Sb Financial Group, Inc.NASDAQ: SBFG

SB Financial Group Announces First Quarter 2025 Results

· Issued by Sb Financial Group, Inc. via GlobeNewswire

DEFIANCE, Ohio, May 01, 2025 (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 first quarter ended March 31, 2025.

First Quarter 2025 Highlights Over the First Quarter Prior Year Include:

  • Adjusted net income of $2.7 million, after accounting for $0.7 million of nonrecurring merger expenses, was up 23.2 percent from the prior year adjusted net income of $2.2 million, with adjusted Diluted Earnings Per Share (“DEPS”) of $0.42. Unadjusted net income and EPS were slightly below the prior year quarter.

  • Successful completion of the Marblehead Bank acquisition, adding $56 million of low-cost deposits and $19 million in loans.

  • Interest income of $17.4 million increased by 13.5 percent from $15.3 million reported in the prior year quarter.

  • Loan growth of $96.7 million, or 9.8 percent from the prior-year quarter, with growth from the linked quarter of $41.6 million. This was our fourth consecutive quarter of sequential expanding loan growth, year over year. Growth adjusted for the Marblehead acquisition would be $78.2 and $23.1 million, from the linked quarter.

  • Deposit growth of $159.7 million, or 14.4 percent from the prior-year quarter, with growth from the linked quarter of $119.4 million. Growth adjusted for the Marblehead acquisition would be $103.7 and $63.4 million, from the linked quarter.

  • Tangible book value (“TBV”) per share ended the quarter at $15.79 up $0.86 per share or 5.8 percent from the prior year quarter. Absent the per share dilution from the acquisition of $0.87, TBV would have been up $1.73 per share or 11.6 percent.

Earnings Highlights

Three Months Ended

($ in thousands, except per share & ratios)

Mar. 2025

Mar. 2024

% Change

Operating revenue

$

15,386

$

13,131

17.2

%

Interest income

17,372

15,300

13.5

%

Interest expense

6,093

6,120

-0.4

%

Net interest income

11,279

9,180

22.9

%

Provision for credit losses

387

-

N/M

Noninterest income

4,107

3,951

3.9

%

Noninterest expense

12,410

10,282

20.7

%

Net income

2,158

2,368

-8.9

%

Merger adjusted Earnings per diluted share

0.42

0.33

27.3

%

Earnings per diluted share

0.33

0.35

-5.7

%

Merger adjusted Return on Avg. Assets

0.76

%

0.67%

13.4

%

Return on average assets

0.60

%

0.71%

-15.5

%

Merger adjusted Return on Avg. Equity

8.35

%

7.26%

15.0

%

Return on average equity

6.63

%

7.72%

-14.1

%


“Our first quarter results highlight the value of our growth strategy, even in the midst of temporary economic uncertainty,” said Mark A. Klein, Chairman, President, and CEO. “Merger adjusted net income for the quarter was $2.7 million, a 22.3 percent increase from the prior-year quarter, with the GAAP EPS of $0.33 slightly down from the prior year. The successful closing of the acquisition in the first quarter significantly strengthened our liquidity position through their low-cost deposit base and further expanded our market presence in Northern Ohio. This marks an important milestone in executing our long-term growth strategy to grow organically and through M & A.”

Interest income for the quarter grew by 13.5 percent to $17.4 million compared to the previous year, driven by continued strong loan growth. Total loans increased by $96.7 million, compared to the prior year, and by $41.5 million from the linked quarter. Adjusted for the Marblehead acquisition, total loan growth would have been $78.2 and $23.1 million, respectively. Deposits rose by $158.9 million, or 14.3 percent, to $1.27 billion, a result of the acquisition and a testament to the trust our clients place in us. Adjusted for the acquisition, deposit growth would have been $102.9 and $62.6 million, respectively.

RESULTS OF OPERATIONS

Consolidated Revenue

In the first quarter of 2025, total operating revenue increased to $15.4 million, a 17.2 percent rise from $13.1 million in the prior year and a slight 0.1 percent decrease from the linked quarter, driven by growth in both net interest income and noninterest income. Net interest income reached $11.3 million, a strong 22.9 percent year-over-year increase, reflecting higher interest income on loans, which rose by $1.7 million to $15.4 million. Deposit costs increased by 5.1 percent to $5.4 million, but were largely offset by decreases in interest expense on other funding sources, resulting in a 0.4 percent decrease in total interest expense compared to the prior year quarter. As a result, the net interest margin expanded by 41 basis points year-over-year to 3.40 percent, reflecting the continued strength of our interest-earning assets and disciplined management of our funding costs. Noninterest income for the quarter increased by 3.9 percent year-over-year to $4.1 million due to improvements in gains on sale and title insurance, partially offset by decreases in mortgage loan servicing fees. Looking ahead, we remain focused on maintaining a balanced strategy that drives sustainable revenue growth while effectively managing costs, ensuring consistent value creation for our shareholders.

Mortgage Loan Business

Net mortgage banking revenue for the quarter reached $1.5 million, down $84,000 from the prior-year quarter. Loan servicing fees added $894,000 to revenue, reflecting an increase of $39,000 from the prior year quarter. The OMSR net valuation adjustment for the first quarter of 2025 was a positive $11,000 compared to a positive $181,000 in the first quarter of 2024.

Mortgage Banking

($ in thousands)

Mar. 2025

Dec. 2024

Sep. 2024

Jun. 2024

Mar. 2024

Prior Year
Growth

Mortgage originations

$

39,775

$

72,534

$

70,715

$

75,110

$

42,912

$

(3,137

)

Mortgage sales

39,279

62,301

61,271

55,835

36,623

2,656

Mortgage servicing portfolio

1,432,184

1,427,318

1,406,273

1,389,805

1,371,713

60,471

Mortgage servicing rights

14,965

14,868

14,357

14,548

14,191

774

Revenue

Loan servicing fees

894

886

874

862

855

39

OMSR amortization

(294

)

(358

)

(370

)

(335

)

(273

)

(21

)

Net administrative fees

600

528

504

527

582

18

OMSR valuation adjustment

11

288

(465

)

38

181

(170

)

Net loan servicing fees

611

816

39

565

763

(152

)

Gain on sale of mortgages

849

1,196

1,311

1,277

781

68

Mortgage banking revenue, net

$

1,460

$

2,012

$

1,350

$

1,842

$

1,544

$

(84

)

Noninterest Income and Noninterest Expense

"Noninterest income for the first quarter of 2025 totaled $4.1 million, up $156,000 or 3.9 percent from the prior-year quarter, primarily due to increased gains on sales of mortgage loans and OSMR, and increased title service and other revenue. Compared to the prior-year quarter, gains on sales of mortgage loans and OSMR grew modestly by $68,000 year over year, and title insurance revenue added $131,000, reflecting the consistent benefit of our revenue diversification strategy,” Mr. Klein noted.

Noninterest Income/Noninterest Expense

($ in thousands, except ratios)

Mar. 2025

Dec. 2024

Sep. 2024

Jun. 2024

Mar. 2024

Prior Year
Growth

Noninterest Income (NII)

$

4,107

$

4,557

$

4,123

$

4,386

$

3,951

$

156

NII / Total Revenue

26.7%

29.5%

28.8%

31.5%

30.1%

-3.4%

NII / Average Assets

1.1%

1.3%

1.2%

1.3%

1.2%

-0.1%

Total Revenue Growth

17.2%

2.2%

4.5%

-0.6%

-6.1%

23.3%

Noninterest Expense (NIE)

$

12,410

$

11,003

$

11,003

$

10,671

$

10,282

$

2,128

Efficiency Ratio

80.0%

71.1%

76.8%

75.9%

78.2%

1.8%

NIE / Average Assets

3.4%

3.2%

3.2%

3.2%

3.1%

0.3%

Net Noninterest Expense/Avg. Assets

-2.3%

-1.9%

-2.0%

-1.9%

-1.9%

-0.4%

Total Expense Growth

20.7%

6.1%

5.0%

3.2%

-4.6%

25.3%


Noninterest expense for the first quarter of 2025 was impacted by the one-time merger related expenses of $726,000. Adjusting for these expenses and the $300,000 in Marblehead operating expenses for the quarter, total operating costs were up just 3.5 percent from the linked quarter and 10.7 percent.

“Our efficiency ratio in the first quarter of 2025 was 76.0 percent when we factor out the merger related costs, which was an improvement compared to the prior year.” stated Mr. Klein.

Balance Sheet

As of March 31, 2025, SB Financial reported total assets of $1.50 billion, higher from both the linked quarter and the previous year. This growth was primarily driven by a robust increase in the loan portfolio, which reached $1.09 billion, marking a $96.7 million or 9.8 percent increase year over year. Loan growth also included $18.7 million in loans added with the completion of the acquisition. Cash increased by $78.5 million from the prior year, including $35 million added from the liquidation of the acquired investment portfolio.

Total deposits increased to $1.27 billion, growing $158.9 million or 14.3 percent year over year, including $56 million in low-cost deposits from the acquisition and $102.9 million in organic deposit growth reflecting SB Financial’s successful efforts in deposit gathering and customer engagement. Shareholders’ equity ended the quarter at $131.5 million, representing a $7.8 million increase from the prior year. This growth reflects management's commitment to enhancing shareholder value and the Company’s disciplined approach to capital management.

During the first quarter, SB Financial repurchased 26,446 shares, less than previous quarters as the average price was above our target range. This reflects the Company's dedication to returning value to shareholders through dividends and share repurchases while retaining adequate capital to support our long-term growth.

"As we progress through the remainder of 2025, our balance sheet strength and strategic management of resources highlight our long-term strategic growth ambitions, both organically and through successful acquisitions," said Mr. Klein, Chairman, President, and CEO. "Even in the current challenging rate environment, we achieved our fourth consecutive quarter of loan growth, with balances increasing by $96.7 million from the previous year, which included $78.2 million of organic loan growth. This performance underscores the strength of our deep client relationships and our continued competitiveness in the market. Our strong asset quality, supported by top-decile coverage ratios, remains a cornerstone of our financial stability, which we will leverage to take advantage of emerging opportunities while maintaining our focus on operational excellence. Looking ahead, we are committed to driving shareholder value and sustaining robust financial performance as the economic landscape stabilizes."

Loan Balances

($ in thousands, except ratios)

Mar. 2025

Dec. 2024

Sep. 2024

Jun. 2024

Mar. 2024

Annual
Growth

Commercial

$

125,878

$

124,764

$

123,821

$

123,287

$

120,016

$

5,862

% of Total

11.6%

11.9%

12.0%

12.3%

12.1%

4.9%

Commercial RE

509,518

479,573

459,449

434,967

429,362

80,156

% of Total

46.8%

45.8%

44.6%

43.3%

43.3%

18.7%

Agriculture

61,443

64,680

64,887

64,329

62,365

(922

)

% of Total

5.6%

6.2%

6.3%

6.4%

6.3%

-1.5%

Residential RE

319,307

308,378

314,010

316,233

314,668

4,639

% of Total

29.3%

29.5%

30.5%

31.5%

31.7%

1.5%

Consumer & Other

72,128

69,340

67,788

66,574

65,141

6,987

% of Total

6.6%

6.6%

6.6%

6.6%

6.6%

10.7%

Total Loans

$

1,088,274

$

1,046,735

$

1,029,955

$

1,005,390

$

991,552

$

96,722

Total Growth Percentage

9.8%

Deposit Balances

($ in thousands, except ratios)

Mar. 2025

Dec. 2024

Sep. 2024

Jun. 2024

Mar. 2024

Annual
Growth

Non-Int DDA

$

240,446

$

232,155

$

222,425

$

208,244

$

219,395

$

21,051

% of Total

18.9%

20.1%

19.2%

18.7%

19.7%

9.6%

Interest DDA

208,583

201,085

202,097

190,857

169,171

39,412

% of Total

16.4%

17.4%

17.4%

17.1%

15.2%

23.3%

Savings

285,902

237,987

241,761

231,855

244,157

41,745

% of Total

22.5%

20.6%

20.8%

20.8%

21.9%

17.1%

Money Market

257,013

222,161

228,182

225,650

221,362

35,651

% of Total

20.2%

19.3%

19.7%

20.2%

19.9%

16.1%

Time Deposits

279,276

259,217

265,068

258,582

258,257

21,019

% of Total

22.0%

22.5%

22.9%

23.2%

23.2%

8.1%

Total Deposits

$

1,271,220

$

1,152,605

$

1,159,533

$

1,115,188

$

1,112,342

$

158,878

Total Growth Percentage

14.3%

Asset Quality

As of March 31, 2025, SB Financial continued to demonstrate strong asset quality metrics. Nonperforming assets totaled $6.1 million, representing 0.41 percent of total assets, an increase of $3.2 million compared to $2.9 million or 0.22 percent of total assets reported in the prior year. This year-over-year growth was driven by weakness in three credits that we continue to expect to resolve favorably in 2025.

The allowance for credit losses remained strong at 1.41 percent of total loans, providing 254.4 percent coverage of nonperforming loans, a level slightly lower than the linked quarter but indicative of our conservative approach to risk management amid the current environment. The net loan charge-offs to average loans ratio remained modest at 3 basis points, improving from 7 basis points in the prior quarter and consistent with the year-ago period, reflecting disciplined credit practices and effective collateral management.

"Our asset quality metrics fully illustrate the diligence of our approach and commitment to disciplined risk management," stated Mark Klein, Chairman, President, and CEO. "While we observed a slight uptick in nonperforming assets compared to the prior year, our reserve coverage ratio and continued low charge-off levels underscore the quality of our loan portfolio. We remain focused on balancing our conservative approach in maintaining the integrity of our credit processes with the need to effectively manage our balance sheet for long-term growth."

Nonperforming Assets

($ in thousands, except ratios)

Mar. 2025

Dec. 2024

Sep. 2024

Jun. 2024

Mar. 2024

Annual
Change

Commercial & Agriculture

$

3,418

$

2,927

$

2,899

$

2,781

$

897

$

2,521

% of Total Com./Ag. loans

1.82%

1.55%

1.54%

1.48%

0.49%

281.0%

Commercial RE

798

807

813

475

49

749

% of Total CRE loans

0.16%

0.17%

0.18%

0.11%

0.01%

1528.6%

Residential RE

1,608

1,539

1,536

1,247

1,295

313

% of Total Res. RE loans

0.50%

0.50%

0.49%

0.39%

0.41%

24.2%

Consumer & Other

227

243

270

231

193

34

% of Total Con./Oth. loans

0.31%

0.35%

0.40%

0.35%

0.30%

17.6%

Total Nonaccruing Loans

6,051

5,516

5,518

4,734

2,434

3,617

% of Total loans

0.56%

0.53%

0.54%

0.47%

0.25%

148.6%

Foreclosed Assets and Other Assets

73

-

-

510

510

(437

)

Total Change (%)

-85.7%

Total Nonperforming Assets

$

6,124

$

5,516

$

5,518

$

5,244

$

2,944

$

3,180

% of Total assets

0.41%

0.40%

0.40%

0.39%

0.22%

108.02%


Webcast and Conference Call

The Company will hold the first quarter 2025 earnings conference call and webcast on May 2, 2025, at 11:00 a.m. EDT. 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 26 offices: 24 in ten Ohio counties and two in Northeast, Indiana, and 26 ATMs. State Bank has six 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
Mark.Klein@YourStateBank.com

Anthony V. Cosentino
Executive Vice President and
Chief Financial Officer
Tony.Cosentino@YourStateBank.com

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

March

December

September

June

March

($ in thousands)

2025

2024

2024

2024

2024

ASSETS

Cash and due from banks

$

105,145

$

25,928

$

49,348

$

21,983

$

26,602

Interest bearing time deposits

1,565

1,565

1,706

2,417

2,417

Available-for-sale securities

199,721

201,587

211,511

207,856

213,239

Loans held for sale

4,286

6,770

8,927

7,864

4,730

Loans, net of unearned income

1,088,274

1,046,735

1,029,955

1,005,390

991,552

Allowance for credit losses

(15,391

)

(15,096

)

(15,278

)

(15,612

)

(15,643

)

Premises and equipment, net

21,875

20,456

20,715

20,860

20,985

Federal Reserve and FHLB Stock, at cost

5,340

5,223

5,223

5,204

6,512

Foreclosed assets and other assets

73

-

-

510

510

Interest receivable

5,072

4,908

4,842

4,818

3,706

Goodwill

27,158

23,239

23,239

23,239

23,239

Cash value of life insurance

30,871

30,685

30,488

30,294

30,103

Mortgage servicing rights

14,965

14,868

14,357

14,548

14,191

Other assets

12,048

12,649

8,916

12,815

13,869

Total assets

$

1,501,002

$

1,379,517

$

1,393,949

$

1,342,186

$

1,336,012

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits

Non interest bearing demand

$

240,446

$

232,155

$

222,425

$

208,244

$

219,395

Interest bearing demand

208,583

201,085

202,097

190,857

169,171

Savings

285,902

237,987

241,761

231,855

244,157

Money market

257,013

222,161

228,182

225,650

221,362

Time deposits

279,276

259,217

265,068

258,582

258,257

Total deposits

1,271,220

1,152,605

1,159,533

1,115,188

1,112,342

Short-term borrowings

11,058

10,585

15,240

15,178

12,916

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

19,702

19,690

19,678

19,666

19,654

Interest payable

2,634

2,351

3,374

2,944

2,772

Other liabilities

19,552

21,468

17,973

18,421

19,295

Total liabilities

1,369,476

1,252,009

1,261,108

1,216,707

1,212,289

Shareholders' Equity

Common stock

61,319

61,319

61,319

61,319

61,319

Additional paid-in capital

14,955

15,194

15,090

15,195

14,978

Retained earnings

117,397

116,186

113,515

112,104

109,938

Accumulated other comprehensive loss

(26,872

)

(30,234

)

(24,870

)

(31,801

)

(31,547

)

Treasury stock

(35,273

)

(34,957

)

(32,213

)

(31,338

)

(30,965

)

Total shareholders' equity

131,526

127,508

132,841

125,479

123,723

Total liabilities and shareholders' equity

$

1,501,002

$

1,379,517

$

1,393,949

$

1,342,186

$

1,336,012

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

($ in thousands, except per share & ratios)

At and for the Three Months Ended

March

December

September

June

March

Interest income

2025

2024

2024

2024

2024

Loans

Taxable

$

15,244

$

14,920

$

14,513

$

13,883

$

13,547

Tax exempt

115

122

127

124

123

Securities

Taxable

1,169

1,178

1,192

1,226

1,274

Tax exempt

38

35

37

37

37

Other interest income

806

592

679

384

319

Total interest income

17,372

16,847

16,548

15,654

15,300

Interest expense

Deposits

5,352

5,169

5,568

5,208

5,090

Repurchase agreements & other

24

41

43

36

34

Federal Home Loan Bank advances

362

369

369

370

613

Trust preferred securities

160

177

187

187

188

Subordinated debt

195

194

195

194

195

Total interest expense

6,093

5,950

6,362

5,995

6,120

Net interest income

11,279

10,897

10,186

9,659

9,180

Provision for credit losses

387

(76

)

200

-

-

Net interest income after provision

  for loan losses

10,892

10,973

9,986

9,659

9,180

Noninterest income

Wealth management fees

864

916

882

848

865

Customer service fees

879

842

870

875

880

Gain on sale of mtg. loans & OMSR

849

1,196

1,311

1,277

781

Mortgage loan servicing fees, net

611

816

39

565

763

Gain on sale of non-mortgage loans

15

10

20

105

10

Title insurance revenue

397

478

485

406

266

Net gain on sales of securities

-

-

-

-

-

Gain (loss) on sale of assets

-

-

200

-

-

Other

492

299

316

310

386

Total noninterest income

4,107

4,557

4,123

4,386

3,951

Noninterest expense

Salaries and employee benefits

6,237

6,185

6,057

6,009

5,352

Net occupancy expense

893

702

706

707

769

Equipment expense

1,072

1,127

1,069

1,060

1,077

Data processing fees

1,439

821

758

727

769

Professional fees

1,034

895

659

615

758

Marketing expense

165

207

241

176

197

Telephone and communication expense

139

136

128

156

105

Postage and delivery expense

137

116

145

89

97

State, local and other taxes

224

224

208

230

245

Employee expense

174

168

228

159

178

Other expenses

896

422

804

743

735

Total noninterest expense

12,410

11,003

11,003

10,671

10,282

Income before income tax expense

2,589

4,527

3,106

3,374

2,849

Income tax expense

431

892

752

261

481

Net income

$

2,158

$

3,635

$

2,354

$

3,113

$

2,368

Common share data:

Basic earnings per common share

$

0.33

$

0.55

$

0.35

$

0.47

$

0.35

Diluted earnings per common share

$

0.33

$

0.55

$

0.35

$

0.47

$

0.35

Average shares outstanding (in thousands):

Basic:

6,481

6,575

6,660

6,692

6,715

Diluted:

6,502

6,599

6,675

6,700

6,723

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

($ in thousands, except per share & ratios)

At and for the Three Months Ended

March

December

September

June

March

SUMMARY OF OPERATIONS

2025

2024

2024

2024

2024

Net interest income

$

11,279

$

10,897

$

10,186

$

9,659

$

9,180

Tax-equivalent adjustment

41

42

44

43

43

Tax-equivalent net interest income

11,320

10,939

10,230

9,702

9,223

Provision for credit loss

387

(76

)

200

-

-

Noninterest income

4,107

4,557

4,123

4,386

3,951

Total operating revenue

15,386

15,454

14,309

14,045

13,131

Noninterest expense

12,410

11,003

11,003

10,671

10,282

Pre-tax pre-provision income

2,976

4,451

3,306

3,374

2,849

Net income

2,158

3,635

2,354

3,113

2,368

PER SHARE INFORMATION:

Basic earnings per share (EPS)

0.33

0.55

0.35

0.47

0.35

Diluted earnings per share

0.33

0.55

0.35

0.47

0.35

Common dividends

0.145

0.145

0.140

0.140

0.135

Book value per common share

20.29

19.64

20.05

18.80

18.46

Tangible book value per common share (TBV)

15.79

16.00

16.49

15.26

14.93

Market price per common share

20.82

20.91

20.56

14.00

13.78

Market price to TBV

131.8

%

130.7

%

124.7

%

91.8

%

92.3

%

Market price to trailing 12 month EPS

12.2

12.1

11.8

7.9

7.9

PERFORMANCE RATIOS:

Return on average assets (ROAA)

0.60

%

1.04

%

0.68

%

0.93

%

0.71

%

Pre-tax pre-provision ROAA

0.83

%

1.28

%

0.96

%

1.01

%

0.86

%

Return on average equity (ROE)

6.63

%

11.13

%

7.32

%

10.16

%

7.72

%

Return on average tangible equity

8.32

%

13.58

%

8.97

%

12.59

%

9.55

%

Efficiency ratio

80.00

%

71.09

%

76.78

%

75.86

%

78.17

%

Earning asset yield

5.23

%

5.18

%

5.16

%

5.02

%

4.97

%

Cost of interest bearing liabilities

2.32

%

2.36

%

2.53

%

2.47

%

2.55

%

Net interest margin

3.40

%

3.35

%

3.17

%

3.10

%

2.99

%

Tax equivalent effect

0.01

%

0.01

%

0.02

%

0.01

%

0.01

%

Net interest margin, tax equivalent

3.41

%

3.36

%

3.19

%

3.11

%

3.00

%

Non interest income/Average assets

1.14

%

1.31

%

1.20

%

1.31

%

1.19

%

Non interest expense/Average assets

3.45

%

3.15

%

3.20

%

3.18

%

3.08

%

Net noninterest expense/Average assets

-2.31

%

-1.85

%

-2.00

%

-1.87

%

-1.90

%

ASSET QUALITY RATIOS:

Gross charge-offs

87

195

29

-

66

Recoveries

2

13

2

16

9

Net charge-offs

85

182

27

(16

)

57

Nonperforming loans/Total loans

0.56

%

0.53

%

0.54

%

0.47

%

0.25

%

Nonperforming assets/Loans & OREO

0.56

%

0.53

%

0.54

%

0.52

%

0.30

%

Nonperforming assets/Total assets

0.41

%

0.40

%

0.40

%

0.39

%

0.22

%

Allowance for credit loss/Nonperforming loans

254.35

%

273.68

%

276.83

%

329.78

%

642.69

%

Allowance for credit loss/Total loans

1.41

%

1.44

%

1.48

%

1.55

%

1.58

%

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

0.03

%

0.07

%

0.01

%

(0.01

%)

0.02

%

CAPITAL & LIQUIDITY RATIOS:

Loans/ Deposits

85.61

%

90.81

%

88.82

%

90.15

%

89.14

%

Equity/ Assets

8.76

%

9.24

%

9.53

%

9.35

%

9.26

%

Tangible equity/Tangible assets

6.96

%

7.66

%

7.97

%

7.72

%

7.63

%

Common equity tier 1 ratio (Bank)

12.35

%

13.43

%

13.19

%

13.98

%

13.84

%

END OF PERIOD BALANCES

Total assets

1,501,002

1,379,517

1,393,949

1,342,186

1,336,012

Total loans

1,088,274

1,046,735

1,029,955

1,005,390

991,552

Deposits

1,271,220

1,152,605

1,159,533

1,115,188

1,112,342

Shareholders equity

131,526

127,508

132,841

125,479

123,723

Goodwill and intangibles

29,125

23,597

23,613

23,630

23,646

Tangible equity

102,401

103,911

109,228

101,849

100,077

Mortgage servicing portfolio

1,432,184

1,427,318

1,406,273

1,389,805

1,371,713

Wealth/Brokerage assets under care

519,158

547,697

557,724

525,713

525,517

Total assets under care

3,452,344

3,354,532

3,357,946

3,257,704

3,233,242

Full-time equivalent employees

262

252

248

249

245

Period end common shares outstanding

6,483

6,494

6,624

6,676

6,702

Market capitalization (all)

134,982

135,780

136,189

93,458

92,359

AVERAGE BALANCES

Total assets

1,459,896

1,395,473

1,376,849

1,342,847

1,333,236

Total earning assets

1,346,354

1,301,872

1,283,407

1,246,099

1,230,736

Total loans

1,076,328

1,040,580

1,018,262

1,005,018

993,310

Deposits

1,227,449

1,163,531

1,145,964

1,120,367

1,091,803

Shareholders equity

131,944

130,647

128,608

122,510

123,058

Goodwill and intangibles

26,714

23,605

23,621

23,638

23,654

Tangible equity

105,230

107,042

104,987

98,872

99,404

Average basic shares outstanding

6,481

6,575

6,660

6,692

6,715

Average diluted shares outstanding

6,502

6,599

6,675

6,700

6,723

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three Months Ended Mar. 31, 2025 and 2024

($ in thousands)

Three Months Ended Mar. 31, 2025

Three Months Ended Mar. 31, 2024

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

196,880

$

1,276

2.63

%

$

210,252

$

1,413

2.70

%

Overnight Cash

66,460

699

4.27

%

20,729

180

3.48

%

Nontaxable securities

6,686

38

2.30

%

6,445

37

2.30

%

Loans, net

1,076,328

15,359

5.79

%

993,310

13,670

5.52

%

Total earning assets

1,346,354

17,372

5.23

%

1,230,736

15,300

4.99

%

Cash and due from banks

10,339

4,512

Allowance for loan losses

(15,238

)

(15,830

)

Premises and equipment

21,082

21,281

Other assets

97,359

92,537

Total assets

$

1,459,896

$

1,333,236

Liabilities

Savings, MMDA and interest bearing demand

$

709,324

$

2,959

1.69

%

$

605,243

$

2,525

1.67

%

Time deposits

276,253

2,393

3.51

%

258,592

2,565

3.98

%

Repurchase agreements & other

13,106

24

0.74

%

15,993

34

0.85

%

Advances from Federal Home Loan Bank

35,044

362

4.19

%

51,030

613

4.82

%

Trust preferred securities

10,310

160

6.29

%

10,310

188

7.31

%

Subordinated debt

19,694

195

4.02

%

19,646

195

3.98

%

Total interest bearing liabilities

1,063,731

6,093

2.32

%

960,814

6,120

2.55

%

Non interest bearing demand

241,872

-

227,968

-

Total funding

1,305,603

1.89

%

1,188,782

2.06

%

44.20

%

1

Other liabilities

22,349

21,396

Total liabilities

1,327,952

1,210,178

Equity

131,944

123,058

Total liabilities and equity

$

1,459,896

$

1,333,236

Net interest income

$

11,279

$

9,180

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

3.40

%

2.99

%

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

3.41

%

3.00

%

- Computed on a fully tax equivalent (FTE) basis

Non-GAAP reconciliation

Three Months Ended

($ in thousands, except per share & ratios)

Mar. 31, 2025

Mar. 31, 2024

Total Operating Revenue

$

15,386

$

13,131

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

(11

)

(181

)

Adjusted Total Operating Revenue

15,375

12,950

Total Operating Expense

$

12,410

$

10,282

Adjustment for merger expenses

(726

)

-

Adjusted Total Operating Expense

11,684

10,282

Income before Income Taxes

2,589

2,849

Adjustment for OMSR*/Merger Expenses

715

(181

)

Adjusted Income before Income Taxes

3,304

2,668

Provision for Income Taxes

431

481

Adjustment for OMSR/Merger Expenses **

150

(38

)

Adjusted Provision for Income Taxes

581

443

Net Income

2,158

2,368

Adjustment for OMSR*/Merger Expenses

565

(143

)

Adjusted Net Income

2,723

2,225

Diluted Earnings per Share

0.33

0.35

Adjustment for OMSR*/Merger Expenses

0.09

(0.02

)

Adjusted Diluted Earnings per Share

$

0.42

$

0.33

Return on Average Assets

0.60

%

0.71

%

Adjustment for OMSR*/Merger Expenses

0.15

%

-0.04

%

Adjusted Return on Average Assets

0.75

%

0.67

%

*valuation adjustment to the Company's mortgage servicing rights

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