Home
Sb Financial Group Inc
SB Financial Group Announces Fourth Quarter 2025 Results
Business
Jan 29 2026
22 min read

SB Financial Group Announces Fourth Quarter 2025 Results

news images

DEFIANCE, Ohio, Jan. 29, 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 full year ended December 31, 2025.

Fourth Quarter 2025 Highlights compared to the fourth quarter of the prior year include:

  • GAAP net income and Diluted Earnings per Share (“DEPS”) were $3.9 million, or $0.63 per DEPS, an improvement from the $3.6 million, or $0.55 per DEPS in the prior-year quarter. Net Income, adjusted for Originated Mortgage Servicing Rights (“OMSR”), was $4.0 million, up 18.6 percent compared to $3.4 million for the prior-year period. Adjusted DEPS of $0.65 was also up 25.0 percent, from the adjusted prior year.

  • Net interest income of $12.7 million increased by 16.7 percent from $10.9 million reported in the prior-year quarter.

  • Loan growth of $133.9 million, or 12.8 percent from the prior-year quarter, with growth from the linked quarter of $70.0 million, or 6.3 percent. This marks the seventh consecutive quarter of sequential loan growth. Loan growth adjusted for the Marblehead acquisition was $115.7 and $70.0 million, from the prior year and linked quarters, respectively.

  • Deposit growth of $154.6 million, or 13.4 percent from the prior-year quarter, with an increase from the linked quarter of $44.7 million, or 3.5 percent. Adjusted for the Marblehead acquisition, total deposits increased $107.5 million from the prior year, or a 9.3 percent increase.

  • Tangible book value (“TBV”) per share ended the quarter at $18.00 up $2.00 per share or 12.5 percent from the prior-year quarter. Adjusted TBV now rests at $21.44 per share.

Twelve months ended December 31, 2025 Highlights compared to the same period of the prior year:

  • Net interest income rose to $48.5 million, representing a year-over-year improvement of 21.4 percent from $39.9 million for the twelve months ending December 31, 2024.

  • Total interest expense increased to $25.5 million, up by 4.3 percent from $24.4 million in the prior year period.

  • Net income increased to $14.0 million for the twelve months ending December 31, 2025, representing an improvement of 21.8% from $11.5 million in the prior year.

Earnings Highlights

Three Months Ended

 

Twelve Months Ended

($ in thousands, except per share & ratios)

Dec. 2025

Dec. 2024

% Change

 

Dec. 2025

Dec. 2024

% Change

Operating revenue

$

16,420

 

$

15,454

 

6.3

%

 

$

65,560

 

$

56,939

 

15.1

%

Interest income

 

19,272

 

 

16,847

 

14.4

%

 

 

73,920

 

 

64,349

 

14.9

%

Interest expense

 

6,560

 

 

5,950

 

10.3

%

 

 

25,467

 

 

24,427

 

4.3

%

Net interest income

 

12,712

 

 

10,897

 

16.7

%

 

 

48,453

 

 

39,922

 

21.4

%

Provision for credit losses

 

198

 

 

(76

)

360.5

%

 

 

1,306

 

 

124

 

953.2

%

Noninterest income

 

3,708

 

 

4,557

 

-18.6

%

 

 

17,107

 

 

17,017

 

0.5

%

Noninterest expense

 

11,239

 

 

11,003

 

2.1

%

 

 

46,999

 

 

42,959

 

9.4

%

Net income

 

3,918

 

 

3,635

 

7.8

%

 

 

13,974

 

 

11,470

 

21.8

%

Adjusted Earnings per diluted share

 

0.65

 

 

0.52

 

25.0

%

 

 

2.31

 

 

1.71

 

35.1

%

Earnings per diluted share

 

0.63

 

 

0.55

 

14.5

%

 

 

2.19

 

 

1.72

 

27.3

%

Adjusted Return on Avg. Assets

 

1.02

%

 

1.02

%

0.0

%

 

 

0.98

%

 

0.84

%

16.7

%

Return on average assets

 

1.01

%

 

1.04

%

-2.9

%

 

 

0.93

%

 

0.84

%

10.7

%

Adjusted Return on Avg. Equity

 

11.43

%

 

10.38

%

10.1

%

 

 

10.98

%

 

9.16

%

19.9

%

Return on average equity

 

11.08

%

 

11.07

%

0.1

%

 

 

10.38

%

 

9.19

%

12.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Net income for the fourth quarter was $3.9 million, a 7.8 percent increase from the prior-year quarter, with the GAAP DEPS of $0.63 up 14.5 percent from the prior year,” said Mark A. Klein, Chairman, President, and CEO. This marks 60 consecutive quarters of profitability, which also included the third full quarter of contribution from the Marblehead acquisition, which continues to strengthen our liquidity profile and further extended our market presence in Northern Ohio.

Net interest income for the quarter grew by $1.8 million to $12.7 million compared to the previous year, driven by strong loan growth, rising loan yields, and more stable funding costs. Total loans increased by $133.9 million, compared to the prior year, and by $70.0 million from the linked quarter. On an organic basis, excluding the Marblehead acquisition, loan balances increased $115.7 million from the prior year. Deposits increased $154.6 million, or 13.4 percent, to $1.31 billion, driven by stable core deposit relationships. Excluding acquired deposits, organic growth totaled $107.5 million, demonstrating the Bank’s ability to sustain long-standing client relationships while continuing to source additional deposit balances.”

RESULTS OF OPERATIONS

In the fourth quarter of 2025, total operating revenue increased to $16.4 million, a 6.3 percent increase from $15.5 million in the prior year and a 1.0 percent decrease from the linked quarter. The year-over-year increase was driven by higher net interest income and incremental expansion in core non-interest income. Net interest income totaled $12.7 million for the quarter, representing a 16.7 percent increase from the prior year, driven by higher interest income on loans, which increased $2.3 million to $17.3 million. Interest expense rose modestly, with higher deposit costs offset in part by lower costs across other funding sources, resulting in a 10.3 percent increase in total interest expense compared to the prior-year quarter. As a result, net interest margin increased 16 basis points year over year to 3.5 percent. Noninterest income declined 18.6 percent from the prior year period to $3.7 million, primarily driven by lower wealth management fees, mortgage loan servicing fees, and other fee-based income. These declines were partially offset by higher customer service fees, gains on the sale of mortgage and non-mortgage loans and increased title insurance revenue. “Our results this quarter reflect continued balance sheet discipline, with funding cost management supporting margin expansion, while noninterest income was impacted by lower activity in certain fee-based businesses,” said Mr. Klein. “We remain focused on maintaining a diversified revenue mix and executing on long-term growth priorities.”

Mortgage Loan Business

Net mortgage banking revenue for the quarter reached $1.5 million, down $541,000 from the prior-year quarter. Loan servicing fees added $928,000 to revenue, reflecting an increase of $42,000 from the prior-year quarter. The OMSR net valuation adjustment for the fourth quarter of 2025 was a negative $157,000 compared to a recapture of $288,000 in the fourth quarter of 2024.

Mortgage Banking

 

 

 

 

 

 

 

($ in thousands)

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

 

Prior Year Growth

Mortgage originations

$

72,398

 

$

67,609

 

$

97,901

 

$

39,775

 

$

72,534

 

 

$

(136

)

Mortgage sales

 

70,361

 

 

66,408

 

 

74,313

 

 

39,279

 

 

62,301

 

 

 

8,060

 

Mortgage servicing portfolio

 

1,479,982

 

 

1,470,360

 

 

1,456,374

 

 

1,432,184

 

 

1,427,318

 

 

 

52,664

 

Mortgage servicing rights

 

15,254

 

 

15,347

 

 

15,458

 

 

14,965

 

 

14,868

 

 

 

386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

Loan servicing fees

 

928

 

 

914

 

 

904

 

 

894

 

 

886

 

 

 

42

 

OMSR amortization

 

(572

)

 

(455

)

 

(469

)

 

(294

)

 

(358

)

 

 

(214

)

Net administrative fees

 

356

 

 

459

 

 

435

 

 

600

 

 

528

 

 

 

(172

)

OMSR valuation adjustment

 

(157

)

 

(301

)

 

159

 

 

11

 

 

288

 

 

 

(445

)

Net loan servicing fees

 

199

 

 

158

 

 

594

 

 

611

 

 

816

 

 

 

(617

)

Gain on sale of mortgages

 

1,272

 

 

1,328

 

 

1,566

 

 

849

 

 

1,196

 

 

 

76

 

Mortgage banking revenue, net

$

1,471

 

$

1,486

 

$

2,160

 

$

1,460

 

$

2,012

 

 

$

(541

)

 

 

 

 

 

 

 

 

Noninterest Income and Noninterest Expense

"Noninterest income for the fourth quarter of 2025 totaled $3.7 million, a decrease of $849,000 or 18.6 percent from the prior-year quarter, driven primarily by a decline in mortgage loan servicing fees and other fee-based income. Despite the year over year decline, noninterest revenue base remains well diversified, with gains on the sale of mortgage loans increasing $76,000 and customer servicing fees increasing $50,000, helping to partially offset lower fee activity,” Mr. Klein noted.

Noninterest Income/Noninterest Expense

 

 

 

 

 

 

 

($ in thousands, except ratios)

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

 

Prior Year Growth

Noninterest Income (NII)

$

3,708

 

$

4,244

 

$

5,048

 

$

4,107

 

$

4,557

 

 

$

(849

)

NII / Total Revenue

 

22.6

%

 

25.6

%

 

29.4

%

 

26.7

%

 

29.5

%

 

 

-6.9

%

NII / Average Assets

 

1.0

%

 

1.1

%

 

1.4

%

 

1.1

%

 

1.3

%

 

 

-0.3

%

Total Revenue Growth

 

6.3

%

 

15.9

%

 

22.3

%

 

17.2

%

 

2.2

%

 

 

4.1

%

 

 

 

 

 

 

 

 

Noninterest Expense (NIE)

$

11,239

 

$

11,498

 

$

11,852

 

$

12,410

 

$

11,003

 

 

$

236

 

Efficiency Ratio

 

68.1

%

 

69.0

%

 

68.9

%

 

80.0

%

 

71.1

%

 

 

-3.0

%

NIE / Average Assets

 

2.9

%

 

3.0

%

 

3.2

%

 

3.4

%

 

3.2

%

 

 

-0.3

%

Net Noninterest Expense/Avg. Assets

 

-1.9

%

 

-1.9

%

 

-1.8

%

 

-2.3

%

 

-1.8

%

 

 

-0.1

%

Total Expense Growth

 

2.1

%

 

4.5

%

 

11.1

%

 

20.7

%

 

6.1

%

 

 

-4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense for the fourth quarter of 2025 totaled $11.2 million, an increase of 2.1 percent from the prior-year period, driven primarily by higher net occupancy costs, state and local taxes, and other noninterest expenses. These increases were partially offset by lower salary and benefit expenses, as well as reduction in professional fees and marketing costs. “Our efficiency ratio for the fourth quarter of 2025 was 68.1 percent, reflecting continued discipline in expense management as we balanced targeted investments with revenue performance,” stated Mr. Klein.

Balance Sheet

As of December 31, 2025, SB Financial reported total assets of $1.55 billion, an increase from the linked quarter and the previous year. Year-over-year growth was primarily driven by strong growth in the loan portfolio, which reached $1.18 billion, marking a $133.9 million or 12.8 percent increase year over year. Loan growth also included $18.2 million in loans added with the completion of the Marblehead acquisition. Cash increased by $45.6 million from the prior year, from investment portfolio runoff and deposit growth. Key metrics this quarter included our loan-to-deposit ratio of 90.3 percent and our loan to asset ratio of 76 percent, both of which remain within the upper range of the Company’s target levels.

Total deposits increased to $1.31 billion, growing $154.6 million, or 13.4 percent, year over year, including $47.1 million in low-cost deposits from the acquisition and $107.5 million of organic deposit growth. Organic growth was supported by continued deposit gathering activity and customer engagement across SB Financial’s markets. Shareholders’ equity totaled $141.2 million at quarter end, representing an increase of $13.7 million from the prior year, or an increase of $3.01 per share, reflecting earnings retention and disciplined balance sheet management.

During the fourth quarter, SB Financial repurchased approximately 32,000 shares, a 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 move into the first quarter of 2026, the Company remains well positioned, supported by a strong balance sheet, solid asset quality and disciplined approach to capital management,” said Mr. Klein. “Loan balances continued to grow over the past year, driven by steady client activity and consistent execution across our markets, while credit performance and reserve coverage remained sound. While we navigated variability across certain revenue categories during the quarter, our diversified business model and funding profile continue to provide stability. Looking ahead, we remain focused on prudent organic growth, disciplined expense management, and thoughtful capital deployment to support sustainable performance and long-term shareholder value.

Loan Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Annual Growth

Commercial

$

113,878

 

$

117,581

 

$

118,984

 

$

125,878

 

$

124,764

 

$

(10,886

)

% of Total

 

9.6

%

 

10.6

%

 

10.9

%

 

11.6

%

 

11.9

%

 

-8.7

%

Commercial RE

 

596,983

 

 

535,307

 

 

525,671

 

 

509,518

 

 

479,573

 

 

117,410

 

% of Total

 

50.6

%

 

48.2

%

 

48.0

%

 

46.8

%

 

45.8

%

 

24.5

%

Agriculture

 

76,514

 

 

65,150

 

 

60,924

 

 

61,443

 

 

64,680

 

 

11,834

 

% of Total

 

6.5

%

 

5.9

%

 

5.6

%

 

5.6

%

 

6.2

%

 

18.3

%

Residential RE

 

304,741

 

 

309,140

 

 

310,126

 

 

319,307

 

 

308,378

 

 

(3,637

)

% of Total

 

25.8

%

 

27.8

%

 

28.3

%

 

29.3

%

 

29.5

%

 

-1.2

%

Consumer & Other

 

88,475

 

 

83,367

 

 

79,014

 

 

72,128

 

 

69,340

 

 

19,135

 

% of Total

 

7.5

%

 

7.5

%

 

7.2

%

 

6.6

%

 

6.6

%

 

27.6

%

Total Loans

$

1,180,591

 

$

1,110,545

 

$

1,094,719

 

$

1,088,274

 

$

1,046,735

 

$

133,856

 

Total Growth Percentage

 

 

 

 

 

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Annual Growth

Non-Int DDA

$

254,063

 

$

246,725

 

$

241,245

 

$

240,446

 

$

232,155

 

$

21,908

 

% of Total

 

19.4

%

 

19.5

%

 

19.3

%

 

18.9

%

 

20.1

%

 

9.4

%

Interest DDA

 

202,501

 

 

194,420

 

 

205,581

 

 

208,583

 

 

201,085

 

 

1,416

 

% of Total

 

15.5

%

 

15.4

%

 

16.4

%

 

16.4

%

 

17.4

%

 

0.7

%

Savings

 

296,484

 

 

290,111

 

 

282,311

 

 

285,902

 

 

237,987

 

 

58,497

 

% of Total

 

22.7

%

 

23.0

%

 

22.6

%

 

22.5

%

 

20.6

%

 

24.6

%

Money Market

 

280,896

 

 

261,953

 

 

249,536

 

 

257,013

 

 

222,161

 

 

58,735

 

% of Total

 

21.5

%

 

20.7

%

 

20.0

%

 

20.2

%

 

19.3

%

 

26.4

%

Time Deposits

 

273,300

 

 

269,313

 

 

271,149

 

 

279,276

 

 

259,217

 

 

14,083

 

% of Total

 

20.9

%

 

21.3

%

 

21.7

%

 

22.0

%

 

22.5

%

 

5.4

%

Total Deposits

$

1,307,244

 

$

1,262,522

 

$

1,249,822

 

$

1,271,220

 

$

1,152,605

 

$

154,639

 

Total Growth Percentage

 

 

 

 

 

 

13.4

%

 

 

 

 

 

 

 

Asset Quality

As of December 31, 2025, SB Financial continued to report strong asset quality metrics. Nonperforming assets totaled $4.7 million, representing 0.30 percent of total assets, a decrease of $833,000 from $5.5 million or 0.40 percent of total assets, in the prior year, and a modest decline from the linked quarter, which reported nonperforming assets of $4.9 million or 0.32 percent of total assets.

The allowance for credit losses remained strong at 1.36 percent of total loans, providing coverage of 351.9 percent of nonperforming loans. This level was consistent with the linked quarter and represented a meaningful improvement compared to the prior year period, consistent with the Company’s disciplined credit risk framework. Net loan charge-offs to average loans remained modest at four basis points, increasing slightly from zero basis points in the linked quarter and improving from seven basis points in the prior year. Collectively, these metrics reflect SB Financial’s continued emphasis on disciplined underwriting and effective credit administration.

“Our credit results this quarter reflect continued stability across the loan portfolio and further progress in managing problem assets,” said Mr. Klein “Nonperforming assets declined from the prior quarter as we maintained disciplined credit standards, while reserve coverage and charge-off levels remained consistent with our risk appetite. We will continue to emphasize disciplined underwriting and proactive credit management as we support measured growth across our markets.”

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

Annual
Change

($ in thousands, except ratios)

Dec. 2025

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Commercial & Agriculture

$

2,256

 

$

2,243

 

$

3,274

 

$

3,418

 

$

2,927

 

$

(671

)

% of Total Com./Ag. loans

 

1.18

%

 

1.23

%

 

1.82

%

 

1.82

%

 

1.55

%

 

-22.9

%

Commercial RE

 

771

 

 

778

 

 

816

 

 

798

 

 

807

 

 

(36

)

% of Total CRE loans

 

0.13

%

 

0.15

%

 

0.16

%

 

0.16

%

 

0.17

%

 

-4.5

%

Residential RE

 

1,322

 

 

1,400

 

 

1,577

 

 

1,608

 

 

1,539

 

 

(217

)

% of Total Res. RE loans

 

0.43

%

 

0.45

%

 

0.51

%

 

0.50

%

 

0.50

%

 

-14.1

%

Consumer & Other

 

230

 

 

195

 

 

205

 

 

227

 

 

243

 

 

(13

)

% of Total Con./Oth. loans

 

0.26

%

 

0.23

%

 

0.26

%

 

0.31

%

 

0.35

%

 

-5.3

%

Total Nonaccruing Loans

 

4,579

 

 

4,616

 

 

5,872

 

 

6,051

 

 

5,516

 

 

(937

)

% of Total loans

 

0.39

%

 

0.42

%

 

0.54

%

 

0.56

%

 

0.53

%

 

-17.0

%

Foreclosed Assets and Other Assets

 

104

 

 

237

 

 

284

 

 

73

 

 

-

 

 

104

 

Total Change (%)

 

 

 

 

 

N/M

Total Nonperforming Assets

$

4,683

 

$

4,853

 

$

6,156

 

$

6,124

 

$

5,516

 

$

(833

)

% of Total assets

 

0.30

%

 

0.32

%

 

0.41

%

 

0.41

%

 

0.40

%

 

-15.10

%

 

 

 

 

 

 

 

Webcast and Conference Call

The Company will hold the fourth quarter 2025 earnings conference call and webcast on January 30, 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 loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. 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)

 

 

 

 

 

 

 

 

 

 

 

December

 

September

 

June

 

March

 

December

($ in thousands)

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

71,543

 

 

$

85,025

 

 

$

79,463

 

 

$

105,145

 

 

$

25,928

 

Interest bearing time deposits

 

1,140

 

 

 

2,025

 

 

 

1,565

 

 

 

1,565

 

 

 

1,565

 

Available-for-sale securities

 

188,626

 

 

 

193,190

 

 

 

195,955

 

 

 

199,721

 

 

 

201,587

 

Loans held for sale

 

1,761

 

 

 

4,736

 

 

 

12,774

 

 

 

4,286

 

 

 

6,770

 

Loans, net of unearned income

 

1,180,591

 

 

 

1,110,545

 

 

 

1,094,719

 

 

 

1,088,274

 

 

 

1,046,735

 

Allowance for credit losses

 

(16,114

)

 

 

(15,943

)

 

 

(15,645

)

 

 

(15,391

)

 

 

(15,096

)

Premises and equipment, net

 

21,688

 

 

 

21,764

 

 

 

21,857

 

 

 

21,875

 

 

 

20,456

 

Federal Reserve and FHLB Stock, at cost

 

5,610

 

 

 

5,466

 

 

 

5,466

 

 

 

5,340

 

 

 

5,223

 

Foreclosed assets

 

104

 

 

 

237

 

 

 

284

 

 

 

73

 

 

 

-

 

Interest receivable

 

5,490

 

 

 

5,455

 

 

 

5,299

 

 

 

5,072

 

 

 

4,908

 

Goodwill

 

27,158

 

 

 

27,158

 

 

 

27,158

 

 

 

27,158

 

 

 

23,239

 

Cash value of life insurance

 

32,208

 

 

 

32,004

 

 

 

31,060

 

 

 

30,871

 

 

 

30,685

 

Mortgage servicing rights

 

15,254

 

 

 

15,347

 

 

 

15,458

 

 

 

14,965

 

 

 

14,868

 

Other assets

 

10,308

 

 

 

9,254

 

 

 

10,888

 

 

 

12,048

 

 

 

12,649

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

1,545,367

 

 

$

1,496,263

 

 

$

1,486,301

 

 

$

1,501,002

 

 

$

1,379,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Non interest bearing demand

$

254,063

 

 

$

246,725

 

 

$

241,245

 

 

$

240,446

 

 

$

232,155

 

Interest bearing demand

 

202,501

 

 

 

194,420

 

 

 

205,581

 

 

 

208,583

 

 

 

201,085

 

Savings

 

296,484

 

 

 

290,111

 

 

 

282,311

 

 

 

285,902

 

 

 

237,987

 

Money market

 

280,896

 

 

 

261,953

 

 

 

249,536

 

 

 

257,013

 

 

 

222,161

 

Time deposits

 

273,300

 

 

 

269,313

 

 

 

271,149

 

 

 

279,276

 

 

 

259,217

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

1,307,244

 

 

 

1,262,522

 

 

 

1,249,822

 

 

 

1,271,220

 

 

 

1,152,605

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

9,230

 

 

 

10,976

 

 

 

15,640

 

 

 

11,058

 

 

 

10,585

 

Federal Home Loan Bank advances

 

35,000

 

 

 

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

 

19,739

 

 

 

19,726

 

 

 

19,715

 

 

 

19,702

 

 

 

19,690

 

Interest payable

 

2,460

 

 

 

2,739

 

 

 

2,258

 

 

 

2,634

 

 

 

2,351

 

Other liabilities

 

20,148

 

 

 

18,051

 

 

 

19,908

 

 

 

19,552

 

 

 

21,468

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,404,131

 

 

 

1,359,324

 

 

 

1,352,653

 

 

 

1,369,476

 

 

 

1,252,009

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

Common stock

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

Additional paid-in capital

 

15,160

 

 

 

15,086

 

 

 

15,139

 

 

 

14,955

 

 

 

15,194

 

Retained earnings

 

126,311

 

 

 

123,370

 

 

 

120,273

 

 

 

117,397

 

 

 

116,186

 

Accumulated other comprehensive loss

 

(21,481

)

 

 

(23,412

)

 

 

(25,492

)

 

 

(26,872

)

 

 

(30,234

)

Treasury stock

 

(40,073

)

 

 

(39,424

)

 

 

(37,591

)

 

 

(35,273

)

 

 

(34,957

)

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

141,236

 

 

 

136,939

 

 

 

133,648

 

 

 

131,526

 

 

 

127,508

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,545,367

 

 

$

1,496,263

 

 

$

1,486,301

 

 

$

1,501,002

 

 

$

1,379,517

 

 

 

 

 

 

 

 

 

 

 



SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except per share & ratios)

At and for the Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December

 

September

 

June

 

March

 

December

 

December

 

December

Interest income

 

2025

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

17,234

 

 

$

16,449

 

$

16,059

 

$

15,244

 

$

14,920

 

 

$

64,986

 

$

56,863

Tax exempt

 

107

 

 

 

117

 

 

116

 

 

115

 

 

122

 

 

 

455

 

 

496

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,096

 

 

 

1,097

 

 

1,133

 

 

1,169

 

 

1,178

 

 

 

4,495

 

 

4,870

Tax exempt

 

36

 

 

 

35

 

 

35

 

 

38

 

 

35

 

 

 

144

 

 

146

Other interest income

 

799

 

 

 

1,111

 

 

1,124

 

 

806

 

 

592

 

 

 

3,840

 

 

1,974

Total interest income

 

19,272

 

 

 

18,809

 

 

18,467

 

 

17,372

 

 

16,847

 

 

 

73,920

 

 

64,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,820

 

 

 

5,721

 

 

5,597

 

 

5,352

 

 

5,169

 

 

 

22,490

 

 

21,035

Repurchase agreements & other

 

22

 

 

 

28

 

 

21

 

 

24

 

 

41

 

 

 

95

 

 

154

Federal Home Loan Bank advances

 

370

 

 

 

369

 

 

366

 

 

362

 

 

369

 

 

 

1,467

 

 

1,721

Trust preferred securities

 

154

 

 

 

162

 

 

161

 

 

160

 

 

177

 

 

 

637

 

 

739

Subordinated debt

 

194

 

 

 

195

 

 

194

 

 

195

 

 

194

 

 

 

778

 

 

778

Total interest expense

 

6,560

 

 

 

6,475

 

 

6,339

 

 

6,093

 

 

5,950

 

 

 

25,467

 

 

24,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

12,712

 

 

 

12,334

 

 

12,128

 

 

11,279

 

 

10,897

 

 

 

48,453

 

 

39,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

198

 

 

 

124

 

 

597

 

 

387

 

 

(76

)

 

 

1,306

 

 

124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

for credit losses

 

12,514

 

 

 

12,210

 

 

11,531

 

 

10,892

 

 

10,973

 

 

 

47,147

 

 

39,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

900

 

 

 

912

 

 

859

 

 

864

 

 

916

 

 

 

3,535

 

 

3,511

Customer service fees

 

892

 

 

 

887

 

 

886

 

 

879

 

 

842

 

 

 

3,544

 

 

3,467

Gain on sale of mtg. loans & OMSR

 

1,272

 

 

 

1,328

 

 

1,566

 

 

849

 

 

1,196

 

 

 

5,015

 

 

4,565

Mortgage loan servicing fees, net

 

199

 

 

 

158

 

 

594

 

 

611

 

 

816

 

 

 

1,562

 

 

2,183

Gain on sale of non-mortgage loans

 

38

 

 

 

8

 

 

82

 

 

15

 

 

10

 

 

 

143

 

 

145

Title insurance revenue

 

525

 

 

 

544

 

 

582

 

 

397

 

 

478

 

 

 

2,048

 

 

1,635

Net gain on sales of securities

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

-

Gain (loss) on sale of assets

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

200

Other

 

(118

)

 

 

407

 

 

479

 

 

492

 

 

299

 

 

 

1,260

 

 

1,311

Total noninterest income

 

3,708

 

 

 

4,244

 

 

5,048

 

 

4,107

 

 

4,557

 

 

 

17,107

 

 

17,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,047

 

 

 

6,198

 

 

6,595

 

 

6,237

 

 

6,185

 

 

 

25,077

 

 

23,603

Net occupancy expense

 

822

 

 

 

801

 

 

793

 

 

893

 

 

702

 

 

 

3,309

 

 

2,884

Equipment expense

 

1,154

 

 

 

1,188

 

 

1,121

 

 

1,072

 

 

1,127

 

 

 

4,535

 

 

4,333

Data processing fees

 

790

 

 

 

723

 

 

888

 

 

1,439

 

 

821

 

 

 

3,840

 

 

3,075

Professional fees

 

805

 

 

 

863

 

 

892

 

 

1,034

 

 

895

 

 

 

3,594

 

 

2,927

Marketing expense

 

122

 

 

 

174

 

 

190

 

 

165

 

 

207

 

 

 

651

 

 

821

Telephone and communication expense

 

124

 

 

 

123

 

 

125

 

 

139

 

 

136

 

 

 

511

 

 

525

Postage and delivery expense

 

140

 

 

 

157

 

 

107

 

 

137

 

 

116

 

 

 

541

 

 

447

State, local and other taxes

 

331

 

 

 

268

 

 

268

 

 

224

 

 

224

 

 

 

1,091

 

 

907

Employee expense

 

158

 

 

 

255

 

 

176

 

 

174

 

 

168

 

 

 

763

 

 

733

Other expenses

 

746

 

 

 

748

 

 

697

 

 

896

 

 

422

 

 

 

3,087

 

 

2,704

Total noninterest expense

 

11,239

 

 

 

11,498

 

 

11,852

 

 

12,410

 

 

11,003

 

 

 

46,999

 

 

42,959

Income before income tax expense

 

4,983

 

 

 

4,956

 

 

4,727

 

 

2,589

 

 

4,527

 

 

 

17,255

 

 

13,856

Income tax expense

 

1,065

 

 

 

910

 

 

875

 

 

431

 

 

892

 

 

 

3,281

 

 

2,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

3,918

 

 

$

4,046

 

$

3,852

 

$

2,158

 

$

3,635

 

 

$

13,974

 

$

11,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.63

 

 

$

0.64

 

$

0.60

 

$

0.33

 

$

0.55

 

 

$

2.19

 

$

1.72

Diluted earnings per common share

$

0.63

 

 

$

0.64

 

$

0.60

 

$

0.33

 

$

0.55

 

 

$

2.19

 

$

1.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

6,252

 

 

 

6,297

 

 

6,448

 

 

6,481

 

 

6,575

 

 

 

6,369

 

 

6,660

Diluted:

 

6,266

 

 

 

6,311

 

 

6,459

 

 

6,502

 

 

6,599

 

 

 

6,388

 

 

6,680



SB FINANCIAL GROUP, INC.

 

 

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except per share & ratios)

 

At and for the Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December

 

September

 

June

 

March

 

December

 

December

 

December

SUMMARY OF OPERATIONS

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

12,712

 

 

$

12,334

 

 

$

12,128

 

 

$

11,279

 

 

$

10,897

 

 

$

48,453

 

 

$

39,922

 

Tax-equivalent adjustment

 

 

38

 

 

 

40

 

 

 

40

 

 

 

41

 

 

 

42

 

 

 

159

 

 

 

171

 

Tax-equivalent net interest income

 

 

12,750

 

 

 

12,374

 

 

 

12,168

 

 

 

11,320

 

 

 

10,939

 

 

 

48,612

 

 

 

40,093

 

Provision for credit loss

 

 

198

 

 

 

124

 

 

 

597

 

 

 

387

 

 

 

(76

)

 

 

1,306

 

 

 

124

 

Noninterest income

 

 

3,708

 

 

 

4,244

 

 

 

5,048

 

 

 

4,107

 

 

 

4,557

 

 

 

17,107

 

 

 

17,017

 

Total operating revenue

 

 

16,420

 

 

 

16,578

 

 

 

17,176

 

 

 

15,386

 

 

 

15,454

 

 

 

65,560

 

 

 

56,939

 

Noninterest expense

 

 

11,239

 

 

 

11,498

 

 

 

11,852

 

 

 

12,410

 

 

 

11,003

 

 

 

46,999

 

 

 

42,959

 

Pre-tax pre-provision income

 

 

5,181

 

 

 

5,080

 

 

 

5,324

 

 

 

2,976

 

 

 

4,451

 

 

 

18,561

 

 

 

13,980

 

Net income

 

 

3,918

 

 

 

4,046

 

 

 

3,852

 

 

 

2,158

 

 

 

3,635

 

 

 

13,974

 

 

 

11,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (EPS)

 

 

0.63

 

 

 

0.64

 

 

 

0.60

 

 

 

0.33

 

 

 

0.55

 

 

 

2.19

 

 

 

1.72

 

Diluted earnings per share

 

 

0.63

 

 

 

0.64

 

 

 

0.60

 

 

 

0.33

 

 

 

0.55

 

 

 

2.19

 

 

 

1.72

 

Common dividends

 

 

0.155

 

 

 

0.150

 

 

 

0.150

 

 

 

0.145

 

 

 

0.145

 

 

 

0.600

 

 

 

0.560

 

Book value per common share

 

 

22.65

 

 

 

21.85

 

 

 

21.02

 

 

 

20.29

 

 

 

19.64

 

 

 

22.65

 

 

 

19.64

 

Tangible book value per common share (TBV)

 

 

18.00

 

 

 

17.21

 

 

 

16.44

 

 

 

15.79

 

 

 

16.00

 

 

 

18.00

 

 

 

16.00

 

Market price per common share

 

 

22.27

 

 

 

19.29

 

 

 

19.10

 

 

 

20.82

 

 

 

20.91

 

 

 

22.27

 

 

 

20.91

 

Market price to TBV

 

 

123.7

%

 

 

112.1

%

 

 

116.2

%

 

 

131.8

%

 

 

130.7

%

 

 

123.7

%

 

 

130.7

%

Market price to trailing 12 month EPS

 

 

10.1

 

 

 

9.1

 

 

 

10.4

 

 

 

12.2

 

 

 

12.1

 

 

 

10.1

 

 

 

12.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA)

 

 

1.01

%

 

 

1.07

%

 

 

1.03

%

 

 

0.60

%

 

 

1.04

%

 

 

0.93

%

 

 

0.84

%

Pre-tax pre-provision ROAA

 

 

1.34

%

 

 

1.34

%

 

 

1.42

%

 

 

0.83

%

 

 

1.27

%

 

 

1.33

%

 

 

1.10

%

Return on average equity (ROE)

 

 

11.08

%

 

 

12.08

%

 

 

11.67

%

 

 

6.63

%

 

 

11.07

%

 

 

10.38

%

 

 

9.19

%

Return on average tangible equity

 

 

13.97

%

 

 

15.47

%

 

 

14.97

%

 

 

8.32

%

 

 

13.51

%

 

 

13.22

%

 

 

11.34

%

Efficiency ratio

 

 

68.09

%

 

 

69.00

%

 

 

68.90

%

 

 

80.00

%

 

 

71.09

%

 

 

71.33

%

 

 

75.33

%

Earning asset yield

 

 

5.32

%

 

 

5.31

%

 

 

5.29

%

 

 

5.23

%

 

 

5.15

%

 

 

5.28

%

 

 

4.91

%

Cost of interest bearing liabilities

 

 

2.34

%

 

 

2.33

%

 

 

2.33

%

 

 

2.32

%

 

 

2.35

%

 

 

2.33

%

 

 

2.48

%

Net interest margin

 

 

3.51

%

 

 

3.48

%

 

 

3.48

%

 

 

3.40

%

 

 

3.33

%

 

 

3.46

%

 

 

3.05

%

Tax equivalent effect

 

 

0.01

%

 

 

0.02

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

Net interest margin, tax equivalent

 

 

3.52

%

 

 

3.50

%

 

 

3.49

%

 

 

3.41

%

 

 

3.34

%

 

 

3.47

%

 

 

3.06

%

Non interest income/Average assets

 

 

0.96

%

 

 

1.12

%

 

 

1.35

%

 

 

1.14

%

 

 

1.30

%

 

 

1.14

%

 

 

1.25

%

Non interest expense/Average assets

 

 

2.90

%

 

 

3.04

%

 

 

3.17

%

 

 

3.45

%

 

 

3.14

%

 

 

3.13

%

 

 

3.16

%

Net noninterest expense/Average assets

 

 

-1.94

%

 

 

-1.92

%

 

 

-1.82

%

 

 

-2.31

%

 

 

-1.84

%

 

 

-1.99

%

 

 

-1.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

 

133

 

 

 

11

 

 

 

49

 

 

 

86

 

 

 

195

 

 

 

279

 

 

 

290

 

Recoveries

 

 

3

 

 

 

9

 

 

 

3

 

 

 

2

 

 

 

13

 

 

 

17

 

 

 

40

 

Net charge-offs

 

 

130

 

 

 

2

 

 

 

46

 

 

 

84

 

 

 

182

 

 

 

262

 

 

 

250

 

Nonperforming loans/Total loans

 

 

0.39

%

 

 

0.42

%

 

 

0.54

%

 

 

0.56

%

 

 

0.53

%

 

 

0.39

%

 

 

0.53

%

Nonperforming assets/Loans & OREO

 

 

0.40

%

 

 

0.44

%

 

 

0.56

%

 

 

0.56

%

 

 

0.53

%

 

 

0.40

%

 

 

0.53

%

Nonperforming assets/Total assets

 

 

0.30

%

 

 

0.32

%

 

 

0.41

%

 

 

0.41

%

 

 

0.40

%

 

 

0.30

%

 

 

0.40

%

Allowance for credit loss/Nonperforming loans

 

 

351.91

%

 

 

345.39

%

 

 

266.43

%

 

 

254.35

%

 

 

273.68

%

 

 

351.91

%

 

 

273.68

%

Allowance for credit loss/Total loans

 

 

1.36

%

 

 

1.44

%

 

 

1.43

%

 

 

1.41

%

 

 

1.44

%

 

 

1.36

%

 

 

1.44

%

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

 

 

0.04

%

 

 

0.00

%

 

 

0.02

%

 

 

0.03

%

 

 

0.07

%

 

 

0.02

%

 

 

0.02

%

Loan loss provision/Net charge-offs

 

N/M

 

N/M

 

N/M

 

N/M

 

N/M

 

N/M

 

N/M

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans/ Deposits

 

 

90.31

%

 

 

87.96

%

 

 

87.59

%

 

 

85.61

%

 

 

90.81

%

 

 

90.31

%

 

 

90.81

%

Equity/ Assets

 

 

9.14

%

 

 

9.15

%

 

 

8.99

%

 

 

8.76

%

 

 

9.24

%

 

 

9.14

%

 

 

9.24

%

Tangible equity/Tangible assets

 

 

7.40

%

 

 

7.35

%

 

 

7.17

%

 

 

6.96

%

 

 

7.66

%

 

 

7.40

%

 

 

7.66

%

Common equity tier 1 ratio (Bank)

 

 

11.78

%

 

 

12.48

%

 

 

12.53

%

 

 

12.35

%

 

 

13.43

%

 

 

11.78

%

 

 

13.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

END OF PERIOD BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,545,367

 

 

 

1,496,263

 

 

 

1,486,301

 

 

 

1,501,002

 

 

 

1,379,517

 

 

 

1,545,367

 

 

 

1,379,517

 

Total loans

 

 

1,180,591

 

 

 

1,110,545

 

 

 

1,094,719

 

 

 

1,088,274

 

 

 

1,046,735

 

 

 

1,180,591

 

 

 

1,046,735

 

Deposits

 

 

1,307,244

 

 

 

1,262,522

 

 

 

1,249,822

 

 

 

1,271,220

 

 

 

1,152,605

 

 

 

1,307,244

 

 

 

1,152,605

 

Shareholders equity

 

 

141,236

 

 

 

136,939

 

 

 

133,648

 

 

 

131,526

 

 

 

127,508

 

 

 

141,236

 

 

 

127,508

 

Goodwill and intangibles

 

 

28,989

 

 

 

29,048

 

 

 

29,107

 

 

 

29,125

 

 

 

23,597

 

 

 

28,989

 

 

 

23,597

 

Tangible equity

 

 

112,247

 

 

 

107,891

 

 

 

104,541

 

 

 

102,401

 

 

 

103,911

 

 

 

112,247

 

 

 

103,911

 

Mortgage servicing portfolio

 

 

1,479,982

 

 

 

1,470,360

 

 

 

1,456,374

 

 

 

1,432,184

 

 

 

1,427,318

 

 

 

1,479,982

 

 

 

1,427,318

 

Wealth/Brokerage assets under care

 

 

566,004

 

 

 

563,036

 

 

 

536,836

 

 

 

519,158

 

 

 

547,697

 

 

 

566,004

 

 

 

547,697

 

Total assets under care

 

 

3,591,353

 

 

 

3,529,659

 

 

 

3,479,511

 

 

 

3,452,344

 

 

 

3,354,532

 

 

 

3,591,353

 

 

 

3,354,532

 

Full-time equivalent employees

 

 

252

 

 

 

253

 

 

 

256

 

 

 

262

 

 

 

252

 

 

 

252

 

 

 

252

 

Period end common shares outstanding

 

 

6,236

 

 

 

6,268

 

 

 

6,359

 

 

 

6,483

 

 

 

6,494

 

 

 

6,236

 

 

 

6,494

 

Market capitalization (all)

 

 

138,883

 

 

 

120,907

 

 

 

121,453

 

 

 

134,982

 

 

 

135,780

 

 

 

138,883

 

 

 

135,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,536,215

 

 

 

1,502,389

 

 

 

1,498,756

 

 

 

1,459,896

 

 

 

1,395,473

 

 

 

1,499,323

 

 

 

1,361,274

 

Total earning assets

 

 

1,436,207

 

 

 

1,404,330

 

 

 

1,399,485

 

 

 

1,346,354

 

 

 

1,301,872

 

 

 

1,398,888

 

 

 

1,267,794

 

Total loans

 

 

1,158,567

 

 

 

1,104,175

 

 

 

1,076,328

 

 

 

1,076,328

 

 

 

1,040,580

 

 

 

1,108,531

 

 

 

1,014,375

 

Deposits

 

 

1,299,512

 

 

 

1,270,783

 

 

 

1,270,798

 

 

 

1,227,449

 

 

 

1,163,531

 

 

 

1,267,201

 

 

 

1,130,973

 

Shareholders equity

 

 

140,315

 

 

 

132,866

 

 

 

132,353

 

 

 

131,944

 

 

 

130,647

 

 

 

134,606

 

 

 

124,742

 

Goodwill and intangibles

 

 

29,027

 

 

 

29,077

 

 

 

29,116

 

 

 

26,714

 

 

 

23,605

 

 

 

28,865

 

 

 

23,629

 

Tangible equity

 

 

111,288

 

 

 

103,789

 

 

 

103,237

 

 

 

105,230

 

 

 

107,042

 

 

 

105,741

 

 

 

101,113

 

Average basic shares outstanding

 

 

6,252

 

 

 

6,297

 

 

 

6,448

 

 

 

6,481

 

 

 

6,575

 

 

 

6,369

 

 

 

6,660

 

Average diluted shares outstanding

 

 

6,266

 

 

 

6,311

 

 

 

6,459

 

 

 

6,502

 

 

 

6,599

 

 

 

6,388

 

 

 

6,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three and Twelve Months Ended Dec. 31, 2025 and 2024

 

 

 

 

($ in thousands)

Three Months Ended Dec. 31, 2025

 

Three Months Ended Dec. 31, 2024

 

Average

 

Average

 

Average

 

Average

Assets

Balance

Interest

Rate

 

Balance

Interest

Rate

 

 

 

 

 

 

 

 

Taxable securities

$

192,092

 

$

1,096

2.26

%

 

$

205,848

 

$

1,321

2.55

%

Overnight Cash

 

79,464

 

 

799

3.99

%

 

 

49,141

 

 

449

3.63

%

Nontaxable securities

 

6,084

 

 

36

2.35

%

 

 

6,303

 

 

35

2.21

%

Loans, net

 

1,158,567

 

 

17,341

5.94

%

 

 

1,040,580

 

 

15,042

5.75

%

Total earning assets

 

1,436,207

 

 

19,272

5.32

%

 

 

1,301,872

 

 

16,847

5.15

%

Cash on hand

 

5,449

 

 

 

 

 

4,262

 

 

 

Allowance for loan losses

 

(16,044

)

 

 

 

 

(15,070

)

 

 

Premises and equipment

 

21,832

 

 

 

 

 

20,642

 

 

 

Other assets

 

88,771

 

 

 

 

 

83,767

 

 

 

Total assets

$

1,536,215

 

 

 

 

$

1,395,473

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Savings, MMDA and interest bearing demand

$

764,806

 

$

3,468

1.80

%

 

$

669,987

 

$

2,803

1.66

%

Time deposits

 

272,398

 

 

2,352

3.43

%

 

 

259,093

 

 

2,366

3.63

%

Repurchase agreements & other

 

10,709

 

 

22

0.82

%

 

 

13,229

 

 

41

1.23

%

Advances from Federal Home Loan Bank

 

35,000

 

 

370

4.19

%

 

 

35,000

 

 

369

4.19

%

Trust preferred securities

 

10,310

 

 

154

5.93

%

 

 

10,310

 

 

177

6.83

%

Subordinated debt

 

19,731

 

 

194

3.90

%

 

 

19,674

 

 

194

3.92

%

Total interest bearing liabilities

 

1,112,954

 

 

6,560

2.34

%

 

 

1,007,293

 

 

5,950

2.35

%

Non interest bearing demand

 

262,308

 

 

-

 

 

 

234,451

 

 

-

 

Total funding

 

1,375,262

 

 

1.89

%

 

 

1,241,744

 

 

1.91

%

Other liabilities

 

20,638

 

 

 

 

 

23,082

 

 

 

Total liabilities

 

1,395,900

 

 

 

 

 

1,264,826

 

 

 

Equity

 

140,315

 

 

 

 

 

130,647

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

1,536,215

 

 

 

 

$

1,395,473

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

12,712

 

 

 

$

10,897

 

 

 

 

 

 

 

 

 

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

3.51

%

 

 

 

3.33

%

 

 

 

 

 

 

 

 

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

3.52

%

 

 

 

3.34

%

- Computed on a fully tax equivalent (FTE) basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended Dec. 31, 2025

 

Twelve Months Ended Dec. 31, 2024

 

Average

 

Average

 

Average

 

Average

Assets

Balance

Interest

Rate

 

Balance

Interest

Rate

 

 

 

 

 

 

 

 

Taxable securities

$

196,831

 

$

4,495

2.28

%

 

$

247,026

 

$

5,490

2.22

%

Overnight Cash

 

87,283

 

 

3,840

4.40

%

 

 

43,171

 

 

1,354

3.14

%

Nontaxable securities

 

6,243

 

 

144

2.31

%

 

 

6,393

 

 

146

2.28

%

Loans, net

 

1,108,531

 

 

65,441

5.90

%

 

 

1,014,375

 

 

57,359

5.65

%

Total earning assets

 

1,398,888

 

 

73,920

5.28

%

 

 

1,310,965

 

 

64,349

4.91

%

Cash on hand

 

5,390

 

 

 

 

 

4,388

 

 

 

Allowance for loan losses

 

(15,631

)

 

 

 

 

(15,536

)

 

 

Premises and equipment

 

21,624

 

 

 

 

 

20,929

 

 

 

Other assets

 

89,052

 

 

 

 

 

40,528

 

 

 

Total assets

$

1,499,323

 

 

 

 

$

1,361,274

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Savings, MMDA and interest bearing demand

$

742,153

 

$

13,092

1.76

%

 

$

643,710

 

$

11,073

1.72

%

Time deposits

 

273,228

 

 

9,398

3.44

%

 

 

259,818

 

 

9,962

3.83

%

Repurchase agreements & Other

 

12,085

 

 

95

0.79

%

 

 

14,336

 

 

154

1.07

%

Advances from Federal Home Loan Bank

 

35,011

 

 

1,467

4.19

%

 

 

39,092

 

 

1,721

4.40

%

Trust preferred securities

 

10,310

 

 

637

6.18

%

 

 

10,310

 

 

739

7.17

%

Subordinated debt

 

19,713

 

 

778

3.95

%

 

 

19,665

 

 

778

3.96

%

Total interest bearing liabilities

 

1,092,500

 

 

25,467

2.33

%

 

 

986,931

 

 

24,427

2.48

%

Non interest bearing demand

 

251,820

 

 

1.89

%

 

 

227,445

 

 

2.01

%

Total funding

 

1,344,320

 

 

 

 

 

1,214,376

 

 

 

Other liabilities

 

20,397

 

 

 

 

 

22,156

 

 

 

Total liabilities

 

1,364,717

 

 

 

 

 

1,236,532

 

 

 

 

 

 

 

 

 

 

 

Equity

 

134,606

 

 

 

 

 

124,742

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

1,499,323

 

 

 

 

$

1,361,274

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

48,453

 

 

 

$

39,922

 

 

 

 

 

 

 

 

 

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

3.46

%

 

 

 

3.05

%

 

 

 

 

 

 

 

 

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

3.47

%

 

 

 

3.06

%

- Computed on a fully tax equivalent (FTE) basis

 

 

 

 

 

 

 



Non-GAAP reconciliation

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

 

 

($ in thousands, except per share & ratios)

Dec. 31, 2025

 

Dec. 31, 2024

 

Dec. 31, 2025

 

Dec. 31, 2024

 

 

 

 

 

 

 

 

Total Operating Revenue

$

16,420

 

 

$

14,454

 

 

$

65,560

 

 

$

56,939

 

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

 

157

 

 

 

(288

)

 

 

289

 

 

 

(42

)

Adjusted Total Operating Revenue

 

16,577

 

 

 

14,166

 

 

 

65,849

 

 

 

56,897

 

 

 

 

 

 

 

 

 

Total Operating Expense

 

11,239

 

 

 

11,003

 

 

 

46,999

 

 

 

42,959

 

Adjustment for merger expenses

 

-

 

 

 

-

 

 

 

(726

)

 

 

-

 

Adjusted Total Operating Expense

 

11,239

 

 

 

11,003

 

 

 

46,273

 

 

 

42,959

 

 

 

 

 

 

 

 

 

Income before Income Taxes

 

4,983

 

 

 

4,527

 

 

 

17,255

 

 

 

13,856

 

Adjustment for OMSR*/Merger Expenses

 

157

 

 

 

(288

)

 

 

1,015

 

 

 

(42

)

Adjusted Income before Income Taxes

 

5,140

 

 

 

4,239

 

 

 

18,270

 

 

 

13,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

1,065

 

 

 

892

 

 

 

3,281

 

 

 

2,386

 

Adjustment for OMSR/Merger Expenses **

 

33

 

 

 

(60

)

 

 

213

 

 

 

(9

)

Adjusted Provision for Income Taxes

 

1,098

 

 

 

832

 

 

 

3,494

 

 

 

2,377

 

 

 

 

 

 

 

 

 

Net Income

 

3,918

 

 

 

3,635

 

 

 

13,974

 

 

 

11,470

 

Adjustment for OMSR*/Merger Expenses

 

124

 

 

 

(228

)

 

 

802

 

 

 

(33

)

Adjusted Net Income

 

4,042

 

 

 

3,407

 

 

 

14,776

 

 

 

11,437

 

 

 

 

 

 

 

 

 

Diluted Earnings per Share

 

0.63

 

 

 

0.55

 

 

 

2.19

 

 

 

1.72

 

Adjustment for OMSR*/Merger Expenses

 

0.02

 

 

 

(0.03

)

 

 

0.13

 

 

 

(0.00

)

Adjusted Diluted Earnings per Share

$

0.65

 

 

$

0.52

 

 

$

2.31

 

 

$

1.71

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.01

%

 

 

1.04

%

 

 

0.93

%

 

 

0.84

%

Adjustment for OMSR*/Merger Expenses

 

0.01

%

 

 

-0.02

%

 

 

0.05

%

 

 

0.00

%

Adjusted Return on Average Assets

 

1.02

%

 

 

1.02

%

 

 

0.98

%

 

 

0.84

%

 

 

 

 

 

 

 

 

*valuation adjustment to the Company's mortgage servicing rights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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