Sb Financial Group, Inc.NASDAQ: SBFG

SB Financial Group Announces Third Quarter 2025 Results

· Issued by Sb Financial Group, Inc. via GlobeNewswire

DEFIANCE, Ohio, Oct. 30, 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 third quarter ended September 30, 2025.

Third Quarter 2025 Highlights compared to the third quarter of the prior year include:

  • GAAP net income and Diluted Earnings per Share (“DEPS”) were $4.0 million, or $0.64 per DEPS, well above the $2.4 million, or $0.35 per DEPS in the prior year quarter. Net Income, adjusted for Originated Mortgage Servicing Rights (“OMSR”), was $4.3 million, up 57.4 percent compared to $2.7 million for the prior-year period. Adjusted DEPS of $0.68 was also up 65.3 percent, from the prior year.

  • Net interest income of $12.3 million increased by 21.1 percent from $10.2 million reported in the prior-year quarter.

  • Loan growth of $80.6 million, or 7.8 percent from the prior-year quarter, with growth from the linked quarter of $15.8 million, or 1.4 percent. This marks six consecutive quarters of sequential loan growth. Loan growth adjusted for the Marblehead acquisition was $62.7 and $15.9 million, from the prior year and linked quarters, respectively.

  • Deposit growth of $103 million, or 8.9 percent from the prior-year quarter, with an increase from the linked quarter of $12.7 million, or 1.0 percent. Adjusted for the Marblehead acquisition, total deposits increased $52.1 million from the prior year.

  • Tangible book value (“TBV”) per share ended the quarter at $17.21 up $0.72 per share or 4.4 percent from the prior year quarter.

Nine months ended September 30, 2025 Highlights compared to the same period of the prior year:

  • Mortgage Banking Revenue increased to $5.1 million, up by 7.8 percent from $4.7 million.

  • Net interest income rose to $35.7 million, representing a year-over-year improvement of 23.1 percent from $29.0 million for the nine months ending September 30, 2024.

  • Total interest expense came in at $18.9 million, up slightly by 2.3 percent from $18.5 million in the prior year period.

Earnings Highlights

Three Months Ended

Nine Months Ended

($ in thousands, except per share & ratios)

Sep. 2025

Sep. 2024

% Change

Sep. 2025

Sep. 2024

% Change

Operating revenue

$

16,578

$

14,309

15.9

%

$

49,140

$

41,485

18.5

%

Interest income

18,809

16,548

13.7

%

54,648

47,502

15.0

%

Interest expense

6,475

6,362

1.8

%

18,907

18,477

2.3

%

Net interest income

12,334

10,186

21.1

%

35,741

29,025

23.1

%

Provision for credit losses

124

200

-38.0

%

1,108

200

454.0

%

Noninterest income

4,244

4,123

2.9

%

13,399

12,460

7.5

%

Noninterest expense

11,498

11,003

4.5

%

35,760

31,956

11.9

%

Net income

4,046

2,354

71.9

%

10,056

7,835

28.3

%

Adjusted Earnings per diluted share

0.68

0.41

65.9

%

1.67

1.20

39.2

%

Earnings per diluted share

0.64

0.35

82.9

%

1.56

1.17

33.3

%

Adjusted Return on Avg. Assets

1.13

%

0.79

%

43.0

%

0.96

%

0.79

%

21.5

%

Return on average assets

1.07

%

0.68

%

57.4

%

0.90

%

0.77

%

16.9

%

Adjusted Return on Avg. Equity

12.79

%

8.42

%

51.9

%

10.84

%

8.62

%

25.8

%

Return on average equity

12.08

%

7.28

%

65.9

%

10.15

%

8.41

%

20.7

%

“Net income for the third quarter was $4.0 million, a 71.9 percent increase from the prior-year quarter, with the GAAP DEPS of $0.64 up 82.9 percent from the prior year,” said Mark A. Klein, Chairman, President, and CEO. This marks our 59th consecutive quarter of profitability, which also included the second full quarter of contribution from the Marblehead acquisition, which strengthened our liquidity profile and further extended our market presence in Northern Ohio.

Net interest income for the quarter grew by $2.1 million to $12.3 million compared to the previous year, driven by sustained loan growth and stabilization of funding costs. Total loans increased by $80.6 million, compared to the prior year, and by $15.8 million from the linked quarter. On an organic basis, excluding the Marblehead acquisition, loan balances increased $62.7 million from the prior year. Deposits rose $103.0 million, or 8.9 percent, to $1.26 billion, reflecting both acquired balances and solid client retention. Excluding acquired deposits, organic growth totaled $52.1 million, underscoring the strength of our client relationships and the resiliency of our franchise.”

RESULTS OF OPERATIONS

In the third quarter of 2025, total operating revenue increased to $16.6 million, a 15.9 percent rise from $14.3 million in the prior year and a 3.5 percent decrease from the linked quarter. The year-over-year increase reflected higher net interest income and continued growth in non-interest income. Net interest income reached $12.3 million, a strong 21 percent year-over-year increase, reflecting higher interest income on loans, which rose by $1.9 million to $16.6 million along with a marginal increase in interest expense of $113,000 to $6.5 million. Deposit costs increased by 2.7 percent to $5.7 million but were partially offset by decreases in interest expenses on other funding sources, resulting in a 1.8 percent increase in total interest expense compared to the prior year quarter. As a result, the net interest margin expanded by 32 basis points year-over-year to 3.48 percent, reflecting disciplined balance sheet management and moderation in funding cost pressures. Noninterest income for the quarter increased by 2.9 percent year-over-year to $4.2 million due primarily to improvements in wealth management fees, mortgage loan servicing fees, title insurance, other non-interest income fees as well as modest increases in customer service fees and gain on sale of mortgage loans. These fees were partially offset by decreases in gain on sales of non-mortgage loans and loss on sale of assets. “We remain focused on executing a balanced growth strategy, maintaining diversified sources of revenue, and exercising disciplined expense management,” said Mr. Klein.

Mortgage Loan Business

Net mortgage banking revenue for the quarter reached $1.5 million, up $136,000 from the prior-year quarter. Loan servicing fees added $914,000 to revenue, reflecting an increase of $40,000 from the prior-year quarter. The OMSR net valuation adjustment for the third quarter of 2025 was a negative $301,000 compared to a negative $465,000 in the third quarter of 2024.

Mortgage Banking

($ in thousands)

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Sep. 2024

Prior Year Growth

Mortgage originations

$

67,609

$

97,901

$

39,775

$

72,534

$

70,715

$

(3,106

)

Mortgage sales

66,408

74,313

39,279

62,301

61,271

5,137

Mortgage servicing portfolio

1,470,360

1,456,374

1,432,184

1,427,318

1,406,273

64,087

Mortgage servicing rights

15,347

15,458

14,965

14,868

14,357

990

Revenue

Loan servicing fees

914

904

894

886

874

40

OMSR amortization

(455

)

(469

)

(294

)

(358

)

(370

)

(85

)

Net administrative fees

459

435

600

528

504

(45

)

OMSR valuation adjustment

(301

)

159

11

288

(465

)

164

Net loan servicing fees

158

594

611

816

39

119

Gain on sale of mortgages

1,328

1,565

849

1,196

1,311

17

Mortgage banking revenue, net

$

1,486

$

2,159

$

1,460

$

2,012

$

1,350

$

136

Noninterest Income and Noninterest Expense

"Noninterest income for the third quarter of 2025 totaled $4.2 million, up $121,000 or 2.9 percent from the prior-year quarter, primarily due to increased mortgage loan servicing fees and other noninterest income fees, underscoring the continued strength of our fee-based businesses. Compared to the prior-year quarter, mortgage loan services fees, improved by $119,000 year over year, and other noninterest income fees added $91,000, reflecting the benefits of our diversified revenue base,” Mr. Klein noted.

Noninterest Income/Noninterest Expense

($ in thousands, except ratios)

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Sep. 2024

Prior Year Growth

Noninterest Income (NII)

$

4,244

$

5,048

$

4,107

$

4,557

$

4,123

$

121

NII / Total Revenue

25.6

%

29.4

%

26.7

%

29.5

%

28.8

%

-3.2

%

NII / Average Assets

1.1

%

1.4

%

1.1

%

1.3

%

1.2

%

-0.1

%

Total Revenue Growth

15.9

%

22.3

%

17.2

%

2.2

%

4.5

%

11.4

%

Noninterest Expense (NIE)

$

11,498

$

11,852

$

12,410

$

11,003

$

11,003

$

495

Efficiency Ratio

69.0

%

68.9

%

80.0

%

71.1

%

76.8

%

-7.8

%

NIE / Average Assets

3.0

%

3.2

%

3.4

%

3.2

%

3.2

%

-0.2

%

Net Noninterest Expense/Avg. Assets

-1.9

%

-1.8

%

-2.3

%

-1.8

%

-2.0

%

0.1

%

Total Expense Growth

4.5

%

11.1

%

20.7

%

6.1

%

5.0

%

-0.5

%

Noninterest expense for the third quarter of 2025 was $11.5 million, up 4.5 percent from the prior year, driven primarily by increased salary and benefit expenses, equipment expenses and professional fees.

“Our efficiency ratio in the third quarter of 2025 was 69.0 percent highlighting our commitment to disciplined expense management and balanced revenue growth,” stated Mr. Klein.

Balance Sheet

As of September 30, 2025, SB Financial reported total assets of $1.50 billion, higher than the linked quarter and the previous year. Year-over-year growth was primarily driven by a robust increase in the loan portfolio, which reached $1.11 billion, marking an $80.6 million or 7.8 percent increase year over year. Loan growth also included $18.0 million in loans added with the completion of the Marblehead acquisition. Cash increased by $35.7 million from the prior year, driven by investment portfolio runoff and deposit growth. Key metrics this quarter included our loan-to-deposit ratio of 88 percent and our loan to asset ratio of 74 percent, both of which were in the upper range of our target levels.

Total deposits increased to $1.26 billion, growing $103.0 million or 8.9 percent year over year, including $50.9 million in low-cost deposits from the acquisition and $52.1 million in organic deposit growth reflecting SB Financial’s successful efforts in deposit gathering and customer engagement within dynamic markets. Shareholders’ equity ended the quarter at $137.0 million, representing a $4.1 million increase from the prior year. The increase highlights management’s consistent efforts to deliver sustainable growth and enhance shareholder returns.

During the third quarter, SB Financial repurchased approximately 101,000 shares, a slight decrease from the prior quarter, reflecting management’s disciplined and opportunistic approach to capital deployment when the share price trades below the target range. This activity demonstrates the Company’s balanced approach to capital management, prioritizing shareholder returns through dividends and share repurchases while maintaining sufficient capital to fund future growth.

"As we progress through the fourth quarter of 2025, the Company’s solid balance sheet and prudent capital management provide a strong foundation to navigate the current environment and support future growth," said Mr. Klein. "We were pleased to achieve our sixth consecutive quarter of sequential loan growth, supported by sound credit quality and consistent execution across our markets, with total loan balances rising $80.6 million from the prior year, including $62.7 million of organic loan growth. This continued trajectory reflects the depth of our client relationships, the resiliency of our business model, and the disciplined manner in which we deploy capital across our markets. Our strong asset quality metrics and top-tier reserve coverage remain central to our financial strength and position us well to navigate the current operating environment. As we look ahead, we remain focused on driving organic growth, maintaining disciplined expense management, and delivering long-term value for our shareholders.”

Loan Balances

($ in thousands, except ratios)

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Sep. 2024

Annual
Growth

Commercial

$

117,581

$

118,984

$

125,878

$

124,764

$

123,821

$

(6,240

)

% of Total

10.6

%

10.9

%

11.6

%

11.9

%

12.0

%

-5.0

%

Commercial RE

535,307

525,671

509,518

479,573

459,449

75,858

% of Total

48.2

%

48.0

%

46.8

%

45.8

%

44.6

%

16.5

%

Agriculture

65,150

60,924

61,443

64,680

64,887

263

% of Total

5.9

%

5.6

%

5.6

%

6.2

%

6.3

%

0.4

%

Residential RE

309,140

310,126

319,307

308,378

314,010

(4,870

)

% of Total

27.8

%

28.3

%

29.3

%

29.5

%

30.5

%

-1.6

%

Consumer & Other

83,367

79,014

72,128

69,340

67,788

15,579

% of Total

7.5

%

7.2

%

6.6

%

6.6

%

6.6

%

23.0

%

Total Loans

$

1,110,545

$

1,094,719

$

1,088,274

$

1,046,735

$

1,029,955

$

80,590

Total Growth Percentage

7.8

%

Deposit Balances

($ in thousands, except ratios)

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Sep. 2024

Annual
Growth

Non-Int DDA

$

246,725

$

241,245

$

240,446

$

232,155

$

222,425

$

24,300

% of Total

19.5

%

19.3

%

18.9

%

20.1

%

19.2

%

10.9

%

Interest DDA

194,420

205,581

208,583

201,085

202,097

(7,677

)

% of Total

15.4

%

16.4

%

16.4

%

17.4

%

17.4

%

-3.8

%

Savings

290,111

282,311

285,902

237,987

241,761

48,350

% of Total

23.0

%

22.6

%

22.5

%

20.6

%

20.8

%

20.0

%

Money Market

261,953

249,536

257,013

222,161

228,182

33,771

% of Total

20.7

%

20.0

%

20.2

%

19.3

%

19.7

%

14.8

%

Time Deposits

269,313

271,149

279,276

259,217

265,068

4,245

% of Total

21.3

%

21.7

%

22.0

%

22.5

%

22.9

%

1.6

%

Total Deposits

$

1,262,522

$

1,249,822

$

1,271,220

$

1,152,605

$

1,159,533

$

102,989

Total Growth Percentage

8.9

%

Asset Quality

As of September 30, 2025, SB Financial continued to focus on strong asset quality metrics. Nonperforming assets totaled $4.9 million, representing 0.32 percent of total assets, a decrease of $665,000 compared to $5.5 million or 0.40 percent of total assets reported in the prior year, and a continued improvement from linked quarter balance of $6.2 million, representing 0.41 percent of total assets.

The allowance for credit losses remained strong at 1.44 percent of total loans, providing 345.4 percent coverage of non-performing loans, a level consistent with the linked quarter and reflective of our conservative approach to risk management. The net loan charge-offs to average loans ratio remained modest at 0 basis points, declining from 2 basis points in the linked quarter and 1 basis point recorded in the prior year. These metrics reflect our continued focus on disciplined credit practices and effective collateral management.

"Our asset quality metrics continue to reflect the strength of our portfolio and disciplined approach to risk management”, stated Mr. Klein. “We were especially pleased with the improvement in non-performing loans, which were the result of our determined efforts to resolve several longer-term problem credits. We remain focused on maintaining conservative credit practices while supporting prudent growth and delivering long-term value for our shareholders.”

Nonperforming Assets

Annual
Change

($ in thousands, except ratios)

Sep. 2025

Jun. 2025

Mar. 2025

Dec. 2024

Sep. 2024

Commercial & Agriculture

$

2,243

$

3,274

$

3,418

$

2,927

$

2,899

$

(656

)

% of Total Com./Ag. loans

1.23

%

1.82

%

1.82

%

1.55

%

1.54

%

-22.6

%

Commercial RE

778

816

798

807

813

(35

)

% of Total CRE loans

0.15

%

0.16

%

0.16

%

0.17

%

0.18

%

-4.3

%

Residential RE

1,400

1,577

1,608

1,539

1,536

(136

)

% of Total Res. RE loans

0.45

%

0.51

%

0.50

%

0.50

%

0.49

%

-8.9

%

Consumer & Other

195

205

227

243

270

(75

)

% of Total Con./Oth. loans

0.23

%

0.26

%

0.31

%

0.35

%

0.40

%

-27.8

%

Total Nonaccruing Loans

4,616

5,872

6,051

5,516

5,518

(902

)

% of Total loans

0.42

%

0.54

%

0.56

%

0.53

%

0.54

%

-16.3

%

Foreclosed Assets and Other Assets

237

284

73

-

-

237

Total Change (%)

N/M

Total Nonperforming Assets

$

4,853

$

6,156

$

6,124

$

5,516

$

5,518

$

(665

)

% of Total assets

0.32

%

0.41

%

0.41

%

0.40

%

0.40

%

-12.05

%

Webcast and Conference Call

The Company will hold the third quarter 2025 earnings conference call and webcast on October 31, 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 four loan production offices located throughout the Tri-State region of Ohio and Indiana. 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)

September

June

March

December

September

($ in thousands)

2025

2025

2025

2024

2024

ASSETS

Cash and due from banks

$

85,025

$

79,463

$

105,145

$

25,928

$

49,348

Interest bearing time deposits

2,025

1,565

1,565

1,565

1,706

Available-for-sale securities

193,190

195,955

199,721

201,587

211,511

Loans held for sale

4,736

12,774

4,286

6,770

8,927

Loans, net of unearned income

1,110,545

1,094,719

1,088,274

1,046,735

1,029,955

Allowance for credit losses

(15,943

)

(15,645

)

(15,391

)

(15,096

)

(15,278

)

Premises and equipment, net

21,764

21,857

21,875

20,456

20,715

Federal Reserve and FHLB Stock, at cost

5,466

5,466

5,340

5,223

5,223

Foreclosed assets

237

284

73

-

-

Interest receivable

5,455

5,299

5,072

4,908

4,842

Goodwill

27,158

27,158

27,158

23,239

23,239

Cash value of life insurance

32,004

31,060

30,871

30,685

30,488

Mortgage servicing rights

15,347

15,458

14,965

14,868

14,357

Other assets

9,254

10,888

12,048

12,649

8,916

Total assets

$

1,496,263

$

1,486,301

$

1,501,002

$

1,379,517

$

1,393,949

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits

Non interest bearing demand

$

246,725

$

241,245

$

240,446

$

232,155

$

222,425

Interest bearing demand

194,420

205,581

208,583

201,085

202,097

Savings

290,111

282,311

285,902

237,987

241,761

Money market

261,953

249,536

257,013

222,161

228,182

Time deposits

269,313

271,149

279,276

259,217

265,068

Total deposits

1,262,522

1,249,822

1,271,220

1,152,605

1,159,533

Short-term borrowings

10,976

15,640

11,058

10,585

15,240

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

19,726

19,715

19,702

19,690

19,678

Interest payable

2,739

2,258

2,634

2,351

3,374

Other liabilities

18,051

19,908

19,552

21,468

17,973

Total liabilities

1,359,324

1,352,653

1,369,476

1,252,009

1,261,108

Shareholders' Equity

Common stock

61,319

61,319

61,319

61,319

61,319

Additional paid-in capital

15,086

15,139

14,955

15,194

15,090

Retained earnings

123,370

120,273

117,397

116,186

113,515

Accumulated other comprehensive loss

(23,412

)

(25,492

)

(26,872

)

(30,234

)

(24,870

)

Treasury stock

(39,424

)

(37,591

)

(35,273

)

(34,957

)

(32,213

)

Total shareholders' equity

136,939

133,648

131,526

127,508

132,841

Total liabilities and shareholders' equity

$

1,496,263

$

1,486,301

$

1,501,002

$

1,379,517

$

1,393,949

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

($ in thousands, except per share & ratios)

At and for the Three Months Ended

Nine Months Ended

September

June

March

December

September

September

September

Interest income

2025

2025

2025

2024

2024

2025

2024

Loans

Taxable

$

16,449

$

16,059

$

15,244

$

14,920

$

14,513

$

47,752

$

41,943

Tax exempt

117

116

115

122

127

348

374

Securities

Taxable

1,097

1,133

1,169

1,178

1,192

3,399

3,692

Tax exempt

35

35

38

35

37

108

111

Other interest income

1,111

1,124

806

592

679

3,041

1,382

Total interest income

18,809

18,467

17,372

16,847

16,548

54,648

47,502

Interest expense

Deposits

5,721

5,597

5,352

5,169

5,568

16,670

15,866

Repurchase agreements & other

28

21

24

41

43

73

113

Federal Home Loan Bank advances

369

366

362

369

369

1,097

1,352

Trust preferred securities

162

161

160

177

187

483

562

Subordinated debt

195

194

195

194

195

584

584

Total interest expense

6,475

6,339

6,093

5,950

6,362

18,907

18,477

Net interest income

12,334

12,128

11,279

10,897

10,186

35,741

29,025

Provision for credit losses

124

597

387

(76

)

200

1,108

200

Net interest income after provision for loan losses

12,210

11,531

10,892

10,973

9,986

34,633

28,825

Noninterest income

Wealth management fees

912

859

864

916

882

2,635

2,595

Customer service fees

887

886

879

842

870

2,652

2,625

Gain on sale of mtg. loans & OMSR

1,328

1,566

849

1,196

1,311

3,743

3,369

Mortgage loan servicing fees, net

158

594

611

816

39

1,363

1,367

Gain on sale of non-mortgage loans

8

82

15

10

20

105

135

Title insurance revenue

544

582

397

478

485

1,523

1,157

Net gain on sales of securities

-

-

-

-

-

-

-

Gain (loss) on sale of assets

-

-

-

-

200

-

200

Other

407

479

492

299

316

1,378

1,012

Total noninterest income

4,244

5,048

4,107

4,557

4,123

13,399

12,460

Noninterest expense

Salaries and employee benefits

6,198

6,595

6,237

6,185

6,057

19,030

17,418

Net occupancy expense

801

793

893

702

706

2,487

2,182

Equipment expense

1,188

1,121

1,072

1,127

1,069

3,381

3,206

Data processing fees

723

888

1,439

821

758

3,050

2,254

Professional fees

863

892

1,034

895

659

2,789

2,032

Marketing expense

174

190

165

207

241

529

614

Telephone and communication expense

123

125

139

136

128

387

389

Postage and delivery expense

157

107

137

116

145

401

331

State, local and other taxes

268

268

224

224

208

760

683

Employee expense

255

176

174

168

228

605

565

Other expenses

748

697

896

422

804

2,341

2,282

Total noninterest expense

11,498

11,852

12,410

11,003

11,003

35,760

31,956

Income before income tax expense

4,956

4,727

2,589

4,527

3,106

12,272

9,329

Income tax expense

910

875

431

892

752

2,216

1,494

Net income

$

4,046

$

3,852

$

2,158

$

3,635

$

2,354

$

10,056

$

7,835

Common share data:

Basic earnings per common share

$

0.64

$

0.60

$

0.33

$

0.55

$

0.35

$

1.57

$

1.17

Diluted earnings per common share

$

0.64

$

0.60

$

0.33

$

0.55

$

0.35

$

1.56

$

1.17

Average shares outstanding (in thousands):

Basic:

6,297

6,448

6,481

6,575

6,660

6,408

6,689

Diluted:

6,311

6,459

6,502

6,599

6,675

6,427

6,704

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

($ in thousands, except per share & ratios)

At and for the Three Months Ended

Nine Months Ended

SUMMARY OF

September

June

March

December

September

September

September

OPERATIONS

2025

2025

2025

2024

2024

2025

2024

Net interest income

$

12,334

$

12,128

$

11,279

$

10,897

$

10,186

$

35,741

$

29,025

Tax-equivalent adjustment

40

40

41

42

44

121

129

Tax-equivalent net interest income

12,374

12,168

11,320

10,939

10,230

35,862

29,154

Provision for credit loss

124

597

387

(76

)

200

1,108

200

Noninterest income

4,244

5,048

4,107

4,557

4,123

13,399

12,460

Total operating revenue

16,578

17,176

15,386

15,454

14,309

49,140

41,485

Noninterest expense

11,498

11,852

12,410

11,003

11,003

35,760

31,956

Pre-tax pre-provision income

5,080

5,324

2,976

4,451

3,306

13,380

9,529

Net income

4,046

3,852

2,158

3,635

2,354

10,056

7,835

PER SHARE INFORMATION:

Basic earnings per share (EPS)

0.64

0.60

0.33

0.55

0.35

1.57

1.17

Diluted earnings per share

0.64

0.60

0.33

0.55

0.35

1.56

1.17

Common dividends

0.150

0.150

0.145

0.145

0.140

0.445

0.415

Book value per common share

21.85

21.02

20.29

19.64

20.05

21.85

20.05

Tangible book value per common share (TBV)

17.21

16.44

15.79

16.00

16.49

17.21

16.49

Market price per common share

19.29

19.10

20.82

20.91

20.56

19.29

20.56

Market price to TBV

112.1

%

116.2

%

131.8

%

130.7

%

124.7

%

112.1

%

124.7

%

Market price to trailing 12 month EPS

9.1

10.4

12.2

12.1

11.8

9.1

11.8

PERFORMANCE RATIOS:

Return on average assets (ROAA)

1.07

%

1.03

%

0.60

%

1.04

%

0.68

%

0.90

%

0.77

%

Pre-tax pre-provision ROAA

1.34

%

1.42

%

0.83

%

1.27

%

0.96

%

1.29

%

1.01

%

Return on average equity (ROE)

12.08

%

11.67

%

6.63

%

11.07

%

7.28

%

10.15

%

8.41

%

Return on average tangible equity

15.47

%

14.97

%

8.32

%

13.51

%

8.92

%

12.89

%

10.39

%

Efficiency ratio

69.00

%

68.90

%

80.00

%

71.09

%

76.78

%

72.41

%

76.91

%

Earning asset yield

5.31

%

5.29

%

5.23

%

5.18

%

5.16

%

5.27

%

5.05

%

Cost of interest bearing liabilities

2.33

%

2.33

%

2.32

%

2.36

%

2.53

%

2.33

%

2.52

%

Net interest margin

3.48

%

3.48

%

3.40

%

3.35

%

3.16

%

3.44

%

3.08

%

Tax equivalent effect

0.02

%

0.01

%

0.01

%

0.01

%

0.01

%

0.02

%

0.02

%

Net interest margin, tax equivalent

3.50

%

3.49

%

3.41

%

3.36

%

3.17

%

3.46

%

3.10

%

Non interest income/Average assets

1.12

%

1.35

%

1.14

%

1.30

%

1.19

%

1.20

%

1.23

%

Non interest expense/Average assets

3.04

%

3.17

%

3.45

%

3.14

%

3.18

%

3.21

%

3.16

%

Net noninterest expense/Average assets

-1.92

%

-1.82

%

-2.31

%

-1.84

%

-1.99

%

-2.01

%

-1.93

%

ASSET QUALITY RATIOS:

Gross charge-offs

11

49

86

195

29

146

95

Recoveries

9

3

2

13

2

14

27

Net charge-offs

2

46

84

182

27

132

68

Nonperforming loans/Total loans

0.42

%

0.54

%

0.56

%

0.53

%

0.54

%

0.42

%

0.54

%

Nonperforming assets/Loans & OREO

0.44

%

0.56

%

0.56

%

0.53

%

0.54

%

0.44

%

0.54

%

Nonperforming assets/Total assets

0.32

%

0.41

%

0.41

%

0.40

%

0.40

%

0.32

%

0.40

%

Allowance for credit loss/Nonperforming loans

345.39

%

266.43

%

254.35

%

273.68

%

276.83

%

345.39

%

276.83

%

Allowance for credit loss/Total loans

1.44

%

1.43

%

1.41

%

1.44

%

1.48

%

1.44

%

1.48

%

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

0.00

%

0.02

%

0.03

%

0.07

%

0.01

%

0.02

%

0.01

%

CAPITAL & LIQUIDITY RATIOS:

Loans/ Deposits

87.96

%

87.59

%

85.61

%

90.81

%

88.82

%

87.96

%

88.82

%

Equity/ Assets

9.15

%

8.99

%

8.76

%

9.24

%

9.53

%

9.15

%

9.53

%

Tangible equity/Tangible assets

7.35

%

7.17

%

6.96

%

7.66

%

7.97

%

7.35

%

7.97

%

Common equity tier 1 ratio (Bank)

12.33

%

12.53

%

12.35

%

13.43

%

13.19

%

12.33

%

13.19

%

END OF PERIOD BALANCES

Total assets

1,496,263

1,486,301

1,501,002

1,379,517

1,393,949

1,496,263

1,393,949

Total loans

1,110,545

1,094,719

1,088,274

1,046,735

1,029,955

1,110,545

1,029,955

Deposits

1,262,522

1,249,822

1,271,220

1,152,605

1,159,533

1,262,522

1,159,533

Shareholders equity

136,939

133,648

131,526

127,508

132,841

136,939

132,841

Goodwill and intangibles

29,048

29,107

29,125

23,597

23,613

29,048

23,613

Tangible equity

107,891

104,541

102,401

103,911

109,228

107,891

109,228

Mortgage servicing portfolio

1,470,360

1,456,374

1,432,184

1,427,318

1,406,273

1,470,360

1,406,273

Wealth/Brokerage assets under care

563,036

536,836

519,158

547,697

557,724

563,036

557,724

Total assets under care

3,529,659

3,479,511

3,452,344

3,354,532

3,357,946

3,529,659

3,357,946

Full-time equivalent employees

253

256

262

252

248

253

248

Period end common shares outstanding

6,268

6,359

6,483

6,494

6,624

6,268

6,624

Market capitalization (all)

120,907

121,453

134,982

135,780

136,189

120,907

136,189

AVERAGE BALANCES

Total assets

1,502,389

1,498,756

1,459,896

1,395,473

1,376,849

1,487,251

1,350,580

Total earning assets

1,404,330

1,399,485

1,346,354

1,301,872

1,283,407

1,387,258

1,255,335

Total loans

1,104,175

1,076,328

1,076,328

1,040,580

1,018,262

1,091,670

1,005,577

Deposits

1,270,783

1,270,798

1,227,449

1,163,531

1,145,964

1,256,732

1,119,276

Shareholders equity

132,866

132,353

131,944

130,647

128,608

132,426

124,218

Goodwill and intangibles

29,077

29,116

26,714

23,605

23,621

28,140

23,720

Tangible equity

103,789

103,237

105,230

107,042

104,987

104,286

100,498

Average basic shares outstanding

6,297

6,448

6,481

6,575

6,660

6,408

6,689

Average diluted shares outstanding

6,311

6,459

6,502

6,599

6,675

6,427

6,704

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three Months Ended Sep. 30, 2025 and 2024

($ in thousands)

Three Months Ended Sep. 30, 2025

Three Months Ended Sep. 30, 2024

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

193,893

$

1,097

2.24

%

$

208,081

$

1,192

2.28

%

Overnight Cash

100,164

1,111

4.40

%

51,578

679

5.24

%

Nontaxable securities

6,098

35

2.28

%

6,402

37

2.30

%

Loans, net

1,104,175

16,566

5.95

%

1,018,262

14,640

5.72

%

Total earning assets

1,404,330

18,809

5.31

%

1,284,323

16,548

5.13

%

Cash on hand

5,044

4,334

Allowance for loan losses

(15,750

)

(15,601

)

Premises and equipment

21,854

20,820

Other assets

86,911

82,973

Total assets

$

1,502,389

$

1,376,849

Liabilities

Savings, MMDA and interest bearing demand

$

753,639

$

3,442

1.81

%

$

659,879

$

2,969

1.79

%

Time deposits

267,984

2,279

3.37

%

264,188

2,599

3.91

%

Repurchase agreements & other

14,015

28

0.79

%

16,240

43

1.05

%

Advances from Federal Home Loan Bank

35,000

369

4.18

%

35,054

369

4.19

%

Trust preferred securities

10,310

162

6.23

%

10,310

187

7.22

%

Subordinated debt

19,719

195

3.92

%

19,670

195

3.94

%

Total interest bearing liabilities

1,100,667

6,475

2.33

%

1,005,341

6,362

2.52

%

Non interest bearing demand

249,160

-

221,897

-

Total funding

1,349,827

1.90

%

1,227,238

2.06

%

44.20

%

1

Other liabilities

19,696

21,003

Total liabilities

1,369,523

1,248,241

Equity

132,866

128,608

Total liabilities and equity

$

1,502,389

$

1,376,849

Net interest income

$

12,334

$

10,186

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

3.48

%

3.16

%

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

3.50

%

3.17

%

- Computed on a fully tax equivalent (FTE) basis

Nine Months Ended Sep. 30, 2025

Nine Months Ended Sep. 30, 2024

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

198,463

$

3,399

2.29

%

$

210,992

$

3,692

2.34

%

Overnight Cash

90,829

3,041

4.48

%

33,855

1,382

5.45

%

Nontaxable securities

6,296

108

2.29

%

6,423

111

2.31

%

Loans, net

1,091,670

48,100

5.89

%

1,005,577

42,317

5.62

%

Total earning assets

1,387,258

54,648

5.27

%

1,256,847

47,502

5.05

%

Cash on hand

4,880

4,431

Allowance for loan losses

(15,492

)

(15,693

)

Premises and equipment

21,555

21,026

Other assets

89,050

83,969

Total assets

$

1,487,251

$

1,350,580

Liabilities

Savings, MMDA and interest bearing demand

$

734,938

$

9,624

1.75

%

$

634,122

$

8,270

1.74

%

Time deposits

273,508

7,046

3.44

%

260,061

7,596

3.90

%

Repurchase agreements & Other

12,549

73

0.78

%

14,708

113

1.03

%

Advances from Federal Home Loan Bank

35,015

1,097

4.19

%

40,466

1,352

4.46

%

Trust preferred securities

10,310

483

6.26

%

10,310

562

7.28

%

Subordinated debt

19,707

584

3.96

%

19,658

584

3.97

%

Total interest bearing liabilities

1,086,027

18,907

2.33

%

979,325

18,477

2.52

%

Non interest bearing demand

248,286

1.89

%

225,093

2.05

%

Total funding

1,334,313

1,204,418

Other liabilities

20,512

21,944

Total liabilities

1,354,825

1,226,362

Equity

132,426

124,218

Total liabilities and equity

$

1,487,251

$

1,350,580

Net interest income

$

35,741

$

29,025

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

3.44

%

3.08

%

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

3.46

%

3.10

%

- Computed on a fully tax equivalent (FTE) basis

Non-GAAP reconciliation

Three Months Ended

Nine Months Ended

($ in thousands, except per share & ratios)

Sep. 30, 2025

Sep. 30, 2024

Sep. 30, 2025

Sep. 30, 2024

Total Operating Revenue

$

16,578

$

14,309

$

49,140

$

41,485

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

301

465

131

246

Adjusted Total Operating Revenue

16,879

14,774

49,271

41,731

Total Operating Expense

$

11,498

$

10,481

$

35,760

$

31,956

Adjustment for merger expenses

-

-

(726

)

-

Adjusted Total Operating Expense

11,498

10,481

35,034

31,956

Income before Income Taxes

4,956

3,106

12,272

9,329

Adjustment for OMSR*/Merger Expenses

301

465

857

246

Adjusted Income before Income Taxes

5,257

3,571

13,129

9,575

Provision for Income Taxes

910

752

2,216

1,494

Adjustment for OMSR/Merger Expenses **

63

98

180

52

Adjusted Provision for Income Taxes

973

850

2,396

1,546

Net Income

4,046

2,354

10,056

7,835

Adjustment for OMSR*/Merger Expenses

238

367

677

194

Adjusted Net Income

4,284

2,721

10,733

8,029

Diluted Earnings per Share

0.64

0.35

1.56

1.17

Adjustment for OMSR*/Merger Expenses

0.04

0.06

0.11

0.03

Adjusted Diluted Earnings per Share

$

0.68

$

0.41

$

1.67

$

1.20

Return on Average Assets

1.07

%

0.68

%

0.90

%

0.77

%

Adjustment for OMSR*/Merger Expenses

0.06

%

0.11

%

0.06

%

0.01

%

Adjusted Return on Average Assets

1.13

%

0.79

%

0.96

%

0.79

%

*valuation adjustment to the Company's mortgage servicing rights

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

Earlier from Sb Financial

All Sb Financial news releases