EX-99.1 2 tm2513363d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

FIRST SAVINGS FINANCIAL GROUP, INC. REPORTS FINANCIAL RESULTS FOR THE SECOND FISCAL QUARTER ENDED MARCH 31, 2025

 

Jeffersonville, Indiana — April 24, 2025. First Savings Financial Group, Inc. (NASDAQ: FSFG - news) (the "Company"), the holding company for First Savings Bank (the "Bank"), today reported net income of $5.5 million, or $0.79 per diluted share, for the quarter ended March 31, 2025, compared to net income of $4.9 million, or $0.72 per diluted share, for the quarter ended March 31, 2024. Excluding nonrecurring items, the Company reported net income of $5.3 million (non-GAAP measure)(1) and net income per diluted share of $0.76 (non-GAAP measure)(1) for the quarter ended March 31, 2025 compared to $3.6 million, or $0.52 per diluted share for the quarter ended March 31, 2024.

 

Commenting on the Company’s performance, Larry W. Myers, President and CEO, stated “We are pleased with the second fiscal quarter performance, including the continued improvement in the net interest margin, which has increased eighteen and twenty-one basis points for the three and six months ended, respectively. The SBA Lending segment posted its first profitable quarter since March 2024 and posted a solid level of loans originations and sales. Asset quality improved with nonperforming loans decreasing $3.8 million from the prior quarter and the ratio of nonperforming loans to total gross loans improving to 0.67%, a decrease of twenty basis points from the prior quarter. We are optimistic regarding the remainder of fiscal 2025 as we anticipate further expansion of the net interest margin, continued profitability from the SBA Lending segment, additional sales of home equity lines of credit (“HELOCS”), and stable and strong asset quality. We will continue our focus on customer deposit growth, select loan growth opportunities, preservation of asset quality, and prudent capital and liquidity management. We will also continue to evaluate options and strategies that we believe will maximize shareholder value.”

 

(1) Non-GAAP net income and net income per diluted share exclude certain nonrecurring items. A reconciliation to GAAP and discussion of the use of non-GAAP measures is included in the table at the end of this release.

 

Results of Operations for the Three Months Ended March 31, 2025 and 2024

 

Net interest income increased $1.7 million, or 11.6%, to $16.0 million for the three months ended March 31, 2025 as compared to the same period in 2024. The tax equivalent net interest margin for the three months ended March 31, 2025 was 2.93% as compared to 2.66% for the same period in 2024. The increase in net interest income was due to an increase of $807,000 in interest income and a decrease of $846,000 in interest expense. A table of average balance sheets, including average asset yields and average liability costs, is included at the end of this release.

 

The Company recognized a reversal of provision for credit losses for loans and securities of $357,000 and $1,000, respectively, and a provision for unfunded lending commitments of $123,000 for the three months ended March 31, 2025, compared to a provision for credit losses for loans and securities of $713,000 and $23,000, respectively, and reversal of provision for unfunded lending commitments of $259,000 for the same period in 2024. The reversal of provisions during the 2025 period was due primarily to a decrease in qualitative reserves and $156,000 in net recoveries recognized during the period. The $156,000 in net recoveries during the three months ended March 31, 2025 included $215,000 in net recoveries related to unguaranteed portions of SBA loans. During the three months ended March 31, 2024, the Company recognized net charge-offs of $110,000, of which $15,000 was related to unguaranteed portions of SBA loans. Nonperforming loans, which consist of nonaccrual loans and loans over 90 days past due and still accruing interest, decreased $4.2 million from $16.9 million at September 30, 2024 to $12.7 million at March 31, 2025, due primary to a $4.9 million decrease in loan balances guaranteed by the SBA.

 

 

 

 

Noninterest income decreased $150,000 for the three months ended March 31, 2025 as compared to the same period in 2024. The decrease was due primarily to a $539,000 decrease in other income, partially offset by a $154,000 increase in service charges on deposit accounts and a $127,000 increase in net gain on sales of SBA loans. The decrease in other income in 2025 was primarily due to $492,000 gain on the sale of mortgage servicing rights during the 2024 period with no corresponding amount for 2025.

 

Noninterest expense increased $1.9 million for the three months ended March 31, 2025 as compared to the same period in 2024. The increase was due primarily to increases in compensation and benefits and other operating expenses of $940,000 and $948,000, respectively. The increase in compensation and benefits was primarily due to an increase in bonus and incentive accruals in 2025. The increase in other operating expenses was primarily due a $656,000 reversal of accrued loss contingencies for SBA-guaranteed loans in the 2024 period compared to a reversal of $41,000 for the same period in 2025 and an adjustment to the valuation allowance related to the sale of residential mortgage servicing rights of $247,000 in 2024 with no corresponding amount in 2025.

 

The Company recognized income tax expense of $589,000 for the three months ended March 31, 2025 compared to $866,000 for the same period in 2024. The decrease is due primarily to greater utilization of investment tax credits in the 2025 period. The effective tax rate for 2025 was 9.7% compared to 14.9% for 2024. The effective tax rate is well below the statutory tax rate primarily due to the recognition of investment tax credits related to solar projects in both the 2025 and 2024 periods.

 

Results of Operations for the Six Months Ended March 31, 2025 and 2024

 

The Company reported net income of $11.7 million, or $1.68 per diluted share, for the six months ended March 31, 2025 compared to net income of $5.8 million, or $0.85 per diluted share, for the six months ended March 31, 2024. Excluding nonrecurring items, the Company reported net income of $9.4 million (non-GAAP measure)(1) and net income per diluted share of $1.35 (non-GAAP measure)(1) for the six months ended March 31, 2025 compared to net income of $4.5 million and net income per diluted share of $0.66 for the six months ended March 31, 2024. The core banking segment reported net income of $11.4 million, or $1.64 per diluted share for the six months ended March 31, 2025 compared to net income of $8.6 million and net income per diluted share of $1.25 for the six months ended March 31, 2024. Excluding nonrecurring items, the core banking segment reported net income of $9.1 million (non-GAAP measure)(1), or $1.31 per diluted share (non-GAAP measure)(1) for the six months ended March 31, 2025 compared to net income of $7.7 million and net income per diluted share of $1.12 for the six months ended March 31, 2024.

 

Net interest income increased $3.0 million, or 10.6%, to $31.5 million for the six months ended March 31, 2025 as compared to the same period in 2024. The tax equivalent net interest margin for the six months ended March 31, 2025 was 2.84% as compared to 2.68% for the same period in 2024. The increase in net interest income was due to a $4.6 million increase in interest income, partially offset by a $1.6 million increase in interest expense. A table of average balance sheets, including average asset yields and average liability costs, is included at the end of this release.

 

The Company recognized a reversal of provision for credit losses for loans and securities of $848,000 and $7,000, respectively, and a provision for unfunded lending commitments of $169,000 for the six months ended March 31, 2025, compared to a provision for credit losses for loans and securities of $1.2 million and $23,000, respectively, and reversal of provision for unfunded lending commitments of $317,000 for the same period in 2024. The reversal of provisions during the 2025 period was due primarily to the bulk sale of approximately $87.2 million of HELOCS during the period and a decrease in qualitative reserves. The Company recognized net recoveries totaling $38,000 for the six months ended March 31, 2025, of which $164,000 was related to unguaranteed portions of SBA loans, compared to net charge-offs of $119,000 in 2024, of which $64,000 was related to unguaranteed portions of SBA loans.

 

 

 

 

Noninterest income increased $3.2 million for the six months ended March 31, 2025 as compared to the same period in 2024. The increase was due primarily to a $2.5 million net gain on sale of HELOCs in 2025, net gains of $403,000 on the sale of equity securities in 2025 with no corresponding gains for 2024, a $248,000 increase in service charges on deposit accounts, and a $263,000 increase in ATM and interchange fees, slightly offset by a $508,000 decrease in other income due to a $495,000 gain recognized on the sale of mortgage servicing rights during 2024 with no corresponding amount for 2025.

 

Noninterest expense increased $824,000 for the six months ended March 31, 2025 as compared to the same period in 2024. The increase was due primarily to increases in other operating expenses and compensation and benefits of $962,000 and $453,000, respectively, partially offset by decreases in professional fees and occupancy and equipment of $454,000 and $380,000, respectively. The increase in other operating expenses was due primarily to a $721,000 reversal of accrued loss contingencies for SBA-guaranteed loans in 2024 compared to a reversal of $148,000 in 2025 and a $400,000 accrued contingent liability associated with employee benefits recognized in 2025 with no corresponding amount in 2024, partially offset by a decrease of $180,000 in 2025 to reverse previously accrued litigation expenses. The increase in compensation and benefits is primarily due to an increase in bonus and incentive accruals in 2025 compared to 2024. The decrease in professional fees and occupancy and equipment is primarily due to the cessation of national mortgage banking operations in the quarter ended December 31, 2023.

 

The Company recognized income tax expense of $1.4 million for the six months ended March 31, 2025 compared to $390,000 for the same period in 2024. The increase is due primarily to higher taxable income in the 2025 period, including the aforementioned net gain on sale of loans. The effective tax rate for 2025 was 10.9% compared to 6.3%. The effective tax rate is well below the statutory tax rate primarily due to the recognition of investment tax credits related to solar projects in both the 2025 and 2024 periods.

 

Comparison of Financial Condition at March 31, 2025 and September 30, 2024

 

Total assets decreased $74.1 million, from $2.45 billion at September 30, 2024 to $2.38 billion at March 31, 2025. Net loans held for investment decreased $83.7 million during the six months ended March 31, 2025 due primarily to the $87.2 million bulk sale of home equity lines of credit.

 

Total liabilities decreased $76.2 million due primarily to a decrease in total deposits of $91.7 million, partially offset by an increase in FHLB borrowings of $23.7 million. The decrease in total deposits was due to a decrease in brokered deposits of $112.4 million, due primarily to proceeds from the aforementioned bulk sale of home equity lines of credit and an increase in customer deposits of $20.7 million. As of March 31, 2025, deposits exceeding the FDIC insurance limit of $250,000 per insured account were 31.8% of total deposits and 15.1% of total deposits when excluding public funds insured by the Indiana Public Deposit Insurance Fund.

 

Total stockholders’ equity increased $2.1 million, from $177.1 million at September 30, 2024 to $179.2 million at March 31, 2025, due primarily to a $9.6 million increase in retained net income, partially offset by a $8.2 million increase in accumulated other comprehensive loss. The increase in accumulated other comprehensive loss was due primarily to increasing long-term market interest rates during the six months ended March 31, 2025, which resulted in a decrease in the fair value of securities available for sale. At March 31, 2025 and September 30, 2024, the Bank was considered “well-capitalized” under applicable regulatory capital guidelines.

 

 

 

 

First Savings Bank is an entrepreneurial community bank headquartered in Jeffersonville, Indiana, which is directly across the Ohio River from Louisville, Kentucky, and operates fifteen depository branches within Southern Indiana. The Bank also has two national lending programs, including single-tenant net lease commercial real estate and SBA lending, with offices located predominately in the Midwest. The Bank is a recognized leader, both in its local communities and nationally for its lending programs. The employees of First Savings Bank strive daily to achieve the organization’s vision, We Expect To Be The BEST community BANK, which fuels our success. The Company’s common shares trade on The NASDAQ Stock Market under the symbol “FSFG.”

 

This release may contain forward-looking statements within the meaning of the federal securities laws. These statements are not historical facts; rather, they are statements based on the Company's current expectations regarding its business strategies and their intended results and its future performance. Forward-looking statements are preceded by terms such as "expects," "believes," "anticipates," "intends" and similar expressions.

 

Forward-looking statements are not guarantees of future performance. Numerous risks and uncertainties could cause or contribute to the Company's actual results, performance and achievements to be materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, changes in general economic conditions; changes in market interest rates; changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; and other factors disclosed in the Company's periodic filings with the Securities and Exchange Commission.

 

Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this release or made elsewhere from time to time by the Company or on its behalf. Except as may be required by applicable law or regulation, the Company assumes no obligation to update any forward-looking statements.

 

Contact:

Tony A. Schoen, CPA

Chief Financial Officer

812-283-0724

 

 

 

 

FIRST SAVINGS FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

   Three Months Ended   Six Months Ended 
OPERATING DATA:  March 31,   March 31, 
(In thousands, except share and per share data)  2025   2024   2025   2024 
Total interest income  $30,823   $30,016   $63,272   $58,671 
Total interest expense   14,832    15,678    31,819    30,220 
                     
Net interest income   15,991    14,338    31,453    28,451 
                     
Provision (credit) for credit losses - loans   (357)   713    (848)   1,183 
Provision (credit) for unfunded lending commitments   123    (259)   169    (317)
Provision (credit) for credit losses - securities   (1)   23    (7)   23 
                     
Total provision (credit) for credit losses   (235)   477    (686)   889 
                     
Net interest income after provision (credit) for credit losses   16,226    13,861    32,139    27,562 
                     
Total noninterest income   3,560    3,710    9,663    6,492 
Total noninterest expense   13,698    11,778    28,641    27,817 
                     
Income before income taxes   6,088    5,793    13,161    6,237 
Income tax expense   589    866    1,437    390 
                     
Net income  $5,499   $4,927   $11,724   $5,847 
                     
Net income per share, basic  $0.80   $0.72   $1.71   $0.86 
Weighted average shares outstanding, basic   6,875,826    6,832,130    6,861,061    6,828,017 
                     
Net income per share, diluted  $0.79   $0.72   $1.68   $0.85 
Weighted average shares outstanding, diluted   6,960,020    6,859,611    6,961,829    6,849,928 
                     
Performance ratios (annualized)                    
Return on average assets   0.93%   0.84%   0.98%   0.50%
Return on average equity   12.24%   11.96%   13.15%   7.38%
Return on average common stockholders' equity   12.34%   11.96%   13.15%   7.38%
Net interest margin (tax equivalent basis)   2.93%   2.66%   2.84%   2.68%
Efficiency ratio   70.06%   65.26%   69.66%   79.61%

 

 

 

 

           QTD       FYTD 
FINANCIAL CONDITION DATA:  March 31,   December 31,   Increase   September 30,   Increase 
(In thousands, except per share data)  2025   2024   (Decrease)   2024   (Decrease) 
Total assets  $2,376,230   $2,388,735   $(12,505)  $2,450,368   $(74,138)
Cash and cash equivalents   28,683    76,224    (47,541)   52,142    (23,459)
Investment securities   244,084    242,634    1,450    249,719    (5,635)
Loans held for sale   61,239    24,441    36,798    25,716    35,523 
Gross loans   1,900,660    1,905,199    (4,539)   1,985,146    (84,486)
Allowance for credit losses   20,484    20,685    (201)   21,294    (810)
Interest earning assets   2,219,504    2,234,258    (14,754)   2,277,512    (58,008)
Goodwill   9,848    9,848    -    9,848    - 
Core deposit intangibles   316    357    (41)   398    (82)
Loan servicing rights   2,744    2,661    83    2,754    (10)
Noninterest-bearing deposits   185,252    183,239    2,013    191,528    (6,276)
Interest-bearing deposits (customer)   1,207,159    1,212,527    (5,368)   1,180,196    26,963 
Interest-bearing deposits (brokered)   396,770    437,008    (40,238)   509,157    (112,387)
Federal Home Loan Bank borrowings   325,310    295,000    30,310    301,640    23,670 
Subordinated debt and other borrowings   48,682    48,642    40    48,603    79 
Total liabilities   2,197,041    2,212,708    (15,667)   2,273,253    (76,212)
Accumulated other comprehensive loss   (19,385)   (17,789)   (1,596)   (11,195)   (8,190)
Total stockholders' equity   179,189    176,027    3,162    177,115    2,074 
                          
Book value per share  $25.90   $25.48    0.42   $25.72    0.18 
Tangible book value per share (non-GAAP) (1)   24.43    24.00    0.43    24.23    0.20 
                          
Non-performing assets:                         
Nonaccrual loans - SBA guaranteed  $123   $4,444   $(4,321)  $5,036   $(4,913)
Nonaccrual loans   12,597    12,124    473    11,906    691 
Total nonaccrual loans  $12,720   $16,568   $(3,848)  $16,942   $(4,222)
Accruing loans past due 90 days   -    -    -    -    - 
Total non-performing loans   12,720    16,568    (3,848)   16,942    (4,222)
Foreclosed real estate   444    444    -    444    - 
Total non-performing assets  $13,164   $17,012   $(3,848)  $17,386   $(4,222)
                          
Asset quality ratios:                         
Allowance for credit losses as a percent of total gross loans   1.08%   1.09%   (0.01%)   1.07%   0.01%
Allowance for credit losses as a percent of nonperforming loans   161.04%   124.85%   36.19%   125.69%   35.35%
Nonperforming loans as a percent of total gross loans   0.67%   0.87%   (0.20%)   0.85%   (0.18%)
Nonperforming assets as a percent of total assets   0.55%   0.71%   (0.16%)   0.71%   (0.16%)

 

 

(1) See reconciliation of GAAP and non-GAAP financial measures for additional information relating to calculation of this item.

 

 

 

 

RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES (UNAUDITED):

 

The following non-GAAP financial measures used by the Company provide information useful to investors in understanding the Company's performance.  The Company believes the financial measures presented below are important because of their widespread use by investors as a means to evaluate capital adequacy and earnings.  The following table summarizes the non-GAAP financial measures derived from amounts reported in the Company's consolidated financial statements and reconciles those non-GAAP financial measures with the comparable GAAP financial measures.

 

   Three Months Ended   Six Months Ended 
Net Income  March 31,   March 31, 
(In thousands)  2025   2024   2025   2024 
Net income attributable to the Company (non-GAAP)  $5,313   $3,561   $9,367   $4,481 
Plus: Gain on sale of loans, home equity lines of credit, net of tax effect   -    -    1,869    - 
Plus: Gain on sale of equity securities, net of tax effect   -    -    302    - 
Plus: Decrease in loss contingency for SBA-guaranteed loans, net of tax effect   -    492    -    492 
Plus: Adjustment to MSR valuation allowance related to sale, net of tax effect   -    583    -    583 
Plus: Gain on sale of premises and equipment, net of tax effect   186    90    186    90 
Plus: Adjustment to previous data processing contract termination accrual, net of tax effect   -    117    -    117 
Plus: Distribution from equity investment, net of tax effect   -    85    -    85 
Net income attributable to the Company (GAAP)  $5,499   $4,927   $11,724   $5,847 
                     
Net Income per Share, Diluted                    
                     
Net income per share attributable to the Company, diluted (non-GAAP)  $0.76   $0.52   $1.35   $0.65 
Plus: Gain on sale of loans, home equity lines of credit, net of tax effect   -    -    0.27    - 
Plus: Gain on sale of equity securities, net of tax effect   -    -    0.03    - 
Plus: Decrease in loss contingency for SBA-guaranteed loans, net of tax effect   -    0.07    -    0.07 
Plus: Adjustment to MSR valuation allowance related to sale, net of tax effect   -    0.08    -    0.08 
Plus: Gain on sale of premises and equipment, net of tax effect   0.03    0.01    0.03    0.01 
Plus: Adjustment to previous data processing contract termination accrual, net of tax effect   -    0.02    -    0.02 
Plus: Distribution from equity investment, net of tax effect   -    0.02    -    0.02 
Net income per share, diluted (GAAP)  $0.79   $0.72   $1.68   $0.85 
                     
Core Bank Segment Net Income                    
(In thousands)                    
                     
Net income attributable to the Core Bank (non-GAAP)  $4,883   $3,637   $9,081   $7,685 
Plus: Gain on sale of loans, home equity lines of credit, net of tax effect   -    -    1,869    - 
Plus: Gain on sale of equity securities, net of tax effect   -    -    302    - 
Plus: Adjustment to MSR valuation allowance related to sale, net of tax effect   -    583    -    583 
Plus: Gain on sale of premises and equipment, net of tax effect   186    90    186    90 
Plus: Adjustment to previous data processing contract termination accrual, net of tax effect   -    117    -    117 
Plus: Distribution from equity investment, net of tax effect   -    85    -    85 
Net income attributable to the Core Bank (GAAP)  $5,069   $4,511   $11,438   $8,559 
                     
Core Bank Segment Net Income per Share, Diluted                    
                     
Core Bank net income per share, diluted (non-GAAP)  $0.70   $0.53   $1.31   $1.12 
Plus: Gain on sale of loans, home equity lines of credit, net of tax effect   -    -    0.27    - 
Plus: Gain on sale of equity securities, net of tax effect   -    -    0.03    - 
Plus: Adjustment to MSR valuation allowance related to sale, net of tax effect   -    0.08    -    0.08 
Plus: Gain on sale of premises and equipment, net of tax effect   -    0.01    0.03    0.01 
Plus: Adjustment to previous data processing contract termination accrual, net of tax effect   0.03    0.02    -    0.02 
Plus: Distribution from equity investment, net of tax effect   -    0.02    -    0.02 
Core Bank net income per share, diluted (GAAP)  $0.73   $0.66   $1.64   $1.25 

 

 

 

 

RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES (UNAUDITED) (CONTINUED):   Three Months Ended     Fiscal Year Ended          
Efficiency Ratio   March 31,     March 31,          
(In thousands)   2025     2024     2025     2024          
Net interest income (GAAP)   $ 15,991     $ 14,338     $ 31,453     $ 28,451          
                                         
Noninterest income (GAAP)     3,560       3,710       9,663       6,492          
                                         
Noninterest expense (GAAP)     13,698       11,778       28,641       27,817          
                                         
Efficiency ratio (GAAP)     70.06 %     65.26 %     69.66 %     79.61 %        
                                         
Noninterest income (GAAP)   $ 3,560     $ 3,710     $ 9,663     $ 6,492          
Less: Gain on sale of loans, home equity lines of credit     -       -       (2,492 )     -          
Less: Gain on sale of equity securities     -       -       (403 )     -          
Less: Gain on sale of premises and equipment     (248 )     (120 )     (248 )     (120 )        
Less: Adjustment to MSR valuation allowance related to sale     -       (530 )     -       (530 )        
Less: Distribution from equity investment     -       (113 )     -       (113 )        
Noninterest income (Non-GAAP)     3,312       2,947       6,520       5,729          
                                         
Noninterest expense (GAAP)   $ 13,698     $ 11,778     $ 28,641     $ 27,817          
Plus: Adjustment to MSR valuation allowance related to sale     -       247       -       247          
Plus: Decrease in loss contingency for SBA-guaranteed loans     -       656       -       656          
Plus: Adjustment to previous data processing contract termination accrual     -       156       -       156          
Noninterest expense (Non-GAAP)   $ 13,698     $ 12,837     $ 28,641     $ 28,876          
                                         
Efficiency ratio (excluding nonrecurring items) (non-GAAP)     70.96 %     74.27 %     75.42 %     84.48 %        
                                         
           QTD       FYTD 
Tangible Book Value Per Share  March 31,   December 31,   Increase   September 30,   Increase 
(In thousands, except share and per share data)  2025   2024   (Decrease)   2024   (Decrease) 
Stockholders' equity (GAAP)  $179,189   $176,027   $3,162   $177,115   $2,074 
Less:  goodwill and core deposit intangibles   (10,164)   (10,205)   41    (10,246)   82 
Tangible stockholders' equity (non-GAAP)  $169,025   $165,822   $3,203   $166,869   $2,156 
                          
Outstanding common shares   6,919,136    6,909,173   $9,963    6,887,106   $32,030 
                          
Tangible book value per share (non-GAAP)  $24.43   $24.00   $0.43   $24.23   $0.20 
                          
Book value per share (GAAP)  $25.90   $25.48   $0.42   $25.72   $0.18 

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED):  As of 
Summarized Consolidated Balance Sheets  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands, except per share data)  2025   2024   2024   2024   2024 
Total cash and cash equivalents  $28,683   $76,224   $52,142   $42,423   $62,969 
Total investment securities   244,084    242,634    249,719    238,785    240,142 
Total loans held for sale   61,239    24,441    25,716    125,859    19,108 
Total loans, net of allowance for credit losses   1,880,176    1,884,514    1,963,852    1,826,980    1,882,458 
Loan servicing rights   2,744    2,661    2,754    2,860    3,028 
Total assets   2,376,230    2,388,735    2,450,368    2,393,491    2,364,983 
                          
Customer deposits  $1,392,411   $1,395,766   $1,371,724   $1,312,997   $1,239,271 
Brokered deposits   396,770    437,008    509,157    399,151    548,175 
Total deposits   1,789,181    1,832,774    1,880,881    1,712,148    1,787,446 
Federal Home Loan Bank borrowings   325,310    295,000    301,640    425,000    315,000 
                          
Common stock and additional paid-in capital  $28,650   $28,382   $27,725   $27,592   $27,475 
Retained earnings - substantially restricted   182,918    178,526    173,337    170,688    167,648 
Accumulated other comprehensive loss   (19,385)   (17,789)   (11,195)   (17,415)   (17,144)
Unearned stock compensation   (862)   (973)   (901)   (999)   (1,096)
Less treasury stock, at cost   (12,132)   (12,119)   (11,851)   (11,866)   (11,827)
Total stockholders' equity   179,189    176,027    177,115    168,000    165,056 
                          
Outstanding common shares   6,919,136    6,909,173    6,887,106    6,883,656    6,883,160 
                          
   Three Months Ended 
Summarized Consolidated Statements of Income  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands, except per share data)  2025   2024   2024   2024   2024 
Total interest income  $30,823   $32,449   $32,223   $31,094   $30,016 
Total interest expense   14,832    16,987    17,146    16,560    15,678 
Net interest income   15,991    15,462    15,077    14,534    14,338 
Provision (credit) for credit losses - loans   (357)   (491)   1,808    501    713 
Provision (credit) for unfunded lending commitments   123    46    (262)   158    (259)
Provision (credit) for credit losses - securities   (1)   (6)   (86)   84    23 
Total provision (credit) for credit losses   (235)   (451)   1,460    743    477 
                          
Net interest income after provision for credit losses   16,226    15,913    13,617    13,791    13,861 
                          
Total noninterest income   3,560    6,103    2,842    3,196    3,710 
Total noninterest expense   13,698    14,943    12,642    12,431    11,778 
Income before income taxes   6,088    7,073    3,817    4,556    5,793 
Income tax expense (benefit)   589    848    145    483    866 
Net income   5,499    6,225    3,672    4,073    4,927 
                          
Net income per share, basic  $0.80   $0.91   $0.54   $0.60   $0.72 
Weighted average shares outstanding, basic   6,875,826    6,851,153    6,832,626    6,832,452    6,832,130 
                          
Net income per share, diluted  $0.79   $0.89   $0.53   $0.60   $0.72 
Weighted average shares outstanding, diluted   6,960,020    6,969,223    6,894,532    6,842,336    6,859,611 

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):  Three Months Ended 
Noninterest Income Detail  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands)  2025   2024   2024   2024   2024 
Service charges on deposit accounts  $541   $567   $552   $538   $387 
ATM and interchange fees   632    665    642    593    585 
Net unrealized gain on equity securities   47    78    28    419    6 
Net gain on equity securities   -    403    -    -    - 
Net gain on sales of loans, Small Business Administration   1,078    711    647    581    951 
Net gain on sales of loans, home equity lines of credit   -    2,492    -    -    - 
Mortgage banking income   104    78    6    49    53 
Increase in cash surrender value of life insurance   380    361    363    353    333 
Gain on life insurance   -    108    -    -    - 
Commission income   255    210    294    220    220 
Real estate lease income   122    121    122    154    115 
Net gain (loss) on premises and equipment   -    45    (4)   -    120 
Other income   401    264    192    289    940 
Total noninterest income  $3,560   $6,103   $2,842   $3,196   $3,710 

  

   Three Months Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
Consolidated Performance Ratios (Annualized)  2025   2024   2024   2024   2024 
Return on average assets   0.93%   1.02%   0.61%   0.69%   0.92%
Return on average equity   12.24%   14.07%   8.52%   9.86%   13.06%
Return on average common stockholders' equity   12.34%   14.07%   8.52%   9.86%   13.06%
Net interest margin (tax equivalent basis)   2.93%   2.75%   2.72%   2.67%   2.66%
Efficiency ratio   70.06%   69.29%   70.55%   70.11%   65.26%
                          
   As of or for the Three Months Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
Consolidated Asset Quality Ratios  2025   2024   2024   2024   2024 
Nonperforming loans as a percentage of total loans   0.67%   0.87%   0.85%   0.91%   0.82%
Nonperforming assets as a percentage of total assets   0.55%   0.71%   0.71%   0.72%   0.68%
Allowance for credit losses as a percentage of total loans   1.08%   1.09%   1.07%   1.07%   1.02%
Allowance for credit losses as a percentage of nonperforming loans   161.04%   124.85%   125.69%   118.12%   124.01%
Net charge-offs to average outstanding loans   -0.01%   0.01%   0.02%   0.01%   0.01%

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):  Three Months Ended 
Segmented Statements of Income Information  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands)  2025   2024   2024   2024   2024 
Core Banking Segment:                         
Net interest income  $14,259   $13,756   $14,083   $13,590   $13,469 
Provision (credit) for credit losses - loans   (540)   (745)   1,339    320    909 
Provision (credit) for unfunded lending commitments   35    (75)   78    64    (259)
Provision (credit) for credit losses - securities   (1)   (7)   (86)   84    23 
Net interest income after provision (credit) for credit losses   14,765    14,583    12,752    13,122    12,796 
Noninterest income   2,242    5,253    2,042    2,474    2,537 
Noninterest expense   11,486    12,574    10,400    10,192    10,093 
Income before income taxes   5,521    7,262    4,394    5,404    5,240 
Income tax expense   452    893    301    689    729 
Net income  $5,069   $6,369   $4,093   $4,715   $4,511 
                          
SBA Lending Segment (Q2):                         
Net interest income  $1,732   $1,706   $994   $944   $869 
Provision (credit) for credit losses - loans   183    255    469    181    (196)
Provision (credit) for unfunded lending commitments   88    121    (340)   94    - 
Net interest income after provision for credit losses   1,461    1,330    865    669    1,065 
Noninterest income   1,318    850    800    722    1,173 
Noninterest expense   2,212    2,369    2,242    2,239    1,685 
Income (loss) before income taxes   567    (189)   (577)   (848)   553 
Income tax expense (benefit)   137    (45)   (156)   (206)   137 
Net income (loss)  $430   $(144)  $(421)  $(642)  $416 

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):  Three Months Ended 
Segmented Statements of Income Information  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands, except percentage data)  2025   2024   2024   2024   2024 
Net Income (Loss) Per Share by Segment                         
Net income per share, basic - Core Banking  $0.74   $0.93   $0.60   $0.69   $0.66 
Net income (loss) per share, basic - SBA Lending (Q2)   0.06    (0.02)   (0.06)   (0.09)   0.06 
Total net income (loss) per share, basic  $0.80   $0.91   $0.54   $0.60   $0.72 
                          
Net Income (Loss) Per Diluted Share by Segment                         
Net income per share, diluted - Core Banking  $0.73   $0.91   $0.59   $0.69   $0.66 
Net income (loss) per share, diluted - SBA Lending (Q2)   0.06    (0.02)   (0.06)   (0.09)   0.06 
Total net income (loss) per share, diluted  $0.79   $0.89   $0.53   $0.60   $0.72 
                          
Return on Average Assets by Segment (annualized)                         
Core Banking   0.90%   1.09%   0.71%   0.83%   0.80%
SBA Lending   1.58%   (0.55%)   (1.71%)   (2.91%)   1.81%
                          
Efficiency Ratio by Segment (annualized)                         
Core Banking   69.61%   66.15%   64.50%   63.45%   63.06%
SBA Lending   72.52%   92.68%   124.97%   134.39%   82.52%
                          
   Three Months Ended 
Noninterest Expense Detail by Segment  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands)  2025   2024   2024   2024   2024 
Core Banking Segment:                         
Compensation  $6,637   $7,245   $5,400   $5,587   $5,656 
Occupancy   1,648    1,577    1,554    1,573    1,615 
Advertising   429    338    399    253    205 
Other   2,772    3,414    3,047    2,779    2,617 
Total Noninterest Expense  $11,486   $12,574   $10,400   $10,192   $10,093 
                          
SBA Lending Segment (Q2):                         
Compensation  $1,892   $1,931   $1,854   $1,893   $1,933 
Occupancy   50    59    55    51    58 
Advertising   10    14    17    12    7 
Other   260    365    316    283    (313)
Total Noninterest Expense  $2,212   $2,369   $2,242   $2,239   $1,685 

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):  Three Months Ended 
SBA Lending (Q2) Data  March 31,   December 31,   September 30,   June 30,   March 31, 
(In thousands, except percentage data)  2025   2024   2024   2024   2024 
Final funded loans guaranteed portion sold, SBA  $15,716   $10,785   $10,880   $7,515   $15,144 
                          
Gross gain on sales of loans, SBA  $1,508   $1,141   $1,029   $811   $1,443 
Weighted average gross gain on sales of loans, SBA   9.60%   10.58%   9.46%   10.79%   9.53%
                          
Net gain on sales of loans, SBA (2)  $1,078   $711   $647   $581   $951 
Weighted average net gain on sales of loans, SBA   6.86%   6.59%   5.95%   7.73%   6.28%

 

 

(2) Inclusive of gains on servicing assets and net of commissions, referral fees, SBA repair fees and discounts on unguaranteed portions held-for-investment.

 

 

 

 

SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):   Three Months Ended  
Summarized Consolidated Average Balance Sheets   March 31,     December 31,     September 30,     June 30,     March 31,  
(In thousands)   2025     2024     2024     2024     2024  
Interest-earning assets                                        
Average balances:                                        
Interest-bearing deposits with banks   $ 11,851     $ 21,102     $ 16,841     $ 26,100     $ 24,587  
Loans     1,946,338       2,010,082       1,988,997       1,943,716       1,914,609  
Investment securities - taxable     102,744       101,960       99,834       101,350       102,699  
Investment securities - nontaxable     161,579       160,929       158,917       157,991       157,960  
FRB and FHLB stock     24,986       24,986       24,986       24,986       24,986  
Total interest-earning assets   $ 2,247,498     $ 2,319,059     $ 2,289,575     $ 2,254,143     $ 2,224,841  
                                         
Interest income (tax equivalent basis):                                        
Interest-bearing deposits with banks   $ 168     $ 210     $ 209     $ 324     $ 261  
Loans     27,998       29,617       29,450       28,155       27,133  
Investment securities - taxable     921       914       910       918       923  
Investment securities - nontaxable     1,719       1,715       1,685       1,665       1,662  
FRB and FHLB stock     511       493       471       519       499  
Total interest income (tax equivalent basis)   $ 31,317     $ 32,949     $ 32,725     $ 31,581     $ 30,478  
                                         
Weighted average yield (tax equivalent basis, annualized):                                        
Interest-bearing deposits with banks     5.67 %     3.98 %     4.96 %     4.97 %     4.25 %
Loans     5.75 %     5.89 %     5.92 %     5.79 %     5.67 %
Investment securities - taxable     3.59 %     3.59 %     3.65 %     3.62 %     3.59 %
Investment securities - nontaxable     4.26 %     4.26 %     4.24 %     4.22 %     4.21 %
FRB and FHLB stock     8.18 %     7.89 %     7.54 %     8.31 %     7.99 %
Total interest-earning assets     5.57 %     5.68 %     5.72 %     5.60 %     5.48 %
                                         
Interest-bearing liabilities                                        
Interest-bearing deposits   $ 1,653,058     $ 1,671,156     $ 1,563,258     $ 1,572,871     $ 1,549,012  
Federal Home Loan Bank borrowings     266,975       315,583       378,956       351,227       333,275  
Subordinated debt and other borrowings     48,656       48,616       48,576       48,537       48,497  
Total interest-bearing liabilities   $ 1,968,689     $ 2,035,355     $ 1,990,790     $ 1,972,635     $ 1,930,784  
                                         
Interest expense:                                        
Interest-bearing deposits   $ 12,069     $ 13,606     $ 12,825     $ 12,740     $ 12,546  
Federal Home Loan Bank borrowings     2,001       2,617       3,521       3,021       2,298  
Subordinated debt and other borrowings     762       764       800       799       833  
Total interest expense   $ 14,832     $ 16,987     $ 17,146     $ 16,560     $ 15,677  
                                         
Weighted average cost (annualized):                                        
Interest-bearing deposits     2.92 %     3.26 %     3.28 %     3.24 %     3.24 %
Federal Home Loan Bank borrowings     3.00 %     3.32 %     3.72 %     3.44 %     2.76 %
Subordinated debt and other borrowings     6.26 %     6.29 %     6.59 %     6.58 %     6.87 %
Total interest-bearing liabilities     3.01 %     3.34 %     3.45 %     3.36 %     3.25 %
                                         
Net interest income (taxable equivalent basis)   $ 16,485     $ 15,962     $ 15,579     $ 15,021     $ 14,801  
Less: taxable equivalent adjustment     (494 )     (500 )     (502 )     (487 )     (463 )
Net interest income   $ 15,991     $ 15,462     $ 15,077     $ 14,534     $ 14,338  
                                         
Interest rate spread (tax equivalent basis, annualized)     2.56 %     2.34 %     2.27 %     2.24 %     2.23 %
                                         
Net interest margin (tax equivalent basis, annualized)     2.93 %     2.75 %     2.72 %     2.67 %     2.66 %