per share was $5.18 at December 31, 2025, up from $4.97 at September 30, 2025, and $4.43 at December 31, 2024. This is based on fully diluted shares outstanding of 23,523,473 at December 31, 2025 (consistent with 23,523,473 at September 30, 2025, and up from 23,275,622 at December 31, 2024).

The increase in both non-diluted and fully diluted tangible book value per share reflects strong quarterly earnings performance and overall capital strength.

FORWARD-LOOKING STATEMENTS

Certain statements made in this report which are not statements of historical fact are forward-looking statements within the meaning of, and subject to the protection of, the federal securities laws. Forward looking statements include, among others, statements with respect to our beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, many of which are beyond our control and which may our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by the forward-looking statements made in this report. You can identify forward-looking statements through our use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “should,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions. Forward-looking statements are based on our current beliefs and expectations and are subject to significant risks and uncertainties. Accordingly, we caution you not to place undue reliance on such statements. We undertake no obligation to update or revise any of our forward-looking statements for events or circumstances that arise after the statement is made, except as otherwise may be required by law.

Investor Relations & Corporate Relations

Contact: Seth Denison
Telephone: (305) 401-4140
Email: SDenison@OptimumBank.com

OptimumBank Holdings, Inc.
Consolidated Balance Sheets (Unaudited)
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 change vs

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

9,349

 

 

$

9,271

 

 

$

8,833

 

 

$

13,542

 

 

$

13,982

 

 

$

78

 

 

$

(4,633

)

Interest-bearing deposits with banks

 

 

105,210

 

 

 

225,815

 

 

 

172,921

 

 

 

129,914

 

 

 

79,648

 

 

 

(120,605

)

 

 

25,562

 

Total cash and cash equivalents

 

 

114,559

 

 

 

235,086

 

 

 

181,754

 

 

 

143,456

 

 

 

93,630

 

 

 

(120,527

)

 

 

20,929

 

Debt securities available for sale

 

 

25,184

 

 

 

22,926

 

 

 

22,378

 

 

 

23,043

 

 

 

22,773

 

 

 

2,258

 

 

 

2,411

 

Debt securities held-to-maturity

 

 

214

 

 

 

246

 

 

 

260

 

 

 

269

 

 

 

281

 

 

 

(32

)

 

 

(67

)

Loans, net of allowance for credit losses

 

 

947,294

 

 

 

802,812

 

 

 

774,548

 

 

 

791,232

 

 

 

794,985

 

 

 

144,482

 

 

 

152,309

 

Federal Home Loan Bank stock

 

 

3,028

 

 

 

658

 

 

 

658

 

 

 

1,128

 

 

 

2,929

 

 

 

2,370

 

 

 

99

 

Premises and equipment, net

 

 

2,490

 

 

 

2,308

 

 

 

2,426

 

 

 

2,249

 

 

 

2,062

 

 

 

182

 

 

 

428

 

Other real estate owned

 

 

551

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

551

 

 

 

551

 

Right-of-use lease assets

 

 

2,617

 

 

 

2,725

 

 

 

2,552

 

 

 

2,647

 

 

 

2,679

 

 

 

(108

)

 

 

(62

)

Accrued interest receivable

 

 

3,621

 

 

 

3,171

 

 

 

3,138

 

 

 

3,287

 

 

 

3,348

 

 

 

450

 

 

 

273

 

Deferred tax asset

 

 

3,108

 

 

 

3,238

 

 

 

3,135

 

 

 

2,777

 

 

 

3,001

 

 

 

(130

)

 

 

107

 

Other assets

 

 

9,012

 

 

 

9,873

 

 

 

8,278

 

 

 

7,380

 

 

 

7,245

 

 

 

(861

)

 

 

1,767

 

Total assets

 

$

1,111,678

 

 

$

1,083,043

 

 

$

999,127

 

 

$

977,468

 

 

$

932,933

 

 

$

28,635

 

 

$

178,745

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

266,520

 

 

$

313,973

 

 

$

259,816

 

 

$

235,779

 

 

$

211,900

 

 

$

(47,453

)

 

$

54,620

 

Savings, NOW and money-market deposits

 

 

306,921

 

 

 

309,087

 

 

 

300,907

 

 

 

289,768

 

 

 

278,355

 

 

 

(2,166

)

 

 

28,566

 

Time deposits

 

 

358,309

 

 

 

336,427

 

 

 

318,142

 

 

 

327,387

 

 

 

281,940

 

 

 

21,882

 

 

 

76,369

 

Total deposits

 

 

931,750

 

 

 

959,487

 

 

 

878,865

 

 

 

852,934

 

 

 

772,195

 

 

 

(27,737

)

 

 

159,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

50,000

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease liabilities

 

 

2,745

 

 

 

2,846

 

 

 

2,661

 

 

 

2,746

 

 

 

2,774

 

 

 

(101

)

 

 

(29

)

Other liabilities

 

 

5,286

 

 

 

3,822

 

 

 

6,253

 

 

 

3,785

 

 

 

4,780

 

 

 

1,464

 

 

 

506

 

Total liabilities

 

 

989,781

 

 

 

966,155

 

 

 

887,779

 

 

 

869,465

 

 

 

829,749

 

 

 

23,626

 

 

 

160,032

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B Convertible Preferred

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Series C Convertible Preferred

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common stock

 

 

115

 

 

 

119

 

 

 

118

 

 

 

118

 

 

 

116

 

 

 

(4

)

 

 

(1

)

Additional paid-in capital

 

 

112,578

 

 

 

112,574

 

 

 

112,010

 

 

 

112,015

 

 

 

111,485

 

 

 

4

 

 

 

1,093

 

Retained earnings (accumulated deficit)

 

 

13,801

 

 

 

8,948

 

 

 

4,625

 

 

 

1,023

 

 

 

(2,847

)

 

 

4,853

 

 

 

16,648

 

Accumulated other comprehensive loss

 

 

(4,597

)

 

 

(4,753

)

 

 

(5,405

)

 

 

(5,153

)

 

 

(5,570

)

 

 

156

 

 

 

973

 

Total stockholders’ equity

 

 

121,897

 

 

 

116,888

 

 

 

111,348

 

 

 

108,003

 

 

 

103,184

 

 

 

5,009

 

 

 

18,713

 

Total liabilities and stockholders’ equity

 

$

1,111,678

 

 

$

1,083,043

 

 

$

999,127

 

 

$

977,468

 

 

$

932,933

 

 

$

28,635

 

 

$

178,745

 


OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Quarterly (Unaudited)
(Dollars in thousands, except per share amounts)

 

 

Quarterly Trends

 

 

4Q25 change vs

 

 

 

4Q25

 

 

3Q25

 

 

2Q25

 

 

1Q25

 

 

4Q24

 

 

3Q25

 

 

4Q24

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

15,437

 

 

$

14,082

 

 

$

14,026

 

 

$

13,601

 

 

$

13,679

 

 

$

1,355

 

 

$

1,758

 

Debt securities

 

 

164

 

 

 

153

 

 

 

158

 

 

 

160

 

 

 

154

 

 

 

11

 

 

 

10

 

Other

 

 

1,837

 

 

 

2,086

 

 

 

1,404

 

 

 

1,246

 

 

 

1,809

 

 

 

(249

)

 

 

28

 

Total interest income

 

 

17,438

 

 

 

16,321

 

 

 

15,588

 

 

 

15,007

 

 

 

15,642

 

 

 

1,117

 

 

 

1,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,561

 

 

 

5,273

 

 

 

5,322

 

 

 

5,278

 

 

 

6,005

 

 

 

288

 

 

 

(444

)

Borrowings

 

 

6

 

 

 

-

 

 

 

24

 

 

 

303

 

 

 

402

 

 

 

6

 

 

 

(396

)

Total interest expense

 

 

5,567

 

 

 

5,273

 

 

 

5,346

 

 

 

5,581

 

 

 

6,407

 

 

 

294

 

 

 

(840

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

11,871

 

 

 

11,048

 

 

 

10,242

 

 

 

9,426

 

 

 

9,235

 

 

 

823

 

 

 

2,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit loss expense (reversal)

 

 

398

 

 

 

763

 

 

 

1,040

 

 

 

(165

)

 

 

613

 

 

 

(365

)

 

 

(215

)

Net interest income after credit loss expense (reversal)

 

 

11,473

 

 

 

10,285

 

 

 

9,202

 

 

 

9,591

 

 

 

8,622

 

 

 

458

 

 

 

2,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

1,268

 

 

 

1,252

 

 

 

1,099

 

 

 

1,038

 

 

 

958

 

 

 

16

 

 

 

310

 

Other

 

 

459

 

 

 

730

 

 

 

735

 

 

 

193

 

 

 

110

 

 

 

(271

)

 

 

349

 

Total noninterest income

 

 

1,727

 

 

 

1,982

 

 

 

1,834

 

 

 

1,231

 

 

 

1,068

 

 

 

(255

)

 

 

659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,672

 

 

 

4,004

 

 

 

3,738

 

 

 

3,381

 

 

 

2,145

 

 

 

(332

)

 

 

1,527

 

Professional fees

 

 

333

 

 

 

276

 

 

 

275

 

 

 

247

 

 

 

374

 

 

 

57

 

 

 

(41

)

Occupancy and equipment

 

 

328

 

 

 

327

 

 

 

294

 

 

 

282

 

 

 

243

 

 

 

1

 

 

 

85

 

Data processing

 

 

794

 

 

 

788

 

 

 

625

 

 

 

533

 

 

 

570

 

 

 

6

 

 

 

224

 

Regulatory assessment

 

 

161

 

 

 

126

 

 

 

202

 

 

 

198

 

 

 

204

 

 

 

35

 

 

 

(43

)

Losses on sale and write-downs of other real estate owned

 

 

54

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

54

 

 

 

54

 

Other

 

 

1,401

 

 

 

1,083

 

 

 

1,047

 

 

 

985

 

 

 

846

 

 

 

318

 

 

 

555

 

Total noninterest expenses

 

 

6,743

 

 

 

6,604

 

 

 

6,181

 

 

 

5,626

 

 

 

4,382

 

 

 

139

 

 

 

2,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings before income taxes

 

 

6,457

 

 

 

5,663

 

 

 

4,855

 

 

 

5,196

 

 

 

5,308

 

 

 

794

 

 

 

1,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

1,604

 

 

 

1,340

 

 

 

1,253

 

 

 

1,326

 

 

 

1,359

 

 

 

264

 

 

 

245

 

Net earnings

 

$

4,853

 

 

$

4,323

 

 

$

3,602

 

 

$

3,870

 

 

$

3,949

 

 

$

530

 

 

$

904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share - Basic

 

$

0.42

 

 

$

0.37

 

 

$

0.31

 

 

$

0.33

 

 

$

0.38

 

 

$

0.05

 

 

$

0.04

 

Net earnings per share - Diluted

 

$

0.21

 

 

$

0.18

 

 

$

0.15

 

 

$

0.17

 

 

$

0.18

 

 

$

0.02

 

 

$

0.03

 


OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Year-to-Date (Unaudited)
(Dollars in thousands, except per share amounts)

 

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2025

 

 

2024

 

 

Change

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

57,146

 

 

$

52,051

 

 

$

5,095

 

Debt securities

 

 

635

 

 

 

652

 

 

 

(17

)

Other

 

 

6,573

 

 

 

6,926

 

 

 

(353

)

Total interest income

 

 

64,354

 

 

 

59,629

 

 

 

4,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

21,434

 

 

 

22,963

 

 

 

(1,529

)

Borrowings

 

 

333

 

 

 

1,976

 

 

 

(1,643

)

Total interest expense

 

 

21,767

 

 

 

24,939

 

 

 

(3,172

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

42,587

 

 

 

34,690

 

 

 

7,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit loss expense

 

 

2,036

 

 

 

2,222

 

 

 

(186

)

Net interest income after credit loss expense

 

 

40,551

 

 

 

32,468

 

 

 

8,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

4,657

 

 

 

3,780

 

 

 

877

 

Other

 

 

2,117

 

 

 

843

 

 

 

1,274

 

Total noninterest income

 

 

6,774

 

 

 

4,623

 

 

 

2,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,795

 

 

 

11,103

 

 

 

3,692

 

Professional fees

 

 

1,131

 

 

 

1,073

 

 

 

58

 

Occupancy and equipment

 

 

1,231

 

 

 

884

 

 

 

347

 

Data processing

 

 

2,740

 

 

 

2,273

 

 

 

467

 

Regulatory assessment

 

 

687

 

 

 

799

 

 

 

(112

)

Losses on sale and write-downs of other real estate owned

 

 

54

 

 

 

-

 

 

 

54

 

Other

 

 

4,516

 

 

 

3,328

 

 

 

1,188

 

Total noninterest expenses

 

 

25,154

 

 

 

19,460

 

 

 

5,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings before income taxes

 

 

22,171

 

 

 

17,631

 

 

 

4,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

5,523

 

 

 

4,507

 

 

 

1,016

 

Net earnings

 

$

16,648

 

 

$

13,124

 

 

$

3,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share - Basic

 

$

1.42

 

 

$

1.39

 

 

$

0.04

 

Net earnings per share - Diluted

 

$

0.71

 

 

$

0.63

 

 

$

0.08

 


OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (QTD) (Unaudited)
(Dollars in thousands, except average yields/rates)

 

 

4Q25

 

 

3Q25

 

 

4Q24

 

 

 

 

 

 

Interest

 

 

Average

 

 

 

 

 

Interest

 

 

Average

 

 

 

 

 

Interest

 

 

Average

 

 

 

Average

 

 

and

 

 

Yield/

 

 

Average

 

 

and

 

 

Yield/

 

 

Average

 

 

and

 

 

Yield/

 

 

 

Balance

 

 

Dividends

 

 

Rate(1)

 

 

Balance

 

 

Dividends

 

 

Rate(1)

 

 

Balance

 

 

Dividends

 

 

Rate(1)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

876,581

 

 

$

15,437

 

 

 

7.04

%

 

$

800,336

 

 

$

14,082

 

 

 

7.04

%

 

$

785,007

 

 

$

13,679

 

 

 

6.97

%

Securities

 

 

24,192

 

 

 

164

 

 

 

2.71

%

 

 

22,695

 

 

 

153

 

 

 

2.70

%

 

 

23,912

 

 

 

154

 

 

 

2.58

%

Other interest-earning assets (2)

 

 

180,474

 

 

 

1,837

 

 

 

4.07

%

 

 

188,109

 

 

 

2,086

 

 

 

4.44

%

 

 

145,392

 

 

 

1,809

 

 

 

4.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets/interest income

 

 

1,081,247

 

 

 

17,438

 

 

 

6.45

%

 

 

1,011,140

 

 

 

16,321

 

 

 

6.46

%

 

 

954,311

 

 

 

15,642

 

 

 

6.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

8,285

 

 

 

 

 

 

 

 

 

 

 

9,557

 

 

 

 

 

 

 

 

 

 

 

13,711

 

 

 

 

 

 

 

 

 

Premises and equipment

 

 

2,444

 

 

 

 

 

 

 

 

 

 

 

2,414

 

 

 

 

 

 

 

 

 

 

 

2,033

 

 

 

 

 

 

 

 

 

Other

 

 

4,972

 

 

 

 

 

 

 

 

 

 

 

5,209

 

 

 

 

 

 

 

 

 

 

 

7,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,096,948

 

 

 

 

 

 

 

 

 

 

$

1,028,320

 

 

 

 

 

 

 

 

 

 

$

977,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money-market deposits

 

$

303,184

 

 

$

1,713

 

 

 

2.26

%

 

$

286,156

 

 

$

1,800

 

 

 

2.52

%

 

$

318,945

 

 

$

2,297

 

 

 

2.88

%

Time deposits

 

 

363,225

 

 

 

3,848

 

 

 

4.24

%

 

 

320,800

 

 

 

3,473

 

 

 

4.33

%

 

 

290,748

 

 

 

3,707

 

 

 

5.10

%

Borrowings (3)

 

 

543

 

 

 

5

 

 

 

3.97

%

 

 

 

 

 

 

-

 

 

 

4.32

%

 

 

40,111

 

 

 

402

 

 

 

4.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities/interest expense

 

 

666,952

 

 

 

5,567

 

 

 

3.34

%

 

 

606,956

 

 

 

5,273

 

 

 

3.48

%

 

 

649,804

 

 

 

6,406

 

 

 

3.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

301,812

 

 

 

 

 

 

 

 

 

 

 

298,670

 

 

 

 

 

 

 

 

 

 

 

222,258

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

8,606

 

 

 

 

 

 

 

 

 

 

 

8,687

 

 

 

 

 

 

 

 

 

 

 

8,114

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

119,578

 

 

 

 

 

 

 

 

 

 

 

114,007

 

 

 

 

 

 

 

 

 

 

 

97,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,096,948

 

 

 

 

 

 

 

 

 

 

$

1,028,320

 

 

 

 

 

 

 

 

 

 

$

977,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

11,871

 

 

 

 

 

 

 

 

 

 

$

11,048

 

 

 

 

 

 

 

 

 

 

$

9,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

3.11

%

 

 

 

 

 

 

 

 

 

 

2.98

%

 

 

 

 

 

 

 

 

 

 

2.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

4.39

%

 

 

 

 

 

 

 

 

 

 

4.37

%

 

 

 

 

 

 

 

 

 

 

3.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

 

 

1.62

 

 

 

 

 

 

 

 

 

 

 

1.67

 

 

 

 

 

 

 

 

 

 

 

1.47

 

 

 

 

 

 

 

 

 


(1

)

Annualized.

(2

)

Includes interest-earning deposits with banks, Federal Funds Sold and Federal Home Loan Bank stock dividends.

(3

)

Includes Federal Home Loan Bank and Federal Reserve Bank advances.

(4

)

Interest rate spread represents the difference between average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(5

)

Net interest margin is net interest income divided by average interest-earning assets.


OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (YTD) (Unaudited)
(Dollars in thousands, except average yields/rates)

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

 

 

 

 

Interest

 

 

Average

 

 

 

 

 

Interest

 

 

Average

 

 

 

Average

 

 

and

 

 

Yield/

 

 

Average

 

 

and

 

 

Yield/

 

 

 

Balance

 

 

Dividends

 

 

Rate(1)

 

 

Balance

 

 

Dividends

 

 

Rate(1)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

819,233

 

 

$

57,146

 

 

 

6.98

%

 

$

753,904

 

 

 

52,051

 

 

 

6.90

%

Securities

 

 

23,137

 

 

 

635

 

 

 

2.74

%

 

 

23,903

 

 

 

652

 

 

 

2.73

%

Other interest-earning assets (2)

 

 

152,496

 

 

 

6,573

 

 

 

4.31

%

 

 

127,229

 

 

 

6,926

 

 

 

5.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets/interest income

 

 

994,866

 

 

 

64,354

 

 

 

6.47

%

 

 

905,036

 

 

 

59,629

 

 

 

6.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

11,478

 

 

 

 

 

 

 

 

 

 

 

13,810

 

 

 

 

 

 

 

 

 

Premises and equipment

 

 

2,334

 

 

 

 

 

 

 

 

 

 

 

1,798

 

 

 

 

 

 

 

 

 

Other

 

 

4,529

 

 

 

 

 

 

 

 

 

 

 

6,804

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,013,207

 

 

 

 

 

 

 

 

 

 

$

927,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money-market deposits

 

$

286,701

 

 

$

7,006

 

 

 

2.44

%

 

$

322,507

 

 

 

9,910

 

 

 

3.07

%

Time deposits

 

 

331,563

 

 

 

14,428

 

 

 

4.35

%

 

 

248,676

 

 

 

13,053

 

 

 

5.25

%

Borrowings (3)

 

 

8,747

 

 

 

333

 

 

 

3.81

%

 

 

47,312

 

 

 

1,976

 

 

 

4.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities/interest expense

 

 

627,011

 

 

 

21,767

 

 

 

3.47

%

 

 

618,495

 

 

 

24,939

 

 

 

4.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

265,551

 

 

 

 

 

 

 

 

 

 

 

216,643

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

8,368

 

 

 

 

 

 

 

 

 

 

 

6,438

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

112,277

 

 

 

 

 

 

 

 

 

 

 

85,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,013,207

 

 

 

 

 

 

 

 

 

 

$

927,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

42,587

 

 

 

 

 

 

 

 

 

 

$

34,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

3.00

%

 

 

 

 

 

 

 

 

 

 

2.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

4.28

%

 

 

 

 

 

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

 

 

1.59

 

 

 

 

 

 

 

 

 

 

 

1.46

 

 

 

 

 

 

 

 

 


(1

)

Annualized.

(2

)

Includes interest-earning deposits with banks, Federal Funds Sold and Federal Home Loan Bank stock dividends.

(3

)

Includes Federal Home Loan Bank and Federal Reserve Bank advances.

(4

)

Interest rate spread represents the difference between average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(5

)

Net interest margin is net interest income divided by average interest-earning assets.


OptimumBank Holdings, Inc.

Segments of Loans Analysis (Unaudited)
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 change vs

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Residential real estate

 

$

74,018

 

 

$

66,723

 

 

$

66,602

 

 

$

71,638

 

 

$

74,064

 

 

$

7,295

 

 

$

(46

)

Multi-family real estate

 

 

65,693

 

 

 

67,435

 

 

 

68,321

 

 

 

63,615

 

 

 

64,001

 

 

 

(1,742

)

 

 

1,692

 

Commercial real estate

 

 

666,508

 

 

 

524,865

 

 

 

478,224

 

 

 

482,113

 

 

 

485,671

 

 

 

141,643

 

 

 

180,837

 

Land and construction

 

 

36,212

 

 

 

43,364

 

 

 

61,126

 

 

 

80,338

 

 

 

77,295

 

 

 

(7,152

)

 

 

(41,083

)

Commercial

 

 

48,196

 

 

 

45,604

 

 

 

50,351

 

 

 

50,585

 

 

 

52,810

 

 

 

2,592

 

 

 

(4,614

)

Consumer

 

 

68,166

 

 

 

65,731

 

 

 

59,940

 

 

 

51,955

 

 

 

50,399

 

 

 

2,435

 

 

 

17,767

 

Total loans

 

 

958,793

 

 

 

813,722

 

 

 

784,564

 

 

 

800,244

 

 

 

804,240

 

 

 

145,071

 

 

 

154,553

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred loan fees and costs

 

 

(1,227

)

 

 

(892

)

 

 

(678

)

 

 

(742

)

 

 

(595

)

 

 

(335

)

 

 

(632

)

Allowance for credit losses

 

 

(10,273

)

 

 

(10,018

)

 

 

(9,338

)

 

 

(8,270

)

 

 

(8,660

)

 

 

(255

)

 

 

(1,613

)

Loans, net

 

$

947,293

 

 

$

802,812

 

 

$

774,548

 

 

$

791,232

 

 

$

794,985

 

 

$

144,481

 

 

$

152,308

 


OptimumBank Holdings, Inc.

Allowance for Credit Losses Analysis (Unaudited)
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 change vs

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Beginning balance

 

$

10,018

 

 

$

9,338

 

 

$

8,270

 

 

$

8,660

 

 

$

8,337

 

 

$

680

 

 

$

1,681

 

Credit loss expense (reversal) - funded

 

 

389

 

 

 

639

 

 

 

1,043

 

 

 

(144

)

 

 

569

 

 

 

(250

)

 

 

(180

)

Charge-offs

 

 

(201

)

 

 

(129

)

 

 

(72

)

 

 

(325

)

 

 

(336

)

 

 

(72

)

 

 

135

 

Recoveries

 

 

67

 

 

 

170

 

 

 

97

 

 

 

79

 

 

 

90

 

 

 

(103

)

 

 

(23

)

Ending balance

 

$

10,273

 

 

$

10,018

 

 

$

9,338

 

 

$

8,270

 

 

$

8,660

 

 

$

255

 

 

$

1,613

 


Explanation of Certain Unaudited Non-GAAP Financial Measures

This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.

Non-GAAP Reconciliations

Pre-tax, Pre-provision earnings (Unaudited)

(Dollars in thousands)

 

 

4Q25

 

 

 

3Q25

 

 

 

2Q25

 

 

 

1Q25

 

 

 

4Q24

 

Net Earnings (GAAP)

 

$

4,853

 

 

$

4,323

 

 

$

3,602

 

 

$

3,870

 

 

$

3,949

 

Plus: Income Tax Expense

 

 

1,604

 

 

 

1,340

 

 

 

1,253

 

 

 

1,326

 

 

 

1,359

 

Plus: Credit Loss Expense (Reversal)

 

 

398

 

 

 

763

 

 

 

1,040

 

 

 

(165

)

 

 

613

 

Pre-tax, Pre-provision earnings (Non-GAAP)

 

 

6,855

 

 

 

6,426

 

 

 

5,895

 

 

 

5,031

 

 

 

5,921

 


Tangible Book Value Per Common Share and Per Fully Diluted Share (Unaudited)

(Dollars in thousands, except per share amounts)

 

 

4Q25

 

 

 

3Q25

 

 

 

2Q25

 

 

 

1Q25

 

 

 

4Q24

 

Total Stockholders’ (GAAP) and Tangible Common Equity

 

$

121,897

 

 

$

116,888

 

 

$

111,348

 

 

$

108,003

 

 

$

103,184

 

Common Shares Outstanding

 

 

11,534

 

 

 

11,884

 

 

 

11,751

 

 

 

11,751

 

 

 

11,636

 

Effect of conversion of series B preferred shares if converted

 

 

11,114

 

 

 

11,114

 

 

 

11,114

 

 

 

11,114

 

 

 

11,114

 

Effect of conversion of series C preferred shares if converted

 

 

876

 

 

 

526

 

 

 

526

 

 

 

526

 

 

 

526

 

Total Diluted Shares

 

 

23,524

 

 

 

23,524

 

 

 

23,391

 

 

 

23,391

 

 

 

23,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Common Share

 

$

10.57

 

 

$

9.84

 

 

$

9.48

 

 

$

9.19

 

 

$

8.87

 

Tangible Book Value per Share - Diluted

 

$

5.18

 

 

$

4.97

 

 

$

4.76

 

 

$

4.62

 

 

$

4.43