Northeast BankNASDAQ: NBN

Investor Call Deck FY2026 Q1 FINAL

· Issued by Northeast Bank

INVESTOR CALL

FY26 Q1

October 29, 2025



Financial Highlights

Q1 FY26

Total Loan Volume

National Lending:

Purchased Loans

Originated Loans(2)

Weighted Average Rate as of 9/30/2025(3)

SBA Loans Originated SBA Loans Sold

Gain on Sale of SBA Loans

Net Interest Margin Purchased Loan Return(4)

Net Income

Net Proceeds from Share Issuances Availability under At-the-Market Offering Loan Capacity as of 9/30/2025

EPS Basic (Diluted) Return on Equity Return on Assets

Tangible Book Value per Share

$320.5 million

$144.6 million invested on $152.7 million of UPB(1)

(94.7% purchase price)

$133.8 million

7.98%

$42.0 million

$52.7 million

$4.1 million

4.59%

8.21%

$22.5 million No issuances in Q1 2026

$65.4 million

$1.4 billion

$2.72 ($2.67)

17.64%

2.13%

$59.98

  1. Unpaid principal balance.

  2. National Lending originations for Q1 FY26 were 100% variable rate, of which 44% were Prime-rate based and 56% were SOFR-based.

  3. Q1 FY26 National Lending originations had a weighted average floor rate of 7.76%.





  4. Purchased loan return for Q1 FY26 included $2.4 million of transactional income.

    Loan Portfolio Summary

    Loan Portfolio

    # of Loans

    Total Balance

    Average Balance

    WA LTV

    Dollars in thousands

    National Lending Division:

    Purchased Loans (1)

    3,624

    $2,406,506

    $664

    49%(4)

    Direct Originated Loans (2)

    83

    490,770

    5,913

    53%

    Lender Finance Loans (2)

    115

    722,341

    6,281

    41%

    SBA Loans (3)

    4,881

    115,682

    24

    83%

    Community Banking Division:

    Commercial Loans

    72

    4,745

    66

    37%

    Residential and Consumer Loans

    253

    12,907

    51

    45%

    Total

    9,028

    $3,752,951

    $416

    49%

    1. Total balance of $2.41 billion is equal to unpaid principal balance of $2.58 billion, net of $171.5 million purchased loan rate mark discount.

    2. LTV is calculated as the Bank's loan amount to the value of the underlying commercial real estate collateral.

    3. Balance does not reflect the guaranteed portion of $12.7 million included in loans held for sale. Average balance reflects the unguaranteed,

      unsold portion on the Bank's balance sheet.

    4. Reflects the Bank's basis net of allowance for credit loss reserves against the value of the underlying commercial real estate collateral.





All data as of September 30, 2025, unless otherwise noted.

National Lending Portfolio Roll Forward - Linked Quarter $133.8 $3,626.9 $172.5 $144.6 $113.2 $3,619.6 $4,000 $3,500 $3,000 Millions $2,500 $2,000 $1,500 $1,000 $500 $0

Balance at

6/30/2025

Originations Originated Run-

off (1)

Purchases Purchased Run-

Off (1)

Balance at

9/30/2025





(1) Run-off includes scheduled amortization, principal pay downs and payoffs.

National Lending Purchased Activity by Trailing 5 Quarters $800 $700 $732.9 $144.6 $74.6 $14.0 $41.7 $600 $500 Millions $400 $300 $200 $100 $0




Q1 FY25 Q2 FY25 Q3 FY25 Q4 FY25 Q1 FY26 National Lending Originated Activity by Trailing 5 Quarters $300 $250

$246.4

$218.0

$216.6

$126.9

$133.8

$200 Millions $150 $100 $50 $0




Q1 FY25 Q2 FY25 Q3 FY25 Q4 FY25 Q1 FY26 National Lending Loan Portfolio Statistics

Investment Size(1)

$15+ Million

21%

$0-$2 Million 26%

$10-15

Million 11%

Collateral State (44 States)

All Other States

$6-$10 Million 16%

Collateral Type

$2-$6 Million 26%

WA 2% IL 2% TX 2% FL 4% NJ 7% 18% NY 42%

Retail(2) 20%

Lender Finance 20%

Multifamily 17%

Mixed Use 10%

Industrial 10%

CA 23%

All Other

4%

Other CRE 4%

Hospitality 6%

Office 9%



  1. Average investment size of $946 thousand/loan; originated average: $6.1 million/loan and purchased average: $664 thousand/loan.



  2. Includes traditional and non-traditional retail, such as restaurants and gas stations.

Asset Quality Metrics

NPAs & NPLs Classified Commercial Loans(1)

1.50%

1.00%

$35.0

1.03% 0.90% 0.93% 0.83% 0.90% 0.84% 0.55%0.62% $32.1 $30.4 $24.0 $14.7

$30.0

$25.0

Millions

$20.0

0.50%

$15.0

$10.0

0.00%

6/30/23 6/30/24 6/30/25 9/30/25

NPAs/Assets
NPLs/Loans

$5.0

$0.0

6/30/23 6/30/24 6/30/25 9/30/25

Allowance for Credit Losses / Gross Loans NCOs / Average Loans(2)

1.50%

1.00%

0.50%

0.00%

1.28% 1.24%

6/30/23 6/30/24 6/30/25 9/30/25

0.40%

0.97%

0.29%

0.30%

0.20%

0.10%

0.00%

(3)

NCOs / Average Loans

0.15% (3) 0.01% (3) 0.01%

0.19%

0.00%

0.08%

0.13%

6/30/23 6/30/24 6/30/25 9/30/25

  1. Classified loans includes commercial real estate and commercial and industrial loans risk rated under the Bank's internal loan rating system. These amounts are net of rate mark.

  2. Calculated as trailing twelve months of net charge-offs divided by average loans for the same period.



  3. Upon the adoption of CECL, the previously designated non-accretable discount is added to the carrying basis of the loan, with an offsetting allowance..



7

For the quarters ended June 30, 2024, June 30, 2025, and September 30, 2025, such charged-off discount was 15 basis points, 1 basis points and 1 basis point, respectively. This component does not represent a loss of invested dollars.

Nonperforming Assets Turnover - Quarter Ended September 30, 2025

Nonperforming REO Total Loans

FMV of

Collateral(1) Notes

(Dollars in Thousands)

June 30, 2025 Balance:

$35,011

$560

$35,571

NPL Additions:

#1

1,073

-

1,073

1,584

Multi-tenant shopping center in CA

#2

(719)

719

-

Oreo addition in NM

77 loans placed on nonaccrual with largest invested

Other Loans - Various

2,017

-

2,017

balance of $25 thousand

Total Additions:

2,371

719

3,090

NPL Resolutions:

#1

(1,561)

-

(1,561)

Warehouse building located in NJ

Other Loans - Various

(753)

-

(753)

Net payoffs, paydowns and returns to accrual status

Total Resolutions:

(2,314)

-

(2,314)

Charge-Offs:

73 loans, average charge-off per loan of $30

thousand

Standard Charge-Offs (2)

(1,275)

-

(1,275)

CECL Charge-Offs (3)

-

-

-

Total Charge-Offs:

(1,275)

-

(1,275)

September 30, 2025 Balance:

$33,793

$1,279

$35,072

  1. Fair Market Value reflects the projected net proceeds from liquidation of collateral

  2. 45% of standard charge-off amount was previously reserved for in the allowance for credit losses



  3. Upon the adoption of CECL, the previously designated non-accretable discount was added to the carrying basis of the loan, with an offsetting allowance. The charge-off amount does not represent a loss of invested dollars.



8

Attention: This is an excerpt of the original content. To continue reading it, access the original document here.