EX-99.1 2 ex99-1.htm EX-99.1

 

Exhibit 99.1

 

 

OptimumBank Holdings, Inc. Financial Performance for the Fourth Quarter of 2025

 

Fort Lauderdale, FL, February 2, 2026 — OptimumBank Holdings, Inc. (NYSE American: OPHC) (the “Company”) is a bank holding company. OptimumBank (the “Bank”) is a Florida-chartered commercial bank and is owned 100% by the Company. The Company is pleased to announce net earnings of $4.85 million, or $0.42 per basic share, and $0.21 per diluted share, for the fourth quarter of 2025. This compares to net earnings of $4.32 million, or $0.37 per basic share, and $0.18 per diluted share, for the third quarter of 2025, and $3.95 million net earnings, or $0.38 per basic share, and $0.18 per diluted share, for the comparable quarter last year. For the twelve-month period ended December 31, 2025, net earnings was $16.64 million, or $1.42 per basic share, and $0.71 per diluted share, compared to net earnings of $13.12 million, or $1.39 per basic share, and $0.63 per diluted share, for the twelve-month period ended December 31, 2024. The increase of $3.52 million in earnings for the twelve-month period ended December 31, 2025, compared to the same period in 2024, was primarily driven by a $7.90 million improvement in net interest income and $2.15 million increase in noninterest income, partially offset by an increase in noninterest expenses and income taxes. The diluted share count incorporates the effect of certain changes to existing preferred shares, and comparability with prior diluted EPS figures may be affected accordingly.

 

The Company has demonstrated continued progress during the fourth quarter of 2025. The gross loan portfolio increased by $145.07 million, or 17.83%, during the fourth quarter of 2025 to $958.79 million. Total deposits declined by $27.74 million from September 30, 2025, totalling $931.75 million at December 31, 2025, down 2.89% from the prior quarter. This also represents growth of $159.56 million in total deposits since the December 31, 2024, or 20.66%.

 

Highlights for the Fourth Quarter of 2025

 

  Net earnings of $4.85 million, or $0.42 per basic share, and $0.21 diluted earnings per share (“diluted EPS”).
  Return on Average Assets (ROAA) was 1.77% for the fourth quarter of 2025, compared to 1.68% as of September 30, 2025 (both annualized).
  Net interest margin was 4.39%, reflecting a two-basis point increase from 4.37% at September 30, 2025.
  Total assets grew by $28.64 million to $1.11 billion from September 30, 2025.
  Total deposits decreased by $27.74 million to $931.75 million from September 30, 2025.
  Gross loans increased by $145.07 million during the quarter to $958.79 million, compared to $813.7 million at September 30, 2025.
  Total stockholders’ equity increased by $5.00 million to $121.90 million as of December 31, 2025, up from $116.89 million as of September 30, 2025, reflecting continued earnings retention.
  Return on Average Equity (ROAE) was 16.23% for the fourth quarter of 2025, compared to 15.17% as of September 30, 2025 (both annualized).

 

Highlights for the Year Ended December 31, 2025

 

  Net earnings of $16.65 million, or $1.42 per basic share, and $0.71 diluted EPS, compared to $1.39 per basic share and $0.63 per diluted share for 2024.
  Return on Average Assets (ROAA) was 1.64%, compared to 1.42% for the twelve-month period ended December 31, 2024.
  Net interest margin was 4.28%, reflecting a 45-basis point increase from 3.83% for the twelve-month period ended December 31, 2024.
  Total assets grew by $178.75 million to $1.11 billion from December 31, 2024, an increase of approximately 19.16% compared to $932.93 million at December 31, 2024.
  Total deposits grew by $159.56 million to $931.75 million from December 31, 2024, representing an increase of approximately 20.66% compared to $772.19 million at December 31, 2024.
  Gross loans increased by $154.55 million to $958.79 million at December 31, 2025 , as compared to December 31, 2024.
  Total stockholders’ equity increased by $18.71 million to $121.90 million as of December 31, 2025, up from $103.18 million as of December 31, 2024, reflecting continued earnings retention.
  Fully diluted tangible book value per share increased to $5.18 per diluted share at December 31, 2025, up $0.75, or 16.9% from the prior year

 

 
 

 

“We ended 2025 with the best quarter and the best year we have ever had,” said Moishe Gubin, Chairman of the Board. “Our focus remains simple and effective. We are now on the cusp of fully realizing our strategic plan, which includes expanding into new, financially related verticals that complement our banking operations. We’ve built the foundation, and we are excited to unveil the next phase of this journey in the near future.”

 

Net interest income for the quarter-ended December 31, 2025 increased to $11.87 million, up by $0.82 million from the third quarter of 2025 and $2.64 million from the fourth quarter of 2024, supported by higher yields on loans and other earning assets and lower costs on interest-bearing liabilities. The cost of interest-bearing liabilities was slightly lower at 3.34%, down by 14-basis points from 3.48% in the third quarter, while interest-earning asset yields were one basis point lower at 6.45%. The Company’s net interest margin rose to 4.39%, a reflection of disciplined loan and deposit pricing strategy and balance sheet optimization.

 

Noninterest income for the quarter-ended December 31, 2025 decreased to $1.73 million, or $0.26 million lower from the prior quarter primarily driven by fewer loan prepayment fees. Noninterest expenses increased to $6.74 million, primarily due to other expenses including marketing, partially offset by lower staffing related expense. The Company maintained an efficiency ratio of 49.59% for the fourth quarter of 2025, consistent with prudent cost management amid balance sheet expansion and associated revenue expansion.

 

Credit loss expense as of quarter-ended December 31, 2025 decreased to $0.40 million, due to the improvements in the credit quality of the loan portfolio and the evaluation of factors used to determine the credit loss. Gross charge-offs remained modest at $201,000, while recoveries totalled $67,000, resulting in net charge-offs of $134,000, reflecting a well-managed loan portfolio for the fourth quarter of 2025. The allowance for credit losses stood at $10.27 million as of December 31, 2025, or 1.07% of total loans.

 

Loan portfolio growth was strong in the fourth quarter of 2025. Gross loans increased by $145.07 million. Commercial real estate and residential real estate segments continued to expand, growing by $141.64 million and $7.30 million, respectively. Additionally, there was an increase in commercial and consumer loans of $2.59 million and $2.44 million, respectively. These gains were partially offset by a $7.15 million decline in land and construction loans and a $1.74 million decline in multi-family real estate. The growth experienced in the loan portfolio is due to the implementation of our relationship-based banking model and the success of our lenders in competing for new business.

 

On the funding side, total deposits decreased by $27.74 million to $931.75 million from the third quarter of 2025, primarily in noninterest-bearing demand deposits that decreased by $47.45 million to $266.52 million. The decline is primarily related to year end business account seasonality. The Company had $50.00 million in Federal Home Loan Bank (“FHLB”) advances outstanding at December 31, 2025.

 

Capital levels remain strong, with a Tier 1 Leverage Ratio of 11.39%, well above regulatory minimums. The Company remains well positioned to support continued growth and earnings momentum as the Company heads into 2026.

 

The Company’s outlook remains constructive. During 2025, the Company formed a new wholly owned subsidiary, capitalized through a dividend from the Bank to the Company, which is intended to offer a focused suite of financing solutions, including bridge-to-HUD financing and FHA and HUD insured loan origination for multifamily and healthcare properties. The platform is expected to roll out in 2026, leveraging the Company’s established relationships and specialized expertise across skilled nursing, senior housing, and multifamily sectors. Additionally, the Company continues to invest in technology, talent, and targeted growth strategies that reinforce its position as one of the most dynamic and rapidly growing community banks in South Florida. We remain grateful for the trust and partnership of our shareholders, customers, and employees.

 

 
 

 

The following table presents the Company’s quarterly trends of the consolidated financial highlights (unaudited) for the periods presented (see below for a summary of non-GAAP reconciliation):

 

   Quarterly Trends   4Q25 change vs 
(Dollars in thousands except per share amounts)   4Q25   3Q25   2Q25   1Q25   4Q24   3Q25   4Q24 
Selected Balance Sheet Data                                   
Total assets  $1,111,678   $1,083,043   $999,127   $977,468   $932,933   $28,635   $178,745 
Total gross loans   958,793    813,722    784,564    800,244    804,240    145,071    154,553 
Total deposits   931,750    959,487    878,865    852,934    772,195    (27,737)   159,555 
Earnings Highlights                                   
Net earnings  $4,853   $4,323   $3,602   $3,870   $3,949   $530   $904 
Diluted earnings per share (EPS)  $0.21   $0.18   $0.15   $0.17   $0.18   $0.02   $0.03 
Net interest income  $11,871   $11,048   $10,242   $9,426   $9,235   $823   $2,636 
Performance Ratios                                   
Net interest margin   4.39%   4.37%   4.32%   4.06%   4.19%   0.02%   0.20%
Net interest spread   3.11%   2.98%   3.08%   2.87%   2.90%   0.13%   0.21%
Cost of interest-bearing liabilities   3.34%   3.48%   3.49%   3.59%   4.02%   (0.14)%   (0.68)%
Efficiency ratio   49.59%   50.68%   51.18%   52.79%   42.53%   (1.09)%   7.05%
Net loan-to-deposit ratio   101.67%   83.67%   88.13%   92.77%   102.95%   18.00%   (1.28)%
Return on (annualized)                                   
Average assets (ROAA)   1.77%   1.68%   1.48%   1.62%   1.62%   0.09%   0.15%
Average equity (ROAE)   16.23%   15.17%   13.10%   14.66%   16.19%   1.08%   0.04%
Average tangible assets (ROTA)   1.77%   1.68%   1.48%   1.62%   1.62%   0.09%   0.15%
Pre-tax pre-provision net revenue (PPNR)  $6,855   $6,426   $5,895   $5,031   $5,921   $429   $934 
Other Operating Measures                                   
Common shares outstanding   11,533,943    11,883,943    11,751,082    11,751,082    11,636,092    (350,000)   (102,149)
Non-diluted tangible book value per share  $10.57   $9.84   $9.48   $9.19   $8.87   $0.73   $1.71 
Fully diluted shares outstanding   23,523,473    23,523,473    23,390,612    23,390,612    23,275,622    0    247,851 
Fully diluted tangible book value per share  $5.18   $4.97   $4.76   $4.62   $4.43   $0.21   $0.75 
Tangible common equity to tangible assets   10.97%   10.79%   11.14%   11.05%   11.06%   0.17%    (0.11 )%
Tier 1 Leverage Ratio    11.39%   11.71%   11.89%   11.71%   10.91%   (0.31)%   0.49%

 

 
 

 

Financial Results

 

Statement of Earnings

 

Net earnings were $4.85 million for the fourth quarter of 2025, compared to net earnings of $4.32 million for the third quarter of 2025, and $3.95 million for the fourth quarter of 2024. The increase from the third quarter of 2025 was primarily due to an increase in net interest income to $11.87 million, compared to $11.05 million in the third quarter.

 

Total interest income was $17.44 million for the fourth quarter of 2025, compared to $16.32 million in the third quarter of 2025 and $15.64 million in the fourth quarter of 2024. The sequential growth was driven by a $1.36 million increase in interest income from loans. Compared to the third quarter of 2025, the increase was primarily due to a $76.25 million increase in average loan balances.

 

The following table depicts the components of interest income (unaudited) for the quarterly periods presented:

 

   Quarterly Trends   4Q25 change vs 
(Dollars in thousands)   4Q25   3Q25   2Q25   1Q25   4Q24   3Q25   4Q24 
Interest income                                   
Loans  $15,437   $14,082   $14,026   $13,601   $13,679   $1,355   $1,758 
Debt securities   164    153    158    160    154    11    10 
Other   1,837    2,086    1,404    1,246    1,809    (249)   28 
Total interest income  $ 17,438   $ 16,321   $ 15,588   $ 15,007   $ 15,642   $ 1,117   $ 1,796 

 

Interest expense totalled $5.57 million for the fourth quarter of 2025, compared to $5.27 million for the third quarter of 2025 and $6.41 million for the fourth quarter of 2024. Compared to the third quarter of 2025, the increase in interest expense was primarily attributable to a $60.00 million increase in total interest-bearing liability balances, partially offset by a 14-basis point decrease in the cost of interest-bearing liabilities, from 3.48% to 3.34%. Compared to the fourth quarter of 2024, the decrease in rates paid was substantial, with a 60-basis point decrease in the cost of interest-bearing liabilities, from 3.94% to 3.34% primarily from lower interest rates paid on deposits and borrowings.

 

Net interest income was $11.87 million in the fourth quarter of 2025, up from $11.05 million in the third quarter of 2025 and $9.24 million in the fourth quarter of 2024. The quarter-over-quarter increase was driven by growth in the average interest-earning assets of $70.11 million, and the lower cost on interest bearing liabilities. On a year-over-year basis, the growth in net interest income was primarily attributable to a $91.57 million increase in average loan balances and a $38.08 million increase in average interest-earning deposits with banks balances, further supported by lower funding costs.

 

Net interest margin expanded to 4.39% for the fourth quarter of 2025, compared to 4.37% and 3.87% for the third and fourth quarters of 2025 and 2024, respectively. Compared to the third quarter of 2025, net interest margin increased by two basis points, primarily driven by the decrease in interest-bearing liabilities cost. Compared to the fourth quarter of 2024, net interest margin increased by 60 basis points, primarily attributable to a decrease in the cost of interest-bearing liabilities.

 

 
 

 

The cost of interest-bearing liabilities was 3.34% in the fourth quarter of 2025, down from 3.48% in the third quarter of 2025 and down from 3.94% in the fourth quarter of 2024. The decrease from the third quarter of 2025 was primarily due to a decrease in yields in the NOW, money market, and time deposit portfolios. Compared to the same quarter last year, the cost of interest-bearing liabilities decreased substantially by 60 basis points. This reduction was due to a decrease in yields across the deposit portfolio with disciplined pricing following rate reductions.

 

Credit loss expense was $0.40 million during the fourth quarter of 2025, compared to $0.76 million in the third quarter of 2025, and $0.61 million for the fourth quarter of 2024. The decrease in credit loss expense from the third quarter was primarily attributable to improvements in the credit quality of the loan portfolio and the evaluation of factors used to determine the credit loss. Gross charge-offs remained modest at $201,000, while recoveries totalled $67,000, resulting in net charge-offs of $134,000 during the fourth quarter of 2025. The Company’s allowance for credit losses stood at $10.27 million, or 1.07% of total loans, as of December 31, 2025.

 

Noninterest income totalled $1.73 million for the fourth quarter of 2025, down from $1.98 million in the prior quarter and up from $1.07 million in the fourth quarter of 2024. The quarter-over-quarter decrease of $0.26 million was primarily driven by fewer loan prepayment fees. Compared to the same quarter last year, the $0.66 million increase in noninterest income related to increases in wire transfers, ACH fees on deposit payment transactions, and gains on the sale of SBA loans.

 

Noninterest expenses totalled $6.74 million for the fourth quarter of 2025, compared to $6.60 million in the third quarter of 2025 and $4.38 million in the fourth quarter of 2024. Compared to the fourth quarter of 2024, the increase of $2.36 million includes increases of $1.53 million, $0.22 million, and $0.67 million in employee compensation expenses, data processing, and deposit operation expenses, respectively.

 

Regarding the $0.14 million increase in noninterest expenses when compared to the prior quarter, this was primarily due to higher other expenses, primarily in marketing expenses related to the Company’s 25th anniversary client appreciation event held in Q4 2025. This was partially offset by lower salaries and employee benefit expense compared to the prior quarter, the result of year end incentive compensation adjustments.

 

The following table depicts the components of noninterest expenses (unaudited) for the quarterly periods presented:

 

   Quarterly Trends   4Q25 change vs 
(Dollars in thousands)  4Q25   3Q25   2Q25   1Q25   4Q24   3Q25   4Q24 
Noninterest expenses                                   
Salaries and employee benefits   3,672    4,004    3,738    3,381    2,145    (332)   1,527 
Professional fees   333    276    275    247    374    57    (41)
Occupancy and equipment   328    327    294    282    243    1    85 
Data processing   794    788    625    533    570    6    224 
Regulatory assessment   161    126    202    198    204    35    (43)
Losses on sale and write-downs of other real estate owned   54    -    -    -    -    54    54 
Other   1,401    1,083    1,047    985    846    318    555 
Total noninterest expenses   6,743    6,604    6,181    5,626    4,382    139    2,361 

 

Income tax expense was $1.60 million for the fourth quarter of 2025 compared $1.34 million in the third quarter of 2025 and $1.36 million in the fourth quarter of 2024. The effective tax rate for the quarter was 24.8%, compared to 23.7% in the prior quarter and 25.6% from the prior year comparative quarter.

 

Balance Sheet

 

Total assets were $1.11 billion as of December 31, 2025, increasing from $1.08 billion at September 30, 2025, and up from $932.93 million at December 31, 2024. The quarter-over-quarter growth of $28.64 million was primarily attributable to a $144.48 million increase in net loans, partially offset by a $120.53 million decrease in cash and cash equivalents.

 

 
 

 

Cash and cash equivalents at December 31, 2025, was $114.56 million, which decreased from $235.09 million at September 30, 2025, and increased from $93.63 million at December 31, 2024. The decrease quarter-over-quarter was primarily driven by the growth in loans.

 

Investment securities (debt securities available for sale and held-to-maturity) at December 31, 2025, were $25.40 million, compared to $23.17 million at September 30, 2025, and $23.05 million at December 31, 2024. No sales of debt securities were reported during these periods.

 

Total gross loans at December 31, 2025, were $958.79 million, an increase from $813.72 million at September 30, 2025, and up from $804.24 million at December 31, 2024. Gross loans increased during the quarter reflecting growth in commercial real estate, residential real estate, commercial, and consumer loans. Compared to December 31, 2024, the gross loan portfolio increased by $154.55 million, reflecting growth primarily in commercial real estate.

 

The allowance for credit losses (“ACL”) was $10.27 million as of December 31, 2025, representing 1.07% of total loans, decreasing from 1.23% at September 30, 2025, and up from $10.02 million and $8.66 million at September 30, 2025, and December 31, 2024, respectively. The quarter-over-quarter increase of $0.26 million was primarily driven by the growth in the loan portfolio. The increase was partially offset by net charge-offs of $134,000, as gross charge-offs remained modest at $201,000 and recoveries totalled $67,000. The ACL ratio reflects continued credit discipline and a well-diversified loan portfolio.

 

The following table presents the components of the ACL (unaudited) as of the dates indicated:

 

                       December 31, 2025 change vs 
   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   December 31, 
(Dollars in thousands)   2025   2025   2025   2025   2024   2025   2024 
Beginning balance  $10,018   $9,338   $8,270   $8,660   $8,337   $680   $1,681 
Credit loss expense (reversal) - funded   389    639    1,043    (144)   569    (250)   (180)
Charge-offs   (201)   (129)   (72)   (325)   (336)   (72)   135 
Recoveries   67    170    97    79    90    (103)   (23)
Ending balance  $10,273   $10,018   $9,338   $8,270   $8,660   $255   $1,613 

 

Nonaccrual loans totalled $2.90 million at December 31, 2025, compared to $2.98 million at September 30, 2025, and $7.58 million at December 31, 2024. The decrease from the prior year was primarily due to a decrease in land and construction, and consumer nonaccrual loans of $6.20 million, offset by a $1.52 million increase in nonaccrual commercial loans during the year. There were no loans 90 days or more past due and still accruing interest as of December 31, 2025. Additionally, the Company did not report any modified loans to borrowers experiencing financial difficulty during the fourth quarter of 2025.

 

Nonperforming assets (NPA) reflected strong asset quality at September 30, 2025. Nonaccrual loans decreased to $2.90 million from $7.58 million at December 31, 2024. The Company reported one real estate owned (“OREO”) property totalling $0.55 million that was transferred to other assets related to a previously reported nonaccrual consumer loan.

 

Total deposits at December 31, 2025, were $931.75 million, a decrease from $959.49 million at September 30, 2025, and an increase from $772.20 million at December 31, 2024. The decrease from September 30, 2025, was attributable to a decrease in noninterest-bearing demand deposits, savings, NOW, and money-market deposits, partially offset by increases in time deposits. The increase from December 31, 2024 was attributable to increases in all deposit categories, most notably a 27.09% increase in time deposits and a 25.21% increase in noninterest-bearing demand deposits. The Company continues to maintain a diverse and stable funding base.

 

 
 

 

Accumulated other comprehensive loss (AOCL) was $4.60 million at December 31, 2025, compared to $4.75 million at September 30, 2025, and $5.57 million at December 31, 2024. The unrealized loss in AOCL improved by $0.16 million quarter-over-quarter, primarily due to the decline in long-term interest rates impacting the fair value of available-for-sale securities. Year-over-year, AOCL improved by $0.97 million, reflecting the net impact of favourable fair value changes over the trailing twelve months, resulting in unrealized gains. All AOCL amounts represent unrealized gains and losses, net of applicable income taxes, and have no impact on reported earnings.

 

Shareholders’ equity was $121.90 million as of December 31, 2025, compared to $116.89 million as of September 30, 2025, and $103.18 million as of December 31, 2024. The fourth quarter increase was principally attributable to fourth quarter net earnings of $4.85 million, and a decrease in accumulated other comprehensive loss.

 

Tangible book value per share at December 31, 2025, was $10.57, up from $9.84 at September 30, 2025, and $8.87 at December 31, 2024. This non-diluted measure is based on common shares outstanding, which were 11,533,943 at December 31, 2025 (down from 11,883,943 at September 30, 2025, and down from 11,636,112 at December 30, 2024).

 

Although GAAP accounting generally presents book value based on common shares outstanding, the Company believes a more comprehensive measure of shareholder value is on a fully diluted basis.

 

On a fully diluted basis, tangible book value per share was $5.18 at December 31, 2025, up from $4.97 at September 30, 2025, and $4.43 at December 31, 2024. This is based on fully diluted shares outstanding of 23,523,473 at December 31, 2025 (consistent with 23,523,473 at September 30, 2025, and up from 23,275,622 at December 31, 2024).

 

The increase in both non-diluted and fully diluted tangible book value per share reflects strong quarterly earnings performance and overall capital strength.

 

FORWARD-LOOKING STATEMENTS

 

Certain statements made in this report which are not statements of historical fact are forward-looking statements within the meaning of, and subject to the protection of, the federal securities laws. Forward looking statements include, among others, statements with respect to our beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, many of which are beyond our control and which may our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by the forward-looking statements made in this report. You can identify forward-looking statements through our use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “should,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions. Forward-looking statements are based on our current beliefs and expectations and are subject to significant risks and uncertainties. Accordingly, we caution you not to place undue reliance on such statements. We undertake no obligation to update or revise any of our forward-looking statements for events or circumstances that arise after the statement is made, except as otherwise may be required by law.

 

Investor Relations & Corporate Relations

 

Contact: Seth Denison

Telephone: (305) 401-4140

Email: [email protected]

 

 
 

 

OptimumBank Holdings, Inc.

Consolidated Balance Sheets (Unaudited)

(Dollars in thousands)

 

                       December 31, 2025 change vs 
   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   December 31, 
   2025   2025   2025   2025   2024   2025   2024 
Assets                                   
Cash and due from banks  $9,349   $9,271   $8,833   $13,542   $13,982   $78   $(4,633)
Interest-bearing deposits with banks   105,210    225,815    172,921    129,914    79,648    (120,605)   25,562 
Total cash and cash equivalents   114,559    235,086    181,754    143,456    93,630    (120,527)   20,929 
Debt securities available for sale   25,184    22,926    22,378    23,043    22,773    2,258    2,411 
Debt securities held-to-maturity   214    246    260    269    281    (32)   (67)
Loans, net of allowance for credit losses   947,294    802,812    774,548    791,232    794,985    144,482    152,309 
Federal Home Loan Bank stock   3,028    658    658    1,128    2,929    2,370    99 
Premises and equipment, net   2,490    2,308    2,426    2,249    2,062    182    428 
Other real estate owned   551    -    -    -    -    551    551 
Right-of-use lease assets   2,617    2,725    2,552    2,647    2,679    (108)   (62)
Accrued interest receivable   3,621    3,171    3,138    3,287    3,348    450    273 
Deferred tax asset   3,108    3,238    3,135    2,777    3,001    (130)   107 
Other assets   9,012    9,873    8,278    7,380    7,245    (861)   1,767 
Total assets  $1,111,678   $1,083,043   $999,127   $977,468   $932,933   $28,635   $178,745 
Liabilities and Stockholders’ Equity                                   
Liabilities                                   
Noninterest-bearing demand deposits  $266,520   $313,973   $259,816   $235,779   $211,900   $(47,453)  $54,620 
Savings, NOW and money-market deposits   306,921    309,087    300,907    289,768    278,355    (2,166)   28,566 
Time deposits   358,309    336,427    318,142    327,387    281,940    21,882    76,369 
Total deposits   931,750    959,487    878,865    852,934    772,195    (27,737)   159,555 
                                    
Federal Home Loan Bank advances   50,000    -    -    10,000    50,000    50,000    - 
                                    
Operating lease liabilities   2,745    2,846    2,661    2,746    2,774    (101)   (29)
Other liabilities   5,286    3,822    6,253    3,785    4,780    1,464    506 
Total liabilities   989,781    966,155    887,779    869,465    829,749    23,626    160,032 
Stockholders’ equity                                   
Preferred stock:                                   
Series B Convertible Preferred   -    -    -    -    -    -    - 
Series C Convertible Preferred   -    -    -    -    -    -    - 
Common stock   115    119    118    118    116    (4)   (1)
Additional paid-in capital   112,578    112,574    112,010    112,015    111,485    4    1,093 
Retained earnings (accumulated deficit)   13,801    8,948    4,625    1,023    (2,847)   4,853    16,648 
Accumulated other comprehensive loss   (4,597)   (4,753)   (5,405)   (5,153)   (5,570)   156    973 
Total stockholders’ equity   121,897    116,888    111,348    108,003    103,184    5,009    18,713 
Total liabilities and stockholders’ equity  $1,111,678   $1,083,043   $999,127   $977,468   $932,933   $28,635   $178,745 

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Quarterly (Unaudited)

(Dollars in thousands, except per share amounts)

 

   Quarterly Trends   4Q25 change vs 
   4Q25   3Q25   2Q25   1Q25   4Q24   3Q25    4Q24 
Interest income                                    
Loans  $15,437   $14,082   $14,026   $13,601   $13,679   $1,355    $1,758 
Debt securities   164    153    158    160    154    11     10 
Other   1,837    2,086    1,404    1,246    1,809    (249)    28 
Total interest income   17,438    16,321    15,588    15,007    15,642    1,117     1,796 
                                     
Interest expense                                    
Deposits   5,561    5,273    5,322    5,278    6,005    288     (444)
Borrowings   6    -    24    303    402    6     (396)
Total interest expense   5,567    5,273    5,346    5,581    6,407    294     (840)
                                     
Net interest income   11,871    11,048    10,242    9,426    9,235    823     2,636 
                                     
Credit loss expense (reversal)   398    763    1,040    (165)   613    (365)    (215)
Net interest income after credit loss expense (reversal)   11,473    10,285    9,202    9,591    8,622    458     2,421 
                                     
Noninterest income                                    
Service charges and fees   1,268    1,252    1,099    1,038    958    16     310 
Other   459    730    735    193    110    (271)    349 
Total noninterest income   1,727    1,982    1,834    1,231    1,068    (255)    659 
                                     
Noninterest expenses                                    
Salaries and employee benefits   3,672    4,004    3,738    3,381    2,145    (332)    1,527 
Professional fees   333    276    275    247    374    57     (41)
Occupancy and equipment   328    327    294    282    243    1     85 
Data processing   794    788    625    533    570    6     224 
Regulatory assessment   161    126    202    198    204    35     (43)
Losses on sale and write-downs of other real estate owned   54    -    -    -    -    54     54 
Other   1,401    1,083    1,047    985    846    318     555 
Total noninterest expenses   6,743    6,604    6,181    5,626    4,382    139     2,361 
                                     
Net earnings before income taxes   6,457    5,663    4,855    5,196    5,308    794     1,149 
                                     
Income taxes   1,604    1,340    1,253    1,326    1,359    264     245 
Net earnings  $4,853   $4,323   $3,602   $3,870   $3,949   $530    $904 
                                     
Net earnings per share - Basic  $0.42   $0.37   $0.31   $0.33   $0.38   $0.05    $0.04 
Net earnings per share - Diluted  $0.21   $0.18   $0.15   $0.17   $0.18   $0.02    $0.03 

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Year-to-Date (Unaudited)

(Dollars in thousands, except per share amounts)

 

   Twelve Months Ended     
   December 31,     
   2025   2024   Change 
Interest income               
Loans  $57,146   $52,051   $5,095 
Debt securities   635    652    (17)
Other   6,573    6,926    (353)
Total interest income   64,354    59,629    4,725 
                
Interest expense               
Deposits   21,434    22,963    (1,529)
Borrowings   333    1,976    (1,643)
Total interest expense   21,767    24,939    (3,172)
                
Net interest income   42,587    34,690    7,897 
                
Credit loss expense   2,036    2,222    (186)
Net interest income after credit loss expense   40,551    32,468    8,083 
                
Noninterest income               
Service charges and fees   4,657    3,780    877 
Other   2,117    843    1,274 
Total noninterest income   6,774    4,623    2,151 
                
Noninterest expenses               
Salaries and employee benefits   14,795    11,103    3,692 
Professional fees   1,131    1,073    58 
Occupancy and equipment   1,231    884    347 
Data processing   2,740    2,273    467 
Regulatory assessment   687    799    (112)
Losses on sale and write-downs of other real estate owned   54    -    54 
Other   4,516    3,328    1,188 
Total noninterest expenses   25,154    19,460    5,694 
                
Net earnings before income taxes   22,171    17,631    4,540 
                
Income taxes   5,523    4,507    1,016 
Net earnings  $16,648   $13,124   $3,524 
                
Net earnings per share - Basic  $ 1.42    $1.39   $0.04 
Net earnings per share - Diluted  $ 0.71    $ 0.63    $ 0.08  

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (QTD) (Unaudited)

(Dollars in thousands, except average yields/rates)

 

   4Q25    3Q25    4Q24  
       Interest    Average        Interest    Average        Interest    Average  
   Average    and    Yield/    Average    and    Yield/    Average    and    Yield/  
   Balance    Dividends    Rate(1)    Balance    Dividends    Rate(1)    Balance    Dividends    Rate(1)  
Interest-earning assets                                              
Loans   $ 876,581    $ 15,437      7.04 %   $ 800,336    $ 14,082      7.04 %   $ 785,007    $ 13,679      6.97 %
Securities     24,192      164      2.71 %     22,695      153      2.70 %     23,912      154      2.58 %
Other interest-earning assets (2)     180,474      1,837      4.07 %     188,109      2,086      4.44 %     145,392      1,809      4.98 %
                                              
Total interest-earning assets/interest income     1,081,247      17,438      6.45 %     1,011,140      16,321      6.46 %     954,311      15,642      6.56 %
                                              
Cash and due from banks     8,285                9,557                13,711            
Premises and equipment     2,444                2,414                2,033            
Other     4,972                5,209                7,690            
                                              
Total assets   $ 1,096,948              $ 1,028,320              $ 977,745            
                                              
Interest-bearing liabilities                                              
Savings, NOW and money-market deposits   $ 303,184    $ 1,713      2.26 %   $ 286,156    $ 1,800      2.52 %   $ 318,945    $ 2,297      2.88 %
Time deposits     363,225      3,848      4.24 %     320,800      3,473      4.33 %     290,748      3,707      5.10 %
Borrowings (3)     543      5      3.97 %          -      4.32 %     40,111      402      4.01 %
                                              
Total interest-bearing liabilities/interest expense     666,952      5,567      3.34 %     606,956      5,273      3.48 %     649,804      6,406      3.94 %
                                              
Noninterest-bearing demand deposits     301,812                298,670                222,258            
Other liabilities     8,606                8,687                8,114            
Stockholders’ equity     119,578                114,007                97,569            
                                              
Total liabilities and stockholders’ equity   $ 1,096,948              $ 1,028,320              $ 977,745            
                                              
Net interest income        $ 11,871              $ 11,048              $ 9,236       
                                              
Interest rate spread (4)               3.11 %               2.98 %               2.61 %
                                              
Net interest margin (5)               4.39 %               4.37 %               3.87 %
                                              
Ratio of average interest-earning assets to average interest-bearing liabilities     1.62                1.67                1.47            

 

(1) Annualized.
(2) Includes interest-earning deposits with banks, Federal Funds Sold and Federal Home Loan Bank stock dividends.
(3) Includes Federal Home Loan Bank and Federal Reserve Bank advances.
(4) Interest rate spread represents the difference between average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(5) Net interest margin is net interest income divided by average interest-earning assets.

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (YTD) (Unaudited)

(Dollars in thousands, except average yields/rates)

 

   Year Ended December 31,  
   2025    2024  
       Interest    Average        Interest    Average  
   Average    and    Yield/    Average    and    Yield/  
   Balance    Dividends    Rate(1)    Balance    Dividends    Rate(1)  
Interest-earning assets                               
Loans   $ 819,233    $ 57,146      6.98 %   $ 753,904      52,051      6.90 %
Securities     23,137      635      2.74 %     23,903      652      2.73 %
Other interest-earning assets (2)     152,496      6,573      4.31 %     127,229      6,926      5.44 %
                               
Total interest-earning assets/interest income     994,866      64,354      6.47 %     905,036      59,629      6.60 %
                               
Cash and due from banks     11,478                13,810            
Premises and equipment     2,334                1,798            
Other     4,529                6,804            
Total assets   $ 1,013,207              $ 927,448            
                               
Interest-bearing liabilities                               
Savings, NOW and money-market deposits   $ 286,701    $ 7,006      2.44 %   $ 322,507      9,910      3.07 %
Time deposits     331,563      14,428      4.35 %     248,676      13,053      5.25 %
Borrowings (3)     8,747      333      3.81 %     47,312      1,976      4.18 %
                               
Total interest-bearing liabilities/interest expense     627,011      21,767      3.47 %     618,495      24,939      4.03 %
                               
Noninterest-bearing demand deposits     265,551                216,643            
Other liabilities     8,368                6,438            
Stockholders’ equity     112,277                85,872            
                               
Total liabilities and stockholders’ equity   $ 1,013,207              $ 927,448            
                               
Net interest income        $ 42,587              $ 34,690       
                               
Interest rate spread (4)               3.00 %               2.57 %
                               
Net interest margin (5)               4.28 %               3.83 %
                               
Ratio of average interest-earning assets to average interest-bearing liabilities     1.59                1.46            

 

(1) Annualized.
(2) Includes interest-earning deposits with banks, Federal Funds Sold and Federal Home Loan Bank stock dividends.
(3) Includes Federal Home Loan Bank and Federal Reserve Bank advances.
(4) Interest rate spread represents the difference between average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(5) Net interest margin is net interest income divided by average interest-earning assets.

 

 

 

 

OptimumBank Holdings, Inc.

Segments of Loans Analysis (Unaudited)

(Dollars in thousands)

 

                       December 31, 2025 change vs 
   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   December 31, 
   2025   2025   2025   2025   2024   2025   2024 
Residential real estate  $74,018   $66,723   $66,602   $71,638   $74,064   $7,295   $(46)
Multi-family real estate   65,693    67,435    68,321    63,615    64,001    (1,742)   1,692 
Commercial real estate   666,508    524,865    478,224    482,113    485,671    141,643    180,837 
Land and construction   36,212    43,364    61,126    80,338    77,295    (7,152)   (41,083)
Commercial   48,196    45,604    50,351    50,585    52,810    2,592    (4,614)
Consumer   68,166    65,731    59,940    51,955    50,399    2,435    17,767 
Total loans   958,793    813,722    784,564    800,244    804,240    145,071    154,553 
Deduct:                                   
Net deferred loan fees and costs   (1,227)   (892)   (678)   (742)   (595)   (335)   (632)
Allowance for credit losses   (10,273)   (10,018)   (9,338)   (8,270)   (8,660)   (255)   (1,613)
Loans, net  $947,293   $802,812   $774,548   $791,232   $794,985   $144,481   $152,308 

 

 

 

 

OptimumBank Holdings, Inc.

Allowance for Credit Losses Analysis (Unaudited)

(Dollars in thousands)

 

                       December 31, 2025 change vs 
   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   December 31, 
   2025   2025   2025   2025   2024   2025   2024 
Beginning balance  $10,018   $9,338   $8,270   $8,660   $8,337   $680   $1,681 
Credit loss expense (reversal) - funded   389    639    1,043    (144)   569    (250)   (180)
Charge-offs   (201)   (129)   (72)   (325)   (336)   (72)   135 
Recoveries   67    170    97    79    90    (103)   (23)
Ending balance  $10,273   $10,018   $9,338   $8,270   $8,660   $255   $1,613 

 

Explanation of Certain Unaudited Non-GAAP Financial Measures

 

This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.

 

Non-GAAP Reconciliations

 

Pre-tax, Pre-provision earnings (Unaudited)

 

(Dollars in thousands)   4Q25    3Q25   2Q25   1Q25   4Q24
Net Earnings (GAAP)  $4,853   $ 4,323    $3,602   $3,870   $3,949 
Plus: Income Tax Expense   1,604    1,340    1,253    1,326    1,359 
Plus: Credit Loss Expense (Reversal)   398    763    1,040    (165)   613 
Pre-tax, Pre-provision earnings (Non-GAAP)   6,855     6,426     5,895    5,031    5,921 

 

Tangible Book Value Per Common Share and Per Fully Diluted Share (Unaudited)

 

(Dollars in thousands, except per share amounts)   4Q25    3Q25   2Q25   1Q25   4Q24
Total Stockholders’ (GAAP) and Tangible Common Equity  $121,897   $116,888   $111,348   $108,003   $103,184 
Common Shares Outstanding   11,534    11,884    11,751    11,751    11,636 
Effect of conversion of series B preferred shares if converted   11,114    11,114    11,114    11,114    11,114 
Effect of conversion of series C preferred shares if converted    876    526    526    526    526 
Total Diluted Shares   23,524    23,524    23,391    23,391    23,276 
                          
Tangible Book Value per Common Share  $10.57   $9.84   $9.48   $9.19   $8.87 
Tangible Book Value per Share - Diluted  $5.18   $4.97   $4.76   $4.62   $4.43