First BankNASDAQ: FRBA

First Bank Announces First Quarter 2025 Net Income of $9.4 Million

· Issued by First Bank via GlobeNewswire

Results highlighted by strong loan growth, continued operating efficiency, and solid asset quality

HAMILTON, N.J., April 22, 2025 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) ("the Bank") today announced results for the first quarter of 2025. Net income for the first quarter of 2025 was $9.4 million, or $0.37 per diluted share, compared to $12.5 million, or $0.50 per diluted share, for the first quarter of 2024. Return on average assets, return on average equity and return on average tangible equityi for the first quarter of 2025 were 1.00%, 9.20% and 10.54%, respectively, compared to 1.41%, 13.36% and 15.64%, respectively, for the first quarter of 2024.

First Quarter 2025 Performance Highlights:

  • Total loans of $3.24 billion at March 31, 2025 grew $91.8 million, or 11.8%, annualized, from the linked quarter ended December 31, 2024.

  • Total deposits were $3.12 billion at March 31, 2025, increasing $63.9 million, or 8.5% annualized from the linked quarter ended December 31, 2024.

  • Net interest margin measured 3.65% for the first quarter of 2025, increasing 11 basis points from 3.54% for the linked quarter ended December 31, 2024.

  • Tangible book value per shareii grew to $14.47 at March 31, 2025, increasing 8.0%, annualized, from $14.19 at December 31, 2024.

  • Strong asset quality continued, with nonperforming assets decreasing to 0.42% of total assets at March 31, 2025, compared to 0.46% at December 31, 2024 and 0.64% at March 31, 2024.

“We are pleased to report high-quality loan and deposit growth in the first quarter of 2025,” Patrick L. Ryan, President and CEO of First Bank, reflecting on the Bank’s performance. “Our team produced excellent Commercial and Industrial (“C&I”) loan growth during the quarter with an improved net interest margin and sustained asset quality. We are especially pleased to have achieved this with an efficiency ratio that remained below 60% for the 23rd consecutive quarter, and with continued growth in our primary areas of focus. Our recent and ongoing investments in technology and new C&I lending and deposit-focused business units are building scale and bearing fruit, as reflected in our 10.8% year-over-year increase in tangible book value per share.”

Mr. Ryan continued, “Our success demonstrates a deep commitment to continuing our evolution from a traditional community bank into a full-service, middle market commercial bank. We are executing with a clear vision for our future success, growing our balance sheet and earnings power through strategic initiatives focused on diversification and profitability. Our goal is to achieve top-quartile performance among our peers in any economic environment. We expect our strong underwriting and diversification strategies will support quality growth in 2025 and beyond. As our new business units continue to scale up, we expect to see even better efficiency and profitability moving forward. Additionally, we are pleased to continue driving returns for shareholders through successful share buybacks and meaningful dividends.”

Income Statement

In the first quarter of 2025, the Bank’s net interest income increased to $32.1 million, growing $1.8 million, or 5.9%, compared to the same period in 2024. The increase was primarily driven by an increase of $2.2 million in interest income which outpaced the $450,000 increase in interest expense in the first quarter of 2025 compared to the same quarter in 2024. Net interest income increased $498,000, or 1.6%, over the linked fourth quarter of 2024. This increase was primarily driven by a decrease of $1.6 million in interest expense on deposits, resulting from lower average rates in the first quarter, partially offset by a $1.1 million decrease in interest income from interest bearing deposits with banks, due to lower average balances and yields.

The Bank’s tax equivalent net interest margin measured 3.65% for the first quarter of 2025, increasing by one basis point from 3.64% for the prior year quarter, and increasing by 11 basis points from 3.54% for the fourth quarter of 2024. The relatively flat margin from the prior year quarter was primarily driven by similar decreases in the average rate on interest earning assets and interest bearing liabilities. The Bank’s net interest margin increased compared to the linked fourth quarter primarily due to declines in average rates on deposits and borrowings outpacing the slight reduction in average rates on earning assets. The Bank’s tax equivalent net interest margin includes the impact of amortization and accretion of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. The net impact of amortization of premiums and accretion of discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions was a $2.8 million increase in net interest income during the first quarter of 2025, compared to $3.1 million for the quarter ended December 31, 2024 and $4.2 million for the first quarter of 2024.

The Bank recorded a credit loss expense totaling $1.5 million during the first quarter of 2025, compared to a credit loss expense totaling $234,000 for the fourth quarter of 2024 and a $698,000 credit loss benefit for the first quarter of 2024. The increased credit loss expense for the first quarter of 2025 is primarily due to the Bank's loan growth during the quarter. The Bank’s credit loss benefit for the first quarter of 2024 reflected the Bank’s strong and stable asset quality and lack of loan growth during the quarter.

In the first quarter of 2025, the Bank recorded non-interest income totaling $2.0 million, compared to non-interest income measuring $2.0 million during the same period in 2024 and $2.2 million in non-interest income during the fourth quarter of 2024. Non-interest income declined from the linked quarter primarily due to lower loan fee income.

Non-interest expense for the first quarter of 2025 was $20.4 million, an increase of $2.6 million, or 14.5%, compared to $17.8 million for the prior year quarter. Higher non-interest expense was largely due to increases of $1.1 million in salaries and employee benefits primarily due to a larger employee base, $832,000 in other real estate owned ("OREO") expense due to an $815,000 impairment of an OREO asset recorded during the quarter, and $438,000 in occupancy and equipment primarily due to new branch locations added at the end of 2024.

On a linked quarter basis, non-interest expense increased $1.3 million from $19.1 million for the fourth quarter of 2024. The linked quarter increase primarily reflects increases of $781,000 in OREO expense due to the $815,000 impairment of an OREO asset recorded during the quarter, $606,000 in salaries and employee benefits costs due to year-end salary increases and higher payroll taxes due to bonus payments made in the first quarter of 2025, $202,000 in occupancy and equipment costs due to the new branch locations added at the end of 2024 and higher maintenance and repair costs. These increases were partially offset by a decrease of $425,000 in other professional fees compared to the linked quarter primarily due to lower consulting services and personnel placement fees.

Income tax expense for the three months ended March 31, 2025 was $2.8 million with an effective tax rate of 22.7%, compared to $2.7 million with an effective tax rate of 17.5% for the first quarter of 2024. The effective tax rate for the first quarter of 2025 included the impact of certain discrete items related to stock compensation activity as well as the impact of additional tax credit investments made by the Bank during the quarter. The effective tax rate for the first quarter of 2024 was lower due to certain one-time adjustments primarily related to the finalization of certain tax items related to our acquisition of Malvern Bancorp, Inc. and Malvern Bank, National Association ("Malvern"). Income tax expense for the three months ended December 31, 2024 was $3.9 million with an effective tax rate of 27.2%, which included additional tax related to the Bank’s bank-owned life insurance (“BOLI”) restructuring completed in the second half of 2024. We anticipate our future effective tax rate will be in the range of 23% to 24%.

Balance Sheet

Total assets increased $100.4 million, or 2.7%, from December 31, 2024 to March 31, 2025. Total loans as of March 31, 2025 increased $91.8 million, or 2.9%, from $3.14 billion at December 31, 2024. The Bank’s cash and cash equivalents increased by $16.2 million, or 5.9%, compared to December 31, 2024, as management continued to ensure adequate on-balance sheet liquidity.

The Bank reported total assets of $3.88 billion at March 31, 2025, an increase of $289.4 million, or 8.1%, from $3.59 billion at March 31, 2024. Total loans increased $243.6 million, or 8.1%, to $3.24 billion at March 31, 2025 compared to $2.99 billion at March 31, 2024. The increase primarily reflects strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios.

Total deposits increased by $63.9 million or 2.1% from $3.06 billion at December 31, 2024 to $3.12 billion at March 31, 2025, due to a combination of in-market and brokered deposits which were utilized to support significant loan growth during the first quarter of 2025. The Bank's total deposits increased $149.5 million, or 5.0%, from $2.97 billion at March 31, 2024. Organic deposit growth was primarily due to our team’s success in attracting new deposit relationships while also maintaining existing balances amid heightened industry-wide pricing competition.

During the three months ended March 31, 2025, stockholders’ equity increased by $5.8 million, or 1.4%, primarily due to net income, partially offset by dividends and share repurchases.

As of March 31, 2025, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized, with a Tier 1 Leverage ratio of 9.63%, a Tier 1 Risk-Based capital ratio of 9.59%, a Common Equity Tier 1 Capital ratio of 9.59%, and a Total Risk-Based capital ratio of 11.46%. The tangible stockholders' equity to tangible assets ratioiii measured 9.47% as of March 31, 2025 compared to 9.56% at December 31, 2024. The decline from December 31, 2024, was primarily due to the asset growth during the quarter ended March 31, 2025.

Asset Quality

First Bank's asset quality metrics remained favorable during the first quarter of 2025. Total nonperforming loans declined from $11.7 million at December 31, 2024 to $11.6 million at March 31, 2025. Total nonperforming assets declined from $17.3 million to $16.4 million during the same period primarily due to the $815,000 impairment of an OREO asset recorded during the quarter.

The Bank recorded net recoveries of $15,000 during the first quarter of 2025 compared to net recoveries of $155,000 in the fourth quarter of 2024 and net charge-offs of $5.3 million in the first quarter of 2024. Net charge-offs for the first quarter of 2024 reflected the charge-off of a $5.5 million purchased credit deteriorated (“PCD”) loan acquired from Malvern, partially offset by $201,000 in net recoveries. The allowance for credit losses on loans as a percentage of total loans measured 1.21% at March 31, 2025, compared to 1.20% at December 31, 2024 and 1.22% at March 31, 2024.

Liquidity and Borrowings

Management believes the Bank’s current liquidity position, coupled with our various contingent funding sources, provides the Bank with a strong liquidity base and a diverse source of funding options. The Bank’s cash and cash equivalents increased by $16.2 million, or 5.9%, compared to December 31, 2024, ensuring adequate on-balance sheet liquidity. Borrowings increased by $34.9 million compared to December 31, 2024, as the Bank utilized Federal Home Loan Bank (“FHLB”) advances to support loan growth, while continuing to maintain adequate available borrowing capacity at the FHLB.

Cash Dividend Declared

On February 21, 2025, the Bank paid $0.06 per share in cash dividends to common stockholders totaling $1.5 million that was declared by the Bank’s Board of Directors on January 21, 2025.

On April 15, 2025, the Bank’s Board of Directors declared a quarterly cash dividend of $0.06 per share to common stockholders of record at the close of business on May 9, 2025, payable on May 23, 2025.

Share Repurchase Program

During the first quarter of 2025 the Bank repurchased 256,454 shares of common stock at an average price of $15.06 per share, under the share repurchase program authorized in October 2024. Through March 31, 2025, 350,000 shares have been repurchased from the current share repurchase plan with a total cost of $5.2 million or $14.74 per share on average. The share repurchase program provides for the repurchase of up to 1.0 million shares of First Bank common stock with an aggregate repurchase amount of up to $16.0 million. The share repurchase program will expire on September 30, 2025.

Conference Call and Earnings Release Supplement

Additional details on the quarterly results and the Bank are included in the attached earnings release supplement.  http://ml.globenewswire.com/Resource/Download/b39afd8e-20bb-4429-bcd7-61a0762ab19e

First Bank will host its earnings call on Wednesday, April 23, 2025 at 9:00 AM Eastern Time. The direct dial toll free number for the live call is 1-800-715-9871 and the access code is 3909613. For those unable to participate in the call, a replay will be available by dialing 1-800-770-2030 (access code 3909613) from one hour after the end of the conference call until July 22, 2025. Replay information will also be available on First Bank’s website at www.firstbanknj.com under the “About Us” tab. Click on “Investor Relations” to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 26 full-service branches in Cinnaminson, Delanco, Denville, Ewing, Fairfield, Flemington, Hamilton, Lawrence, Monroe, Morristown, Pennington, Randolph, Somerset, Trenton and Williamstown, New Jersey; and Coventry, Devon, Doylestown, Lionville, Malvern, Media, Paoli, Trevose, Warminster and West Chester, Pennsylvania; and Palm Beach, Florida. With $3.88 billion in assets as of March 31, 2025, First Bank offers a full range of deposit and loan products to individuals and businesses throughout the New York City to Philadelphia corridor. First Bank's common stock is listed on the Nasdaq Global Market under the symbol “FRBA.”

Forward Looking Statements

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

______________________

This press release contains “non-GAAP” financial measures, which management uses in its analysis of First Bank’s performance. Management believes these non-GAAP financial measures allow for better comparability of period to period operating performance. Additionally, First Bank believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A reconciliation of the non-GAAP measures used in this presentation to the most directly comparable GAAP measures is provided in the accompanying financial tables.

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

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

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

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

March 31, 2025

December 31, 2024

Assets

Cash and due from banks

$

32,396

$

18,252

Restricted cash

11,910

14,270

Interest bearing deposits with banks

243,778

239,392

Cash and cash equivalents

288,084

271,914

Interest bearing time deposits with banks

743

743

Investment securities available for sale, at fair value (amortized cost of $90,393 and $84,083, respectively)

85,059

77,413

Equity securities, at fair value

1,860

1,870

Investment securities held to maturity, net of allowance for credit losses of $209 and $206, respectively (fair value of $42,565 and $42,770, respectively)

46,387

47,123

Restricted investment in bank stocks

15,933

14,333

Other investments

13,388

11,612

Loans held for sale

618

-

Loans, net of deferred fees and costs

3,236,039

3,144,266

Less: Allowance for credit losses

(39,223)

(37,773)

Net loans

3,196,816

3,106,493

Premises and equipment, net

21,267

21,351

Other real estate owned, net

4,822

5,637

Accrued interest receivable

14,889

14,267

Bank-owned life insurance

86,258

85,553

Goodwill

44,166

44,166

Other intangible assets, net

8,341

8,827

Deferred income taxes, net

25,178

25,528

Other assets

26,950

43,516

Total assets

$

3,880,759

$

3,780,346

Liabilities and Stockholders' Equity

Liabilities:

Non-interest bearing deposits

$

535,584

$

519,320

Interest bearing deposits

2,584,210

2,536,576

Total deposits

3,119,794

3,055,896

Borrowings

281,867

246,933

Subordinated debentures

29,981

29,954

Accrued interest payable

4,887

3,820

Other liabilities

29,315

34,587

Total liabilities

3,465,844

3,371,190

Stockholders' Equity:

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

-

-

Common stock, par value $5 per share; 40,000,000 shares authorized; 27,576,676 shares issued and 25,045,612 shares outstanding and 27,375,439 shares issued and 25,100,829 shares outstanding, respectively

136,220

135,495

Additional paid-in capital

124,555

124,524

Retained earnings

184,657

176,779

Accumulated other comprehensive loss

(3,938)

(4,925)

Treasury stock, 2,531,064 and 2,274,610 shares, respectively

(26,579)

(22,717)

Total stockholders' equity

414,915

409,156

Total liabilities and stockholders' equity

$

3,880,759

$

3,780,346

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

Three Months Ended

March 31,

2025

2024

Interest and Dividend Income

Investment securities—taxable

$

1,188

$

1,182

Investment securities—tax-exempt

51

38

Interest bearing deposits with banks, Federal funds sold and other

2,997

3,025

Loans, including fees

51,552

49,319

Total interest and dividend income

55,788

53,564

Interest Expense

Deposits

20,844

20,786

Borrowings

2,412

2,116

Subordinated debentures

440

344

Total interest expense

23,696

23,246

Net interest income

32,092

30,318

Credit loss expense (benefit)

1,544

(698)

Net interest income after credit loss expense

30,548

31,016

Non-Interest Income

Service fees on deposit accounts

356

344

Loan fees

326

102

Income from bank-owned life insurance

793

785

Gains on sale of loans, net

29

229

Gains on recovery of acquired loans

24

118

Other non-interest income

443

386

Total non-interest income

1,971

1,964

Non-Interest Expense

Salaries and employee benefits

11,118

10,038

Occupancy and equipment

2,464

2,026

Legal fees

368

316

Other professional fees

726

756

Regulatory fees

684

602

Directors' fees

282

242

Data processing

805

806

Marketing and advertising

399

296

Travel and entertainment

236

244

Insurance

214

244

Other real estate owned expense, net

920

88

Other expense

2,168

2,152

Total non-interest expense

20,384

17,810

Income Before Income Taxes

12,135

15,170

Income tax expense

2,754

2,658

Net Income

$

9,381

$

12,512

Basic earnings per common share

$

0.37

$

0.50

Diluted earnings per common share

$

0.37

$

0.50

Basic weighted average common shares outstanding

25,118,062

25,039,949

Diluted weighted average common shares outstanding

25,269,002

25,199,381

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

Three Months Ended March 31,

2025

2024

Average

Average

Average

Average

Balance

Interest

Rate (5)

Balance

Interest

Rate (5)

Interest earning assets

Investment securities (1) (2)

$

134,274

$

1,250

3.78%

$

147,147

$

1,228

3.36%

Loans (3)

3,170,772

51,552

6.59%

2,979,522

49,319

6.66%

Interest bearing deposits with banks,

Federal funds sold and other

234,032

2,575

4.46%

203,158

2,710

5.37%

Restricted investment in bank stocks

14,137

300

8.61%

10,421

199

7.68%

Other investments

14,054

122

3.52%

11,870

116

3.93%

Total interest earning assets (2)

3,567,269

55,799

6.34%

3,352,118

53,572

6.43%

Allowance for credit losses

(38,181)

(37,607)

Non-interest earning assets

261,101

261,237

Total assets

$

3,790,189

$

3,575,748

Interest bearing liabilities

Interest bearing demand deposits

$

644,736

$

4,027

2.53%

$

618,941

$

3,666

2.38%

Money market deposits

1,045,013

8,631

3.35%

1,014,906

9,789

3.88%

Savings deposits

142,502

650

1.85%

162,113

574

1.42%

Time deposits

717,881

7,536

4.26%

671,546

6,757

4.05%

Total interest bearing deposits

2,550,132

20,844

3.31%

2,467,506

20,786

3.39%

Borrowings

234,526

2,412

4.17%

167,141

2,116

5.09%

Subordinated debentures

29,963

440

5.87%

42,470

344

3.24%

Total interest bearing liabilities

2,814,621

23,696

3.41%

2,677,117

23,246

3.49%

Non-interest bearing deposits

521,326

481,503

Other liabilities

40,570

40,586

Stockholders' equity

413,672

376,542

Total liabilities and stockholders' equity

$

3,790,189

$

3,575,748

Net interest income/interest rate spread (2)

32,103

2.93%

30,326

2.92%

Net interest margin (2) (4)

3.65%

3.64%

Tax equivalent adjustment (2)

(11)

(8)

Net interest income

$

32,092

$

30,318

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

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

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

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

(5) Annualized.

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

As of or For the Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

EARNINGS

Net interest income

$

32,092

$

31,594

$

30,094

$

30,540

$

30,318

Credit loss expense (benefit)

1,544

234

1,579

63

(698)

Non-interest income

1,971

2,176

2,479

689

1,964

Non-interest expense

20,384

19,124

18,644

17,953

17,810

Income tax expense

2,754

3,915

4,188

2,140

2,658

Net income

9,381

10,497

8,162

11,073

12,512

PERFORMANCE RATIOS

Return on average assets (1)

1.00%

1.10%

0.88%

1.23%

1.41%

Return on average equity (1)

9.20%

10.27%

8.15%

11.52%

13.36%

Return on average tangible equity (1) (2)

10.54%

11.82%

9.42%

13.40%

15.64%

Net interest margin (1) (3)

3.65%

3.54%

3.48%

3.62%

3.64%

Yield on loans (1)

6.59%

6.62%

6.73%

6.81%

6.66%

Total cost of deposits (1)

2.75%

2.89%

3.06%

3.01%

2.83%

Efficiency ratio (2)

57.65%

56.98%

58.49%

55.88%

55.56%

SHARE DATA

Common shares outstanding

25,045,612

25,100,829

25,186,920

25,144,983

25,096,449

Basic earnings per share

$

0.37

$

0.42

$

0.32

$

0.44

$

0.50

Diluted earnings per share

0.37

0.41

0.32

0.44

0.50

Book value per share

16.57

16.30

15.96

15.61

15.23

Tangible book value per share (2)

14.47

14.19

13.84

13.46

13.06

MARKET DATA

Market value per share

$

14.81

$

14.07

$

15.20

$

12.74

$

13.74

Market value / Tangible book value

102.35%

99.16%

109.83%

94.65%

105.20%

Market capitalization

$

370,926

$

353,169

$

382,841

$

320,347

$

344,825

CAPITAL & LIQUIDITY

Stockholders' equity / assets

10.69%

10.82%

10.70%

10.86%

10.64%

Tangible stockholders' equity / tangible assets (2)

9.47%

9.56%

9.41%

9.50%

9.27%

Loans / deposits

103.73%

102.89%

101.23%

101.02%

100.75%

ASSET QUALITY

Net charge-offs

$

(15)

$

(155)

$

386

$

175

$

5,293

Net charge-offs (recoveries), excluding PCD loan charge-off (4)

(15)

(155)

386

175

(201)

Nonperforming loans

11,584

11,677

12,014

14,227

17,054

Nonperforming assets

16,406

17,314

17,651

20,226

23,053

Net charge offs / average loans (1)

0.00%

(0.02%)

0.05%

0.02%

0.72%

Net charge offs (recoveries), excluding PCD loan charge-off / average loans (1) (4)

(0.00%)

(0.02%)

0.05%

0.02%

(0.03%)

Nonperforming loans / total loans

0.36%

0.37%

0.39%

0.47%

0.57%

Nonperforming assets / total assets

0.42%

0.46%

0.47%

0.56%

0.64%

Allowance for credit losses on loans / total loans

1.21%

1.20%

1.21%

1.21%

1.22%

Allowance for credit losses on loans / nonperforming loans

338.60%

323.48%

311.59%

254.81%

213.42%

OTHER DATA

Total assets

$

3,880,759

$

3,780,346

$

3,757,653

$

3,615,731

$

3,591,398

Total loans

3,236,039

3,144,266

3,087,488

2,998,029

2,992,423

Total deposits

3,119,794

3,055,896

3,050,070

2,967,634

2,970,262

Total stockholders' equity

414,915

409,156

402,070

392,489

382,254

Number of full-time equivalent employees

315

318

313

294

288

(1) Annualized.

(2) Non-GAAP financial measure that we believe provides management and investors with information that is useful in understanding our financial performance and condition.  See the accompanying table, "Non-GAAP Financial Measures," for calculation and reconciliation.

(3) Tax equivalent using a federal income tax rate of 21%.

(4) Excludes $5.5 million in a PCD loan charge-off in first quarter of 2024, which was reserved for through purchase accounting marks at the time of the Malvern acquisition.

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

As of the Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

LOAN COMPOSITION

Commercial and industrial

$

651,690

$

576,625

$

546,541

$

530,996

$

508,911

Commercial real estate:

Owner-occupied

694,113

671,357

688,988

647,625

625,643

Investor

1,160,549

1,181,684

1,170,508

1,143,954

1,172,311

Construction and development

200,262

205,096

193,460

190,108

184,816

Multi-family

308,217

287,843

267,861

270,238

279,668

Total commercial real estate

2,363,141

2,345,980

2,320,817

2,251,925

2,262,438

Residential real estate:

Residential mortgage and first lien home equity loans

142,298

142,769

144,081

144,978

154,704

Home equity–second lien loans and revolving lines of credit

52,438

51,020

49,763

46,882

45,869

Total residential real estate

194,736

193,789

193,844

191,860

200,573

Consumer and other

29,760

31,324

29,518

26,321

23,702

Total loans prior to deferred loan fees and costs

3,239,327

3,147,718

3,090,720

3,001,102

2,995,624

Net deferred loan fees and costs

(3,288)

(3,452)

(3,232)

(3,073)

(3,201)

Total loans

$

3,236,039

$

3,144,266

$

3,087,488

$

2,998,029

$

2,992,423

LOAN MIX

Commercial and industrial

20.1%

18.3%

17.7%

17.7%

17.0%

Commercial real estate:

Owner-occupied

21.5%

21.4%

22.3%

22.3%

20.9%

Investor

35.9%

37.6%

37.9%

37.9%

39.2%

Construction and development

6.2%

6.5%

6.3%

6.3%

6.2%

Multi-family

9.5%

9.1%

8.7%

8.7%

9.3%

Total commercial real estate

73.1%

74.6%

75.2%

75.2%

75.6%

Residential real estate:

Residential mortgage and first lien home equity loans

4.4%

4.6%

4.7%

4.7%

5.2%

Home equity–second lien loans and revolving lines of credit

1.6%

1.6%

1.6%

1.6%

1.5%

Total residential real estate

6.0%

6.2%

6.3%

6.3%

6.7%

Consumer and other

0.9%

1.0%

0.9%

0.9%

0.8%

Net deferred loan fees and costs

(0.1%)

(0.1%)

(0.1%)

(0.1%)

(0.1%)

Total loans

100.0%

100.0%

100.0%

100.0%

100.0%

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

As of the Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

DEPOSIT COMPOSITION

Non-interest bearing demand deposits

$

535,584

$

519,320

$

519,079

$

499,765

$

470,749

Interest bearing demand deposits

629,974

629,099

597,802

574,515

580,864

Money market and savings deposits

1,197,517

1,198,039

1,235,637

1,199,382

1,219,634

Time deposits

756,719

709,438

697,552

693,972

699,015

Total Deposits

$

3,119,794

$

3,055,896

$

3,050,070

$

2,967,634

$

2,970,262

DEPOSIT MIX

Non-interest bearing demand deposits

17.2%

17.0%

17.0%

16.8%

15.8%

Interest bearing demand deposits

20.2%

20.6%

19.6%

19.4%

19.6%

Money market and savings deposits

38.4%

39.2%

40.5%

40.4%

41.1%

Time deposits

24.2%

23.2%

22.9%

23.4%

23.5%

Total Deposits

100.0%

100.0%

100.0%

100.0%

100.0%

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

As of or For the Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Return on Average Tangible Equity

Net income (numerator)

$

9,381

$

10,497

$

8,162

$

11,073

$

12,512

Average stockholders' equity

$

413,672

$

406,579

$

398,535

$

386,644

$

376,542

Less: Average Goodwill and other intangible assets, net

52,805

53,278

53,823

54,347

54,790

Average Tangible stockholders' equity (denominator)

$

360,867

$

353,301

$

344,712

$

332,297

$

321,752

Return on average tangible equity (1)

10.54%

11.82%

9.42%

13.40%

15.64%

Tangible Book Value Per Share

Stockholders' equity

$

414,915

$

409,156

$

402,070

$

392,489

$

382,254

Less: Goodwill and other intangible assets, net

52,507

52,993

53,484

54,026

54,483

Tangible stockholders' equity (numerator)

$

362,408

$

356,163

$

348,586

$

338,463

$

327,771

Common shares outstanding (denominator)

25,045,612

25,100,829

25,186,920

25,144,983

25,096,449

Tangible book value per share

$

14.47

$

14.19

$

13.84

$

13.46

$

13.06

Tangible Equity / Tangible Assets

Stockholders' equity

$

414,915

$

409,156

$

402,070

$

392,489

$

382,254

Less: Goodwill and other intangible assets, net

52,507

52,993

53,484

54,026

54,483

Tangible stockholders' equity (numerator)

$

362,408

$

356,163

$

348,586

$

338,463

$

327,771

Total assets

$

3,880,759

$

3,780,346

$

3,757,653

$

3,615,731

$

3,591,398

Less: Goodwill and other intangible assets, net

52,507

52,993

53,484

54,026

54,483

Tangible total assets (denominator)

$

3,828,252

$

3,727,353

$

3,704,169

$

3,561,705

$

3,536,915

Tangible stockholders' equity / tangible assets

9.47%

9.56%

9.41%

9.50%

9.27%

Efficiency Ratio

Non-interest expense

$

20,384

$

19,124

$

18,644

$

17,953

$

17,810

Less: Other real estate owned write-down

815

-

362

-

-

Adjusted non-interest expense (numerator)

$

19,569

$

19,124

$

18,282

$

17,953

$

17,810

Net interest income

$

32,092

$

31,594

$

30,094

$

30,540

$

30,318

Non-interest income

1,971

2,176

2,479

689

1,964

Total revenue

34,063

33,770

32,573

31,229

32,282

Add: Losses on sale of investment securities, net

-

-

555

-

-

(Subtract) Add: (Gains) losses on sale of loans, net

(29)

(38)

(135)

900

(229)

Less: Bank Owned Life Insurance Incentive

(88)

(168)

(1,116)

-

-

Adjusted total revenue (denominator)

$

33,946

$

33,564

$

31,877

$

32,129

$

32,053

Efficiency ratio

57.65%

56.98%

57.35%

55.88%

55.56%

(1) Annualized.

CONTACT: Andrew Hibshman, Chief Financial Officer

(609) 643-0058, andrew.hibshman@firstbanknj.com