First BankNASDAQ: FRBA

First Bank Announces Second Quarter 2025 Net Income of $10.2 Million

· Issued by First Bank via GlobeNewswire

Results highlighted by robust loan growth, strong net interest margin, and continued operating efficiency

HAMILTON, N.J. , July 22, 2025 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) ("the Bank") today announced results for the second quarter of 2025. Net income for the second quarter of 2025 was $10.2 million, or $0.41 per diluted share, compared to $11.1 million, or $0.44 per diluted share, for the second quarter of 2024. Return on average assets, return on average equity and return on average tangible equityi for the second quarter of 2025 were 1.04%, 9.77% and 11.16%, respectively, compared to 1.23%, 11.52% and 13.40%, respectively, for the second quarter of 2024.

Second Quarter 2025 Performance Highlights:

  • Total loans of $3.33 billion at June 30, 2025 grew $91.2 million, or 11.3%, annualized, from the linked quarter ended March 31, 2025.

  • Total deposits were $3.17 billion at June 30, 2025, increasing $48.4 million, or 6.2% annualized, from the linked quarter ended March 31, 2025.

  • Net interest margin measured 3.65% for the second quarter of 2025, remaining stable compared to the first quarter of 2025.

  • Tangible book value per shareii grew to $14.87 at June 30, 2025, increasing 11.1%, annualized, from $14.47 at March 31, 2025.

  • Strong asset quality continued, with nonperforming assets decreasing to 0.40% of total assets at June 30, 2025, compared to 0.42% at March 31, 2025 and 0.56% at June 30, 2024.

“We are pleased to report growth in high-quality loans and deposits that continues to enhance our core earnings profile,” said Patrick L. Ryan, President and CEO of First Bank. “Our team’s robust performance in expanding commercial and industrial (“C&I”) loans and non-interest bearing deposits during the first half of 2025 demonstrates effective execution of our strategy to grow deep middle market commercial relationships. We have achieved substantial organic growth in our primary areas of focus while maintaining a stable net interest margin, solid asset quality, and an efficiency ratio that remained below 60% for the 24th consecutive quarter. These successes positioned First Bank to deliver an 11.1% annualized increase in tangible book value per share during the second quarter.”

Mr. Ryan added, “We anticipate our pace of loan growth will likely moderate in the second half of 2025 as we continue to prioritize relationship-building and profitability over volume amid continued competition in the deposit market. With a focus on continuing to maximize our risk-adjusted returns on shareholders’ equity, we expect to realize additional benefits from the prudent management of our capital, such as the reduced debt costs afforded by our recent subordinated debt issuance, and by delivering enhanced returns to our shareholders through share buybacks. Furthermore, we remain committed to proactive investments designed to scale our business and achieve top quartile profitability relative to our peers.”

Income Statement

In the second quarter of 2025, the Bank’s net interest income increased to $34.0 million, growing $3.5 million, or 11.4%, compared to the same period in 2024. The increase was primarily driven by an increase of $3.6 million in interest income, reflecting higher average loan balances, which outpaced the $140,000 increase in interest expense. Net interest income increased $1.9 million, or 6.0%, over the linked quarter of 2025. This increase was primarily driven by a $3.4 million increase in interest income, primarily due to higher average loan balances and yields, partially offset by an increase of $1.5 million in interest expense, primarily resulting from higher average borrowings during the second quarter of 2025.

The Bank’s tax equivalent net interest margin measured 3.65% for the second quarter of 2025, increasing by three basis points from 3.62% for the prior year quarter, and remaining stable as compared to the linked quarter ended March 31, 2025. The modest improvement from the prior year quarter was driven by an improved interest rate spread, reflecting declines in average rates on deposits and borrowings which outpaced the reduction in average rates on earning assets. The Bank’s net interest margin remained stable as compared to the linked quarter primarily due to a slight increase in average rates on loans and a slight decrease in average rate on deposits, offset by the increased cost on subordinated debt. 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 $2.7 million increase in net interest income during the second quarter of 2025, compared to $2.8 million for the quarter ended March 31, 2025.

The Bank recorded a credit loss expense totaling $2.6 million during the second quarter of 2025, compared to credit loss expense totaling $1.5 million for the first quarter of 2025 and $63,000 for the second quarter of 2024. The increased credit loss expense for the second quarter of 2025 is primarily due to the Bank's loan growth during the quarter, and to a lesser extent, slight increases in net charge-offs and specific reserves. The Bank’s credit loss expense for the second quarter of 2024 reflected the Bank’s strong and stable asset quality and modest loan growth during the quarter.

In the second quarter of 2025, the Bank recorded non-interest income totaling $2.7 million, compared to $689,000 during the same period in 2024 and $2.0 million during the first quarter of 2025. Non-interest income increased from both periods primarily due to higher loan fee income and a $397,000 gain on the sale of a corporate facility acquired through Malvern acquisition. Additionally, during the second quarter of 2024, the Bank recorded approximately $900,000 in net realized losses on the sale of certain loans as part of its balance sheet repositioning initiatives taken following its acquisition of Malvern Bank in 2023.

Non-interest expense for the second quarter of 2025 was $20.9 million, an increase of $2.9 million, or 16.2%, compared to $18.0 million for the prior year quarter. Higher non-interest expense was largely due to an increase of $1.1 million in salaries and employee benefits related to a larger employee base and $863,000 in one-time executive severance payments, a $429,000 increase in other expense primarily due to a settlement loss of $220,000 relating to a letter of credit commitment acquired through the Malvern Bank acquisition and other miscellaneous increases related to the Bank’s significant growth over the last twelve months, and $268,000 in higher occupancy and equipment costs due to ongoing branch network optimization initiatives and new branch locations added over the past year.

On a linked quarter basis, non-interest expense increased $483,000 from $20.4 million for the first quarter of 2025. The linked quarter growth primarily reflects increases of $841,000 in salaries and employee benefits costs primarily related to the aforementioned executive severance payments and settlement loss during the second quarter. This was partially offset by a decrease in other real estate owned (“OREO”) expense due to an $815,000 impairment of an OREO asset recorded during the linked quarter and the subsequent $34,000 gain on the sale of that property during second quarter 2025.

Income tax expense for the three months ended June 30, 2025 was $3.0 million with an effective tax rate of 22.9%, compared to $2.1 million with an effective tax rate of 16.2% for the second quarter of 2024. The effective tax rate for the second quarter of 2024 was lower due to the recognition of a $1.1 million tax benefit associated with the enactment of the New Jersey Corporate Transit Fee during that period and the related revaluation of the Bank’s deferred tax assets. Income tax expense for the six months ended June 30, 2025 was $5.8 million with an effective tax rate of 22.8%. We anticipate our future effective tax rate will be relatively stable and should not be significantly impacted by any recent legislative tax changes.

On July 4, 2025, subsequent to the end of the Company’s second fiscal quarter, the one big beautiful bill (“OBBB”) was enacted into law. The legislation includes a number of significant tax-related provisions, including changes affecting corporate tax incentives, international tax provisions, and various business credits and deductions. Pursuant to ASC 740, Income Taxes, the Company will recognize the effects of the OBBB in the third fiscal quarter of 2025, the period in which the legislation was enacted. The Company is currently evaluating the potential impact of the OBBB on its financial statements and, based on its preliminary assessment, does not expect the legislation to have a material impact.

Balance Sheet

The Bank reported total assets of $4.02 billion as of June 30, 2025, an increase of $403.6 million, or 11.2%, from $3.62 billion at June 30, 2024. Total loans increased $329.3 million, or 11.0%, to $3.33 billion at June 30, 2025 compared to $3.00 billion at June 30, 2024. The increase reflects strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios.

Total assets increased $239.0 million, or 6.3%, from December 31, 2024 to June 30, 2025. Total loans as of June 30, 2025 increased $183.0 million, or 5.8%, from $3.14 billion at December 31, 2024, reflecting strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios. The Bank’s cash and cash equivalents increased by $73.0 million, or 26.8%, compared to December 31, 2024, as management continued to maintain adequate on-balance sheet liquidity.

The Bank reported total deposits of $3.17 billion as of June 30, 2025, an increase of $200.6 million, or 6.8%, from $2.97 billion at June 30, 2024. Deposit growth was primarily due to our team’s success in attracting new deposit relationships while also maintaining existing balances amid heightened industry-wide pricing competition. Total deposits as of June 30, 2025 increased by $112.3 million, or 3.7%, from $3.06 billion at December 31, 2024, due to a combination of in-market commercial and consumer balances, offset somewhat by a decline in government related deposit balances. Compared to December 31, 2024, non-interest bearing demand deposits increased by $70.9 million to comprise 18.6% of total deposits, up from 17.0%. Over the same period, interest-bearing demand deposits decreased by $75.2 million to comprise 17.5% of total deposits at June 30, 2025, down from 20.6% at December 31, 2024. Time deposits expanded by $73.4 million, or 10.3%, during the first half of 2025.

During the six months ended June 30, 2025, stockholders’ equity increased by $13.2 million, or 3.2%, primarily due to net income, partially offset by dividends and share repurchases.

As of June 30, 2025, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized. The tangible stockholders' equity to tangible assets ratioiii measured 9.34% as of June 30, 2025 compared to 9.56% at December 31, 2024. The decline from December 31, 2024, was primarily due to the asset growth during the period.

Asset Quality

First Bank's asset quality metrics remained favorable during the second quarter of 2025. Total nonperforming assets declined from $17.3 million at December 31, 2024 to $16.0 million at June 30, 2025, primarily due to the sale of the Bank’s OREO asset during the second quarter of 2025, partially offset by the addition of nonperforming loans. Total nonperforming loans increased from $11.7 million at December 31, 2024 to $16.0 million at June 30, 2025.

The Bank recorded net charge-offs of $796,000 during the second quarter of 2025, compared to net recoveries of $15,000 in the first quarter of 2025 and net charge-offs of $175,000 in the second quarter of 2024. The allowance for credit losses on loans as a percentage of total loans measured 1.23% at June 30, 2025, compared to 1.21% at both March 31, 2025 and June 30, 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 $56.8 million, or 19.7%, compared to March 31, 2025, ensuring adequate on-balance sheet liquidity. Borrowings increased by $44.9 million compared to March 31, 2025, 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.

Subordinated Debt Issuance

On June 18, 2025, the Bank announced the closing of a $35.0 million private placement of fixed-to-floating rate subordinated notes with a maturity date of June 30, 2035 and a fixed rate of interest of 7.125% per annum for the first five years. Thereafter, the notes will pay interest at a floating rate, reset quarterly, equal to the then current three-month Secured Overnight Financing Rate (“SOFR”) plus 343 basis points. The notes may be redeemed at the option of the Bank, without penalty, on or after June 30, 2030. The Bank intends to use the proceeds of this issuance to redeem the Bank’s $30.0 million fixed-to-floating rate subordinated notes due June 1, 2030 (the “2020 notes”) on September 1, 2025, as well as for general corporate purposes. Previously, the 2020 notes carried a fixed rate of 5.50% per annum. On June 1, 2025, the 2020 notes began repricing quarterly at a rate equal to the current three-month term SOFR rate plus 538 basis points. The 2020 notes repriced to a rate of 9.704% per annum on June 1, 2025. The notes have been structured to qualify as Tier 2 capital for regulatory purposes.

Cash Dividend Declared

On July 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 August 8, 2025, payable on August 22, 2025.

Share Repurchase Program

During the second quarter of 2025 the Bank repurchased 193,185 shares of common stock at an average price of $14.71 per share, under the share repurchase program authorized in October 2024. Through June 30, 2025, 543,185 shares have been repurchased from the current share repurchase plan with a total cost of $8.0 million or $14.81 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/5917a538-bdcd-4a25-b364-99fd7d36addb

First Bank will host its earnings call on Wednesday, July 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 October 21, 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 27 full-service branches in Cinnaminson, Delanco, Denville, Ewing, Fairfield, Flemington, Hamilton, Lawrence, Monroe, Morristown, Pennington, Randolph, Somerset, Summit, Trenton and Williamstown, New Jersey; Coventry, Devon, Doylestown, Lionville, Malvern, Media, Paoli, Trevose, Warminster and West Chester, Pennsylvania; and Palm Beach, Florida. With $4.02 billion in assets as of June 30, 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)

June 30, 2025

December 31, 2024

Assets

Cash and due from banks

$

35,860

$

18,252

Restricted cash

9,900

14,270

Interest bearing deposits with banks

299,131

239,392

Cash and cash equivalents

344,891

271,914

Interest bearing time deposits with banks

747

743

Investment securities available for sale, at fair value (amortized cost of $86,666 and $84,083, respectively)

81,891

77,413

Equity securities, at fair value

1,904

1,870

Investment securities held to maturity, net of allowance for credit losses of $203 and $206, respectively (fair value of $41,941 and $42,770, respectively)

45,749

47,123

Restricted investment in bank stocks

18,009

14,333

Other investments

13,556

11,612

Loans held for sale

2,127

-

Loans, net of deferred fees and costs

3,327,288

3,144,266

Less: Allowance for credit losses

(40,877)

(37,773)

Net loans

3,286,411

3,106,493

Premises and equipment, net

17,987

21,351

Other real estate owned, net

-

5,637

Accrued interest receivable

14,505

14,267

Bank-owned life insurance

86,980

85,553

Goodwill

44,166

44,166

Other intangible assets, net

7,860

8,827

Deferred income taxes, net

25,032

25,528

Other assets

27,520

43,516

Total assets

$

4,019,335

$

3,780,346

Liabilities and Stockholders' Equity

Liabilities:

Non-interest bearing deposits

$

590,209

$

519,320

Interest bearing deposits

2,578,004

2,536,576

Total deposits

3,168,213

3,055,896

Borrowings

326,802

246,933

Subordinated debentures

64,343

29,954

Accrued interest payable

4,443

3,820

Other liabilities

33,155

34,587

Total liabilities

3,596,956

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; 27,630,039 shares issued and 24,905,790 shares outstanding and 27,375,439 shares issued and 25,100,829 shares outstanding, respectively

136,640

135,495

Additional paid-in capital

125,290

124,524

Retained earnings

193,395

176,779

Accumulated other comprehensive loss

(3,525)

(4,925)

Treasury stock, 2,724,249 and 2,274,610 shares, respectively

(29,421)

(22,717)

Total stockholders' equity

422,379

409,156

Total liabilities and stockholders' equity

$

4,019,335

$

3,780,346

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

Three Months Ended June 30,

Six Months Ended June 30,

2025

2024

2025

2024

Interest and Dividend Income

Investment securities—taxable

$

1,246

$

1,278

$

2,434

$

2,460

Investment securities—tax-exempt

41

36

92

74

Interest bearing deposits with banks, Federal funds sold and other

3,487

3,482

6,484

6,507

Loans, including fees

54,394

50,763

105,946

100,082

Total interest and dividend income

59,168

55,559

114,956

109,123

Interest Expense

Deposits

21,276

22,386

42,120

43,172

Borrowings

3,256

2,193

5,668

4,309

Subordinated debentures

627

440

1,067

784

Total interest expense

25,159

25,019

48,855

48,265

Net interest income

34,009

30,540

66,101

60,858

Credit loss expense (benefit)

2,558

63

4,102

(635)

Net interest income after credit loss expense (benefit)

31,451

30,477

61,999

61,493

Non-Interest Income

Service fees on deposit accounts

382

350

738

694

Loan fees

568

117

894

219

Income from bank-owned life insurance

723

609

1,516

1,394

Gains on sale of loans, net

75

(900)

104

(671)

Gains on recovery of acquired loans

100

56

124

174

Gain on sale of other assets

397

-

397

-

Other non-interest income

457

457

900

843

Total non-interest income

2,702

689

4,673

2,653

Non-Interest Expense

Salaries and employee benefits

11,959

9,968

23,077

20,006

Occupancy and equipment

2,350

2,082

4,814

4,108

Legal fees

279

240

647

556

Other professional fees

924

929

1,650

1,685

Regulatory fees

684

640

1,368

1,242

Directors' fees

260

270

542

512

Data processing

893

749

1,698

1,555

Marketing and advertising

503

377

902

673

Travel and entertainment

251

285

487

529

Insurance

233

251

447

495

Other real estate owned expense, net

69

129

989

217

Other expense

2,462

2,033

4,630

4,185

Total non-interest expense

20,867

17,953

41,251

35,763

Income Before Income Taxes

13,286

13,213

25,421

28,383

Income tax expense

3,047

2,140

5,801

4,798

Net Income

$

10,239

$

11,073

$

19,620

$

23,585

Basic earnings per common share

$

0.41

$

0.44

$

0.78

$

0.94

Diluted earnings per common share

$

0.41

$

0.44

$

0.77

$

0.93

Basic weighted average common shares outstanding

25,029,164

25,129,199

25,073,368

25,084,558

Diluted weighted average common shares outstanding

25,234,120

25,258,785

25,335,743

25,228,888

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

Three Months Ended June 30,

2025

2024

Average

Average

Average

Average

Balance

Interest

Rate (5)

Balance

Interest

Rate (5)

Interest earning assets

Investment securities (1) (2)

$

135,094

$

1,295

3.84

%

$

146,289

$

1,321

3.63

%

Loans (3)

3,296,031

54,394

6.62

%

2,997,892

50,763

6.81

%

Interest bearing deposits with banks,

Federal funds sold and other

276,488

3,079

4.47

%

224,503

3,101

5.56

%

Restricted investment in bank stocks

17,960

276

6.16

%

11,178

243

8.74

%

Other investments

15,402

132

3.44

%

12,136

138

4.57

%

Total interest earning assets (2)

3,740,975

59,176

6.34

%

3,391,998

55,566

6.59

%

Allowance for credit losses

(39,507)

(36,784)

Non-interest earning assets

251,475

263,698

Total assets

$

3,952,943

$

3,618,912

Interest bearing liabilities

Interest bearing demand deposits

$

606,838

$

3,701

2.45

%

$

591,222

$

3,813

2.59

%

Money market deposits

1,064,363

8,917

3.36

%

1,061,593

10,559

4.00

%

Savings deposits

140,301

694

1.98

%

158,158

619

1.57

%

Time deposits

781,299

7,964

4.09

%

678,197

7,395

4.39

%

Total interest bearing deposits

2,592,801

21,276

3.29

%

2,489,170

22,386

3.62

%

Borrowings

319,494

3,256

4.09

%

171,533

2,193

5.14

%

Subordinated debentures

34,966

627

7.17

%

29,880

440

5.89

%

Total interest bearing liabilities

2,947,261

25,159

3.42

%

2,690,583

25,019

3.74

%

Non-interest bearing deposits

548,279

497,205

Other liabilities

36,960

44,480

Stockholders' equity

420,443

386,644

Total liabilities and stockholders' equity

$

3,952,943

$

3,618,912

Net interest income/interest rate spread (2)

34,017

2.92

%

30,547

2.85

%

Net interest margin (2) (4)

3.65

%

3.62

%

Tax equivalent adjustment (2)

(8)

(7)

Net interest income

$

34,009

$

30,540

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

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

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

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

(5) Annualized.

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

Six Months Ended June 30,

2025

2024

Average

Average

Average

Average

Balance

Interest

Rate (5)

Balance

Interest

Rate (5)

Interest earning assets

Investment securities(1) (2)

$

134,686

$

2,545

3.81

%

$

146,719

$

2,549

3.49

%

Loans(3)

3,233,747

105,946

6.61

%

2,988,707

100,082

6.73

%

Interest bearing deposits with banks,

Federal funds sold and other

255,378

5,654

4.46

%

213,831

5,811

5.46

%

Restricted investment in bank stocks

16,059

576

7.23

%

10,800

442

8.23

%

Other investments

14,731

254

3.48

%

12,003

254

4.26

%

Total interest earning assets(2)

3,654,601

114,975

6.34

%

3,372,060

109,138

6.51

%

Allowance for credit losses

(38,847)

(37,196)

Non-interest earning assets

256,261

262,465

Total assets

$

3,872,015

$

3,597,329

Interest bearing liabilities

Interest bearing demand deposits

$

625,682

$

7,728

2.49

%

$

605,081

$

7,479

2.49

%

Money market deposits

1,054,742

17,548

3.36

%

1,038,250

20,348

3.94

%

Savings deposits

141,395

1,344

1.92

%

160,135

1,193

1.50

%

Time deposits

749,765

15,500

4.17

%

674,872

14,152

4.22

%

Total interest bearing deposits

2,571,584

42,120

3.30

%

2,478,338

43,172

3.50

%

Borrowings

277,245

5,668

4.12

%

169,337

4,309

5.12

%

Subordinated debentures

32,478

1,067

6.57

%

36,175

784

4.33

%

Total interest bearing liabilities

2,881,307

48,855

3.42

%

2,683,850

48,265

3.62

%

Non-interest bearing deposits

534,877

489,353

Other liabilities

38,755

42,534

Stockholders' equity

417,076

381,592

Total liabilities and stockholders' equity

$

3,872,015

$

3,597,329

Net interest income/interest rate spread(2)

66,120

2.92

%

60,873

2.89

%

Net interest margin(2) (4)

3.65

%

3.63

%

Tax equivalent adjustment(2)

(19)

(15)

Net interest income

$

66,101

$

60,858

(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

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

EARNINGS

Net interest income

$

34,009

$

32,092

$

31,594

$

30,094

$

30,540

Credit loss expense

2,558

1,544

234

1,579

63

Non-interest income

2,702

1,971

2,176

2,479

689

Non-interest expense

20,867

20,384

19,124

18,644

17,953

Income tax expense

3,047

2,754

3,915

4,188

2,140

Net income

10,239

9,381

10,497

8,162

11,073

PERFORMANCE RATIOS

Return on average assets(1)

1.04%

1.00%

1.10%

0.88%

1.23%

Return on average equity(1)

9.77%

9.20%

10.27%

8.15%

11.52%

Return on average tangible equity(1) (2)

11.16%

10.54%

11.82%

9.42%

13.40%

Net interest margin(1) (3)

3.65%

3.65%

3.54%

3.48%

3.62%

Yield on loans(1)

6.62%

6.59%

6.62%

6.73%

6.81%

Total cost of deposits(1)

2.72%

2.75%

2.89%

3.06%

3.01%

Efficiency ratio(2)

56.24%

57.65%

56.98%

58.49%

55.88%

SHARE DATA

Common shares outstanding

24,905,790

25,045,612

25,100,829

25,186,920

25,144,983

Basic earnings per share

$

0.41

$

0.37

$

0.42

$

0.32

$

0.44

Diluted earnings per share

0.41

0.37

0.41

0.32

0.44

Book value per share

16.96

16.57

16.30

15.96

15.61

Tangible book value per share(2)

14.87

14.47

14.19

13.84

13.46

MARKET DATA

Market value per share

$

15.47

$

14.81

$

14.07

$

15.20

$

12.74

Market value / Tangible book value(2)

104.03%

102.35%

99.16%

109.83%

94.65%

Market capitalization

$

385,293

$

370,926

$

353,169

$

382,841

$

320,347

CAPITAL & LIQUIDITY

Stockholders' equity / assets

10.51%

10.69%

10.82%

10.70%

10.86%

Tangible stockholders' equity / tangible assets(2)

9.34%

9.47%

9.56%

9.41%

9.50%

Loans / deposits

105.02%

103.73%

102.89%

101.23%

101.02%

ASSET QUALITY

Net charge-offs (recoveries)

$

796

$

(15)

$

(155)

$

386

$

175

Nonperforming loans

15,978

11,584

11,677

12,014

14,227

Nonperforming assets

15,978

16,406

17,314

17,651

20,226

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

0.10%

(0.00%)

(0.02%)

0.05%

0.02%

Nonperforming loans / total loans

0.48%

0.36%

0.37%

0.39%

0.47%

Nonperforming assets / total assets

0.40%

0.42%

0.46%

0.47%

0.56%

Allowance for credit losses on loans / total loans

1.23%

1.21%

1.20%

1.21%

1.21%

Allowance for credit losses on loans / nonperforming loans

255.83%

338.60%

323.48%

311.59%

254.81%

OTHER DATA

Total assets

$

4,019,335

$

3,880,759

$

3,780,346

$

3,757,653

$

3,615,731

Total loans

3,327,288

3,236,039

3,144,266

3,087,488

2,998,029

Total deposits

3,168,213

3,119,794

3,055,896

3,050,070

2,967,634

Total stockholders' equity

422,379

414,915

409,156

402,070

392,489

Number of full-time equivalent employees

335

315

318

313

294

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

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

As of the Quarter Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

LOAN COMPOSITION

Commercial and industrial

$

706,849

$

651,690

$

576,625

$

546,541

$

530,996

Commercial real estate:

Owner-occupied

707,766

694,113

671,357

688,988

647,625

Investor

1,192,716

1,160,549

1,181,684

1,170,508

1,143,954

Construction and development

161,361

200,262

205,096

193,460

190,108

Multi-family

309,189

308,217

287,843

267,861

270,238

Total commercial real estate

2,371,032

2,363,141

2,345,980

2,320,817

2,251,925

Residential real estate:

Residential mortgage and first lien home equity loans

160,935

142,298

142,769

144,081

144,978

Home equity–second lien loans and revolving lines of credit

62,738

52,438

51,020

49,763

46,882

Total residential real estate

223,673

194,736

193,789

193,844

191,860

Consumer and other

29,248

29,760

31,324

29,518

26,321

Total loans prior to deferred loan fees and costs

3,330,802

3,239,327

3,147,718

3,090,720

3,001,102

Net deferred loan fees and costs

(3,514)

(3,288)

(3,452)

(3,232)

(3,073)

Total loans

$

3,327,288

$

3,236,039

$

3,144,266

$

3,087,488

$

2,998,029

LOAN MIX

Commercial and industrial

21.2%

20.1%

18.3%

17.7%

17.7%

Commercial real estate:

Owner-occupied

21.3%

21.5%

21.4%

22.3%

22.3%

Investor

35.8%

35.9%

37.6%

37.9%

37.9%

Construction and development

4.8%

6.2%

6.5%

6.3%

6.3%

Multi-family

9.3%

9.5%

9.1%

8.7%

8.7%

Total commercial real estate

71.3%

73.1%

74.6%

75.2%

75.2%

Residential real estate:

Residential mortgage and first lien home equity loans

4.8%

4.4%

4.6%

4.7%

4.7%

Home equity–second lien loans and revolving lines of credit

1.9%

1.6%

1.6%

1.6%

1.6%

Total residential real estate

6.7%

6.0%

6.2%

6.3%

6.3%

Consumer and other

0.9%

0.9%

1.0%

0.9%

0.9%

Net deferred loan fees and costs

(0.1%)

(0.1%)

(0.1%)

(0.1%)

(0.1%)

Total loans

100.0%

100.0%

100.0%

100.0%

100.0%

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

As of the Quarter Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

DEPOSIT COMPOSITION

Non-interest bearing demand deposits

$

590,209

$

535,584

$

519,320

$

519,079

$

499,765

Interest bearing demand deposits

553,909

629,974

629,099

597,802

574,515

Money market and savings deposits

1,241,277

1,197,517

1,198,039

1,235,637

1,199,382

Time deposits

782,818

756,719

709,438

697,552

693,972

Total Deposits

$

3,168,213

$

3,119,794

$

3,055,896

$

3,050,070

$

2,967,634

DEPOSIT MIX

Non-interest bearing demand deposits

18.6%

17.2%

17.0%

17.0%

16.8%

Interest bearing demand deposits

17.5%

20.2%

20.6%

19.6%

19.4%

Money market and savings deposits

39.2%

38.4%

39.2%

40.5%

40.4%

Time deposits

24.7%

24.2%

23.2%

22.9%

23.4%

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

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

Return on Average Tangible Equity

Net income (numerator)

$

10,239

$

9,381

$

10,497

$

8,162

$

11,073

Average stockholders' equity

$

420,443

$

413,672

$

406,579

$

398,535

$

386,644

Less: Average Goodwill and other intangible assets, net

52,301

52,805

53,278

53,823

54,347

Average Tangible stockholders' equity (denominator)

$

368,142

$

360,867

$

353,301

$

344,712

$

332,297

Return on average tangible equity(1)

11.16%

10.54%

11.82%

9.42%

13.40%

Tangible Book Value Per Share

Stockholders' equity

$

422,379

$

414,915

$

409,156

$

402,070

$

392,489

Less: Goodwill and other intangible assets, net

52,026

52,507

52,993

53,484

54,026

Tangible stockholders' equity (numerator)

$

370,353

$

362,408

$

356,163

$

348,586

$

338,463

Common shares outstanding (denominator)

24,905,790

25,045,612

25,100,829

25,186,920

25,144,983

Tangible book value per share

$

14.87

$

14.47

$

14.19

$

13.84

$

13.46

Tangible Equity / Tangible Assets

Stockholders' equity

$

422,379

$

414,915

$

409,156

$

402,070

$

392,489

Less: Goodwill and other intangible assets, net

52,026

52,507

52,993

53,484

54,026

Tangible stockholders' equity (numerator)

$

370,353

$

362,408

$

356,163

$

348,586

$

338,463

Total assets

$

4,019,335

$

3,880,759

$

3,780,346

$

3,757,653

$

3,615,731

Less: Goodwill and other intangible assets, net

52,026

52,507

52,993

53,484

54,026

Tangible total assets (denominator)

$

3,967,309

$

3,828,252

$

3,727,353

$

3,704,169

$

3,561,705

Tangible stockholders' equity / tangible assets

9.34%

9.47%

9.56%

9.41%

9.50%

Efficiency Ratio

Non-interest expense

$

20,867

$

20,384

$

19,124

$

18,644

$

17,953

Less: Other real estate owned write-down

-

815

-

362

-

Adjusted non-interest expense (numerator)

$

20,867

$

19,569

$

19,124

$

18,282

$

17,953

Net interest income

$

34,009

$

32,092

$

31,594

$

30,094

$

30,540

Non-interest income

2,702

1,971

2,176

2,479

689

Total revenue

36,711

34,063

33,770

32,573

31,229

Add: Losses on sale of investment securities, net

-

-

-

555

-

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

(75)

(29)

(38)

(135)

900

(Subtract): Gain on sale of other assets

(397)

-

-

-

-

Less: Bank Owned Life Insurance Incentive

-

(88)

(168)

(1,116)

-

Add: Executive Officer Severance Benefits

863

-

-

-

-

Adjusted total revenue (denominator)

$

37,102

$

33,946

$

33,564

$

31,877

$

32,129

Efficiency ratio

56.24%

57.65%

56.98%

57.35%

55.88%

(1) Annualized.

CONTACT: Andrew Hibshman, Chief Financial Officer

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