Home
Sb Financial Group Inc
SB Financial Group Announces First Quarter 2026 Results
Business
3d ago
20 min read

SB Financial Group Announces First Quarter 2026 Results

news images

DEFIANCE, Ohio, April 23, 2026 (GLOBE NEWSWIRE) -- SB Financial Group, Inc. (NASDAQ: SBFG) (“SB Financial” or the “Company”), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the quarter ended March 31, 2026.

First Quarter 2026 Highlights compared to the first quarter of the prior year include:

  • GAAP net income and Diluted Earnings per Share (“DEPS”) were $4.3 million, or $0.69 per DEPS, an improvement from the $2.2 million, or $0.33 per DEPS in the prior-year quarter. Net Income, adjusted for Originated Mortgage Servicing Rights (“OMSR”) and merger costs, was $3.9 million, up 44.7% percent compared to $2.7 million for the prior-year period. Adjusted DEPS of $0.63 was also up 50.0 percent, from the adjusted prior year.

  • Net interest income of $12.7 million increased by 12.7 percent from $11.3 million reported in the prior-year quarter.

  • Loan growth of $92.9 million, or 8.5 percent from the prior-year quarter, with growth from the linked quarter of $544,000, or 0.05 percent. This marks the eighth consecutive quarter of sequential loan growth.

  • Deposit growth of $100.6 million, or 7.9 percent from the prior-year quarter, with an increase from the linked quarter of $64.6 million, or 4.9 percent.

  • Adjusted tangible book value (“ATBV”) per share excluding AOCI increased to $21.96 at quarter end. Tangible book value (“TBV”) per share ended the quarter at $18.45 up $2.66 per share or 16.8 percent from the prior-year quarter.

Earnings Highlights

Three Months Ended

 

($ in thousands, except per share & ratios)

Mar. 2026

Mar. 2025

% Change

 

Operating revenue

$

17,424

 

$

15,386

 

13.2

%

 

Interest income

 

19,307

 

 

17,372

 

11.1

%

 

Interest expense

 

6,595

 

 

6,093

 

8.2

%

 

Net interest income

 

12,712

 

 

11,279

 

12.7

%

 

Provision for credit losses

 

214

 

 

387

 

44.7

%

 

Noninterest income

 

4,712

 

 

4,107

 

14.7

%

 

Noninterest expense

 

11,929

 

 

12,410

 

-3.9

%

 

Net income

 

4,296

 

 

2,158

 

99.1

%

 

Adjusted Earnings per diluted share

 

0.63

 

 

0.42

 

50.0

%

 

Earnings per diluted share

 

0.69

 

 

0.33

 

109.1

%

 

Adjusted Return on Avg. Assets

 

1.01

%

 

0.76

%

32.9

%

 

Return on average assets

 

1.10

%

 

0.60

%

83.3

%

 

Adjusted Return on Avg. Equity

 

11.04

%

 

8.35

%

32.2

%

 

Return on average equity

 

12.04

%

 

6.63

%

81.6

%

 

 

 

 

 

 

“Net income for the first quarter of 2026 was $4.3 million, a 99.1 percent increase from the prior-year quarter, with GAAP DEPS of $0.69, up 109.1 percent from the prior-year period,” said Mark A. Klein, Chairman, President, and Chief Executive Officer. “This marks our 61st consecutive quarter of profitability and reflects the continued benefits of not only the Marblehead acquisition, but the wider margins and robust balance sheet growth we experienced over the last four quarters.”

For the quarter, net interest income increased to $12.7 million, up 12.7 percent from the prior-year quarter, primarily driven by solid loan growth, higher loan yields, and stable funding costs. Total loans increased $92.9 million from the prior-year quarter and $544,000 from the linked quarter. Total deposits at quarter end increased $100.6 million, or 7.9% percent, to $1.37 billion, supported by stable core deposit relationships and continued customer deposit gathering activities across our markets. Overall results for the quarter reflected continued balance sheet discipline, stable credit performance, and the benefit of our diversified revenue business model.

RESULTS OF OPERATIONS

In the first quarter of 2026, total operating revenue increased to $17.4 million, up 13.2 percent from $15.4 million in the prior-year quarter and 6.1 percent from $16.4 million in the linked quarter. The year-over-year increase was driven by higher net interest income and improved noninterest income, partially offset by a modest increase in total interest expense. Net interest income for the quarter totaled $12.7 million, compared to $11.3 million in the prior-year period and consistent with $12.7 million in the linked quarter. The year-over-year improvement was driven by an increase in interest income on loans, which increased by 13 percent, rising from $15.4 million in the prior-year quarter to $17.3 million. Total interest expense increased modestly from the prior-year quarter, as slightly higher deposit costs were partially offset by lower costs across other funding sources. As a result, net interest margin increased approximately 8 basis points from 3.41 percent in the prior-year quarter to 3.49 percent.

Mortgage Loan Business

Net mortgage banking revenue for the quarter reached $1.8 million, an increase of $369,000 from the prior-year quarter. Loan servicing fees added $928,000 to revenue, reflecting an increase of $34,000 from the prior-year quarter. The OMSR net valuation adjustment for the first quarter of 2026 was a recapture of $452,000, compared to a recapture of $11,000 in the first quarter of 2025.

 

 

 

 

 

 

 

 

 

Mortgage Banking

 

 

 

 

 

 

 

 

($ in thousands)

Mar. 2026   

Dec. 2025   

Sep. 2025   

Jun. 2025   

Mar. 2025   

 

Prior Year
Growth

 

Mortgage originations

$

65,768

 

$

72,398

 

$

67,609

 

$

97,901

 

$

39,775

 

 

$

25,993

 

 

Mortgage sales

 

53,420

 

 

70,361

 

 

66,408

 

 

74,313

 

 

39,279

 

 

 

14,141

 

 

Mortgage servicing portfolio

 

1,482,052

 

 

1,479,982

 

 

1,470,360

 

 

1,456,374

 

 

1,432,184

 

 

 

49,868

 

 

Mortgage servicing rights

 

15,728

 

 

15,254

 

 

15,347

 

 

15,458

 

 

14,965

 

 

 

763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

Loan servicing fees

 

928

 

 

928

 

 

914

 

 

904

 

 

894

 

 

 

34

 

 

OMSR amortization

 

(529

)

 

(572

)

 

(455

)

 

(469

)

 

(294

)

 

 

(235

)

 

Net administrative fees

 

399

 

 

356

 

 

459

 

 

435

 

 

600

 

 

 

(201

)

 

OMSR valuation adjustment

 

452

 

 

(157

)

 

(301

)

 

159

 

 

11

 

 

 

441

 

 

Net loan servicing fees

 

851

 

 

199

 

 

158

 

 

594

 

 

611

 

 

 

240

 

 

Gain on sale of mortgages

 

978

 

 

1,272

 

 

1,328

 

 

1,566

 

 

849

 

 

 

129

 

 

Mortgage banking revenue, net

$

1,829

 

$

1,471

 

$

1,486

 

$

2,160

 

$

1,460

 

 

$

369

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income and Noninterest Expense

“Noninterest income for the first quarter of 2026 totaled $4.7 million, an increase of $605,000, or 14.7 percent, from the prior-year quarter, primarily driven by higher mortgage loan servicing fees, increased gains on sale of mortgage loans, and stronger gain on sale of non-mortgage loans, partially offset by a $97,000 decrease in other noninterest income. The year-over-year improvement reflects the Company’s continued progress in strengthening the diversity of its noninterest revenue base,” Mr. Klein noted.

 

 

 

 

 

 

 

 

 

 

Noninterest Income/Noninterest Expense

 

 

 

 

 

 

 

($ in thousands, except ratios)

 

Mar. 2026

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

 

Prior Year
Growth

 

Noninterest Income (NII)

 

$

4,712

 

$

3,708

 

$

4,244

 

$

5,048

 

$

4,107

 

 

$

605

 

 

NII / Total Revenue

 

 

27.0

%

 

22.6

%

 

25.6

%

 

29.4

%

 

26.7

%

 

 

0.3

%

 

NII / Average Assets

 

 

1.2

%

 

1.0

%

 

1.1

%

 

1.4

%

 

1.1

%

 

 

0.1

%

 

Total Revenue Growth

 

 

13.3

%

 

6.3

%

 

15.9

%

 

22.3

%

 

17.2

%

 

 

-3.9

%

 

 

 

 

 

 

 

 

 

 

 

Noninterest Expense (NIE)

 

$

11,929

 

$

11,239

 

$

11,498

 

$

11,852

 

$

12,410

 

 

$

(481

)

 

Efficiency Ratio

 

 

68.1

%

 

68.1

%

 

69.0

%

 

68.9

%

 

80.0

%

 

 

-11.9

%

 

NIE / Average Assets

 

 

3.1

%

 

2.9

%

 

3.0

%

 

3.2

%

 

3.4

%

 

 

-0.3

%

 

Net Noninterest Expense/Avg. Assets

 

 

-1.9

%

 

-1.9

%

 

-1.9

%

 

-1.8

%

 

-2.3

%

 

 

0.4

%

 

Total Expense Growth

 

 

-3.9

%

 

2.1

%

 

4.5

%

 

11.1

%

 

20.7

%

 

 

-24.6

%

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense for the first quarter of 2026 totaled $11.9 million, a decrease of 3.9 percent from the prior-year quarter, driven primarily by lower data processing expense of $713,000 due to the 2025 merger expenses and a reduction in salaries and employee benefits of $141,000. These decreases were partially offset by higher marketing expense of $112,000 and a modest increase in state, local and other taxes of $64,000. “We remain focused on maintaining disciplined control over noninterest expense. Our efficiency ratio for the first quarter of 2026 was 68.12 percent, a strong improvement from the prior-year period and largely consistent with the linked quarter, reflecting continued discipline in expense management as we balanced targeted investments with revenue performance,” stated Mr. Klein.

Balance Sheet

As of March 31, 2026, SB Financial reported total assets of $1.60 billion, an increase of $59.2 million from December 31, 2025, and $103.6 million, or 6.9 percent, from March 31, 2025. The year-over-year increase reflects continued growth in the loan portfolio, as well as the ongoing benefit of the Marblehead acquisition, which has further expanded the Company’s market presence and funding base in Northern Ohio. Cash increased by $21.1 million from the prior-year period to $126.3 million, driven by deposit growth and investment portfolio runoff. Key metrics for the quarter included a loan-to-deposit ratio of 86.10 percent and a loan-to-asset ratio of 73.6 percent, both of which remained within the Company’s target range.

Total deposits at quarter end increased to $1.37 billion, up $100.6 million, or 7.9 percent, from the prior-year quarter, reflecting continued organic deposit growth and stable client relationships across the franchise. Shareholders’ equity totaled $143.7 million at quarter end, representing an increase of $12.1 million, or 9.2 percent, from the prior-year period, equivalent to an increase of $2.81 per share.

During the first quarter, SB Financial repurchased approximately 29,000 shares, a slight decrease from the prior quarter, reflecting management’s disciplined capital deployment and its assessment of market conditions and capital priorities during the period. The Company remains focused on a balanced approach to capital management, prioritizing shareholder returns through dividends and share repurchases while maintaining flexibility to support organic growth, strategic opportunities, and capital strength.

“As we enter the second quarter of 2026, we believe the Company is operating from a position of strength, supported by a solid balance sheet, healthy credit metrics, and a stable funding base,” said Mr. Klein. “Loan growth over the past year reflects steady client activity and disciplined execution across our markets, while reserve coverage and overall credit performance remained sound during the quarter. We continue to benefit from a diversified business model and a consistent approach to capital management, which we believe positions us well to support prudent growth and long-term shareholder value.”

 

 

 

 

 

 

 

Loan Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Mar. 2026

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Annual
Growth

Commercial

$

111,606

 

$

113,878

 

$

117,581

 

$

118,984

 

$

125,878

 

$

(14,272

)

% of Total

 

9.4

%

 

9.6

%

 

10.6

%

 

10.9

%

 

11.6

%

 

-11.3

%

Commercial RE

 

601,678

 

 

596,983

 

 

535,307

 

 

525,671

 

 

509,518

 

 

92,160

 

% of Total

 

50.9

%

 

50.6

%

 

48.2

%

 

48.0

%

 

46.8

%

 

18.1

%

Agriculture

 

78,297

 

 

76,514

 

 

65,150

 

 

60,924

 

 

61,443

 

 

16,854

 

% of Total

 

6.6

%

 

6.5

%

 

5.9

%

 

5.6

%

 

5.6

%

 

27.4

%

Residential RE

 

300,491

 

 

304,741

 

 

309,140

 

 

310,126

 

 

319,307

 

 

(18,816

)

% of Total

 

25.4

%

 

25.8

%

 

27.8

%

 

28.3

%

 

29.3

%

 

-5.9

%

Consumer & Other

 

89,063

 

 

88,475

 

 

83,367

 

 

79,014

 

 

72,128

 

 

16,935

 

% of Total

 

7.5

%

 

7.5

%

 

7.5

%

 

7.2

%

 

6.6

%

 

23.5

%

Total Loans

$

1,181,135

 

$

1,180,591

 

$

1,110,545

 

$

1,094,719

 

$

1,088,274

 

$

92,861

 

Total Growth Percentage

 

 

 

 

 

 

8.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Mar. 2026

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Annual
Growth

Non-Int DDA

$

248,239

 

$

254,063

 

$

246,725

 

$

241,245

 

$

240,446

 

$

7,793

 

% of Total

 

18.1

%

 

19.4

%

 

19.5

%

 

19.3

%

 

18.9

%

 

3.2

%

Interest DDA

 

215,594

 

 

202,501

 

 

194,420

 

 

205,581

 

 

208,583

 

 

7,011

 

% of Total

 

15.7

%

 

15.5

%

 

15.4

%

 

16.4

%

 

16.4

%

 

3.4

%

Savings

 

333,662

 

 

296,484

 

 

290,111

 

 

282,311

 

 

285,902

 

 

47,760

 

% of Total

 

24.3

%

 

22.7

%

 

23.0

%

 

22.6

%

 

22.5

%

 

16.7

%

Money Market

 

300,028

 

 

280,896

 

 

261,953

 

 

249,536

 

 

257,013

 

 

43,015

 

% of Total

 

21.9

%

 

21.5

%

 

20.7

%

 

20.0

%

 

20.2

%

 

16.7

%

Time Deposits

 

274,300

 

 

273,300

 

 

269,313

 

 

271,149

 

 

279,276

 

 

(4,976

)

% of Total

 

20.0

%

 

20.9

%

 

21.3

%

 

21.7

%

 

22.0

%

 

-1.8

%

Total Deposits

$

1,371,823

 

$

1,307,244

 

$

1,262,522

 

$

1,249,822

 

$

1,271,220

 

$

100,603

 

Total Growth Percentage

 

 

 

 

 

 

7.9

%

 

 

 

 

 

 

 

Asset Quality

As of March 31, 2026, SB Financial continued to report strong asset quality metrics. Nonperforming assets totaled $4.8 million representing 0.30 percent of total assets, a decrease of $1.4 million from $6.1 million, or 0.41 percent of total assets in the prior-year quarter, and a modest increase from the linked quarter, which reported nonperforming assets of $4.7 million, or 0.30 percent of total assets. The allowance for credit losses remained strong at 1.39 percent of total loans, providing coverage of 432.2 percent of nonperforming loans. This level was broadly consistent with the linked quarter and represented an improvement from the prior-year period, reflecting the Company’s disciplined credit risk framework. Net loan charge-offs to average loans remained modest at 1 basis point, compared to 4 basis points in the linked quarter and 3 basis points in the prior-year quarter. Collectively, these metrics reflect SB Financial’s continued emphasis on disciplined underwriting and effective credit administration.

“Our credit results this quarter continued to reflect stability across the loan portfolio and disciplined management of problem assets,” said Mr. Klein. “While nonperforming assets increased modestly from the linked quarter, overall credit performance remained sound, and reserve coverage continued to reflect our conservative approach to risk management. We remain focused on disciplined underwriting and proactive credit administration as we support measured growth across our markets.”

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

Annual
Change

 

($ in thousands, except ratios)

Mar. 2026

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

 

Commercial & Agriculture

$

1,357

 

$

2,256

 

$

2,243

 

$

3,306

 

$

3,418

 

$

(2,061

)

 

% of Total Com./Ag. loans

 

0.71

%

 

1.18

%

 

1.23

%

 

1.84

%

 

1.82

%

 

-60.3

%

 

Commercial RE

 

764

 

 

771

 

 

778

 

 

784

 

 

798

 

 

(34

)

 

% of Total CRE loans

 

0.13

%

 

0.13

%

 

0.15

%

 

0.15

%

 

0.16

%

 

-4.3

%

 

Residential RE

 

1,431

 

 

1,322

 

 

1,400

 

 

1,585

 

 

1,608

 

 

(177

)

 

% of Total Res. RE loans

 

0.48

%

 

0.43

%

 

0.45

%

 

0.51

%

 

0.50

%

 

-11.0

%

 

Consumer & Other

 

240

 

 

230

 

 

195

 

 

197

 

 

227

 

 

13

 

 

% of Total Con./Oth. loans

 

0.27

%

 

0.26

%

 

0.23

%

 

0.25

%

 

0.31

%

 

5.7

%

 

Total Nonaccruing Loans

 

3,792

 

 

4,579

 

 

4,616

 

 

5,872

 

 

6,051

 

 

(2,259

)

 

% of Total loans

 

0.32

%

 

0.39

%

 

0.42

%

 

0.54

%

 

0.56

%

 

-37.3

%

 

Foreclosed Assets and Other Assets

 

974

 

 

104

 

 

237

 

 

284

 

 

73

 

 

901

 

 

Total Change (%)

 

 

 

 

 

N/M

 

Total Nonperforming Assets

$

4,766

 

$

4,683

 

$

4,853

 

$

6,156

 

$

6,124

 

$

(1,358

)

 

% of Total assets

 

0.30

%

 

0.30

%

 

0.32

%

 

0.41

%

 

0.41

%

 

-22.18

%

 

 

 

 

 

 

 

 

 

Webcast and Conference Call

The Company will hold the first quarter 2026 earnings conference call and webcast on April 24, 2026, at 11:00 a.m. EST. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

About SB Financial Group

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 27 offices: 25 in eleven Ohio counties and two in Northeast, Indiana, and 27 ATMs. State Bank has four Residential loan production offices located throughout Ohio and Indiana. Peak Title provides title insurance and title opinions throughout the Tri-State and Kentucky. SB Financial’s common stock is listed on the NASDAQ Capital Market with the ticker symbol “SBFG”.

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial’s Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. In addition, the Company excludes the OMSR valuation adjustment and any gain on sale of assets from net income to report a non-GAAP adjusted net income level. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Investor Contact Information:

Mark A. Klein
Chairman, President and 
Chief Executive Officer
[email protected]

Anthony V. Cosentino
Executive Vice President and 
Chief Financial Officer
[email protected]


 

 

SB FINANCIAL GROUP, INC.

 

 

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March

 

December

 

September

 

June

 

March

 

 

 

($ in thousands)

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

126,293

 

 

$

71,543

 

 

$

85,025

 

 

$

79,463

 

 

$

105,145

 

 

Interest bearing time deposits

 

 

1,965

 

 

 

1,140

 

 

 

2,025

 

 

 

1,565

 

 

 

1,565

 

 

Available-for-sale securities

 

 

183,876

 

 

 

188,626

 

 

 

193,190

 

 

 

195,955

 

 

 

199,721

 

 

Loans held for sale

 

 

7,203

 

 

 

1,761

 

 

 

4,736

 

 

 

12,774

 

 

 

4,286

 

 

Loans, net of unearned income

 

 

1,181,135

 

 

 

1,180,591

 

 

 

1,110,545

 

 

 

1,094,719

 

 

 

1,088,274

 

 

Allowance for credit losses

 

 

(16,388

)

 

 

(16,114

)

 

 

(15,943

)

 

 

(15,645

)

 

 

(15,391

)

 

Premises and equipment, net

 

 

21,295

 

 

 

21,688

 

 

 

21,764

 

 

 

21,857

 

 

 

21,875

 

 

Federal Reserve and FHLB Stock, at cost

 

 

5,463

 

 

 

5,610

 

 

 

5,466

 

 

 

5,466

 

 

 

5,340

 

 

Foreclosed assets

 

 

974

 

 

 

104

 

 

 

237

 

 

 

284

 

 

 

73

 

 

Interest receivable

 

 

5,499

 

 

 

5,490

 

 

 

5,455

 

 

 

5,299

 

 

 

5,072

 

 

Goodwill

 

 

27,158

 

 

 

27,158

 

 

 

27,158

 

 

 

27,158

 

 

 

27,158

 

 

Cash value of life insurance

 

 

32,401

 

 

 

32,208

 

 

 

32,004

 

 

 

31,060

 

 

 

30,871

 

 

Mortgage servicing rights

 

 

15,728

 

 

 

15,254

 

 

 

15,347

 

 

 

15,458

 

 

 

14,965

 

 

Other assets

 

 

11,996

 

 

 

10,308

 

 

 

9,254

 

 

 

10,888

 

 

 

12,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,604,598

 

 

$

1,545,367

 

 

$

1,496,263

 

 

$

1,486,301

 

 

$

1,501,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Non interest bearing demand

 

$

248,239

 

 

$

254,063

 

 

$

246,725

 

 

$

241,245

 

 

$

240,446

 

 

 

Interest bearing demand

 

 

215,594

 

 

 

202,501

 

 

 

194,420

 

 

 

205,581

 

 

 

208,583

 

 

 

Savings

 

 

333,662

 

 

 

296,484

 

 

 

290,111

 

 

 

282,311

 

 

 

285,902

 

 

 

Money market

 

 

300,028

 

 

 

280,896

 

 

 

261,953

 

 

 

249,536

 

 

 

257,013

 

 

 

Time deposits

 

 

274,300

 

 

 

273,300

 

 

 

269,313

 

 

 

271,149

 

 

 

279,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

 

1,371,823

 

 

 

1,307,244

 

 

 

1,262,522

 

 

 

1,249,822

 

 

 

1,271,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

9,433

 

 

 

9,230

 

 

 

10,976

 

 

 

15,640

 

 

 

11,058

 

 

Federal Home Loan Bank advances

 

 

27,500

 

 

 

35,000

 

 

 

35,000

 

 

 

35,000

 

 

 

35,000

 

 

Trust preferred securities

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

Subordinated debt net of issuance costs

 

 

19,751

 

 

 

19,739

 

 

 

19,726

 

 

 

19,715

 

 

 

19,702

 

 

Interest payable

 

 

2,553

 

 

 

2,460

 

 

 

2,739

 

 

 

2,258

 

 

 

2,634

 

 

Other liabilities

 

 

19,573

 

 

 

20,148

 

 

 

18,051

 

 

 

19,908

 

 

 

19,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,460,943

 

 

 

1,404,131

 

 

 

1,359,324

 

 

 

1,352,653

 

 

 

1,369,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

Additional paid-in capital

 

 

15,065

 

 

 

15,160

 

 

 

15,086

 

 

 

15,139

 

 

 

14,955

 

 

 

Retained earnings

 

 

129,631

 

 

 

126,311

 

 

 

123,370

 

 

 

120,273

 

 

 

117,397

 

 

 

Accumulated other comprehensive loss

 

 

(21,861

)

 

 

(21,481

)

 

 

(23,412

)

 

 

(25,492

)

 

 

(26,872

)

 

 

Treasury stock

 

 

(40,499

)

 

 

(40,073

)

 

 

(39,424

)

 

 

(37,591

)

 

 

(35,273

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

 

143,655

 

 

 

141,236

 

 

 

136,939

 

 

 

133,648

 

 

 

131,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

1,604,598

 

 

$

1,545,367

 

 

$

1,496,263

 

 

$

1,486,301

 

 

$

1,501,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

SB FINANCIAL GROUP, INC.

 

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except per share & ratios)

 

At and for the Three Months Ended

 

 

 

 

 

 

March

 

December

 

September

 

June

 

March

 

 

Interest income

 

2026

 

2025

 

2025

 

2025

 

2025

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$ 17,246

 

$ 17,234

 

$ 16,449

 

$ 16,059

 

$ 15,244

 

 

 

Tax exempt

 

99

 

107

 

117

 

116

 

115

 

 

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,029

 

1,096

 

1,097

 

1,133

 

1,169

 

 

 

Tax exempt

 

36

 

36

 

35

 

35

 

38

 

 

 

Other interest income

 

897

 

799

 

1,111

 

1,124

 

806

 

 

 

 

Total interest income

 

19,307

 

19,272

 

18,809

 

18,467

 

17,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,957

 

5,820

 

5,721

 

5,597

 

5,352

 

 

 

Repurchase agreements & other

 

14

 

22

 

28

 

21

 

24

 

 

 

Federal Home Loan Bank advances

 

285

 

370

 

369

 

366

 

362

 

 

 

Trust preferred securities

 

144

 

154

 

162

 

161

 

160

 

 

 

Subordinated debt

 

195

 

194

 

195

 

194

 

195

 

 

 

 

Total interest expense

 

6,595

 

6,560

 

6,475

 

6,339

 

6,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

12,712

 

12,712

 

12,334

 

12,128

 

11,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

214

 

198

 

124

 

597

 

387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

for credit losses

 

12,498

 

12,514

 

12,210

 

11,531

 

10,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

941

 

900

 

912

 

859

 

864

 

 

 

Customer service fees

 

910

 

892

 

887

 

886

 

879

 

 

 

Gain on sale of mtg. loans & OMSR

 

978

 

1,272

 

1,328

 

1,566

 

849

 

 

 

Mortgage loan servicing fees, net

 

851

 

199

 

158

 

594

 

611

 

 

 

Gain on sale of non-mortgage loans

 

144

 

38

 

8

 

82

 

15

 

 

 

Title insurance revenue

 

485

 

525

 

544

 

582

 

397

 

 

 

Gain (loss) on sale of assets

 

8

 

-

 

-

 

-

 

-

 

 

 

Other

 

395

 

(118)

 

407

 

479

 

492

 

 

 

 

Total noninterest income

 

4,712

 

3,708

 

4,244

 

5,048

 

4,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,096

 

6,047

 

6,198

 

6,595

 

6,237

 

 

 

Net occupancy expense

 

882

 

822

 

801

 

793

 

893

 

 

 

Equipment expense

 

1,244

 

1,154

 

1,188

 

1,121

 

1,072

 

 

 

Data processing fees

 

726

 

790

 

723

 

888

 

1,439

 

 

 

Professional fees

 

1,016

 

805

 

863

 

892

 

1,034

 

 

 

Marketing expense

 

277

 

122

 

174

 

190

 

165

 

 

 

Telephone and communication expense

 

118

 

124

 

123

 

125

 

139

 

 

 

Postage and delivery expense

 

187

 

140

 

157

 

107

 

137

 

 

 

State, local and other taxes

 

288

 

331

 

268

 

268

 

224

 

 

 

Employee expense

 

184

 

158

 

255

 

176

 

174

 

 

 

Other expenses

 

911

 

746

 

748

 

697

 

896

 

 

 

 

Total noninterest expense

 

11,929

 

11,239

 

11,498

 

11,852

 

12,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expense

 

5,281

 

4,983

 

4,956

 

4,727

 

2,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

985

 

1,065

 

910

 

875

 

431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$ 4,296

 

$ 3,918

 

$ 4,046

 

$ 3,852

 

$ 2,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$ 0.69

 

$ 0.63

 

$ 0.64

 

$ 0.60

 

$ 0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$ 0.69

 

$ 0.63

 

$ 0.64

 

$ 0.60

 

$ 0.33

 

 

Average shares outstanding (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

6,230

 

6,252

 

6,297

 

6,448

 

6,481

 

 

 

Diluted:

 

6,243

 

6,266

 

6,311

 

6,459

 

6,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



               SB FINANCIAL GROUP, INC.

 

                CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except per share & ratios)

 

At and for the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March

 

December

 

September

 

June

 

March

 

 

 

SUMMARY OF OPERATIONS

 

2026

 

2025

 

2025

 

2025

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

12,712

 

 

$

12,712

 

 

$

12,334

 

 

$

12,128

 

 

$

11,279

 

 

 

 

Tax-equivalent adjustment

 

 

36

 

 

 

38

 

 

 

40

 

 

 

40

 

 

 

41

 

 

 

 

Tax-equivalent net interest income

 

 

12,748

 

 

 

12,750

 

 

 

12,374

 

 

 

12,168

 

 

 

11,320

 

 

 

 

Provision for credit loss

 

 

214

 

 

 

198

 

 

 

124

 

 

 

597

 

 

 

387

 

 

 

 

Noninterest income

 

 

4,712

 

 

 

3,708

 

 

 

4,244

 

 

 

5,048

 

 

 

4,107

 

 

 

 

Total operating revenue

 

 

17,424

 

 

 

16,420

 

 

 

16,578

 

 

 

17,176

 

 

 

15,386

 

 

 

 

Noninterest expense

 

 

11,929

 

 

 

11,239

 

 

 

11,498

 

 

 

11,852

 

 

 

12,410

 

 

 

 

Pre-tax pre-provision income

 

 

5,495

 

 

 

5,181

 

 

 

5,080

 

 

 

5,324

 

 

 

2,976

 

 

 

 

Net income

 

 

4,296

 

 

 

3,918

 

 

 

4,046

 

 

 

3,852

 

 

 

2,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (EPS)

 

 

0.69

 

 

 

0.63

 

 

 

0.64

 

 

 

0.60

 

 

 

0.33

 

 

 

 

Diluted earnings per share

 

 

0.69

 

 

 

0.63

 

 

 

0.64

 

 

 

0.60

 

 

 

0.33

 

 

 

 

Common dividends

 

 

0.155

 

 

 

0.155

 

 

 

0.150

 

 

 

0.150

 

 

 

0.145

 

 

 

 

Book value per common share

 

 

23.10

 

 

 

22.65

 

 

 

21.85

 

 

 

21.02

 

 

 

20.29

 

 

 

 

Tangible book value per common share (TBV)

 

 

18.45

 

 

 

18.00

 

 

 

17.21

 

 

 

16.44

 

 

 

15.79

 

 

 

 

Market price per common share

 

 

21.00

 

 

 

22.27

 

 

 

19.29

 

 

 

19.10

 

 

 

20.82

 

 

 

 

Market price to TBV

 

 

113.8

%

 

 

123.7

%

 

 

112.1

%

 

 

116.2

%

 

 

131.8

%

 

 

 

Market price to trailing 12 month EPS

 

 

8.2

 

 

 

10.1

 

 

 

9.1

 

 

 

10.4

 

 

 

12.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA)

 

 

1.10

%

 

 

1.01

%

 

 

1.07

%

 

 

1.03

%

 

 

0.60

%

 

 

 

Pre-tax pre-provision ROAA

 

 

1.41

%

 

 

1.34

%

 

 

1.34

%

 

 

1.42

%

 

 

0.83

%

 

 

 

Return on average equity (ROE)

 

 

12.04

%

 

 

11.08

%

 

 

12.08

%

 

 

11.67

%

 

 

6.63

%

 

 

 

Return on average tangible equity

 

 

15.06

%

 

 

13.97

%

 

 

15.47

%

 

 

14.97

%

 

 

8.32

%

 

 

 

Efficiency ratio

 

 

68.12

%

 

 

68.09

%

 

 

69.00

%

 

 

68.90

%

 

 

80.00

%

 

 

 

Earning asset yield

 

 

5.29

%

 

 

5.32

%

 

 

5.31

%

 

 

5.29

%

 

 

5.23

%

 

 

 

Cost of interest bearing liabilities

 

 

2.31

%

 

 

2.34

%

 

 

2.33

%

 

 

2.33

%

 

 

2.32

%

 

 

 

Net interest margin

 

 

3.48

%

 

 

3.51

%

 

 

3.48

%

 

 

3.48

%

 

 

3.40

%

 

 

 

Tax equivalent effect

 

 

0.01

%

 

 

0.01

%

 

 

0.02

%

 

 

0.01

%

 

 

0.01

%

 

 

 

Net interest margin, tax equivalent

 

 

3.49

%

 

 

3.52

%

 

 

3.50

%

 

 

3.49

%

 

 

3.41

%

 

 

 

Non interest income/Average assets

 

 

1.21

%

 

 

0.96

%

 

 

1.12

%

 

 

1.35

%

 

 

1.14

%

 

 

 

Non interest expense/Average assets

 

 

3.06

%

 

 

2.90

%

 

 

3.04

%

 

 

3.17

%

 

 

3.45

%

 

 

 

Net noninterest expense/Average assets

 

 

-1.85

%

 

 

-1.94

%

 

 

-1.92

%

 

 

-1.82

%

 

 

-2.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

 

33

 

 

 

133

 

 

 

11

 

 

 

49

 

 

 

86

 

 

 

 

Recoveries

 

 

7

 

 

 

3

 

 

 

9

 

 

 

3

 

 

 

2

 

 

 

 

Net charge-offs

 

 

26

 

 

 

130

 

 

 

2

 

 

 

46

 

 

 

84

 

 

 

 

Nonperforming loans/Total loans

 

 

0.32

%

 

 

0.39

%

 

 

0.42

%

 

 

0.54

%

 

 

0.56

%

 

 

 

Nonperforming assets/Loans & OREO

 

 

0.40

%

 

 

0.40

%

 

 

0.44

%

 

 

0.56

%

 

 

0.56

%

 

 

 

Nonperforming assets/Total assets

 

 

0.30

%

 

 

0.30

%

 

 

0.32

%

 

 

0.41

%

 

 

0.41

%

 

 

 

Allowance for credit loss/Nonperforming loans

 

 

432.17

%

 

 

351.91

%

 

 

345.39

%

 

 

266.43

%

 

 

254.35

%

 

 

 

Allowance for credit loss/Total loans

 

 

1.39

%

 

 

1.36

%

 

 

1.44

%

 

 

1.43

%

 

 

1.41

%

 

 

 

Net loan charge-offs/Average loans (ann.)

 

 

0.01

%

 

 

0.04

%

 

 

0.00

%

 

 

0.02

%

 

 

0.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans/ Deposits

 

 

86.10

%

 

 

90.31

%

 

 

87.96

%

 

 

87.59

%

 

 

85.61

%

 

 

 

Equity/ Assets

 

 

8.95

%

 

 

9.14

%

 

 

9.15

%

 

 

8.99

%

 

 

8.76

%

 

 

 

Tangible equity/Tangible assets

 

 

7.28

%

 

 

7.40

%

 

 

7.35

%

 

 

7.17

%

 

 

6.96

%

 

 

 

Common equity tier 1 ratio (Bank)

 

 

12.06

%

 

 

11.78

%

 

 

12.48

%

 

 

12.53

%

 

 

12.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

END OF PERIOD BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,604,598

 

 

 

1,545,367

 

 

 

1,496,263

 

 

 

1,486,301

 

 

 

1,501,002

 

 

 

 

Total loans

 

 

1,181,135

 

 

 

1,180,591

 

 

 

1,110,545

 

 

 

1,094,719

 

 

 

1,088,274

 

 

 

 

Deposits

 

 

1,371,823

 

 

 

1,307,244

 

 

 

1,262,522

 

 

 

1,249,822

 

 

 

1,271,220

 

 

 

 

Shareholders equity

 

 

143,655

 

 

 

141,236

 

 

 

136,939

 

 

 

133,648

 

 

 

131,526

 

 

 

 

Goodwill and intangibles

 

 

28,929

 

 

 

28,989

 

 

 

29,048

 

 

 

29,107

 

 

 

29,125

 

 

 

 

Tangible equity

 

 

114,726

 

 

 

112,247

 

 

 

107,891

 

 

 

104,541

 

 

 

102,401

 

 

 

 

Mortgage servicing portfolio

 

 

1,482,052

 

 

 

1,479,982

 

 

 

1,470,360

 

 

 

1,456,374

 

 

 

1,432,184

 

 

 

 

Wealth/Brokerage assets under care

 

 

556,930

 

 

 

566,004

 

 

 

563,036

 

 

 

536,836

 

 

 

519,158

 

 

 

 

Total assets under care

 

 

3,643,580

 

 

 

3,591,353

 

 

 

3,529,659

 

 

 

3,479,511

 

 

 

3,452,344

 

 

 

 

Full-time equivalent employees

 

 

258

 

 

 

252

 

 

 

253

 

 

 

256

 

 

 

262

 

 

 

 

Period end common shares outstanding

 

 

6,219

 

 

 

6,236

 

 

 

6,268

 

 

 

6,359

 

 

 

6,483

 

 

 

 

Market capitalization (all)

 

 

130,597

 

 

 

138,883

 

 

 

120,907

 

 

 

121,453

 

 

 

134,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,579,781

 

 

 

1,536,215

 

 

 

1,502,389

 

 

 

1,498,756

 

 

 

1,459,896

 

 

 

 

Total earning assets

 

 

1,479,667

 

 

 

1,436,207

 

 

 

1,404,330

 

 

 

1,399,485

 

 

 

1,346,354

 

 

 

 

Total loans

 

 

1,186,225

 

 

 

1,158,567

 

 

 

1,104,175

 

 

 

1,094,199

 

 

 

1,076,328

 

 

 

 

Deposits

 

 

1,347,351

 

 

 

1,299,512

 

 

 

1,270,783

 

 

 

1,270,798

 

 

 

1,227,449

 

 

 

 

Shareholders equity

 

 

144,659

 

 

 

140,315

 

 

 

132,866

 

 

 

132,353

 

 

 

131,944

 

 

 

 

Goodwill and intangibles

 

 

28,959

 

 

 

29,027

 

 

 

29,077

 

 

 

29,116

 

 

 

26,714

 

 

 

 

Tangible equity

 

 

115,700

 

 

 

111,288

 

 

 

103,789

 

 

 

103,237

 

 

 

105,230

 

 

 

 

Average basic shares outstanding

 

 

6,230

 

 

 

6,252

 

 

 

6,297

 

 

 

6,448

 

 

 

6,481

 

 

 

 

Average diluted shares outstanding

 

 

6,243

 

 

 

6,266

 

 

 

6,311

 

 

 

6,459

 

 

 

6,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SB FINANCIAL GROUP, INC.

 

 

Rate Volume Analysis - (Unaudited)

 

 

For the Three Months Ended Mar. 31, 2026 and 2025

 

 

 

 

 

 

 

 

 

 

($ in thousands)

 

Three Months Ended Mar. 31, 2026

 

 

Three Months Ended Mar. 31, 2025

 

 

 

 

Average

 

Average

 

 

Average

 

Average

 

Assets

 

Balance

Interest

Rate

 

 

Balance

Interest

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

$

187,304

 

$

1,029

2.23

%

 

 

$

196,880

 

$

1,276

2.63

%

 

 

Overnight Cash

 

 

100,067

 

 

897

3.64

%

 

 

 

66,460

 

 

699

4.27

%

 

 

Nontaxable securities

 

 

6,071

 

 

36

2.40

%

 

 

 

6,686

 

 

38

2.30

%

 

 

Loans, net

 

 

1,186,225

 

 

17,345

5.93

%

 

 

 

1,076,328

 

 

15,359

5.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earning assets

 

 

1,479,667

 

 

19,307

5.29

%

 

 

 

1,346,354

 

 

17,372

5.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash on hand

 

 

5,407

 

 

 

 

 

 

10,339

 

 

 

 

 

Allowance for loan losses

 

 

(16,217

)

 

 

 

 

 

(15,238

)

 

 

 

 

Premises and equipment

 

 

21,494

 

 

 

 

 

 

21,082

 

 

 

 

 

Other assets

 

 

89,430

 

 

 

 

 

 

97,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,579,781

 

 

 

 

 

$

1,459,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Savings, MMDA and interest bearing demand

 

$

813,742

 

$

3,697

1.84

%

 

 

$

709,324

 

$

2,959

1.69

%

 

 

Time deposits

 

 

273,832

 

 

2,260

3.35

%

 

 

 

276,253

 

 

2,393

3.51

%

 

 

Repurchase agreements & other

 

 

10,003

 

 

14

0.57

%

 

 

 

13,106

 

 

24

0.74

%

 

 

Advances from Federal Home Loan Bank

 

 

28,167

 

 

285

4.10

%

 

 

 

35,044

 

 

362

4.19

%

 

 

Trust preferred securities

 

 

10,310

 

 

144

5.66

%

 

 

 

10,310

 

 

160

6.29

%

 

 

Subordinated debt

 

 

19,743

 

 

195

4.01

%

 

 

 

19,694

 

 

195

4.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest bearing liabilities

 

 

1,155,797

 

 

6,595

2.31

%

 

 

 

1,063,731

 

 

6,093

2.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest bearing demand

 

 

259,777

 

 

-

 

 

 

 

241,872

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total funding

 

 

1,415,574

 

 

1.89

%

 

 

 

1,305,603

 

 

1.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

19,548

 

 

 

 

 

 

22,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,435,122

 

 

 

 

 

 

1,327,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

144,659

 

 

 

 

 

 

131,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,579,781

 

 

 

 

 

$

1,459,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

$

12,712

 

 

 

 

$

11,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income as a percent of average interest-earning assets - GAAP measure

3.48

%

 

 

 

 

3.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income as a percent of average interest-earning assets - non GAAP

3.49

%

 

 

 

 

3.41

%

 

 

- Computed on a fully tax equivalent (FTE) basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Non-GAAP reconciliation

 

Three Months Ended

 

($ in thousands, except per share & ratios)

 

Mar. 31, 2026

 

Mar. 31, 2025

 

 

 

 

 

 

 

Total Operating Revenue

 

$ 17,424

 

$ 15,386

 

Adjustment to (deduct)/add OMSR recapture/impairment *

 

(452)

 

(11)

 

 

 

 

 

 

 

Adjusted Total Operating Revenue

 

16,972

 

15,375

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expense

 

11,929

 

12,410

 

Adjustment for merger expenses

 

-

 

(726)

 

 

 

 

 

 

 

Adjusted Total Operating Expense

 

11,929

 

11,684

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before Income Taxes

 

5,281

 

2,589

 

Adjustment for OMSR*/Merger Expenses

 

(452)

 

715

 

 

 

 

 

 

 

Adjusted Income before Income Taxes

 

4,829

 

3,304

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

985

 

431

 

Adjustment for OMSR/Merger Expenses **

 

(95)

 

150

 

 

 

 

 

 

 

Adjusted Provision for Income Taxes

 

890

 

581

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

4,296

 

2,158

 

Adjustment for OMSR*/Merger Expenses

 

(357)

 

565

 

 

 

 

 

 

 

Adjusted Net Income

 

3,939

 

2,723

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings per Share

 

0.69

 

0.33

 

Adjustment for OMSR*/Merger Expenses

 

(0.06)

 

0.09

 

 

 

 

 

 

 

Adjusted Diluted Earnings per Share

 

$ 0.63

 

$ 0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.10%

 

0.60%

 

Adjustment for OMSR*/Merger Expenses

 

-0.09%

 

0.15%

 

 

 

 

 

 

 

Adjusted Return on Average Assets

 

1.01%

 

0.75%

 

 

 

 

 

 

 

*valuation adjustment to the Company's mortgage servicing rights

 

 

 

 

 

 

 

 

 

 

 

**tax effect is calculated using a 21% statutory federal corporate income tax rate

 

 

 

 

 

 

 

 

 

   


Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren