ax-20250331

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2025


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 001-37709

AXOS FINANCIAL, INC.

(Exact name of registrant as specified in its charter)


Delaware						33-0867444
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

9205 West Russell Road, Suite 400, Las Vegas, NV 89148

(Address of principal executive offices) (zip code)

Registrant’s telephone number, including area code: (858) 649-2218


Securities registered pursuant to Section 12(b) of the Act:
Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common stock, $0.01 par value	AX	New York Stock Exchange

__________________________________________________________________________________________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No

The number of shares outstanding of the registrant’s common stock on the last practicable date: 56,373,090 shares of common stock, $0.01 par value per share, as of April 18, 2025.

Table of Contents

AXOS FINANCIAL, INC.

INDEX


			Page
PART I – FINANCIAL INFORMATION			1

ITEM 1. FINANCIAL STATEMENTS			1
Condensed Consolidated Balance Sheets (unaudited)			1
Condensed Consolidated Statements of Income (unaudited)			2
Condensed Consolidated Statements of Comprehensive Income (unaudited)			3
Condensed Consolidated Statements of Stockholders’ Equity (unaudited)			4
Condensed Consolidated Statements of Cash Flows (unaudited)			6
Notes to Condensed Consolidated Financial Statements (unaudited)			8
1. Summary of Significant Accounting Policies			8
2. Fair Value			10
3. Available-for-Sale Securities			14
4. Loans & Allowance for Credit Losses			16
5. Derivatives			21
6. Offsetting of Derivatives and Securities Financing Agreements			22
7. Stockholders’ Equity and Stock-Based Compensation			23
8. Earnings per Common Share			25
9. Commitments and Contingencies			25
10. Segment Reporting and Revenue Information			26
11. Borrowings, Subordinated Notes and Debentures			28
12. Other Assets			28

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS			30
USE OF NON-GAAP MEASURES			32
SELECTED FINANCIAL INFORMATION			34
RESULTS OF OPERATIONS			36
SEGMENT RESULTS			41
FINANCIAL CONDITION			43
LIQUIDITY			46

CAPITAL RESOURCES AND REQUIREMENTS			47


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK			48

ITEM 4. CONTROLS AND PROCEDURES			51

PART II – OTHER INFORMATION			52

ITEM 1. LEGAL PROCEEDINGS			52

ITEM 1A. RISK FACTORS			52

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES, USE OF PROCEEDS, AND ISSUER PURCHASES OF EQUITY SECURITIES			52

ITEM 3. DEFAULTS UPON SENIOR SECURITIES			52

ITEM 4. MINE SAFETY DISCLOSURES			52

ITEM 5. OTHER INFORMATION			52

ITEM 6. EXHIBITS			53

SIGNATURES			54

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

AXOS FINANCIAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)


(Dollars in thousands, except par value)	March 31, 2025		June 30, 2024
ASSETS
Cash and cash equivalents	$	2,001,321	$	1,979,979
Restricted cash	256,373		205,797
Total cash, cash equivalents and restricted cash	2,257,694		2,185,776
Trading securities	346		353
Available-for-sale securities	79,958		141,611
Stock of regulatory agencies	35,299		21,957
Loans held for sale, carried at fair value	15,644		16,482

Loans—net of allowance for credit losses of $279,950 as of March 31, 2025 and $260,542 as of June 30, 2024	20,193,630		19,231,385
Servicing rights, carried at fair value	27,585		28,924
Securities borrowed	91,915		67,212
Customer, broker-dealer and clearing receivables	300,907		240,028
Goodwill and other intangible assets—net	135,966		141,769
Other assets	842,210		779,837
TOTAL ASSETS	$	23,981,154	$	22,855,334

LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Non-interest-bearing	$	2,969,634	$	2,975,631
Interest bearing	17,167,080		16,383,586
Total deposits	20,136,714		19,359,217
Advances from the Federal Home Loan Bank	60,000		90,000
Borrowings, subordinated notes and debentures	377,427		325,679
Securities loaned	111,094		74,177
Customer, broker-dealer and clearing payables	314,399		301,127
Accounts payable and other liabilities	377,620		414,538
Total liabilities	21,377,254		20,564,738
COMMITMENTS AND CONTINGENCIES (Note 9)
STOCKHOLDERS’ EQUITY:
Common stock—$0.01 par value; 150,000,000 shares authorized; 70,813,637 shares issued and 56,865,524 shares outstanding as of March 31, 2025; 70,221,632 shares issued and 56,894,565 shares outstanding as of June 30, 2024	708		702
Additional paid-in capital	539,905		510,232
Accumulated other comprehensive income (loss)—net of income tax	1,113		(2,466)
Retained earnings	2,507,850		2,185,617
Treasury stock, at cost; 13,948,113 shares as of March 31, 2025 and 13,327,067 shares as of June 30, 2024	(445,676)		(403,489)
Total stockholders’ equity	2,603,900		2,290,596
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	23,981,154	$	22,855,334

See accompanying notes to the condensed consolidated financial statements.

Table of Contents

AXOS FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)


	Three Months Ended				Nine Months Ended
	March 31,				March 31,
(Dollars in thousands, except earnings per common share)	2025		2024		2025		2024
INTEREST AND DIVIDEND INCOME:
Loans, including fees	$	394,777	$	405,280	$	1,243,874	$	1,090,106
Securities borrowed and customer receivables	6,072		5,701		18,793		16,163
Investments and other	31,873		32,583		110,385		95,910
Total interest and dividend income	432,722		443,564		1,373,052		1,202,179
INTEREST EXPENSE:
Deposits	152,694		176,737		510,822		483,028
Advances from the Federal Home Loan Bank	306		735		1,342		1,794
Securities loaned	333		376		1,353		1,835
Other borrowings	3,925		4,110		11,924		14,155
Total interest expense	157,258		181,958		525,441		500,812
Net interest income	275,464		261,606		847,611		701,367
Provision for credit losses	14,500		6,000		40,748		26,500
Net interest income, after provision for credit losses	260,964		255,606		806,863		674,867
NON-INTEREST INCOME:
Broker-dealer fee income	12,121		12,087		34,220		37,083
Advisory fee income	8,120		8,105		24,047		23,686
Banking and service fees	10,254		8,876		28,680		27,287
Mortgage banking and servicing rights income	1,499		2,180		152		6,811
Prepayment penalty fee income	1,379		1,915		2,682		4,535
Gain on acquisition	—		—		—		92,397
Total non-interest income	33,373		33,163		89,781		191,799
NON-INTEREST EXPENSE:
Salaries and related costs	74,677		67,419		223,067		182,113
Data and operational processing	21,776		18,243		60,075		52,653
Depreciation and amortization	6,847		7,221		21,328		19,587
Advertising and promotional	11,437		10,282		36,735		30,451
Professional services	8,243		9,073		27,210		24,860
Occupancy and equipment	4,645		4,254		13,169		12,101
FDIC and regulatory fees	7,620		5,232		20,568		13,616
Broker-dealer clearing charges	4,177		4,459		12,783		14,419
General and administrative expense	6,839		7,045		24,111		25,773
Total non-interest expense	146,261		133,228		439,046		375,573
INCOME BEFORE INCOME TAXES	148,076		155,541		457,598		491,093
INCOME TAXES	42,870		44,821		135,365		145,957
NET INCOME	$	105,206	$	110,720	$	322,233	$	345,136

Basic earnings per common share	$	1.84	$	1.94	$	5.65	$	5.98
Diluted earnings per common share	$	1.81	$	1.91	$	5.55	$	5.88

See accompanying notes to the condensed consolidated financial statements.

Table of Contents

AXOS FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)


	Three Months Ended				Nine Months Ended
	March 31,				March 31,
(Dollars in thousands)	2025		2024		2025		2024
NET INCOME	$	105,206	$	110,720	$	322,233	$	345,136
Net unrealized gain (loss) from available-for-sale securities, net of income tax	588		855		1,123		3,546
Net unrealized gain (loss) on cash flow hedges, net of income tax	(2,482)		—		2,456		—
Other comprehensive income (loss)	(1,894)		855		3,579		3,546
COMPREHENSIVE INCOME	$	103,312	$	111,575	$	325,812	$	348,682

See accompanying notes to the condensed consolidated financial statements.

Table of Contents

AXOS FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)


			For the Three Months Ended March 31, 2025
	Common Stock					Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss), Net of Income Tax		Retained Earnings		Treasury Stock		Total
		Number of Shares
(Dollars in thousands)			Issued	Treasury	Outstanding											Amount
BALANCE—December 31, 2024			70,571,332	(13,473,700)	57,097,632	$	706	$	528,862	$	3,007	$	2,402,644	$	(413,257)		$	2,521,962
Net income			—	—	—	—		—		—		105,206		—			105,206
Other comprehensive income (loss)			—	—	—	—		—		(1,894)		—		—			(1,894)
Purchase of treasury stock			—	(434,327)	(434,327)	—		—		—		—		(27,870)			(27,870)
Stock-based compensation activity			242,305	(40,086)	202,219	2		11,043		—		—		(4,549)			6,496
BALANCE—March 31, 2025			70,813,637	(13,948,113)	56,865,524	$	708	$	539,905	$	1,113	$	2,507,850	$	(445,676)		$	2,603,900


			For the Nine Months Ended March 31, 2025
	Common Stock					Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss), Net of Income Tax		Retained Earnings		Treasury Stock		Total
		Number of Shares
(Dollars in thousands)			Issued	Treasury	Outstanding											Amount
BALANCE—June 30, 2024			70,221,632	(13,327,067)	56,894,565	$	702	$	510,232	$	(2,466)	$	2,185,617	$	(403,489)		$	2,290,596
Net income			—	—	—	—		—		—		322,233		—			322,233
Other comprehensive income (loss)			—	—	—	—		—		3,579		—		—			3,579
Purchase of treasury stock			—	(434,327)	(434,327)	—		—		—		—		(27,870)			(27,870)
Stock-based compensation activity			592,005	(186,719)	405,286	6		29,673		—		—		(14,317)			15,362
BALANCE—March 31, 2025			70,813,637	(13,948,113)	56,865,524	$	708	$	539,905	$	1,113	$	2,507,850	$	(445,676)		$	2,603,900

See accompanying notes to the condensed consolidated financial statements.

Table of Contents

AXOS FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)



			For the Three Months Ended March 31, 2024
	Common Stock					Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss), Net of Income Tax		Retained Earnings		Treasury Stock		Total
		Number of Shares
(Dollars in thousands)			Issued	Treasury	Outstanding											Amount
BALANCE—December 31, 2023			69,828,709	(12,930,332)	56,898,377	$	698	$	493,268	$	(3,919)	$	1,970,025	$	(381,848)		$	2,078,224
Net income			—	—	—	—		—		—		110,720		—			110,720
Other comprehensive income (loss)			—	—	—	—		—		855		—		—			855
Purchase of treasury stock			—	(12,101)	(12,101)	—		—		—		—		(595)			(595)
Stock-based compensation activity			204,814	(11,661)	193,153	2		9,221		—		—		(2,134)			7,089
BALANCE—March 31, 2024			70,033,523	(12,954,094)	57,079,429	$	700	$	502,489	$	(3,064)	$	2,080,745	$	(384,577)		$	2,196,293



			For the Nine Months Ended March 31, 2024
	Common Stock					Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss), Net of Income Tax		Retained Earnings		Treasury Stock		Total
		Number of Shares
(Dollars in thousands)			Issued	Treasury	Outstanding											Amount
BALANCE—June 30, 2023			69,465,446	(10,522,411)	58,943,035	695		479,878		(6,610)		1,735,609		(292,413)			1,917,159
Net income			—	—	—	—		—		—		345,136		—			345,136
Other comprehensive income (loss)			—	—	—	—		—		3,546		—		—			3,546
Purchase of treasury stock			—	(2,267,610)	(2,267,610)	—		—		—		—		(83,781)			(83,781)
Stock-based compensation activity			568,077	(164,073)	404,004	5		22,611		—		—		(8,383)			14,233
BALANCE—March 31, 2024			70,033,523	(12,954,094)	57,079,429	$	700	$	502,489	$	(3,064)	$	2,080,745	$	(384,577)		$	2,196,293

See accompanying notes to the condensed consolidated financial statements.

Table of Contents


AXOS FINANCIAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

	Nine Months Ended
	March 31,
(Dollars in thousands)	2025		2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	322,233	$	345,136
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization	21,328		19,587
Other accretion and amortization	(83,131)		(37,917)
Stock-based compensation expense	30,772		22,616
Trading activity	7		166
Provision for credit losses	40,748		26,500
Deferred income taxes	(14,819)		(15,005)
Origination of loans held for sale	(157,358)		(144,731)
Unrealized and realized gains on loans held for sale	(2,194)		(6,089)
Proceeds from sale of loans held for sale	151,834		154,892
Change in the fair value of servicing rights	1,894		(1,803)
Gain on FDIC Loan Purchase	—		(92,397)
Gain on repurchase of subordinated notes	(604)		(742)








Net change in assets and liabilities which provide (use) cash:
Securities borrowed	(24,703)		28,486
Customer, broker-dealer and clearing receivables	(60,879)		81,444
Other assets	66,565		(26,623)
Securities loaned	36,917		(40,032)
Customer, broker-dealer and clearing payables	13,272		(58,301)
Accounts payable and other liabilities	(34,903)		13,319



Net cash provided by operating activities	306,979		268,506
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of available-for-sale securities	(22,382)		(9,612)
Proceeds from sale and repayment of available-for-sale securities	85,771		39,391
Purchase of stock of regulatory agencies	(12,446)		—

Net change in loans held for investment	(1,129,182)		(1,322,634)
Proceeds from sale of loans originally classified as held for investment	230,606		—
Proceeds from sale of other real estate owned and repossessed assets	1,419		4,401
Purchase of BOLI policies	(100,000)		—


Purchase of loans and leases, net of discounts and premiums	(1,100)		(841,408)
Purchases of furniture, equipment, software and intangibles	(32,421)		(25,473)
Purchases of other investments	(12,638)		(8,304)
Distributions received from other investments	81		1,508



Net cash used in investing activities	(992,292)		(2,162,131)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits	777,497		1,980,424
Repayments of the Federal Home Loan Bank term advances	(30,000)		—

Net (repayment) proceeds of other borrowings	63,500		(27,200)
Payments related to settlement of restricted stock units	(16,094)		(8,383)
Purchase of treasury stock	(25,869)		(83,178)
Repurchase of subordinated notes	(11,803)		(4,213)













Net cash provided by financing activities	757,231		1,857,450

Table of Contents


AXOS FINANCIAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

	Nine Months Ended
	March 31,
(Dollars in thousands)	2025		2024
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH	71,918		(36,175)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—Beginning of year	$	2,185,776	$	2,382,086
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—End of period	$	2,257,694	$	2,345,911
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid on interest-bearing liabilities	524,064		502,364
Income taxes paid	141,817		144,086
Transfers to other real estate and repossessed vehicles from loans held for investment	4,752		4,118
Transfers from loans held for investment to loans held for sale	235,134		—
Transfers from loans held for sale to loans held for investment	12,530		2,783
Operating lease liabilities from obtaining right of use assets	3,010		5,767
Non-cash LIHTC investments	—		24,888

See accompanying notes to the condensed consolidated financial statements.

Table of Contents

AXOS FINANCIAL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTH AND NINE MONTH PERIODS ENDED MARCH 31, 2025 AND 2024

(Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The condensed consolidated financial statements include the accounts of Axos Financial, Inc. and its wholly owned subsidiaries (“Axos” or the “Company”). Axos Bank (the “Bank”), its wholly owned subsidiaries, the activities of two lending-related trust entities and certain other lending activity constitute the Banking Business Segment, and Axos Securities, LLC and its wholly owned subsidiaries constitute the Securities Business Segment. All significant intercompany balances and transactions have been eliminated in consolidation. The Notes to the Condensed Consolidated Financial Statements are an integral part of the Company’s financial statements. On December 7, 2023, the Company acquired from the Federal Deposit Insurance Corporation (“FDIC”) two loan portfolios with an aggregate unpaid principal balance of $1.3 billion at a 37% discount to par. For additional information on the “FDIC Loan Purchase,” see Note 2—“Acquisitions” in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2024 (“2024 Form 10-K”) filed with the Securities and Exchange Commission (“SEC”).

The accompanying interim condensed consolidated financial statements, presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), are unaudited and reflect all adjustments which, in the opinion of management, are necessary for a fair statement of financial condition and results of operations for the interim periods. All adjustments are of a normal and recurring nature. Certain amounts reported in prior periods have been reclassified to conform with the current presentation. Results for the three and nine months ended March 31, 2025 are not necessarily indicative of results that may be expected for any other interim period or for the year as a whole. Certain information and note disclosures normally included in the audited annual financial statements prepared in accordance with GAAP have been condensed or not repeated herein pursuant to the rules and regulations of the SEC with respect to interim financial reporting. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes for the year ended June 30, 2024 included in the 2024 Form 10-K.

Significant Accounting Policies

For further information regarding the Company’s significant accounting policies, see Note 1—“Organizations and Summary of Significant Accounting Policies” in the 2024 Form 10-K. During the nine months ended March 31, 2025, there were no significant updates to the Company’s significant accounting policies, other than as noted below and the adoption of the accounting standards noted herein.

Stock of Regulatory Agencies. The Bank is a member of the Federal Home Loan Bank (“FHLB”) system and the Federal Reserve System (the “Federal Reserve”). FHLB members are required to own a certain amount of FHLB stock based on the level of borrowings and other factors while Federal Reserve members are required to own a certain amount of Federal Reserve Bank stock based on the member’s equity capital and surplus. FHLB and Federal Reserve Bank stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Additionally, Axos Clearing, LLC is a member of the Depository Trust & Clearing Corporation (“DTCC”), a financial services company providing clearing and settlement services to the financial markets. Members are required to own a certain amount of DTCC stock based on the clearing levels and other factors. DTCC stock is valued based on information provided by the DTCC, classified as a restricted security, and periodically evaluated for impairment based on the ultimate recovery of carrying value.

Comprehensive Income. Comprehensive income consists of net income and other comprehensive income (“OCI”). OCI includes unrealized gains and losses on available-for-sale securities and gains and losses on derivatives in designated cash flow hedge accounting relationships.

Derivatives. Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as freestanding derivatives. The Company enters into forward commitments for the future delivery of mortgage loans when interest rate locks are entered into, in order to economically hedge the change in interest rates resulting from its commitments to fund the loans. Changes in the fair values of these derivatives are included in “Mortgage banking and servicing rights income” on the condensed Consolidated Statements of Income.

The Company makes markets in interest rate swap and cap derivatives to facilitate customer demand. The Company enters into offsetting derivative transactions to offset its interest rate risk associated with this customer transaction activity. The

Table of Contents

Company acquired as part of the FDIC Loan Purchase certain customer-facing interest rate derivatives and related market-facing derivatives which offset the Company’s interest rate risk. For additional information on these derivatives see Note 2— “Acquisitions” in the 2024 Form 10-K and Note 5— “Derivatives.” Changes in the fair values of these derivatives, and related fees, are included in “Banking and service fees” on the condensed Consolidated Statements of Income.

Additionally, the Company applies hedge accounting to certain derivative instruments for interest rate risk management purposes. The Company uses such derivative instruments to hedge forecasted variable cash flows from floating-rate deposits. For designated cash flow hedges, changes in the fair value of the derivatives are initially recorded in OCI and subsequently recognized in earnings once the hedged item affects earnings. Derivative gains and losses reclassified to earnings are recognized in interest expense on the condensed Consolidated Statements of Income, consistent with the hedged floating-rate deposits.

Hedge accounting relationships, including the associated risk management objective and strategy, are formally documented at inception. Additionally, the effectiveness of hedge accounting relationships is monitored throughout the duration of the hedge period. Hedge accounting treatment is discontinued either when the derivative is terminated, when it is determined that a derivative is not expected to be, or has ceased to be, effective as a hedge or if the Company removes the cash flow hedge designation. If a hedge accounting relationship is terminated, the amount in accumulated other comprehensive income (“AOCI”) is recognized in earnings when the cash flows that were originally hedged affect earnings. However, if the original hedged transaction is deemed probable not to occur, the corresponding amount in AOCI is immediately recognized in income.

Derivative assets and liabilities are not subject to any counterparty netting and are presented at fair value on a gross basis in “Other assets” and “Accounts payable and other liabilities”, respectively, in the condensed Consolidated Balance Sheets. Cash flows related to derivative assets and liabilities are presented in “Net change in assets and liabilities which provide (use) cash-Other Assets” and “Net change in assets and liabilities which provide (use) cash-Accounts payable and other liabilities,” respectively, in the condensed Consolidated Statements of Cash Flows.

New Accounting Standards

Recently Adopted Accounting Standards

On July 1, 2024, the Company adopted Accounting Standards Update (“ASU”) 2023-02 which permits an election, if certain conditions are met, to account for tax equity investments using the proportional amortization method, which was previously limited to low-income housing tax credit (“LIHTC”) investments. As the Company’s tax equity investments solely comprise LIHTC investments accounted for under the proportional amortization method, there was no impact on its financial condition or results of operations upon adoption. For additional information on the Company’s LIHTC investments, see Note 12 – “Other Assets.”

Accounting Standards Issued But Not Yet Adopted

In November 2023, the Financial Accounting Standards Board (“FASB”) issued ASU 2023-07, which requires disclosure of significant business segment expenses and a description of the composition of other segment expenses by business segment. The ASU also requires disclosure of the title and position of the chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources. This standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company does not expect any significant impact on its financial condition or results of operations upon adoption.

In December 2023, the FASB issued ASU 2023-09, which requires further granularity on the disclosure of income taxes, including:

•Certain prescribed line items in the income tax rate reconciliation presented both in dollar and percentage terms;

•Income taxes paid, income before income taxes and income taxes disaggregated by federal, state and foreign taxes; and

•Further disaggregation of income taxes paid by any individual jurisdiction equal to or exceeding five percent of total income taxes paid.

This standard is effective for fiscal years beginning after December 15, 2024. The Company does not expect any significant impact on its financial condition or results of operations upon adoption.

Table of Contents

In November 2024, the FASB issued ASU 2024-03, which requires disaggregation of operating expenses by relevant expense caption on the statement of income into prescribed categories, including employee compensation, depreciation and intangible asset amortization. The standard is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The Company does not expect any significant impact on its financial condition or results of operations upon adoption.

2. FAIR VALUE

The following tables set forth the Company’s financial assets and liabilities measured at fair value on a recurring basis at March 31, 2025 and June 30, 2024. Assets and liabilities are classified in their entirety based on the lowest level of input significant to the fair value measurement:


	March 31, 2025
(Dollars in thousands)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
ASSETS:
Trading securities		$	346	$	—	$	346
Available-for-sale securities:

Agency MBS		46,999		—		46,999
Non-Agency MBS		—		29,301		29,301
Municipal		3,658		—		3,658

Total—Available-for-sale securities:		$	50,657	$	29,301	$	79,958
Loans held for sale		$	15,644	$	—	$	15,644
Servicing rights		$	—	$	27,585	$	27,585
Other assets—Derivative instruments1		$	16,155	$	—	$	16,155
LIABILITIES:
Accounts payable and other liabilities—Derivative instruments		$	72,642	$	—	$	72,642
1 Other assets - Derivative instruments are presented net of $63.2 million of variation margin on centrally-cleared derivatives as of March 31, 2025.
	June 30, 2024
(Dollars in thousands)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
ASSETS:
Trading securities		$	353	$	—	$	353
Available-for-sale securities:

Agency MBS		27,259		—		27,259
Non-Agency MBS		—		110,928		110,928
Municipal		3,424		—		3,424

Total—Available-for-sale securities:		$	30,683	$	110,928	$	141,611
Loans held for sale		$	16,482	$	—	$	16,482
Servicing rights		$	—	$	28,924	$	28,924
Other assets—Derivative instruments		$	106,796	$	—	$	106,796
LIABILITIES:
Accounts payable and other liabilities—Derivative instruments		$	102,949	$	—	$	102,949

Table of Contents

The following tables present additional information about assets measured at fair value on a recurring basis and for which the Company has utilized Level 3 inputs to determine fair value:



	For the Three Months Ended
	March 31, 2025
(Dollars in thousands)	Available-for-sale Securities: Non-Agency MBS		Servicing Rights1		Total
Opening balance	$	47,412	$	28,045	$	75,457


Total gains or losses for the period:


Included in earnings—Mortgage banking and servicing rights income	—		(621)		(621)
Included in other comprehensive income	211		—		211
Purchases, retentions, issues, sales and settlements:
Purchases/Retentions	—		161		161


Settlements	(18,322)		—		(18,322)
Closing balance	$	29,301	$	27,585	$	56,886

Change in unrealized gains or losses for the period included in earnings for assets held at the end of the reporting period	$	—	$	(621)	$	(621)


	For the Nine Months Ended
	March 31, 2025
(Dollars in thousands)	Available-for-sale Securities: Non-Agency MBS		Servicing Rights1		Total
Opening Balance	$	110,928	$	28,924	$	139,852


Total gains or losses for the period:


Included in earnings—Mortgage banking and servicing rights income	—		(1,985)		(1,985)
Included in other comprehensive income	599		—		599
Purchases, retentions, issues, sales and settlements:
Purchases/Retentions	—		646		646


Settlements	(82,226)		—		(82,226)
Closing balance	$	29,301	$	27,585	$	56,886

Change in unrealized gains or losses for the period included in earnings for assets held at the end of the reporting period	$	—	$	(1,985)	$	(1,985)

1 Earnings from servicing rights were attributable to: time and payoffs, representing a decrease in servicing rights value due to passage of time, including the impact from both regularly scheduled loan principal payments and loans that were paid down or paid off during the period of $0.2 million and $1.1 million for the three and nine months ended March 31, 2025, respectively, and a decrease in servicing rights value resulting from market-driven changes in interest rates of $0.4 million for the three months ended March 31, 2025 and a decrease of $0.9 million for the nine months ended March 31, 2025. Additions to servicing rights were related to purchases and servicing rights retained upon sale of loans held for sale.



	For the Three Months Ended
	March 31, 2024
(Dollars in thousands)	Available-for-sale Securities: Non-Agency MBS		Servicing Rights1		Total
Opening balance	$	207,708	$	28,043	$	235,751


Total gains or losses for the period:


Included in earnings—Mortgage banking and servicing rights income	—		(152)		(152)
Included in other comprehensive income	1,517		—		1,517
Purchases, retentions, issues, sales and settlements:
Purchases/Retentions	—		239		239


Settlements	(32,546)		—		(32,546)
Closing balance	$	176,679	$	28,130	$	204,809

Change in unrealized gains or losses for the period included in earnings for assets held at the end of the reporting period	$	—	$	(152)	$	(152)

Table of Contents


	For the Nine Months Ended
	March 31, 2024
(Dollars in thousands)	Available-for-sale Securities: Non-Agency MBS		Servicing Rights1		Total
Opening Balance	$	205,005	$	25,443	$	230,448


Total gains or losses for the period:


Included in earnings—Mortgage banking and servicing rights income	—		213		213
Included in other comprehensive income	4,708		—		4,708
Purchases, retentions, issues, sales and settlements:
Purchases/Retentions	—		2,474		2,474


Settlements	(33,034)		—		(33,034)
Closing balance	$	176,679	$	28,130	$	204,809

Change in unrealized gains or losses for the period included in earnings for assets held at the end of the reporting period	$	—	$	213	$	213

1 Earnings from servicing rights were attributable to: time and payoffs, representing a decrease in servicing rights value due to passage of time, including the impact from both regularly scheduled loan principal payments and loans that were paid down or paid off during the period of $0.4 million and $0.9 million for the three and nine months ended March 31, 2024, and an increase in servicing rights value resulting from market-driven changes in interest rates of $0.2 million for the three months ended March 31, 2024 and an increase of $1.1 million for the nine months ended March 31, 2024. Additions to servicing rights were related to purchases and servicing rights retained upon sale of loans held for sale.

The table below summarizes the quantitative information about Level 3 fair value measurements:

March 31, 2025

(Dollars in thousands)

Fair Value

Valuation Technique

Unobservable Input

Range (Weighted Average)1

Available-for-sale securities: Non-Agency MBS

29,301

Discounted Cash Flow

Projected Constant Prepayment Rate,

Projected Constant Default Rate,

Projected Loss Severity,

Discount Rate over SOFR Swaps,

Credit Enhancement

0.0 to 30.0% (15.3%)

0.0 to 3.0% (1.8%)

0.0 to 68.9% (27.2%)

2.5 to 4.9% (2.6%)

0.0 to 97.3% (23.7%)

Servicing Rights

27,585

Discounted Cash Flow

Projected Constant Prepayment Rate,
Life (in years),
Discount Rate

3.5 to 26.2% (10.6%)

2.3 to 11.6 (8.6)

9.5 to 11.2% (9.8%)

June 30, 2024

(Dollars in thousands)

Fair Value

Valuation Technique

Unobservable Input

Range (Weighted Average)1

Available-for-sale securities: Non-Agency MBS

110,928

Discounted Cash Flow

Projected Constant Prepayment Rate,

Projected Constant Default Rate,

Projected Loss Severity,

Discount Rate over SOFR Swaps,

Credit Enhancement

0.0 to 72.1% (38.0%)

0.0 to 13.7% (2.8%)

0.0 to 68.9% (32.9%)

2.5 to 4.9% (2.5%)

0.0 to 64.9% (22.8%)

Servicing Rights

28,924

Discounted Cash Flow

Projected Constant Prepayment Rate,
Life (in years),
Discount Rate

5.5 to 95.2% (11.8%)

0.4 to 14.9 (7.9)

9.5 to 11.2% (9.8%)

1 The weighted average for Available-for-sale securities: Non-agency MBS is based on the relative fair value of the securities and for Servicing Rights is based on the relative unpaid principal of the loans being serviced.

For non-agency mortgage-backed securities, a significant increase (decrease) in default rate, loss severity (potentially offset by the level of credit enhancement) or discount rate in isolation would result in a significantly lower (higher) fair value measurement, while a significant increase in the voluntary prepayment rate would result in a significant increase in fair value if the security is valued below par value, or a significant decrease in fair value if the security is valued above par value. Generally, a change in the assumptions used for the default rate is accompanied by a directionally opposite change in the assumption used for the voluntary prepayment rate.

For servicing rights, significant increases in the voluntary prepayment rate or discount rate in isolation would result in a significantly lower fair value measurement, while a significant increase in expected life in isolation would result in a significantly higher fair value measurement. Generally, a change in the voluntary prepayment rate is accompanied by a directionally opposite change in expected life.

The aggregate fair value of loans held for sale, carried at fair value, the contractual balance (including accrued interest), and the unrealized gain were:

Table of Contents


(Dollars in thousands)	March 31, 2025		June 30, 2024
Aggregate fair value	$	15,644	$	16,482
Contractual balance	15,176		15,966
Unrealized gain	$	468	$	516

The total interest income and amount of gains and losses from changes in fair value included in earnings for loans held for sale, carried at fair value, were:


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands)	2025		2024		2025		2024
Interest income	$	212	$	208	$	749	$	538
Change in fair value	227		118		(140)		22
Total	$	439	$	326	$	609	$	560

Fair Value of Financial Instruments

Carrying amounts and estimated fair values of financial instruments at March 31, 2025 and June 30, 2024 were:


	March 31, 2025
			Fair Value
(Dollars in thousands)	Carrying Amount		Level 1		Level 2		Level 3		Total Fair Value
Financial assets:
Cash, cash equivalents and restricted cash	$	2,257,694	$	2,257,694	$	—	$	—	$	2,257,694
Trading securities	346		—		346		—		346
Available-for-sale securities	79,958		—		50,657		29,301		79,958
Stock of regulatory agencies	35,299		—		35,299		—		35,299
Loans held for sale, at fair value	15,644		—		15,644		—		15,644

Loans held for investment—net	20,193,630		—		—		20,410,588		20,410,588
Securities borrowed	91,915		—		—		91,077		91,077
Customer, broker-dealer and clearing receivables	300,907		—		—		298,983		298,983
Servicing rights	27,585		—		—		27,585		27,585
Other assets - derivative instruments1	16,155		—		16,155		—		16,155
Financial liabilities:
Total deposits	20,136,714		—		19,826,536		—		19,826,536
Advances from the Federal Home Loan Bank	60,000		—		56,212		—		56,212
Borrowings, subordinated notes and debentures	377,427		—		346,212		—		346,212
Securities loaned	111,094		—		—		110,529		110,529
Customer, broker-dealer and clearing payables	314,399		—		—		314,399		314,399
Accounts payable and other liabilities - derivative instruments	72,642		—		72,642		—		72,642

1 Other Assets - Derivative Assets are presented net of $63.2 million of variation margin on centrally-cleared derivatives as of March 31, 2025.

Table of Contents


	June 30, 2024
			Fair Value
(Dollars in thousands)	Carrying Amount		Level 1		Level 2		Level 3		Total Fair Value
Financial assets:
Cash, cash equivalents and restricted cash	$	2,185,776	$	2,185,776	$	—	$	—	$	2,185,776
Trading securities	353		—		353		—		353
Available-for-sale securities	141,611		—		30,683		110,928		141,611
Stock of regulatory agencies	21,957		—		21,957		—		21,957
Loans held for sale, at fair value	16,482		—		16,482		—		16,482

Loans held for investment—net	19,231,385		—		—		19,209,442		19,209,442
Securities borrowed	67,212		—		—		71,480		71,480
Customer, broker-dealer and clearing receivables	240,028		—		—		249,317		249,317
Servicing rights	28,924		—		—		28,924		28,924
Other assets - derivative instruments	106,796		—		106,796		—		106,796
Financial liabilities:
Total deposits	19,359,217		—		19,217,281		—		19,217,281
Advances from the Federal Home Loan Bank	90,000		—		84,201		—		84,201
Borrowings, subordinated notes and debentures	325,679		—		302,487		—		302,487
Securities loaned	74,177		—		—		74,021		74,021
Customer, broker-dealer and clearing payables	301,127		—		—		301,127		301,127
Accounts payable and other liabilities - derivative instruments	102,949		—		102,949		—		102,949

The carrying amount represents the estimated fair value for cash, cash equivalents and restricted cash, stock of regulatory agencies, interest-bearing deposits, accrued interest receivable and payable, demand deposits, short-term debt, and variable rate loans or deposits that reprice frequently and fully. For fixed rate loans, deposits, borrowings or subordinated debt and for variable rate loans, deposits, borrowings or subordinated debt with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. A discussion of the methods of valuing trading securities, available-for-sale securities, loans held for sale and derivatives can be found in Note 3—“Fair Value” in the 2024 Form 10-K. The fair value of off-balance sheet items is not considered material.

3. AVAILABLE-FOR-SALE SECURITIES

The amortized cost and fair value of available-for-sale securities were:


	March 31, 2025
(Dollars in thousands)	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value
Mortgage-backed securities (MBS):
Agency1	$	48,725	$	260	$	(1,986)	$	46,999
Non-agency2	28,432		959		(90)		29,301
Total mortgage-backed securities	77,157		1,219		(2,076)		76,300


Municipal	3,890		—		(232)		3,658


Total available-for-sale securities	$	81,047	$	1,219	$	(2,308)	$	79,958



	June 30, 2024
(Dollars in thousands)	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value
Mortgage-backed securities (MBS):
Agency1	$	29,835	$	83	$	(2,659)	$	27,259
Non-agency2	110,658		838		(568)		110,928
Total mortgage-backed securities	140,493		921		(3,227)		138,187


Municipal	3,788		—		(364)		3,424


Total available-for-sale securities	$	144,281	$	921	$	(3,591)	$	141,611

1 Includes securities guaranteed by Ginnie Mae, a U.S. government agency, and the government sponsored enterprises Fannie Mae and Freddie Mac.

2 Private sponsors of securities collateralized primarily by first-lien mortgage loans on commercial properties or by pools of 1-4 family residential first mortgages. Primarily super senior securities secured by prime, Alt-A or pay-option adjustable rate mortgages.

Table of Contents

The Company evaluates available-for-sale securities in an unrealized loss position based on an analysis of a number of factors, including, but not limited to: (1) the credit characteristics of the securities, such as the forecasted cash flows, credit ratings, credit enhancement, and government agency or government-sponsored enterprise backing, as applicable, and (2) whether the Company intends to sell or will be required to sell any of the securities before recovering the amortized cost basis. Based on its analysis, the Company determined the unrealized losses on available-for-sale securities are primarily driven by the increase in interest rates since the securities were purchased and, accordingly, no credit losses were recognized on available-for-sale securities in the three and nine months ended March 31, 2025 and March 31, 2024. There was no amount in the allowance for credit losses for available-for-sale securities at March 31, 2025 and June 30, 2024.

The face amounts of available-for-sale securities pledged to secure borrowings were $0.7 million and $0.8 million as of March 31, 2025 and June 30, 2024.

There were no sales of available-for-sale securities during the three months and nine months ended March 31, 2025. There were no available-for-sale security sales for the three months ended March 31, 2024. The Company sold a $4.8 million available-for-sale security for the nine months ended March 31, 2024.

Securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were:


	March 31, 2025
	Available-for-sale securities in loss position for
	Less Than 12 Months				More Than 12 Months				Total
(Dollars in thousands)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
MBS:
Agency	$	—	$	—	$	16,382	$	(1,986)	$	16,382	$	(1,986)
Non-agency	—		—		24,539		(90)		24,539		(90)
Total MBS	—		—		40,921		(2,076)		40,921		(2,076)


Municipal	—		—		3,658		(232)		3,658		(232)


Total available-for-sale securities	$	—	$	—	$	44,579	$	(2,308)	$	44,579	$	(2,308)

	June 30, 2024
	Available-for-sale securities in loss position for
	Less Than 12 Months				More Than 12 Months				Total
(Dollars in thousands)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
MBS:
Agency	$	2,644	$	(31)	$	19,298	$	(2,628)	$	21,942	$	(2,659)
Non-agency	15		—		78,364		(568)		78,379		(568)
Total MBS	2,659		(31)		97,662		(3,196)		100,321		(3,227)


Municipal	—		—		3,424		(364)		3,424		(364)


Total available-for-sale securities	$	2,659	$	(31)	$	101,086	$	(3,560)	$	103,745	$	(3,591)

The following table sets forth the expected maturity distribution of our mortgage-backed securities, which is based on assumed prepayment rates, and the maturity distribution of our non-MBS, which is based on the contractual maturity:


	As of March 31, 2025
(Dollars in thousands)	Total Amount		Due Within One Year		Due after One but within Five Years		Due after Five but within Ten Years		Due After Ten Years
MBS:
Agency	$	48,725	$	11,128	$	30,206	$	5,555	$	1,836
Non-Agency	$	28,432	$	24,842	$	1,403	$	1,271	$	916
Total MBS	$	77,157	$	35,970	$	31,609	$	6,826	$	2,752

Municipal	$	3,890			$	—	$	—	$	3,890

Available-for-sale—Amortized cost	$	81,047	$	35,970	$	31,609	$	6,826	$	6,642
Available-for-sale—Fair value	$	79,958	$	35,684	$	30,937	$	6,713	$	6,624

Table of Contents

4. LOANS & ALLOWANCE FOR CREDIT LOSSES

The Company categorizes the loan portfolio into five segments: Single Family - Mortgage & Warehouse, Multifamily and Commercial Mortgage, Commercial Real Estate, Commercial & Industrial - Non Real Estate (“Non-RE”) and Auto & Consumer. For further detail of the segments of the Company’s loan portfolio, see Note 1—“Organizations and Summary of Significant Accounting Policies” in the 2024 Form 10-K.

The following table sets forth the composition of the loan portfolio:


(Dollars in thousands)	March 31, 2025		June 30, 2024
Single Family - Mortgage & Warehouse	$	4,194,821	$	4,178,832
Multifamily and Commercial Mortgage1	3,340,618		3,861,931
Commercial Real Estate1	6,356,559		6,088,622
Commercial & Industrial - Non-RE	6,389,964		5,241,766
Auto & Consumer	447,294		431,660

Total gross loans	20,729,256		19,802,811
Allowance for credit losses - loans	(279,950)		(260,542)
Unaccreted premiums (discounts) and loan fees	(255,676)		(310,884)
Total net loans	$	20,193,630	$	19,231,385

1 Includes purchased credit deteriorated (“PCD”) loans of $280.0 million and $284.0 million in Multifamily and Commercial Mortgage and $44.5 million and $44.5 million in Commercial Real Estate as of March 31, 2025 and June 30, 2024, respectively. For further detail on PCD loans, see Note 1—“Organizations and Summary of Significant Accounting Policies” in the 2024 Form 10-K.

Accrued interest receivable on loans held for investments totaled $113.6 million and $119.8 million as of March 31, 2025 and June 30, 2024, respectively.

At March 31, 2025 and June 30, 2024, the Company pledged certain loans totaling $4,272.6 million and $4,942.8 million, respectively, to the FHLB and $8,771.8 million and $8,197.2 million, respectively, to the Federal Reserve Bank of San Francisco (“FRBSF”).

The following table presents loan-to-value (“LTV”) for the Company’s real estate loans outstanding as of March 31, 2025:


	Total Real Estate Loans		Single Family - Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate
Weighted-Average LTV	48.4	%	56.2	%	50.3	%	42.2	%
Median LTV	51.2	%	53.5	%	48.4	%	43.9	%

The following table presents the components of the provision for credit losses:


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands)	2025		2024		2025		2024
Provision for credit losses - loans	$	13,750	$	9,000	$	36,998	$	27,250
Provision for credit losses - unfunded lending commitments	750		(3,000)		3,750		(750)
Total provision for credit losses	$	14,500	$	6,000	$	40,748	$	26,500

The following tables summarize activity in the allowance for credit losses - loans by portfolio segment:



	For the Three Months Ended March 31, 2025
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Balance at January 1, 2025	$	16,104	$	56,077	$	102,454	$	84,455	$	11,515	$	270,605

Provision (benefit) for credit losses - loans	1,593		(7,976)		(12,870)		29,921		3,082		13,750
Charge-offs	(2,297)		(1,131)		—		(753)		(2,026)		(6,207)
Recoveries	4		689		255		—		854		1,802
Balance at March 31, 2025	$	15,404	$	47,659	$	89,839	$	113,623	$	13,425	$	279,950

Table of Contents



	For the Three Months Ended March 31, 2024
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Balance at January 1, 2024	$	15,356	$	78,353	$	77,778	$	69,201	$	11,061	$	251,749

Provision (benefit) for credit losses - loans	1,629		(1,856)		5,064		2,809		1,354		9,000
Charge-offs	(90)		(139)		—		—		(3,776)		(4,005)
Recoveries	70		—		—		—		708		778
Balance at March 31, 2024	$	16,965	$	76,358	$	82,842	$	72,010	$	9,347	$	257,522



	For the Nine Months Ended March 31, 2025
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Balance at July 1, 2024	$	16,943	$	70,771	$	87,780	$	76,032	$	9,016	$	260,542

Provision (benefit) for credit losses - loans	702		(16,116)		1,804		41,506		9,102		36,998
Charge-offs	(2,297)		(7,685)		—		(3,915)		(7,370)		(21,267)
Recoveries	56		689		255		—		2,677		3,677
Balance at March 31, 2025	$	15,404	$	47,659	$	89,839	$	113,623	$	13,425	$	279,950



	For the Nine Months Ended March 31, 2024
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Balance at July 1, 2023	$	17,503	$	16,848	$	72,755	$	46,347	$	13,227	$	166,680
Allowance for credit losses at acquisition of PCD loans	—		58,972		11,125		—		—		70,097
Provision (benefit) for credit losses - loans	(461)		677		(1,038)		25,749		2,323		27,250
Charge-offs	(170)		(139)		—		(86)		(8,378)		(8,773)
Recoveries	93		—		—		—		2,175		2,268
Balance at March 31, 2024	$	16,965	$	76,358	$	82,842	$	72,010	$	9,347	$	257,522

For the three and nine months ended March 31, 2025, the allowance for credit losses for loans increased as a result of the provision for credit losses, partially offset by net charge-offs. The provision for credit losses was primarily driven by the commercial & industrial - non-RE portfolio, reflecting loan growth, as well as the quantitative impact of macroeconomic variables in the allowance for credit losses model, including the 5-year and 10-year U.S. Treasury rates. The provision was also impacted by increases in specific reserves and certain qualitative adjustments.

Loan products within each portfolio contain varying collateral types which impact the estimate of the loss given default utilized in the calculation of the allowance for credit losses for loans. For further discussion of the model method of estimating expected lifetime credit losses, see Note 1—“Organizations and Summary of Significant Accounting Policies” in the 2024 Form 10-K.

The following tables present a summary of the activity in the allowance for credit losses for off-balance sheet lending commitments:


	Three Months Ended March 31,
(Dollars in thousands)	2025		2024
Balance at January 1,	$	13,223	$	12,723
Provision (benefit) for credit losses - unfunded lending commitments	750		(3,000)
Balance at March 31,	$	13,973	$	9,723

	Nine Months Ended March 31,
(Dollars in thousands)	2025		2024
Balance at July 1,	$	10,223	$	10,473
Provision (benefit) for credit losses - unfunded lending commitments	3,750		(750)
Balance at March 31,	$	13,973	$	9,723

Table of Contents

The increase in the allowance for off-balance sheet lending commitments for the three and nine months ended March 31, 2025, was primarily driven by unfunded lending commitment growth, primarily in the commercial real estate and commercial & industrial - non-RE portfolios.

Credit Quality Disclosures. The following tables provide the composition of loans that are performing and nonaccrual by portfolio segment:


	March 31, 2025
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Performing	$	4,151,274	$	3,306,746	$	6,322,424	$	6,318,810	$	444,942	$	20,544,196
Nonaccrual	43,547		33,872		34,135		71,154		2,352		185,060
Total	$	4,194,821	$	3,340,618	$	6,356,559	$	6,389,964	$	447,294	$	20,729,256
Nonaccrual loans to total loans											0.89		%


	June 30, 2024
(Dollars in thousands)	Single Family-Mortgage & Warehouse		Multifamily and Commercial Mortgage		Commercial Real Estate		Commercial & Industrial - Non-RE		Auto & Consumer		Total
Performing	$	4,133,121	$	3,826,877	$	6,062,520	$	5,237,746	$	429,188	$	19,689,452
Nonaccrual	45,711		35,054		26,102		4,020		2,472		113,359
Total	$	4,178,832	$	3,861,931	$	6,088,622	$	5,241,766	$	431,660	$	19,802,811
Nonaccrual loans to total loans											0.57		%

There were no nonaccrual loans without an allowance for credit losses as of March 31, 2025 and June 30, 2024. There was no interest income recognized on nonaccrual loans in the three and nine months ended March 31, 2025 and 2024. Loans reaching 90 days past due are generally placed on nonaccrual status and risk rated as substandard or doubtful. Loans not yet reaching 90 days past due may be placed on nonaccrual status based on management’s assessment of the aging of contractual principal amounts due, among other factors.

Credit Quality Indicators. The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends. In addition to the borrower’s primary source of repayment, in its risk rating process the Company considers all available sources of repayment, including obligor guaranties and liquidations of pledged collateral, where individually or together such sources would fully repay the loan on a timely basis. The Company analyzes loans individually by classifying the loans based on credit risk. The Company uses the following internally-defined risk ratings:

Pass. Loans where repayment in full is expected through any of the borrower’s sources of repayment.

Special Mention. Loans where any credit risk is not considered significant yet require management’s attention given certain currently identified characteristics of the borrower, collateral securing the loan and the obligor’s net worth and paying capacity. If the identified credit risks are not adequately monitored or mitigated, the loan may weaken and the Company’s credit position with respect to the loan may deteriorate in the future.

Substandard. Loans where currently identified characteristics of the borrower, collateral securing the loan and the obligor’s net worth and paying capacity, taken together, could jeopardize the repayment of the debt. A loan not fully supported by at least one available source of repayment and involves a distinct possibility that the Company will sustain some loss in that loan if the weakness is not cured. A loan supported by a guaranty, collateral sufficient to incentivize a sale or refinance, or cash flow that is sufficient for timely repayment in full will not be classified as substandard even if the loan has a well-defined weakness in other sources of repayment.

Doubtful. Loans reflecting the same characteristics as those classified as substandard, but for which repayment in full in accordance with the contractual terms is currently considered highly unlikely.

The Company reviews and grades loans following a continuous review process, featuring coverage of all loan types and business lines at least quarterly. Continuous reviewing provides more effective risk monitoring because it immediately tests for potential impacts caused by changes in personnel, policy, products or underwriting standards.

Table of Contents

The following tables present the composition of loans by portfolio segment, fiscal year of origination and credit quality indicator, and the amount of year-to-date gross charge-offs.


	March 31, 2025
	Loans Held for Investment by Fiscal Year of Origination												Revolving Loans		Total
(Dollars in thousands)	2025		2024		2023		2022		2021		Prior
Single Family-Mortgage & Warehouse
Pass	$	487,621	$	319,582	$	473,700	$	1,086,704	$	453,658	$	785,879	$	490,429	$	4,097,573
Special Mention	—		—		—		4,100		9,051		24,670		7,602		45,423
Substandard	—		—		—		12,579		1,100		38,146		—		51,825
Doubtful	—		—		—		—		—		—		—		—
Total	487,621		319,582		473,700		1,103,383		463,809		848,695		498,031		4,194,821
Year-to-date gross charge-offs	—		—		—		—		—		2,297		—		2,297
Multifamily and Commercial Mortgage
Pass	43,011		26,655		642,262		952,205		464,138		1,070,737		—		3,199,008
Special Mention	—		—		5,296		41,474		3,150		18,293		—		68,213
Substandard	—		—		18,530		13,262		—		41,605		—		73,397
Doubtful	—		—		—		—		—		—		—		—
Total	43,011		26,655		666,088		1,006,941		467,288		1,130,635		—		3,340,618
Year-to-date gross charge-offs	—		—		—		—		—		7,685		—		7,685
Commercial Real Estate
Pass	2,154,798		1,486,552		816,851		732,780		146,817		44,812		925,206		6,307,816
Special Mention	—		—		—		—		—		—		—		—
Substandard	—		—		—		14,324		5,000		14,810		14,609		48,743
Doubtful	—		—		—		—		—		—		—		—
Total	2,154,798		1,486,552		816,851		747,104		151,817		59,622		939,815		6,356,559
Year-to-date gross charge-offs	—		—		—		—		—		—		—		—
Commercial & Industrial - Non-RE
Pass	667,082		820,277		384,897		87,383		36,981		98,110		3,911,588		6,006,318
Special Mention	—		16,188		—		45,774		—		—		20,831		82,793
Substandard	—		12,233		32,642		131,250		2,745		2,989		104,084		285,943
Doubtful	—		—		—		10,000		—		—		4,910		14,910
Total	667,082		848,698		417,539		274,407		39,726		101,099		4,041,413		6,389,964
Year-to-date gross charge-offs	—		—		884		—		1,031		—		2,000		3,915
Auto & Consumer
Pass	140,872		52,184		84,250		124,438		27,697		14,449		—		443,890
Special Mention	48		51		250		329		157		51		—		886
Substandard	375		257		448		833		125		480		—		2,518
Doubtful	—		—		—		—		—		—		—		—
Total	141,295		52,492		84,948		125,600		27,979		14,980		—		447,294
Year-to-date gross charge-offs	18		403		1,818		2,663		713		1,755		—		7,370
Total
Pass	3,493,384		2,705,250		2,401,960		2,983,510		1,129,291		2,013,987		5,327,223		20,054,605
Special Mention	48		16,239		5,546		91,677		12,358		43,014		28,433		197,315
Substandard	375		12,490		51,620		172,248		8,970		98,030		118,693		462,426
Doubtful	—		—		—		10,000		—		—		4,910		14,910
Total	$	3,493,807	$	2,733,979	$	2,459,126	$	3,257,435	$	1,150,619	$	2,155,031	$	5,479,259	$	20,729,256
As a % of total gross loans	16.9%		13.2%		11.9%		15.7%		5.6%		10.4%		26.3%		100%
Year-to-date gross charge-offs	$	18	$	403	$	2,702	$	2,663	$	1,744	$	11,737	$	2,000	$	21,267

Table of Contents


	June 30, 2024
	Loans Held for Investment by Fiscal Year of Origination												Revolving Loans		Total
(Dollars in thousands)	2024		2023		2022		2021		2020		Prior
Single Family-Mortgage & Warehouse
Pass	$	491,822	$	590,060	$	1,200,230	$	487,132	$	291,047	$	720,049	$	256,778	$	4,037,118
Special Mention	31,000		—		24,489		665		6,591		26,873		—		89,618
Substandard	—		283		6,728		—		14,720		30,365		—		52,096
Doubtful	—		—		—		—		—		—		—		—
Total	522,822		590,343		1,231,447		487,797		312,358		777,287		256,778		4,178,832
Year-to-date gross charge-offs	—		—		—		—		—		172		—		172
Multifamily and Commercial Mortgage
Pass	36,058		700,163		994,004		595,299		510,341		811,184		—		3,647,049
Special Mention	—		29,325		46,194		17,478		9,011		10,277		—		112,285
Substandard	—		13,489		12,509		15,507		41,013		20,079		—		102,597
Doubtful	—		—		—		—		—		—		—		—
Total	36,058		742,977		1,052,707		628,284		560,365		841,540		—		3,861,931
Year-to-date gross charge-offs	—		—		—		—		640		—		—		640
Commercial Real Estate
Pass	1,952,001		1,419,399		1,456,643		221,061		7,741		53,000		866,686		5,976,531
Special Mention	—		—		27,452		—		—		—		—		27,452
Substandard	—		5,600		43,700		5,000		—		30,339		—		84,639
Doubtful	—		—		—		—		—		—		—		—
Total	1,952,001		1,424,999		1,527,795		226,061		7,741		83,339		866,686		6,088,622
Year-to-date gross charge-offs	—		—		—		—		—		—		—		—
Commercial & Industrial - Non-RE
Pass	991,497		458,454		238,397		44,923		10,422		12,867		3,295,425		5,051,985
Special Mention	—		1,613		731		1,818		—		—		5,349		9,511
Substandard	—		34,433		122,729		1,031		—		2,988		19,089		180,270
Doubtful	—		—		—		—		—		—		—		—
Total	991,497		494,500		361,857		47,772		10,422		15,855		3,319,863		5,241,766
Year-to-date gross charge-offs	—		—		—		—		—		84		—		84
Auto & Consumer
Pass	65,766		114,615		177,043		43,287		13,402		14,056		—		428,169
Special Mention	33		213		422		176		—		61		—		905
Substandard	142		547		1,264		410		114		109		—		2,586
Doubtful	—		—		—		—		—		—		—		—
Total	65,941		115,375		178,729		43,873		13,516		14,226		—		431,660
Year-to-date gross charge-offs	202		3,471		5,212		1,556		303		269		—		11,013
Total
Pass	3,537,144		3,282,691		4,066,317		1,391,702		832,953		1,611,156		4,418,889		19,140,852
Special Mention	31,033		31,151		99,288		20,137		15,602		37,211		5,349		239,771
Substandard	142		54,352		186,930		21,948		55,847		83,880		19,089		422,188
Doubtful	—		—		—		—		—		—		—		—
Total	$	3,568,319	$	3,368,194	$	4,352,535	$	1,433,787	$	904,402	$	1,732,247	$	4,443,327	$	19,802,811
As a % of total gross loans	18.0%		17.0%		22.0%		7.2%		4.6%		8.8%		22.4%		100%
Total year-to-date gross charge-offs	$	202	$	3,471	$	5,212	$	1,556	$	943	$	525	$	—	$	11,909

Table of Contents

The following tables provide the aging of loans by portfolio segment:


	March 31, 2025
(Dollars in thousands)	Current			30-59 Days			60-89 Days			90+ Days			Total
Single Family-Mortgage & Warehouse	$	4,130,060		$	13,951		$	8,619		$	42,191		$	4,194,821
Multifamily and Commercial Mortgage	3,261,631			31,955			13,697			33,335			3,340,618
Commercial Real Estate	6,319,579			—			2,932			34,048			6,356,559
Commercial & Industrial - Non-RE	6,375,665			—			38			14,261			6,389,964
Auto & Consumer	441,716			3,456			913			1,209			447,294


Total	$	20,528,651		$	49,362		$	26,199		$	125,044		$	20,729,256
As a % of total gross loans	99.03		%	0.24		%	0.13		%	0.60		%	100		%


	June 30, 2024
(Dollars in thousands)	Current			30-59 Days			60-89 Days			90+ Days			Total
Single Family-Mortgage & Warehouse	$	4,070,186		$	46,387		$	18,401		$	43,858		$	4,178,832
Multifamily and Commercial Mortgage	3,795,387			13,074			8,554			44,916			3,861,931
Commercial Real Estate	6,024,470			—			25,950			38,202			6,088,622
Commercial & Industrial - Non-RE	5,240,734			—			—			1,032			5,241,766
Auto & Consumer	424,555			4,644			996			1,465			431,660

Total	$	19,555,332		$	64,105		$	53,901		$	129,473		$	19,802,811
As a % of total gross loans	98.75		%	0.33		%	0.27		%	0.65		%	100		%

Loans reaching 90 or more days past due are generally placed on nonaccrual. As of March 31, 2025 and June 30, 2024, there were loans of $2.3 million and $20.2 million, respectively, over 90 days past due and still accruing interest as the Company expects to collect the principal and interest amounts due.

Single family mortgage loans in process of foreclosure were $34.8 million and $20.1 million as of March 31, 2025 and June 30, 2024, respectively.

Loan Modifications to Borrowers Experiencing Financial Difficulty. The Company may grant certain modifications of loans to borrowers experiencing financial difficulty, which effective following the adoption of ASU 2022-02, are reported as financial difficulty modifications (“FDMs”). The Company’s modification programs provide various modifications to borrowers experiencing financial difficulty which may include interest rate reductions, term extensions, payment delays and/or principal forgiveness. For the three and nine months ended March 31, 2025 and 2024, there were no FDMs.

5. DERIVATIVES

For additional information on the Company’s derivative instruments, see Note 1—“Organizations and Summary of Significant Accounting Policies”, Note 3—“Fair Value” and Note 6—“Derivatives” in the 2024 Form 10-K and Note 2—“Fair Value.”

The following table presents the notional amounts and fair values of the Company’s derivative instruments. While the notional amounts give an indication of the volume of the Company’s derivatives activity, the notional amounts significantly exceed, in the Company’s view, the possible losses that could arise from such transactions. For most derivative contracts, the notional amount is not exchanged, rather it is a reference amount used to calculate payments. As of June 30, 2024, there were no derivatives designated in hedge accounting relationships.


	March 31, 2025						June 30, 2024
			Fair Value						Fair Value
(Dollars in thousands)	Notional Amount		Derivative Assets		Derivative Liabilities		Notional Amount		Derivative Assets		Derivative Liabilities
Derivatives designated as hedging instruments
Interest rate contracts	$	400,000	$	3,790	$	—	$	—	$	—	$	—
Derivatives not designated as hedging instruments
Interest rate contracts1	2,587,213		12,356		72,629		2,435,874		106,796		102,949
Foreign exchange contracts	10,996		9		13		—		—		—
Total derivatives	$	2,998,209	$	16,155	$	72,642	$	2,435,874	$	106,796	$	102,949

1 Derivative assets are presented net of $63.2 million of variation margin on centrally-cleared derivatives as of March 31, 2025.

Table of Contents

Derivatives designated as hedging instruments

The following table presents pre-tax gains/(losses) on derivative instruments used in cash flow hedge accounting relationships.


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands)	2025		2024		2025		2024
Amounts recorded in OCI	$	(2,464)	$	—	$	6,162	$	—
Amounts reclassified from AOCI to income	(1,130)		—		(2,608)		—
Total change in OCI for period	$	(3,594)	$	—	$	3,554	$	—

The Company did not experience any forecasted transactions that failed to occur during the three and nine months ended March 31, 2025 or 2024. There are no amounts excluded from the assessment of hedge effectiveness.

As of March 31, 2025, the Company expects that approximately $2.7 million of pre-tax net gain related to cash flow hedges recorded in AOCI will be recognized in income over the next 12 months. The maximum length of time over which forecasted transactions are hedged is approximately 2.5 years.

Derivatives not designated as hedging instruments

The following table presents the pre-tax gains/(losses) related to the Company’s derivative instrument activity recognized in the Condensed Consolidated Statements of Income:


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands)	2025		2024		2025		2024
Interest rate contracts
Banking and service fees	$	(272)	$	27	$	(1,829)	$	417
Mortgage banking and servicing rights income	136		98		(249)		606
Foreign exchange contracts
Banking and service fees	(29)		—		(29)		—

6. OFFSETTING OF DERIVATIVES AND SECURITIES FINANCING AGREEMENTS

The Company enters into derivatives transactions as part of its mortgage banking activities, market making activity in interest rate swap and cap derivatives to facilitate customer demand and hedging activities related to interest rate risk management, and enters into securities borrowed and securities loaned transactions to facilitate customer match-book activity, cover short positions and support customer securities lending. For additional information on offsetting see Note 7—“Offsetting of Derivatives and Securities Financing Agreements” in the 2024 Form 10-K.

The following tables present information about the offsetting of these instruments and related collateral amounts:


	March 31, 2025
(Dollars in thousands)	Gross Assets / Liabilities		Amounts Offset		Net Balance Sheet Amount		Amounts Not Offset2		Net Assets / Liabilities
Assets:
Securities borrowed	$	91,915	$	—	$	91,915	$	91,915	$	—
Other Assets — Derivative Assets1	16,155		—		16,155		11,788		4,367
Liabilities:
Securities loaned	$	111,094	$	—	$	111,094	$	111,094	$	—
Accounts Payable and Other Liabilities — Derivative Liabilities	72,642		—		72,642		4,043		68,599

Table of Contents


	June 30, 2024
(Dollars in thousands)	Gross Assets / Liabilities		Amounts Offset		Net Balance Sheet Amount		Amounts Not Offset2		Net Assets / Liabilities
Assets:
Securities borrowed	$	67,212	$	—	$	67,212	$	67,212	$	—
Other Assets — Derivative Assets	106,796		—		106,796		18,524		88,272
Liabilities:
Securities loaned	$	74,177	$	—	$	74,177	$	74,177	$	—
Accounts Payable and Other Liabilities — Derivative Liabilities	102,949		—		102,949		414		102,535

1 Other Assets - Derivative Assets are presented net of $63.2 million of variation margin on centrally-cleared derivatives as of March 31, 2025.

2 Amounts not offset reflect cash collateral received on Derivative Assets of $8.4 million and $18.1 million as of March 31, 2025 and June 30, 2024, respectively, and cash collateral placed on Derivative Liabilities of $0.7 million as of March 31, 2025. There was no cash collateral placed on Derivative Liabilities as of June 30, 2024.

The securities loaned transactions represent equities with an overnight and open maturity classification as of both periods presented.

7. STOCKHOLDERS’ EQUITY AND STOCK-BASED COMPENSATION

The Company has an equity incentive plan, the Amended and Restated 2014 Stock Incentive Plan (the “2014 Plan”), which provides for the granting of non-qualified and incentive stock options, restricted stock and restricted stock units, stock appreciation rights and other awards to employees, directors and consultants. The Company also has an employment agreement with its Chief Executive Officer that provides for an award of restricted stock units. For additional information regarding the Company’s stock-based compensation plans, see Note 16—“Stock-Based Compensation” in the 2024 Form 10-K.

At March 31, 2025, 1,007,365 shares of common stock were authorized for future awards under the 2014 Plan. As of March 31, 2025, the total compensation cost not yet recognized related to non-vested awards was $74.8 million, which is expected to be recognized over a weighted-average period of 1.4 years.

The following table presents the status and changes in RSUs:


	RSUs	Weighted-Average Grant-Date Fair Value
Non-vested balance at June 30, 2024	1,541,194	$	43.95
Granted	1,006,449	64.46
Vested	(592,005)	43.48
Forfeited	(71,433)	47.62
Non-vested balance at March 31, 2025	1,884,205	$	54.92

The total fair value of shares vested for the three and nine months ended March 31, 2025 was $15.7 million and $38.8 million, respectively. The total fair value of shares vested for the three and nine months ended March 31, 2024 was $10.3 million and $25.2 million, respectively.

Common Stock Repurchases.

The following table presents common stock repurchases:


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands except per share data)	2025		2024		2025		2024
Total repurchase	$	27,870	$	595	$	27,870	$	83,781
Number of shares repurchased	434,327		12,101		434,327		2,267,610
Average price paid per share	$	64.17	$	49.22	$	64.17	$	36.95

As of March 31, 2025, there was $78.7 million of share repurchase authorization remaining. Of the repurchases made during three and nine months ended March 31, 2025, $2.0 million or 31,337 common shares, were traded on March 31, 2025, but settled in April 2025. The Company repurchased an additional 517,600 shares for approximately $30.3 million from April 1, 2025 through April 30, 2025. The share repurchase program will continue in effect until terminated by the Board of Directors of the Company. For additional information regarding the Company’s share repurchase program, see Note 15—“Stockholders' Equity” in the 2024 Form 10-K.

Table of Contents

At-the-Market Equity Offering

On January 28, 2025, the Company entered into an equity distribution agreement pursuant to which the Company may issue and sell through distribution agents from time to time shares of the Company’s common stock in at-the-market offerings with an aggregate offering price of up to $150,000,000. The Company will issue the stock pursuant to a previously effective registration statement and a prospectus supplement filed with the SEC on January 28, 2025. No shares of the Company’s common stock have been issued pursuant to this offering.

Accumulated Other Comprehensive Income

AOCI includes the after-tax change in unrealized gains and losses on investment securities and cash flow hedging activities.


	For the Three Months Ended March 31, 2025
(Dollars in thousands)	Unrealized gain (loss) on available-for-sale securities		Cash flow hedges		Accumulated other comprehensive income
Balance at December 31, 2024	$	(1,931)	$	4,938	$	3,007
Other comprehensive income/(loss)	588		(2,482)		(1,894)
Balance at March 31, 2025	$	(1,343)	$	2,456	$	1,113


	For the Three Months Ended March 31, 2024
(Dollars in thousands)	Unrealized gain (loss) on available-for-sale securities		Cash flow hedges		Accumulated other comprehensive income
Balance at December 31, 2023	$	(3,919)	$	—	$	(3,919)
Other comprehensive income/(loss)	855		—		855
Balance at March 31, 2024	$	(3,064)	$	—	$	(3,064)


	For the Nine Months Ended March 31, 2025
(Dollars in thousands)	Unrealized gain (loss) on available-for-sale securities		Cash flow hedges		Accumulated other comprehensive income
Balance at June 30, 2024	$	(2,466)	$	—	$	(2,466)
Other comprehensive income/(loss)	1,123		2,456		3,579
Balance at March 31, 2025	$	(1,343)	$	2,456	$	1,113


	For the Nine Months Ended March 31, 2024
(Dollars in thousands)	Unrealized gain (loss) on available-for-sale securities		Cash flow hedges		Accumulated other comprehensive income
Balance at June 30, 2023	$	(6,610)	$	—	$	(6,610)
Other comprehensive income/(loss)	3,546		—		3,546
Balance at March 31, 2024	$	(3,064)	$	—	$	(3,064)

The following table presents the pre-tax and after-tax changes in the components of other comprehensive income.



	For the Three Months Ended March 31, 2025						For the Three Months Ended March 31, 2024
(Dollars in thousands)	Pre-tax		Tax effect		After-tax		Pre-tax		Tax effect		After-tax
Unrealized gain/(loss) on investment securities:
Net unrealized gains/(losses) arising during the period	$	850	$	(262)	$	588	$	1,211	$	(356)	$	855
Reclassification adjustment for realized (gains)/losses included in net income	—		—		—		—		—		—
Net change	$	850	$	(262)	$	588	$	1,211	$	(356)	$	855
Cash flow hedges:
Net unrealized gains/(losses) arising during the period	$	(2,464)	$	763	$	(1,701)	$	—	$	—	$	—
Reclassification adjustment for realized (gains)/losses included in net income	(1,130)		349		(781)		—		—		—
Net change	(3,594)		1,112		(2,482)		—		—		—
Total other comprehensive income/(loss)	$	(2,744)	$	850	$	(1,894)	$	1,211	$	(356)	$	855

Table of Contents


	For the Nine Months Ended March 31, 2025						For the Nine Months Ended March 31, 2024
(Dollars in thousands)	Pre-tax		Tax effect		After-tax		Pre-tax		Tax effect		After-tax
Unrealized gain/(loss) on investment securities:
Net unrealized gains/(losses) arising during the period	$	1,581	$	(458)	$	1,123	$	5,072	$	(1,526)	$	3,546
Reclassification adjustment for realized (gains)/losses included in net income	—		—		—		—		—		—
Net change	$	1,581	$	(458)	$	1,123	$	5,072	$	(1,526)	$	3,546
Cash flow hedges:
Net unrealized gains/(losses) arising during the period	$	6,162	$	(1,904)	$	4,258	$	—	$	—	$	—
Reclassification adjustment for realized (gains)/losses included in net income	(2,608)		806		(1,802)		—		—		—
Net change	3,554		(1,098)		2,456		—		—		—
Total other comprehensive income	$	5,135	$	(1,556)	$	3,579	$	5,072	$	(1,526)	$	3,546

8. EARNINGS PER COMMON SHARE

The following table presents the calculation of basic and diluted earnings per common share (“EPS”):


	Three Months Ended				Nine Months Ended
	March 31,				March 31,
(Dollars in thousands, except per share data)	2025		2024		2025		2024
Earnings Per Common Share
Net income	$	105,206	$	110,720	$	322,233	$	345,136
Average common shares issued and outstanding	57,029,078		56,932,050		57,019,301		57,699,236
Earnings per common share	$	1.84	$	1.94	$	5.65	$	5.98
Diluted Earnings Per Common Share

Average common shares issued and outstanding	57,029,078		56,932,050		57,019,301		57,699,236
Dilutive effect of average unvested RSUs	1,145,618		1,105,648		1,008,579		1,008,579
Average dilutive common shares outstanding	58,174,696		58,037,698		58,027,880		58,707,815
Diluted earnings per common share	$	1.81	$	1.91	$	5.55	$	5.88
Weighted average antidilutive common stock equivalents (excluded from the computation of EPS)	11,426		723		4,668		24,524

For further information regarding the Company’s EPS calculation, see Note 17—“Earnings per Common Share” in the 2024 Form 10-K.

9. COMMITMENTS AND CONTINGENCIES

Credit-Related Financial Instruments. The Company is a party to credit-related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments are commitments to extend credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheets.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance-sheet instruments. The following table presents a summary of off-balance sheet commitments.

Commitments to extend credit are agreements to lend to a customer so long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer. For single family loans classified as held for sale, the Company matches unfunded commitments to originate loans with commitments to sell loans. The Company also has standby letters of credit commitments.

In addition, the Company has $29.0 million of commitments to contribute capital to LIHTC investments included in “Accounts payable and other liabilities” on the Consolidated Balance Sheets. See Note 12—“Other Assets” for additional information on LIHTC investments.

Table of Contents


(dollars in thousands)	March 31, 2025
Commitments to fund loans	$	5,191,149
Commitments to sell loans	$	5,298
Standby letters of credit	$	1,988
Commitments to contribute capital	$	3,514

In the normal course of business, Axos Clearing LLC’s (“Axos Clearing”) customer activities involve the execution, settlement, and financing of various customer securities transactions. These activities may expose Axos Clearing to off-balance-sheet risk in the event the customer or other broker is unable to fulfill its contracted obligations and Axos Clearing has to purchase or sell the financial instrument underlying the contract at a loss. Axos Clearing’s clearing agreements with broker-dealers for which it provides clearing services requires them to indemnify Axos Clearing if customers fail to satisfy their contractual obligation.

Litigation. A consolidated derivative action, In re BofI Holding, Inc., Case No. 15cv2722 GPC (KSC), is pending before the United States District Court for the Southern District of California (the “Derivative Action”). The complaint in the Derivative Action sets forth allegations made in a related employment action, Erhart v. BofI Holding Inc., No. 15cv2287 BAS (NLS) (S.D. Cal.) (the “Employment Action”) brought by a former employee of the Company and was stayed pending resolution of the Employment Action. On October 4, 2023, the court hearing the Employment Action entered a final amended judgment awarding damages and attorneys’ fees to the plaintiff. The defendant filed a Notice of Appeal from the Employment Action judgment and all orders merged therein, and the parties have filed opening and responsive briefs and an oral argument was held on January 15, 2025. On January 2, 2024, the Derivative Action plaintiff filed a Third Amended Complaint. On March 5, 2024, the court stayed the case until resolution of the appeal in the Employment Action. On February 6, 2025, the appellate court affirmed the jury’s verdict in the Employment Action in a short, unpublished decision. The Employment Action defendant is exploring a further appeal of the verdict. The Derivative Action defendants filed a Motion to Dismiss the Third Amended Complaint on April 4, 2025. Such defendants dispute, and intend to vigorously defend against, the allegations raised in the Third Amended Complaint. The Derivative Action plaintiff seeks damages on behalf of the Company with respect to the Employment Action and also seeks damages on behalf of the Company in connection with a now settled securities class action that was also based upon allegations made in the Employment Action and settled within available insurance coverage without attribution of wrongdoing to the Company, its management, or its directors.

On October 26, 2022, a jury verdict was reached in the case of MUFG Union Bank, N.A. v. Axos Bank, et al, awarding damages to MUFG Union Bank, N.A. On March 21, 2025, the Company paid all amounts owed under the judgment at an amount less than previously accrued.

The following three putative class action lawsuits are pending in the United States District Court, Southern District of California, under the following case names and numbers: (1) In re Axos Bank d/b/a UFB Direct Litigation, 3:23-cv-02266-BJC-DTF; (2) Pliszka et al. v. Axos Bank d/b/a UFB Direct, Case No. 3:24-cv-00445-BJC-DTF; and (3) Ash et al. v. Axos Bank d/b/a UFB Direct, Case No. 3:24-cv-01157-BJC-DTF (collectively, the “UFB Actions”). The plaintiffs in the UFB Actions allege that certain rate representations made by Axos Bank with respect to its UFB products were false or misleading. Axos Bank filed a motion to compel arbitration or dismiss the complaint in each of the UFB Actions. On September 13, 2024, the court entered an order compelling arbitration in each lawsuit. Accordingly, a separate AAA arbitration was initiated with respect to each of the UFB Actions. On March 26, 2025, the arbitrator in one of the arbitration proceedings issued an order finding that none of the claims raised are subject to arbitration, dismissing the arbitration and remanding the case back to the United States District Court. There have been no determinations as to the eligibility of arbitration in the two remaining arbitrations. All defendants dispute, and intend to vigorously defend against, the allegations raised in the UFB Actions. The Company does not expect the ultimate outcome of the UFB Actions to have a material adverse effect on its consolidated results of operations, financial position or cash flows. It is not presently possible to state whether the likelihood of an unfavorable outcome is probable or remote, or to estimate the amount or range of any possible loss to the Company should an unfavorable outcome occur.

10. SEGMENT REPORTING AND REVENUE INFORMATION

Segment Reporting. The operating segments reported below are the segments of the Company for which separate financial information is available and for which segment results are evaluated regularly by the Chief Executive Officer in deciding how to allocate resources and in assessing performance. The operating segments and segment results of the Company are determined based upon the management reporting system, which assigns balance sheet and income statement items to each of the business segments.

The Company evaluates performance and allocates resources based on pre-tax profit or loss from operations. Certain corporate administration costs have not been allocated to the reportable segments. The Company operates through two

Table of Contents

operating segments: Banking Business Segment and Securities Business Segment. Inter-segment transactions are eliminated in consolidation and primarily include non-interest income earned by the Securities Business Segment and non-interest expense incurred by the Banking Business Segment for cash sorting fees related to deposits sourced from Securities Business Segment customers. For more information on the Company’s operating segments, see Note 22—“Segment Reporting” in the 2024 Form 10-K.

In order to reconcile the two segments to the consolidated totals, the Company includes corporate activities and intercompany eliminations. The following tables present the operating results, goodwill, and assets of the segments:


	For the Three Months Ended March 31, 2025
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	272,260	$	6,942	$	(3,738)	$	275,464
Provision for credit losses	14,500		—		—		14,500
Non-interest income	12,666		30,611		(9,904)		33,373
Non-interest expense	118,325		28,416		(480)		146,261
Income before taxes	$	152,101	$	9,137	$	(13,162)	$	148,076

	For the Three Months Ended March 31, 2024
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	258,435	$	7,133	$	(3,962)	$	261,606
Provision for credit losses	6,000		—		—		6,000
Non-interest income	11,908		32,746		(11,491)		33,163
Non-interest expense	104,959		32,488		(4,219)		133,228
Income before taxes	$	159,384	$	7,391	$	(11,234)	$	155,541

	For the Nine Months Ended March 31, 2025
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	837,472	$	21,216	$	(11,077)	$	847,611
Provision for credit losses	40,748		—		—		40,748
Non-interest income	24,204		89,517		(23,940)		89,781
Non-interest expense	351,176		84,685		3,185		439,046
Income before taxes	$	469,752	$	26,048	$	(38,202)	$	457,598

	For the Nine Months Ended March 31, 2024
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	694,289	$	18,755	$	(11,677)	$	701,367
Provision for credit losses	26,500		—		—		26,500
Non-interest income	128,244		99,942		(36,387)		191,799
Non-interest expense	308,027		87,979		(20,433)		375,573
Income before taxes	$	488,006	$	30,718	$	(27,631)	$	491,093

	As of March 31, 2025
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Goodwill	$	35,721	$	59,953	$	1,999	$	97,673
Total Assets	$	23,206,934	$	767,441	$	6,779	$	23,981,154

	As of June 30, 2024
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Goodwill	$	35,721	$	59,953	$	1,999	$	97,673
Total Assets	$	22,165,627	$	649,254	$	40,453	$	22,855,334

Table of Contents

Revenue Information. The following presents non-interest income, segregated by revenue streams in-scope and out-of-scope of Accounting Standards Codification (“ASC”) 606 for the periods indicated. For additional information on the Company’s recognition of revenue and ASC 606, see Note 1—“Organizations and Summary of Significant Accounting Policies” in the 2024 Form 10-K.


	For the Three Months Ended				For the Nine Months Ended
	March 31,				March 31,
(Dollars in thousands)	2025		2024		2025		2024
Advisory fee income	$	8,120	$	8,105	$	24,047	$	23,686
Broker-dealer clearing fees	6,002		4,885		16,780		16,488
Deposit service fees	924		525		4,234		3,619
Card fees	589		495		2,195		1,909
Bankruptcy trustee and fiduciary service fees	351		1,418		2,746		4,209
Non-interest income (in-scope of ASC 606)	15,986		15,428		50,002		49,911
Non-interest income (out-of-scope of ASC 606)	17,387		17,735		39,779		141,888
Total non-interest income	$	33,373	$	33,163	$	89,781	$	191,799

11. BORROWINGS, SUBORDINATED NOTES AND DEBENTURES

Subordinated Notes. On July 15, 2024, the Company paid $2.6 million to repurchase $3.0 million par value of its 4.00% Fixed-to-Floating Rate Subordinated Notes due March 1, 2032 resulting in a pre-tax non-cash gain on extinguishment of $0.4 million, after accounting for unamortized issuance costs and accrued interest. On September 27, 2024, the Company paid $9.2 million to repurchase $9.5 million par value of its 4.875% Fixed-to-Floating Rate Subordinated Notes due October 1, 2030 resulting in a pre-tax non-cash gain on extinguishment of $0.2 million, after accounting for unamortized issuance costs and accrued interest. The non-cash gains are recorded in “General and administrative expense” in the condensed Consolidated Statements of Income for the nine months ended March 31, 2025. For additional information on borrowings, see Note 13—“Borrowings, Subordinated Notes and Debentures” in the 2024 Form 10-K.

12. OTHER ASSETS

“Other Assets” in the Consolidated Balance Sheets primarily comprises bank-owned life insurance (“BOLI”), accrued interest receivable, derivatives, net deferred income tax assets, furniture, equipment and software, right-of-use lease assets, LIHTC investments and other receivables. For additional information on other assets, see Note 9—“Other Assets” in the 2024 Form 10-K. For additional information on accrued interest receivable, see Note 4—“Loans & Allowance for Credit Losses,” for additional information on derivatives, see Note 5—“Derivatives.”

BOLI. The Company purchased $100 million of BOLI policies on the lives of certain executives of the Company during the nine months ended March 31, 2025. The Company is the owner and sole beneficiary of the policies.

LIHTC Investments. The Company recognized the following income and tax benefits for its LIHTC investments.


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands)	2025		2024		2025		2024
Tax credits recognized	$	1,476	$	854	$	4,282	$	2,562
Other tax benefits recognized	485		269		953		713
Amortization	(1,747)		(826)		(4,400)		(2,349)
Net benefit (expense) included in income tax expense	214		297		835		926


Other income (loss) included in banking and service fees	—		—		—		2
Net benefit (expense) included in the Consolidated Statements of Income	$	214	$	297	$	835	$	928

Table of Contents

The Company recognized the following investments on its balance sheets.


(Dollars in thousands)	As of March 31, 2025		As of June 30, 2024
LIHTC investments	$	61,472	$	65,873
LIHTC unfunded commitments1	$	28,980	$	40,617

1LIHTC unfunded commitments are included in “Accounts Payable and Other Liabilities” on the Consolidated Balance Sheets.

For the three and nine months ended March 31, 2025 and 2024, there have been no significant modifications or events that resulted in the change in the nature of the LIHTC investments or any changes in the relationship with the underlying project.

For the three and nine months ended March 31, 2025 and 2024, there has been no impairment loss recognized from the forfeiture or ineligibility of income tax credits.

Table of Contents

ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion provides information about the results of operations, financial condition, liquidity, and capital resources of Axos Financial, Inc. and subsidiaries (collectively, “we”, “us” or the “Company”). This information is intended to facilitate the understanding and assessment of significant changes and trends related to our financial condition and the results of our operations. This discussion and analysis should be read in conjunction with our financial information in our 2024 Form 10-K, and the interim unaudited condensed consolidated financial statements and notes thereto contained in this report.

Some matters discussed in this report may constitute forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and as such, may involve risks and uncertainties. These forward-looking statements can be identified by the use of terminology such as “estimate,” “project,” “anticipate,” “expect,” “intend,” “believe,” “will,” or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy that involve risks and uncertainties. These forward-looking statements relate to, among other things, the Company’s financial prospects and other projections of our performance and asset quality, our deposit balances and capital ratios, our ability to continue to grow profitably and increase our business, our ability to continue to diversify lending and deposit franchises, the anticipated timing and financial performance of other offerings, initiatives, and acquisitions, expectations of the environment in which we operate and projections of future performance. Actual results and the timing of events could differ materially from those expressed or implied in such forward-looking statements as a result of risks and uncertainties, including without limitation our ability to successfully integrate acquisitions and realize the anticipated benefits of the transactions, changes in the interest rate environment, monetary policy, inflation, tariffs, government regulation, general economic conditions, changes in the competitive marketplace, conditions in the real estate markets in which we operate, risks associated with credit quality, our ability to attract and retain deposits and access other sources of liquidity, and the outcome and effects of litigation and other factors beyond our reasonable control. These and other risks and uncertainties are discussed under the heading “Item 1A. Risk Factors” herein and in our 2024 Form 10-K, which has been filed with the SEC, could cause actual results to differ materially from those expressed or implied in any forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. All forward-looking statements are qualified in their entirety by this cautionary statement, and we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All written and oral forward-looking statements made in connection with this report, which are attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing information.

General

Our Company is a technology-driven, diversified financial services company with approximately $24.0 billion in assets and approximately $37.1 billion of assets under custody and/or administration at Axos Clearing LLC (“Axos Clearing”). Our client-centric, technology platforms provide secure and scalable banking, clearing and custody, and investment advisory solutions to retail and business customers. Axos Bank (the “Bank”) provides consumer and commercial banking products through its digital online and mobile banking platforms, low-cost distribution channels and affinity partners. Our Bank offers deposit and lending products to customers nationwide including consumer and business checking, savings and time deposit accounts and single family and multifamily residential mortgages, commercial real estate mortgages and loans, fund and lender finance loans, asset-based loans, auto loans and other consumer loans. Our Bank generates non-interest income from consumer and business products, including fees from loans originated for sale, deposit account service fees, prepayment fees, as well as technology and payment transaction processing fees. We offer securities products and services to independent registered investment advisors (“RIAs”) and introducing broker dealers (“IBDs”) through Axos Clearing and Axos Advisor Services (“AAS”) and direct-to-consumer securities trading and digital investment management products through Axos Invest, Inc. (“Axos Invest”). AAS and Axos Clearing generate interest and fee income by providing comprehensive securities custody services to RIAs and clearing, stock lending and margin lending services to IBDs, respectively. Axos Invest generates fee income from self-directed securities trading and margin lending and fee income from digital wealth management services to consumers. Our common stock is listed on the New York Stock Exchange under the ticker symbol “AX” and is a component of the Russell 2000® Index, the KBW Nasdaq Financial Technology Index, the S&P SmallCap 600® Index, and the Travillian Tech-Forward Bank Index.

Axos Financial, Inc. is supervised and regulated as a savings and loan holding company that has elected to be treated as a financial holding company by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) and is required to file reports with, comply with the rules and regulations of, and is subject to examination by, the Federal Reserve.

Our Bank is a federal savings association, which has elected to operate as a covered savings association. The Bank is regulated by the Office of the Comptroller of the Currency (“OCC”), and the Federal Deposit Insurance Corporation (“FDIC”)

Table of Contents

as its deposit insurer. The Bank must file reports with the OCC and the FDIC concerning its activities and financial condition. As a depository institution with more than $10 billion in assets, our Bank and our affiliates are subject to direct supervision by the Consumer Financial Protection Bureau.

Axos Clearing is a broker-dealer registered with the SEC and the Financial Industry Regulatory Authority, Inc. (“FINRA”). Axos Invest is a Registered Investment Advisor under the Investment Advisers Act of 1940, that is registered with the SEC. Axos Invest LLC is an IBD that is registered with the SEC and FINRA.

FDIC Loan Purchase

On December 7, 2023, the Company acquired from the FDIC two loan portfolios with an aggregate unpaid principal balance of $1.3 billion at a 37% discount to par. Given the level of discount at which the loans were purchased, the yield over the remaining life of the loans is expected to exceed that of the Company’s existing loan portfolio prior to the FDIC Loan Purchase. For additional information on the FDIC Loan Purchase, see Note 2—“Acquisitions” in the 2024 Form 10-K.

Segment Information

The Company determines reportable segments based on what separate financial information is available and what segment results are evaluated regularly by the Chief Executive Officer in deciding how to allocate resources and in assessing performance. We operate through two segments: the Banking Business Segment and the Securities Business Segment.

Banking Business Segment. The Banking Business Segment includes a broad range of banking services including online banking, concierge banking, and mortgage, vehicle and unsecured lending through online, low-cost distribution channels to serve the needs of consumers and small businesses nationally. In addition, the Banking Business Segment focuses on providing deposit products nationwide to industry verticals (e.g., Title and Escrow), treasury management products to a variety of businesses, and commercial & industrial and commercial real estate lending to clients. The Banking Business Segment includes a bankruptcy trustee and fiduciary service that provides specialized software and consulting services to Chapter 7 bankruptcy and non-Chapter 7 trustees and fiduciaries.

Securities Business Segment. The Securities Business Segment includes the clearing broker-dealer, registered investment advisor custody business, and introducing broker-dealer lines of businesses. These lines of business offer products independently to their own customers as well as to Banking Business Segment clients.

Critical Accounting Estimates

The following discussion and analysis of our financial condition and results of operations is based upon our unaudited condensed consolidated financial statements and the notes thereto, which have been prepared in accordance with GAAP. The preparation of these unaudited condensed consolidated financial statements requires us to make a number of estimates and assumptions that affect the reported amounts and disclosures in the unaudited condensed consolidated financial statements. On an ongoing basis, we evaluate our estimates and assumptions based upon historical experience and various factors and circumstances. We believe our estimates and assumptions are reasonable under the circumstances. However, actual results may differ significantly from these estimates and assumptions and could have a material effect on the carrying value of assets and liabilities, our results of operations and/or our cash flows.

Critical accounting estimates are those we consider most important to the portrayal of our financial condition and results of operations because they require our most difficult judgments, often as a result of the need to make estimates that are inherently uncertain. Our critical accounting estimates are described in detail in the 2024 Form 10-K in Note 1—“Organizations and Summary of Significant Accounting Policies” and Item 7—“Management's Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates.”

Table of Contents

USE OF NON-GAAP FINANCIAL MEASURES

In addition to the results presented in accordance with GAAP, this report includes the non-GAAP financial measures adjusted earnings, adjusted earnings per common share (“Adjusted EPS”), and tangible book value per common share. Non-GAAP financial measures have inherent limitations, may not be comparable to similarly titled measures used by other companies and are not audited. Readers should be aware of these limitations and should be cautious as to their reliance on such measures. As noted below with respect to each measure, we believe the non-GAAP financial measures disclosed in this report enhance investors’ understanding of our business and performance, and our management uses these non-GAAP measures when it internally evaluates the performance of our business and makes operating decisions. However, these non-GAAP measures should not be considered in isolation, or as a substitute for GAAP basis financial measures.

We define “adjusted earnings”, a non-GAAP financial measure, as net income without the after-tax impact of non-recurring acquisition-related items, (including amortization of intangible assets related to acquisitions) and other costs (unusual or non-recurring charges). Adjusted EPS, a non-GAAP financial measure, is calculated by dividing non-GAAP adjusted earnings by the average number of diluted common shares outstanding during the period. We believe the non-GAAP measures of adjusted earnings and adjusted EPS provide useful information about the Company’s operating performance. We believe excluding the non-recurring acquisition-related costs, and other costs provides investors with an alternative understanding of our core business.

Below is a reconciliation of net income, the nearest comparable GAAP measure, to adjusted earnings and adjusted EPS (Non-GAAP):


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
(Dollars in thousands, except per share data)	2025		2024		2025		2024
Net income	$	105,206	$	110,720	$	322,233	$	345,136
FDIC Loan Purchase - Gain on purchase	—		—		—		(92,397)
FDIC Loan Purchase - Provision for credit losses	—		—		—		4,648
Acquisition-related costs	1,604		2,719		5,804		8,289
Other costs1	(1,879)		—		(1,879)		—
Income tax effect	80		(784)		(1,161)		23,616
Adjusted earnings (Non-GAAP)	$	105,011	$	112,655	$	324,997	$	289,292

Average dilutive common shares outstanding	58,174,696		58,037,698		58,027,880		58,707,815

Diluted EPS	$	1.81	$	1.91	$	5.55	$	5.88
FDIC Loan Purchase - Gain on purchase	—		—		—		(1.57)
FDIC Loan Purchase - Provision for credit losses	—		—		—		0.08
Acquisition-related costs	0.03		0.05		0.10		0.14
Other costs1	(0.03)		—		(0.03)		—
Income tax effect	—		(0.02)		(0.02)		0.40
Adjusted EPS (Non-GAAP)	$	1.81	$	1.94	$	5.60	$	4.93

1 Other costs primarily reflects the payment of a legal judgment at an amount less than previously accrued.

We define “tangible book value,” a non-GAAP financial measure, as book value adjusted for goodwill and other intangible assets. Tangible book value is calculated using common stockholders’ equity minus servicing rights, goodwill and other intangible assets. Tangible book value per common share, a non-GAAP financial measure, is calculated by dividing tangible book value by the common shares outstanding at the end of the period. We believe tangible book value per common share is useful in evaluating the Company’s capital strength, financial condition, and ability to manage potential losses.

Table of Contents

Below is a reconciliation of total stockholders’ equity, the nearest comparable GAAP measure, to tangible book value (Non-GAAP):


(Dollars in thousands, except per share data)	March 31, 2025		June 30, 2024		March 31, 2024
Common stockholders’ equity	$	2,603,900	$	2,290,596	$	2,196,293
Less: servicing rights, carried at fair value	27,585		28,924		28,130
Less: goodwill and other intangible assets—net	135,966		141,769		144,324
Tangible common stockholders’ equity (Non-GAAP)	$	2,440,349	$	2,119,903	$	2,023,839

Common shares outstanding at end of period	56,865,524		56,894,565		57,079,429

Book value per common share	45.79		40.26		38.48
Less: servicing rights, carried at fair value per common share	0.49		0.51		0.49
Less: goodwill and other intangible assets—net per common share	2.39		2.49		2.53
Tangible book value per common share (Non-GAAP)	$	42.91	$	37.26	$	35.46

Table of Contents

SELECTED FINANCIAL INFORMATION


(Dollars in thousands, except per share data)	March 31, 2025			June 30, 2024			March 31, 2024
Selected Balance Sheet Data:
Total assets	$	23,981,154		$	22,855,334		$	22,642,133
Loans—net of allowance for credit losses	20,193,630			19,231,385			18,733,455
Loans held for sale, carried at fair value	15,644			16,482			16,239

Allowance for credit losses	279,950			260,542			257,522
Trading securities	346			353			592
Available-for-sale securities	79,958			141,611			207,582

Securities borrowed	91,915			67,212			105,853
Customer, broker-dealer and clearing receivables	300,907			240,028			292,630
Total deposits	20,136,714			19,359,217			19,103,532

Advances from the Federal Home Loan Bank	60,000			90,000			90,000
Borrowings, subordinated notes and debentures	377,427			325,679			330,389
Securities loaned	111,094			74,177			119,800
Customer, broker-dealer and clearing payables	314,399			301,127			387,176
Total stockholders’ equity	$	2,603,900		$	2,290,596		$	2,196,293

Common shares outstanding at end of period	56,865,524			56,894,565			57,079,429
Common shares issued at end of period	70,813,637			70,221,632			70,033,523

Per Common Share Data:
Book value per common share	$	45.79		$	40.26		$	38.48
Tangible book value per common share (Non-GAAP)1	$	42.91		$	37.26		$	35.46

Capital Ratios:
Equity to assets at end of period	10.86		%	10.02		%	9.70		%
Axos Financial, Inc.:
Tier 1 leverage (to adjusted average assets)	10.45		%	9.43		%	9.33		%
Common equity tier 1 capital (to risk-weighted assets)	12.39		%	12.01		%	11.47		%
Tier 1 capital (to risk-weighted assets)	12.39		%	12.01		%	11.47		%
Total capital (to risk-weighted assets)	15.21		%	14.84		%	14.26		%
Axos Bank:
Tier 1 leverage (to adjusted average assets)	10.14		%	9.74		%	9.86		%
Common equity tier 1 capital (to risk-weighted assets)	12.31		%	12.74		%	12.47		%
Tier 1 capital (to risk-weighted assets)	12.31		%	12.74		%	12.47		%
Total capital (to risk-weighted assets)	13.49		%	13.81		%	13.49		%
Axos Clearing LLC:
Net capital	$	79,264		$	101,462		$	102,963
Excess capital	$	73,172		$	96,654		$	97,646
Net capital as a percentage of aggregate debit items	26.02		%	42.21		%	38.73		%
Net capital in excess of 5% aggregate debit items	$	64,035		$	89,442		$	89,671

Table of Contents


	For the Three Months Ended March 31,						For the Nine Months Ended March 31,
(Dollars in thousands, except per share data)	2025			2024			2025			2024
Selected Income Statement Data:
Interest and dividend income	$	432,722		$	443,564		$	1,373,052		$	1,202,179
Interest expense	157,258			181,958			525,441			500,812
Net interest income	275,464			261,606			847,611			701,367
Provision for credit losses	14,500			6,000			40,748			26,500
Net interest income, after provision for credit losses	260,964			255,606			806,863			674,867
Non-interest income	33,373			33,163			89,781			191,799
Non-interest expense	146,261			133,228			439,046			375,573
Income before income taxes	148,076			155,541			457,598			491,093
Income taxes	42,870			44,821			135,365			145,957
Net income	$	105,206		$	110,720		$	322,233		$	345,136

Weighted average number of common shares outstanding:
Basic	57,029,078			56,932,050			57,019,301			57,699,236
Diluted	58,174,696			58,037,698			58,027,880			58,707,815

Per Common Share Data:
Net income:
Basic	$	1.84		$	1.94		$	5.65		$	5.98
Diluted	$	1.81		$	1.91		$	5.55		$	5.88
Adjusted earnings per common share (Non-GAAP)1	$	1.81		$	1.94		$	5.60		$	4.93





Performance Ratios and Other Data:
Growth in loans held for investment, net	$	706,903		$	469,101		$	962,245		$	2,276,727

Loan originations for sale	$	20,962		$	47,281		$	157,358		$	144,731

Return on average assets	1.77		%	1.98		%	1.81		%	2.18		%
Return on average common stockholders’ equity	16.44		%	20.71		%	17.47		%	22.65		%
Interest rate spread2	3.91		%	3.88		%	3.98		%	3.62		%
Net interest margin3	4.78		%	4.87		%	4.93		%	4.61		%
Net interest margin3 – Banking Business Segment	4.83		%	4.92		%	4.97		%	4.68		%
Efficiency ratio4	47.36		%	45.20		%	46.84		%	42.05		%
Efficiency ratio4 – Banking Business Segment	41.53		%	38.82		%	40.75		%	37.45		%

Asset Quality Ratios:
Net annualized charge-offs to average loans	0.09		%	0.07		%	0.12		%	0.05		%
Nonaccrual loans to total loans	0.89		%	0.63		%	0.89		%	0.63		%
Non-performing assets to total assets	0.79		%	0.55		%	0.79		%	0.55		%
Allowance for credit losses - loans to total loans held for investment	1.37		%	1.36		%	1.37		%	1.36		%
Allowance for credit losses - loans to nonaccrual loans5	151.28		%	210.95		%	151.28		%	210.95		%

1 See “Use of Non-GAAP Financial Measures.”

2 Interest rate spread represents the difference between the annualized weighted average yield on interest-earning assets and the annualized weighted average rate paid on interest-bearing liabilities.

3 Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

4 Efficiency ratio represents non-interest expense as a percentage of the aggregate of net interest income and non-interest income.

5 The decrease in the Allowance for credit losses - loans to nonaccrual loans is primarily attributable to the change in nonaccrual loans. For additional information on non-accrual loans, see “Financial Condition” herein.

Table of Contents

RESULTS OF OPERATIONS

Comparison of the Three and Nine Months Ended March 31, 2025 and 2024

For the three months ended March 31, 2025, we had net income of $105.2 million, or $1.81 per diluted share, compared to net income of $110.7 million, or $1.91 per diluted share, for the three months ended March 31, 2024. For the nine months ended March 31, 2025, we had net income of $322.2 million, or $5.55 per diluted share, compared to net income of $345.1 million, or $5.88 per diluted share, for the nine months ended March 31, 2024.

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin:




	For the Three Months Ended,
	March 31, 2025						March 31, 2024
(Dollars in thousands)	Average Balance1		Interest Income/ Expense		Average Yields Earned/Rates Paid2		Average Balance1		Interest Income/ Expense		Average Yields Earned/Rates Paid2
Assets:
Loans3, 4	$	19,768,408	$	394,777	7.99	%	$	18,734,531	$	405,280	8.65	%
Non-purchased loans	18,793,216		359,855		7.66	%	17,755,545		363,558		8.19	%
Purchased loans5	975,192		34,922		14.32	%	978,986		41,722		17.05	%
Interest-earning deposits in other financial institutions	2,767,197		30,347		4.39	%	2,199,373		29,493		5.36	%
Mortgage-backed and other securities4	92,047		1,012		4.40	%	220,176		2,695		4.90	%
Securities borrowed and margin lending6	383,986		6,072		6.33	%	318,723		5,701		7.15	%
Stock of the regulatory agencies	29,598		514		6.95	%	17,250		395		9.16	%
Total interest-earning assets	23,041,236		432,722		7.51	%	21,490,053		443,564		8.26	%
Non-interest-earning assets	770,670						855,263
Total assets	$	23,811,906					$	22,345,316
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	16,172,049	$	145,121	3.59	%	$	14,954,432	$	165,283	4.42	%
Time deposits	785,669		7,573		3.86	%	1,102,472		11,454		4.16	%
Securities loaned	133,629		333		1.00	%	121,920		376		1.23	%
Advances from the FHLB	60,000		306		2.04	%	105,243		735		2.79	%
Borrowings, subordinated notes and debentures	330,661		3,925		4.75	%	335,840		4,110		4.90	%
Total interest-bearing liabilities	17,482,008		157,258		3.60	%	16,619,907		181,958		4.38	%
Non-interest-bearing demand deposits	3,008,995						2,753,093
Other non-interest-bearing liabilities	761,518						834,075
Stockholders’ equity	2,559,385						2,138,241
Total liabilities and stockholders’ equity	$	23,811,906					$	22,345,316
Net interest income			$	275,464					$	261,606
Interest rate spread7					3.91	%					3.88	%
Net interest margin8					4.78	%					4.87	%
1.Average balances are obtained from daily data. 2.Annualized. 3.Loans include loans held for sale, loan premiums and unearned fees. 4.Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. 5.Purchased loans include loans, loan discounts and unearned fees related to the FDIC Loan Purchase. 6.Margin lending is the significant component of the asset titled customer, broker-dealer and clearing receivables on the unaudited Condensed Consolidated Balance Sheets. 7.Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities. 8.Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Table of Contents




	For the Nine Months Ended,
	March 31, 2025						March 31, 2024
(Dollars in thousands)	Average Balance1		Interest Income/ Expense		Average Yields Earned/Rates Paid2		Average Balance1		Interest Income/ Expense		Average Yields Earned/Rates Paid2
Assets:
Loans3, 4	$	19,618,514	$	1,243,874	8.45	%	$	17,624,685	$	1,090,106	8.25	%
Non-purchased loans	18,646,651		1,119,690		8.01	%	17,214,338		1,036,437		8.03	%
Purchased loans5	971,863		124,184		17.04	%	410,347		53,669		17.44	%
Interest-earning deposits in other financial institutions	2,837,573		104,420		4.91	%	2,105,053		85,740		5.43	%
Mortgage-backed and other securities4	120,409		4,539		5.03	%	230,250		9,031		5.23	%
Securities borrowed and margin lending6	344,053		18,793		7.28	%	329,015		16,163		6.55	%
Stock of the regulatory agencies	26,043		1,426		7.30	%	17,250		1,139		8.80	%
Total interest-earning assets	22,946,592		1,373,052		7.98	%	20,306,253		1,202,179		7.89	%
Non-interest-earning assets	760,495						834,111
Total assets	$	23,707,087					$	21,140,364
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	16,146,543	$	484,330	4.00	%	$	13,907,471	$	449,748	4.31	%
Time deposits	864,165		26,492		4.09	%	1,092,719		33,280		4.06	%
Securities loaned	114,780		1,353		1.57	%	164,258		1,835		1.49	%
Advances from the FHLB	79,162		1,342		2.26	%	95,048		1,794		2.52	%
Borrowings, subordinated notes and debentures	325,006		11,924		4.89	%	368,661		14,155		5.12	%
Total interest-bearing liabilities	17,529,656		525,441		4.00	%	15,628,157		500,812		4.27	%
Non-interest-bearing demand deposits	2,971,989						2,735,604
Other non-interest-bearing liabilities	747,362						745,680
Stockholders’ equity	2,458,080						2,030,923
Total liabilities and stockholders’ equity	$	23,707,087					$	21,140,364
Net interest income			$	847,611					$	701,367
Interest rate spread7					3.98	%					3.62	%
Net interest margin8					4.93	%					4.61	%

1.Average balances are obtained from daily data.

2.Annualized.

3.Loans include loans held for sale, loan premiums and unearned fees.

4.Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees.

5.Purchased loans include loans, loan discounts and unearned fees related to the FDIC Loan Purchase.

6.Margin lending is the significant component of the asset titled customer, broker-dealer and clearing receivables on the unaudited Condensed Consolidated Balance Sheets.

7.Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

8.Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Table of Contents

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table sets forth the effects of changing rates and volumes on our net interest income. Information is provided with respect to (i) effects on interest income and interest expense attributable to changes in volume (changes in volume multiplied by prior rate); and (ii) effects on interest income and interest expense attributable to changes in rate (changes in rate multiplied by prior volume). The change in interest due to both volume and rate has been allocated proportionally to each based on the relative changes attributable to volume and changes attributable to rate.


	For the Three Months Ended						For the Nine Months Ended
	March 31,						March 31,
	2025 vs 2024						2025 vs 2024
	Increase (Decrease) Due to						Increase (Decrease) Due to
(Dollars in thousands)	Volume		Rate		Total Increase (Decrease)		Volume		Rate		Total Increase (Decrease)
Increase (decrease) in interest income:
Loans	$	21,540	$	(32,043)	$	(10,503)	$	126,632	$	27,136	$	153,768
Non-purchased loans	21,701		(25,404)		(3,703)		54,858		28,395		83,253
Purchased loans1	(161)		(6,639)		(6,800)		71,774		(1,259)		70,515
Interest-earning deposits in other financial institutions	6,773		(5,919)		854		27,525		(8,845)		18,680
Mortgage-backed and other securities	(1,432)		(251)		(1,683)		(4,159)		(333)		(4,492)
Securities borrowed and margin lending	1,075		(704)		371		764		1,866		2,630
Stock of the regulatory agencies	231		(112)		119		505		(218)		287
Total increase (decrease) in interest income	$	28,187	$	(39,029)	$	(10,842)	$	151,267	$	19,606	$	170,873
Increase (decrease) in interest expense:
Interest-bearing demand and savings	$	12,673	$	(32,835)	$	(20,162)	$	68,603	$	(34,021)	$	34,582
Time deposits	(3,102)		(779)		(3,881)		(7,031)		243		(6,788)
Securities loaned	33		(76)		(43)		(577)		95		(482)
Advances from the FHLB	(264)		(165)		(429)		(280)		(172)		(452)
Borrowings, subordinated notes and debentures	(62)		(123)		(185)		(1,617)		(614)		(2,231)
Total increase (decrease) in interest expense	$	9,278	$	(33,978)	$	(24,700)	$	59,098	$	(34,469)	$	24,629

1 Purchased loans include loans, loan discounts and unearned fees related to the FDIC Loan Purchase.

Net Interest Income

For the three months ended March 31, 2025, net interest income totaled $275.5 million, an increase of $13.9 million, or 5.3%, compared to net interest income of $261.6 million for the three months ended March 31, 2024. For the three months ended March 31, 2025, net interest margin decreased by 9 basis points compared to the net interest margin of 4.87% for the three months ended March 31, 2024.

For the three months ended March 31, 2025, total interest and dividend income decreased 2.4% from the three months ended March 31, 2024, primarily due to a $10.5 million decrease in interest income on loans, mainly attributable to lower rates earned on loans, partially offset by higher loan balances.

For the three months ended March 31, 2025, total interest expense decreased 13.6% from the three months ended March 31, 2024, primarily due to a $20.2 million decrease in interest expense on demand and savings deposits, reflecting lower rates paid, partially offset by higher deposit balances.

For the nine months ended March 31, 2025, net interest income totaled $847.6 million, an increase of $146.2 million, or 20.9%, compared to net interest income of $701.4 million for the nine months ended March 31, 2024. For the nine months ended March 31, 2025, net interest margin increased by 32 basis points compared to the net interest margin of 4.61% for the nine months ended March 31, 2024.

For the nine months ended March 31, 2025, total interest and dividend income increased 14.2% from the nine months ended March 31, 2024, primarily due to a $153.8 million increase in interest income on loans, attributable to higher loan balances and higher rates earned, and a $18.7 million increase in interest income on interest-earning deposits at other financial institutions.

For the nine months ended March 31, 2025, total interest expense increased 4.9% from the nine months ended March 31, 2024, primarily due to a $34.6 million increase in interest expense on demand and savings deposits, mainly reflecting higher deposit balances, partially offset by lower rates paid.

Table of Contents

Provision for Credit Losses

The provision for credit losses was $14.5 million and $40.7 million for the three and nine months ended March 31, 2025, respectively, compared to $6.0 million and $26.5 million for the three and nine months ended March 31, 2024, respectively. The provision for credit losses consists of provisions for both funded loans and for unfunded lending commitments. The provision for credit losses for funded loans was $13.8 million and $37.0 million for the three and nine months ended March 31, 2025, respectively, and was primarily driven by the commercial & industrial - non-RE portfolio, reflecting loan growth, as well as the quantitative impact of macroeconomic variables in the allowance for credit losses model, including the 5-year and 10-year U.S. Treasury rates. The provision was also impacted by increases in specific reserves and certain qualitative adjustments. The provision for credit losses for unfunded lending commitments of $0.8 million and $3.8 million for the three and nine months ended March 31, 2025, respectively, was primarily driven by unfunded lending commitment growth, primarily in the commercial real estate and commercial & industrial - non-RE portfolios. Provisions for credit losses are charged to income to bring the allowance for credit losses for loans and unfunded lending commitments to a level deemed appropriate by management based on the factors discussed under the heading “Financial Condition—Asset Quality and Allowance for Credit Losses - Loans.”

Non-Interest Income

The following table sets forth information regarding our non-interest income:


	For the Three Months Ended						For the Nine Months Ended
	March 31,						March 31,
(Dollars in thousands)	2025		2024		Inc (Dec)		2025		2024		Inc (Dec)
Broker-dealer fee income	$	12,121	$	12,087	$	34	$	34,220	$	37,083	$	(2,863)
Advisory fee income	8,120		8,105		15		24,047		23,686		361
Banking and service fees	10,254		8,876		1,378		28,680		27,287		1,393
Mortgage banking and servicing rights income	1,499		2,180		(681)		152		6,811		(6,659)
Prepayment penalty fee income	1,379		1,915		(536)		2,682		4,535		(1,853)
Gain on acquisition	—		—		—		—		92,397		(92,397)
Total non-interest income	$	33,373	$	33,163	$	210	$	89,781	$	191,799	$	(102,018)

Table of Contents

For the three months ended March 31, 2025, non-interest income increased by $0.2 million, or 0.6%, primarily due to an increase in banking and servicing fee income, primarily driven by higher income on BOLI policies, partially offset by decreases of:

•$0.7 million in mortgage banking and servicing rights income, primarily attributable to an unfavorable servicing rights fair value adjustment in the current period; and

• $0.5 million in prepayment penalty fee income, reflecting lower levels of prepayments.

For the nine months ended March 31, 2025, non-interest income decreased by $102.0 million, or 53.2%, primarily due to the absence of the gain on the FDIC Loan Purchase in the prior year period, as well as a decrease of $6.7 million in mortgage banking and servicing rights income, primarily attributable to losses related to loans sold and the absence of a $1.9 million fair value gain in the prior year period.

Non-Interest Expense

The following table sets forth information regarding our non-interest expense:


	For the Three Months Ended						For the Nine Months Ended
	March 31,						March 31,
(Dollars in thousands)	2025		2024		Inc (Dec)		2025		2024		Inc (Dec)
Salaries and related costs	$	74,677	$	67,419	$	7,258	$	223,067	$	182,113	$	40,954
Data and operational processing	21,776		18,243		3,533		60,075		52,653		7,422
Depreciation and amortization	6,847		7,221		(374)		21,328		19,587		1,741
Advertising and promotional	11,437		10,282		1,155		36,735		30,451		6,284
Professional services	8,243		9,073		(830)		27,210		24,860		2,350
Occupancy and equipment	4,645		4,254		391		13,169		12,101		1,068
FDIC and regulatory fees	7,620		5,232		2,388		20,568		13,616		6,952
Broker-dealer clearing charges	4,177		4,459		(282)		12,783		14,419		(1,636)
General and administrative expense	6,839		7,045		(206)		24,111		25,773		(1,662)
Total non-interest expense	$	146,261	$	133,228	$	13,033	$	439,046	$	375,573	$	63,473

For the three months ended March 31, 2025, non-interest expense increased $13.0 million, or 9.8%, primarily due to increases of:

•$7.3 million in salaries and related costs primarily due to increased headcount and salaries;

•$3.5 million in data and operating processing to support the Company’s growth and continued investments in technology; and

•$2.4 million in FDIC and regulatory fees primarily due to higher FDIC assessments.

For the nine months ended March 31, 2025, non-interest expense increased $63.5 million, or 16.9%, primarily due to increases of:

•$41.0 million in salaries and related costs primarily due to increased headcount and salaries;

•$7.4 million in data and operational processing to support the Company’s growth and continued investments in technology; and

•$7.0 million in FDIC and regulatory fees primarily due to higher FDIC assessments.

Additionally, general and administrative expense decreased $0.2 million and $1.7 million, for the three and nine months ended March 31, 2025, respectively, primarily due to the payment of the MUFG Union Bank N.A. judgment at an amount less than previously accrued.

Table of Contents

Provision for Income Taxes

Income tax expense was $42.9 million and $135.4 million for the three and nine months ended March 31, 2025, respectively, compared to $44.8 million and $146.0 million for three and nine months ended March 31, 2024, respectively. Our effective income tax rates for the three months ended March 31, 2025 and 2024 were 28.95% and 28.82%. Our effective income tax rates for the nine months ended March 31, 2025 and 2024 were 29.58% and 29.72%, respectively.

SEGMENT RESULTS

Our Company determines reportable segments based on the services offered, the significance of the services offered, the significance of those services to our Company’s financial condition and operating results and management’s regular review of the operating results of those services. Our Company operates through two operating segments: the Banking Business Segment and the Securities Business Segment. In order to reconcile the two segments to the consolidated totals, our Company includes corporate activities and intercompany eliminations. Inter-segment transactions are eliminated in consolidation and primarily include non-interest income earned by the Securities Business Segment and non-interest expense incurred by the Banking Business Segment for cash sorting fees related to deposits sourced from Securities Business Segment customers.

The following tables present the operating results of the segments:


	For the Three Months Ended March 31, 2025
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	272,260	$	6,942	$	(3,738)	$	275,464
Provision for credit losses	14,500		—		—		14,500
Non-interest income	12,666		30,611		(9,904)		33,373
Non-interest expense	118,325		28,416		(480)		146,261
Income before income taxes	$	152,101	$	9,137	$	(13,162)	$	148,076

	For the Three Months Ended March 31, 2024
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	258,435	$	7,133	$	(3,962)	$	261,606
Provision for credit losses	6,000		—		—		6,000
Non-interest income	11,908		32,746		(11,491)		33,163
Non-interest expense	104,959		32,488		(4,219)		133,228
Income before income taxes	$	159,384	$	7,391	$	(11,234)	$	155,541

	For the Nine Months Ended March 31, 2025
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	837,472	$	21,216	$	(11,077)	$	847,611
Provision for credit losses	40,748		—		—		40,748
Non-interest income	24,204		89,517		(23,940)		89,781
Non-interest expense	351,176		84,685		3,185		439,046
Income before income taxes	$	469,752	$	26,048	$	(38,202)	$	457,598

	For the Nine Months Ended March 31, 2024
(Dollars in thousands)	Banking Business Segment		Securities Business Segment		Corporate/Eliminations		Axos Consolidated
Net interest income	$	694,289	$	18,755	$	(11,677)	$	701,367
Provision for credit losses	26,500		—		—		26,500
Non-interest income	128,244		99,942		(36,387)		191,799
Non-interest expense	308,027		87,979		(20,433)		375,573
Income before income taxes	$	488,006	$	30,718	$	(27,631)	$	491,093

Table of Contents

Banking Business Segment

For the three months ended March 31, 2025, the Banking Business Segment had income before income taxes of $152.1 million, compared to income before income taxes of $159.4 million for the prior year period. For the nine months ended March 31, 2025, the Banking Business Segment had income before income taxes of $469.8 million, compared to income before income taxes of $488.0 million for the prior year period.

For the three and nine months ended March 31, 2025, the Banking Business Segment’s net interest income increased $13.8 million, or 5.3%, and $143.2 million, or 20.6%, respectively, compared to net interest income for the three and nine months ended March 31, 2024, respectively. The increase in net interest income was primarily due to a decrease in rates paid on deposits and higher loan balances.

For the three and nine months ended March 31, 2025, the Banking Business Segment’s non-interest income increased $0.8 million, or 6.4%, and decreased $104.0 million, or 81.1%, respectively, compared to non-interest income for the three and nine months ended March 31, 2024. The increase in non-interest income for the three months ended March 31, 2025 was primarily due to higher income on BOLI policies, while the decrease for the nine months ended March 31, 2025 primarily reflects the absence of the gain on the FDIC Loan Purchase in the current period.

For the three and nine months ended March 31, 2025, the Banking Business Segment’s non-interest expense increased $13.4 million, or 12.7%, and $43.1 million, or 14.0%, respectively, compared to non-interest expense for the three and nine months ended March 31, 2024. The increase in non-interest expense for the three and nine months ended March 31, 2025 was primarily due to higher salaries and related costs primarily due to increased headcount and salaries.

We consider the ratios shown in the table below to be key indicators of the performance of our Banking Business Segment:


	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
	2025		2024		2025		2024
Efficiency ratio	41.53	%	38.82	%	40.75	%	37.45	%
Return on average assets	1.97	%	2.25	%	2.01	%	2.24	%
Interest rate spread	3.98	%	3.90	%	4.04	%	3.67	%
Net interest margin	4.83	%	4.92	%	4.97	%	4.68	%

Our Banking Business Segment’s net interest margin exceeds our consolidated net interest margin. Our consolidated net interest margin includes certain items that are not reflected in the calculation of our net interest margin within our Banking Business Segment and reduce our consolidated net interest margin, such as the borrowing costs at our Company and the yields and costs associated with certain items within interest-earning assets and interest-bearing liabilities in our Securities Business Segment, including items related to securities financing operations.

Securities Business Segment

For the three and nine months ended March 31, 2025, our Securities Business Segment had income before income taxes of $9.1 million and $26.0 million, respectively, compared to income before income taxes of $7.4 million and $30.7 million, respectively, for the three and nine months ended March 31, 2024.

For the three months ended March 31, 2025, net interest income decreased $0.2 million, or 2.7%, and for the nine months ended March 31, 2025, net interest income increased $2.5 million, or 13.1%, respectively, compared to the prior year period. The decrease for the three months ended March 31, 2025 was primarily attributable to lower interest earned on deposits in other financial institutions and the increase for the nine months ended March 31, 2025 was primarily driven by lower average borrowings in the current year period.

For the three months ended March 31, 2025, non-interest income decreased $2.1 million, or 6.5%, and for the nine months ended March 31, 2025, non-interest income decreased $10.4 million, or 10.4%, respectively, compared to the prior year period. The decreases were primarily driven by lower broker-dealer fee income as a result of lower cash sorting balances in the current year periods.

For the three months ended March 31, 2025, non-interest expense decreased $4.1 million or 12.5%, and for the nine months ended March 31, 2025, non-interest expense decreased $3.3 million, or 3.7%, respectively, compared to the prior year period. The decreases reflect lower broker-dealer clearing charges and other costs.

Table of Contents

The following table provides selected information for Axos Clearing:


(Dollars in thousands)	March 31, 2025		June 30, 2024

FDIC insured deposit program balances at banks	$	1,337,184	$	1,289,105
Margin balances	$	282,438	$	219,848
Cash reserves for the benefit of customers	$	157,139	$	113,676





Securities lending:
Interest-earning assets – securities borrowed	$	91,915	$	67,212
Interest-bearing liabilities – securities loaned	$	111,094	$	74,177

FINANCIAL CONDITION

Balance Sheet Analysis

Our total assets increased $1.1 billion, or 4.9%, to $24.0 billion at March 31, 2025, from $22.9 billion at June 30, 2024, primarily attributable to an increase in loans. Our total liabilities increased $0.8 billion, or 4.0%, to $21.4 billion at March 31, 2025 from $20.6 billion at June 30, 2024, primarily attributable to higher deposit balances.

Loans and Allowance for Credit Losses - Loans

The following table sets forth the composition of the loan portfolio:


	March 31, 2025				June 30, 2024
(Dollars in thousands)	Amount		Percent		Amount		Percent
Single Family - Mortgage & Warehouse	$	4,194,821	20.2	%	$	4,178,832	21.1	%
Multifamily and Commercial Mortgage1	3,340,618		16.1	%	3,861,931		19.5	%
Commercial Real Estate1	6,356,559		30.7	%	6,088,622		30.7	%
Commercial & Industrial - Non-RE	6,389,964		30.8	%	5,241,766		26.5	%
Auto & Consumer	447,294		2.2	%	431,660		2.2	%


Total gross loans	20,729,256		100.0	%	19,802,811		100.0	%
Allowance for credit losses - loans	(279,950)				(260,542)
Unaccreted discounts and loan fees	(255,676)				(310,884)
Total net loans	$	20,193,630			$	19,231,385

1 Includes PCD loans of $280.0 million and $284.0 million in Multifamily and Commercial Mortgage and $44.5 million and $44.5 million in Commercial Real Estate as of March 31, 2025 and June 30, 2024, respectively. For further detail on PCD loans, see Note 1—“Summary of Significant Accounting Policies” in the 2024 Form 10-K.

Management establishes an allowance for credit losses based upon its evaluation of the expected lifetime credit losses related to the amortized cost basis of loans on the balance sheet. The net charge-off rate for the three months ended March 31, 2025 was 0.09%, compared to 0.07% for the three months ended March 31, 2024. The increase in the net charge-off rate was primarily driven by higher net charge-offs in the single family - mortgage & warehouse and the multifamily and commercial mortgage portfolio. For additional information regarding the Company’s allowance for credit losses, see Note 4—“Loans & Allowance for Credit Losses” in the accompanying interim condensed consolidated financial statements. For a discussion of the provision for credit losses for the three and nine months ended March 31, 2025, see Item 2—“Management's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” We believe that the lower average LTV in the loan portfolio will continue to result in future lower average mortgage loan charge-offs when compared to many other comparable banks.

Table of Contents

Asset Quality

Non-performing Assets. Loans reaching 90 days past due are generally placed on nonaccrual status. Loans not yet reaching 90 days past due may be placed on nonaccrual status based on management’s assessment of the aging of contractual principal amounts due, among other factors. For an aging analysis of the Company’s loans held for investment as of March 31, 2025 and June 30, 2024, see Note 4—“Loans & Allowance for Credit Losses” in the accompanying interim condensed consolidated financial statements. Non-performing assets include nonaccrual loans plus other real estate owned and repossessed vehicles.

Non-performing assets consisted of the following:


(Dollars in thousands)	March 31, 2025			June 30, 2024			Increase (Decrease)
Non-performing assets:
Nonaccrual loans:
Single Family - Mortgage & Warehouse	$	43,547		$	45,711		$	(2,164)
Multifamily and Commercial Mortgage	33,872			35,054			(1,182)
Commercial Real Estate	34,135			26,102			8,033
Commercial & Industrial - Non-RE	71,154			4,020			67,134
Auto & Consumer	2,352			2,472			(120)


Total nonaccrual loans	$	185,060		$	113,359		$	71,701
Foreclosed real estate	2,999			1,840			1,159
Repossessed vehicles—Autos	800			610			190
Total non-performing assets	$	188,859		$	115,809		$	73,050
Total nonaccrual loans as a percentage of total loans	0.89		%	0.57		%	0.32		%
Total non-performing assets as a percentage of total assets	0.79		%	0.51		%	0.28		%

Our non-performing assets increased to $188.9 million at March 31, 2025 from $115.8 million at June 30, 2024, primarily as a result of an increase in non-accrual loans of $71.7 million, mainly in the commercial & industrial - non-RE portfolio, and an increase in other real estate owned and repossessed vehicles of $1.3 million. Non-performing assets as a percentage of total assets increased to 0.79% at March 31, 2025 from 0.51% at June 30, 2024.

Available-for-Sale Securities

Total available-for-sale securities were $80.0 million as of March 31, 2025, compared with $141.6 million at June 30, 2024. During the nine months ended March 31, 2025, we purchased $22.4 million of securities and received principal repayments of $85.8 million. The remainder of the change for the available-for-sale securities portfolio is attributable to changes in the fair value of the securities.

Deposits

Deposits increased by $0.8 billion, or 4.0%, to $20.1 billion at March 31, 2025, from $19.4 billion at June 30, 2024. As of March 31, 2025 compared with June 30, 2024, interest-bearing demand and savings increased $886.5 million and non-interest-bearing deposits decreased by $6.0 million, while time deposits decreased $103.0 million.

The following table sets forth the composition of the deposit portfolio:


	March 31, 2025		June 30, 2024
(Dollars in thousands)	Amount			Amount
Non-interest-bearing	$	2,969,634		$	2,975,631




Interest-bearing demand and savings	$	16,331,993		$	15,445,490



Time deposits	835,087			938,096
Total interest bearing	$	17,167,080		$	16,383,586
Total deposits1	$	20,136,714		$	19,359,217

1 Total deposits includes brokered deposits of $1,799.8 million and $1,611.6 million as of March 31, 2025 and June 30, 2024, respectively, which include brokered time deposits of $400.1 million and $400.0 million as of March 31, 2025 and June 30, 2024, respectively.

Table of Contents

The following table sets forth the number of deposit accounts by type:


	March 31, 2025	June 30, 2024	March 31, 2024
Non-interest-bearing	49,687	55,772	51,010
Interest-bearing checking and savings accounts	533,788	495,070	479,046
Time deposits	3,160	4,696	5,214
Total number of deposit accounts	586,635	555,538	535,270

Total deposits that exceeded the FDIC insurance limit or were not collateralized at March 31, 2025 and June 30, 2024 were $2.5 billion and $2.1 billion, respectively. The maturities of non-collateralized time deposits that exceeded the FDIC insurance limit were as follows:


(Dollars in thousands)	March 31, 2025
3 months or less	$	5,612
3 months to 6 months	6,463
6 months to 12 months	6,644
Over 12 months	1,736
Total	$	20,455

Borrowings

The following table sets forth the composition of our borrowings and the interest rates:


	March 31, 2025					June 30, 2024					March 31, 2024
(Dollars in thousands)	Balance			Weighted Average Rate		Balance			Weighted Average Rate		Balance			Weighted Average Rate

FHLB Advances	$	60,000		2.07	%	$	90,000		2.32	%	$	90,000		2.32	%
Borrowings, subordinated notes and debentures	377,427			4.75	%	325,679			4.57	%	330,389			4.56	%
Total borrowings	$	437,427		4.38	%	$	415,679		4.08	%	$	420,389		4.08	%

Weighted average cost of borrowings during the quarter	4.33		%			4.61		%			4.39		%
Borrowings as a percent of total assets	1.82		%			1.82		%			1.86		%

We regularly use advances from the FHLB to manage our interest rate risk and, to a lesser extent, manage our liquidity position. Generally, FHLB advances with terms between three and ten years have been used to fund the origination of loans and to provide us with interest rate risk protection should rates rise. On July 15, 2024, the Company paid $2.6 million to repurchase $3.0 million par value of its 4.00% Fixed-to-Floating Rate Subordinated Notes due March 1, 2032. On September 27, 2024, the Company paid $9.2 million to repurchase $9.5 million par value of its 4.875% Fixed-to-Floating Rate Subordinated Notes due October 1, 2030. For additional information see Note 11—“Borrowings, Subordinated Notes and Debentures” in the accompanying interim condensed consolidated financial statements.

Stockholders’ Equity

Stockholders’ equity increased $313.3 million to $2,603.9 million at March 31, 2025, compared to $2,290.6 million at June 30, 2024. The increase was primarily the result of net income for the nine months ended March 31, 2025 of $322.2 million.

Table of Contents

LIQUIDITY

Cash flow information is as follows:


	For the Nine Months Ended
	March 31,
(Dollars in thousands)	2025		2024
Operating Activities	$	306,979	$	268,506
Investing Activities	$	(992,292)	$	(2,162,131)
Financing Activities	$	757,231	$	1,857,450

During the nine months ended March 31, 2025, we had net cash inflows from operating activities of $307.0 million compared to inflows of $268.5 million for the nine months ended March 31, 2024. Net operating cash inflows and outflows fluctuate primarily due to the timing of the following: originations of loans held for sale, proceeds from loan sales, securities borrowed and loaned, and customer, broker-dealer and clearing receivables and payables and changes in other assets and payables.

Net cash outflows from investing activities totaled $992.3 million for the nine months ended March 31, 2025, while outflows totaled $2,162.1 million for the nine months ended March 31, 2024. The decrease in outflows was primarily due to absence of the FDIC Loan Purchase in the nine months ended March 31, 2025 as compared to the nine months ended March 31, 2024.

Net cash inflows from financing activities totaled $757.2 million for the nine months ended March 31, 2025, compared to net cash inflows from financing activities of $1,857.5 million for the nine months ended March 31, 2024. The decrease in net cash inflows from financing was primarily driven by a lower net increase in deposits during the nine months ended March 31, 2025.

As of March 31, 2025, the Bank could borrow up to 35% of its total assets from the FHLB. Borrowings are collateralized by pledging certain mortgage loans and available-for-sale securities to the FHLB. At March 31, 2025, the Company had $2,813.5 million available immediately and $4,820.7 million available with additional collateral and the Company had $4,272.6 million of loans and $0.1 million of securities pledged to the FHLB. At March 31, 2025, the Company had $250.0 million in unsecured federal funds lines of credit with five major banks under which there were no borrowings outstanding.

The Bank has the ability to borrow short-term from the FRBSF Discount Window. At March 31, 2025, the Bank did not have any borrowings outstanding and the amount available from this source was $7,554.3 million. Borrowings are collateralized by pledging commercial loans and consumer loans. At March 31, 2025, the Bank had $8,771.8 million of loans pledged to the FRBSF.

Axos Clearing has a $150 million third-party secured line of credit available for borrowing, as needed. As of March 31, 2025, there was $63.5 million outstanding on this credit facility. This credit facility bears interest at rates based on the Federal Funds rate and is due upon demand.

Axos Clearing has a $110 million third-party unsecured line of credit available for limited purpose borrowing. As of March 31, 2025, there was no amount outstanding on this credit facility. This credit facility bears interest at rates based on the Federal Funds rate and is due upon demand.

We view our liquidity sources to be stable and adequate for our anticipated needs and contingencies for both the short- and long-term. Due to the diversified sources of our deposits, while maintaining approximately 90% of our total Bank deposits in insured or collateralized accounts as of March 31, 2025, we believe we have the ability to increase our level of deposits, and have available other potential sources of funding, to address our liquidity needs for the foreseeable future.

For additional information on certain contractual and other obligations, see Note 9—“Commitments and Contingencies” and Note 12—“Other Assets”in the accompanying interim condensed consolidated financial statements and refer to Note 11—“Deposits,” Note 12—“Advances from the Federal Home Loan Bank” and Note 13—“Borrowings, Subordinated Notes and Debentures” in the 2024 Form 10-K.

Table of Contents

CAPITAL RESOURCES AND REQUIREMENTS

The Company and Bank are subject to regulatory capital adequacy requirements promulgated by federal bank regulatory agencies. Failure by the Company or Bank to meet minimum capital requirements could result in certain mandatory and discretionary actions by regulators that could have a material adverse effect on our Consolidated Financial Statements. The Federal Reserve establishes capital requirements for the Company and the OCC has similar requirements for our Bank. The following tables present regulatory capital information for the Company and Bank. Information presented for March 31, 2025 reflects the Basel III capital requirements for both the Company and Bank. Under these capital requirements and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of the Company and Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and Bank’s capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings and other factors. As part of its capital management, the Bank may pay dividends to the Company from time to time.

Quantitative measures established by regulation require the Company and Bank to maintain certain minimum capital amounts and ratios. Federal bank regulators require the Company and Bank to maintain minimum ratios of tier 1 capital to adjusted average assets of 4.0%, common equity tier 1 capital to risk-weighted assets of 4.5%, tier 1 capital to risk-weighted assets of 6.0% and total risk-based capital to risk-weighted assets of 8.0%. To be “well capitalized,” the Company and Bank must maintain minimum leverage, common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratios of at least 5.0%, 6.5%, 8.0% and 10.0%, respectively. At March 31, 2025, the Company and Bank met all the capital adequacy requirements to which they were subject and were “well capitalized” under the regulatory framework for prompt corrective action. Management believes that no conditions or events have occurred since March 31, 2025 that would materially adversely change the Company’s and Bank’s capital classifications. From time to time, we may need to raise additional capital to support the Company’s and Bank’s further growth and to maintain their “well capitalized” status.

The Company and Bank both elected the five-year current expected credit losses (“CECL”) transition guidance for calculating regulatory capital and ratios. The amounts in the following table reflect this election. This guidance allowed an entity to add back to regulatory capital 100% of the impact of the day-one CECL transition adjustment and 25% of subsequent increases to the allowance for credit losses through June 30, 2022. In fiscal year 2025, this cumulative amount is phased out of regulatory capital at 75% and the cumulative amount will be 100% phased out of regulatory capital beginning in fiscal year 2026.

The Company’s and Bank’s capital ratios and requirements were as follows:


	Axos Financial, Inc.						Axos Bank						“Well Capitalized” Ratio		Minimum Capital Ratio
(Dollars in thousands)	March 31, 2025			June 30, 2024			March 31, 2025			June 30, 2024
Regulatory Capital:
Tier 1	$	2,475,063		$	2,167,781		$	2,330,763		$	2,181,426
Common equity tier 1	$	2,475,063		$	2,167,781		$	2,330,763		$	2,181,426
Total capital	$	3,039,361		$	2,678,489		$	2,554,697		$	2,365,061

Assets:
Average adjusted	$	23,682,841		$	22,979,871		$	22,985,805		$	22,391,541
Total risk-weighted	$	19,978,545		$	18,049,571		$	18,933,141		$	17,128,880

Regulatory Capital Ratios:
Tier 1 leverage (to adjusted average assets)	10.45		%	9.43		%	10.14		%	9.74		%	5.00	%	4.00	%
Common equity tier 1 capital (to risk-weighted assets)	12.39		%	12.01		%	12.31		%	12.74		%	6.50	%	4.50	%
Tier 1 capital (to risk-weighted assets)	12.39		%	12.01		%	12.31		%	12.74		%	8.00	%	6.00	%
Total capital (to risk-weighted assets)	15.21		%	14.84		%	13.49		%	13.81		%	10.00	%	8.00	%

Basel III requires all banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively composed of common equity tier 1 capital, and it applies to each of the three risk-based capital ratios but not the leverage ratio. At March 31, 2025 and June 30, 2024, our Company and Bank were in compliance with the capital conservation buffer requirement, which sets the common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratio minimums to 7.0%, 8.5% and 10.5%, respectively.

Table of Contents

Securities Business

Pursuant to the net capital requirements of the Exchange Act, Axos Clearing is subject to the SEC Uniform Net Capital (Rule 15c3-1 of the Exchange Act). Under this rule, the Company has elected to operate under the alternate method and is required to maintain minimum net capital of $250,000 or 2% of aggregate debit balances arising from client transactions, as defined. Under the alternate method, the Company may not repay subordinated debt, pay cash distributions, or make any unsecured advances or loans to its parent or employees if such payment would result in net capital of less than 5% of aggregate debit balances or less than 120% of its minimum dollar requirement. As part of its capital management, Axos Clearing may make distributions to the Company from time to time.

The net capital position of Axos Clearing was as follows:


(Dollars in thousands)	March 31, 2025			June 30, 2024
Net capital	$	79,264		$	101,462
Excess Capital	$	73,172		$	96,654

Net capital as a percentage of aggregate debit items	26.02		%	42.21		%
Net capital in excess of 5% aggregate debit items	$	64,035		$	89,442

Axos Clearing, as a clearing broker, is subject to the SEC Customer Protection Rule (Rule 15c3-3 of the Exchange Act) which requires segregation of funds in a special reserve account for the exclusive benefit of customers (“Customer Reserve Bank Account”) and proprietary accounts of brokers (“PAB Reserve Account”). As of March 31, 2025, Axos Clearing was in compliance with its Customer Reserve Bank Account and PAB Reserve Account deposit requirements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For further discussion of the Company’s market risk, see Item 7A—“Quantitative and Qualitative Disclosures About Market Risk” in the 2024 Form 10-K.

We measure interest rate sensitivity as the difference between amounts of interest-earning assets and interest-bearing liabilities that mature or contractually re-price within a given period of time. The difference, or the interest rate sensitivity gap, provides an indication of the extent to which an institution’s interest rate spread will be affected by changes in interest rates. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities and negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets.

Absent any subsequent asset and liability actions by management, in a rising interest rate environment, an institution with a positive gap would be in a better position than an institution with a negative gap to invest in higher yielding assets or to have its asset yields adjusted upward, which would cause the yield on its assets to increase at a faster pace than the cost of its interest-bearing liabilities. Conversely, absent any subsequent asset and liability actions by management, during a period of falling interest rates, an institution with a positive gap would tend to have its assets reprice at a faster rate than one with a negative gap, which would tend to reduce the growth in its net interest income.

Table of Contents

Banking Business Segment

The following table sets forth the amounts of interest earning assets and interest bearing liabilities that were outstanding at March 31, 2025 and the portions of each financial instrument that are expected to mature or reset interest rates in each future period:


	Term to Repricing, Repayment, or Maturity at
	March 31, 2025
(Dollars in thousands)	Six Months or Less			Over Six Months Through One Year			Over One Year Through Five Years			Over Five Years			Total
Interest-earning assets:
Cash and cash equivalents	$	2,088,819		$	—		$	—		$	—		$	2,088,819
Available-for-sale securities1	47,054			4,236			17,341			11,327			79,958
Stock of the FHLB, at cost	29,728			—			—			—			29,728
Loans2	14,062,726			1,781,410			4,234,894			114,600			20,193,630
Loans held for sale	15,644			—			—			—			15,644
Total interest-earning assets	16,243,971			1,785,646			4,252,235			125,927			22,407,779
Non-interest-earning assets	—			—			—			—			799,155
Total assets	$	16,243,971		$	1,785,646		$	4,252,235		$	125,927		$	23,206,934
Interest-bearing liabilities:
Interest-bearing deposits3	$	16,835,184		$	245,010		$	220,001		$	—		$	17,300,195

Advances from the FHLB	—			—			60,000			—			60,000

Total interest-bearing liabilities	16,835,184			245,010			280,001			—			17,360,195
Other non-interest-bearing liabilities	—			—			—			—			3,372,600
Stockholders’ equity	—			—			—			—			2,474,139
Total liabilities and equity	$	16,835,184		$	245,010		$	280,001		$	—		$	23,206,934
Net interest rate sensitivity gap	$	(591,213)		$	1,540,636		$	3,972,234		$	125,927		$	5,047,584
Cumulative gap	$	(591,213)		$	949,423		$	4,921,657		$	5,047,584		$	5,047,584
Net interest rate sensitivity gap—as a % of total interest earning assets	(2.64)		%	6.88		%	17.73		%	0.56		%	22.53		%
Cumulative gap—as % of total cumulative interest earning assets	(2.64)		%	4.24		%	21.96		%	22.53		%	22.53		%

1 Comprised of U.S. government securities, mortgage-backed securities and other securities. The table reflects contractual repricing dates.

2 Loans includes loan premiums, discounts and unearned fees. The table reflects either contractual repricing dates or expected maturities.

3 The table assumes that the principal balances for demand deposits and savings accounts will reprice in the first year.

The above table provides an approximation of the projected re-pricing of assets and liabilities at March 31, 2025 on the basis of contractual maturities, adjusted for anticipated prepayments of principal and scheduled rate adjustments. The loan and securities prepayment rates reflected herein are primarily based on modeled cash flows. For the non-maturity deposit liabilities, we use decay rates and rate adjustments based upon our historical experience and the implied forward rate curve, respectively. Actual repayments of these instruments could vary substantially if future experience differs from our historical experience.

Although “gap” analysis is a useful measurement device available to management in determining the existence of interest rate exposure, its static focus as of a particular date makes it necessary to utilize other techniques in measuring exposure to changes in interest rates. For example, gap analysis is limited in its ability to predict trends in future earnings and makes no assumptions about changes in prepayment tendencies, deposit or loan maturity preferences or repricing time lags that may occur in response to a change in the interest rate environment.

Table of Contents

The following table indicates the sensitivity of net interest income movements to parallel instantaneous shocks in interest rates for the future 1-12 months’ and 13-24 months’ time periods. For purposes of modeling net interest income sensitivity the Company assumes no growth in the balance sheet other than for retained earnings:


	As of March 31, 2025
	First 12 Months		Next 12 Months
(Dollars in thousands)	Percentage Change from Base		Percentage Change from Base
Up 200 basis points	6.5	%	13.4	%
Up 100 basis points	3.2	%	6.7	%

Down 100 basis points	(2.1)	%	(4.8)	%
Down 200 basis points	(2.3)	%	(7.2)	%

We attempt to measure the effect market interest rate changes will have on the net present value of assets and liabilities, which is defined as market value of equity. We analyze the MVE sensitivity to an immediate parallel and sustained shift in interest rates derived from the underlying interest rate curves.

The following table indicates the sensitivity of MVE to the interest rate movement described above:


	As of March 31, 2025
(Dollars in thousands)	Percentage Change from Base

Up 200 basis points	1.0	%
Up 100 basis points	1.1	%

Down 100 basis points	(2.2)	%
Down 200 basis points	(4.4)	%

The computation of the prospective effects of hypothetical interest rate changes is based on numerous assumptions, including relative levels of interest rates, asset prepayments (including replacing floating rate loan run-off with loans having similar spread and floor features), runoffs in deposits and changes in repricing levels of deposits to general market rates, and should not be relied upon as indicative of actual results. Furthermore, these computations do not take into account any actions that we may undertake in response to future changes in interest rates. Those actions include, but are not limited to, making changes in loan and deposit interest rates and changes in our asset and liability mix.

Securities Business Segment

Our Securities Business Segment is exposed to market risk primarily due to its role as a financial intermediary in customer transactions, which may include purchases and sales of securities, securities lending activities, and in our trading activities, which are used to support sales, underwriting and other customer activities. We are subject to the risk of loss that may result from the potential change in value of a financial instrument as a result of fluctuations in interest rates, market prices, investor expectations and changes in credit ratings of the issuer.

Our Securities Business Segment is primarily exposed to interest rate risk as a result of generating interest-earning assets including customer and correspondent margin loans, and its securities borrowing activities. Our exposure to interest rate risk is also from our funding sources including customer and correspondent cash balances, bank borrowings and securities lending activities. Interest rates on customer and correspondent balances and securities produce a positive spread with rates generally fluctuating in parallel.

With respect to securities held, our interest rate risk is managed by setting and monitoring limits on the size and duration of positions and on the length of time securities can be held. The majority of the interest rates on customer and correspondent margin loans are generally indexed and can vary daily. Our funding sources are generally short term with interest rates that can vary daily.

Our Securities Business Segment is engaged in various brokerage and trading activities that expose us to credit risk arising from potential non-performance from counterparties, customers or issuers of securities. This risk is managed by setting and monitoring position limits for each counterparty, conducting periodic credit reviews of counterparties, reviewing concentrations of securities and conducting business through central clearing organizations.

Collateral underlying margin loans to customers and correspondents, and with respect to securities lending activities, is marked to market daily and additional collateral is obtained or refunded, as necessary.

Table of Contents

ITEM 4.CONTROLS AND PROCEDURES

The Company’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, pursuant to Exchange Act Rule 13a-15(e). Based upon that evaluation, our Chief Executive Officer along with our Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In addition, there were no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2025 (as defined in Exchange Act Rule 13a-15(f)) that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

Management, including the Company’s Chief Executive Officer and Chief Financial Officer, does not expect that the Company’s internal controls will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of internal controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. Also, any evaluation of the effectiveness of controls in future periods is subject to the risk that those internal controls may become inadequate because of changes in business conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Table of Contents

PART II—OTHER INFORMATION

ITEM 1.LEGAL PROCEEDINGS

The information set forth in Note 9—“Commitments and Contingencies” in the accompanying interim condensed consolidated financial statements is incorporated herein by reference.

In addition, from time to time we may be a party to other claims or litigation that arise in the ordinary course of business, such as claims to enforce liens, claims involving the origination and servicing of loans, and other issues related to the Company’s business operations. None of such matters are expected to have a material adverse effect on the Company’s financial condition, results of operations or business.

ITEM 1A.RISK FACTORS

We face a variety of risks that are inherent in our business and our industry. These risks are described in more detail under Item 1A—“Risk Factors” in the 2024 Form 10-K. We encourage you to read these factors in their entirety. Moreover, other factors may also exist that we cannot anticipate or that we currently do not consider to be significant based on information that is currently available.

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The table below sets forth our market repurchases of Axos common stock and the Axos common stock retained in connection with net settlement of restricted stock unit awards during the three months ended March 31, 2025.


(Dollars in thousands, except per share data)	Number of Shares Purchased	Average Price Paid Per Shares		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Approximate Dollar value of Shares that May Yet be Purchased Under the Plans or Programs
Stock Repurchases1,2
Quarter Ended March 31, 2025
January 1, 2025 to January 31, 2025	29,034	$	68.91	29,034	$	104,520
February 1, 2025 to February 28, 2025	38,660	66.60		38,660	101,945
March 1, 2025 to March 31, 2025	366,633	63.54		366,633	78,650
For the Three Months Ended March 31, 2025	434,327	$	64.17	434,327	$	78,650

Stock Retained in Net Settlement3
January 1, 2025 to January 31, 2025	382
February 1, 2025 to February 28, 2025	2,146
March 1, 2025 to March 31, 2025	95,505
For the Three Months Ended March 31, 2025	98,033

1 On February 12, 2024, the Company announced a program to repurchase up to $100 million of its common stock. The February 12, 2024 share repurchase authorization is in addition to the share repurchase plan announced on April 27, 2023. The share repurchase program will continue in effect until terminated by the Board of Directors of the Company.

2 On April 27, 2023, the Company announced a program to repurchase up to $100 million of its common stock. Purchases were made in open-market transactions and the remaining capacity was used in its entirety during the three months ended March 31, 2025.

3 The Amended and Restated 2014 Stock Incentive Plan permits net settlement of stock issuances related to equity awards for purposes of payment of a grantee’s minimum income tax obligation. Stock Retained in Net Settlement was purchased at the vesting price of the associated restricted stock unit.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the three months ended March 31, 2025, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

Table of Contents

ITEM 6.EXHIBITS


Exhibit Number	Description	Incorporated By Reference to







10.1	Equity Distribution Agreement, dated January 28, 2025, among the Company and the Distribution Agents named therein	Exhibit 1.1 to the Current Report on Form 8-K filed on January 28, 2025.

31.1	Chief Executive Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith.

31.2	Chief Financial Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith.

32.1	Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Filed herewith.

32.2	Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Filed herewith.

101.INS	Inline XBRL Instance Document	The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document.

101.SCH	Inline XBRL Taxonomy Extension Schema Document	Filed herewith.

101.CAL	Inline XBRL Taxonomy Calculation Linkbase Document	Filed herewith.

101.LAB	Inline XBRL Taxonomy Label Linkbase Document	Filed herewith.

101.PRE	Inline XBRL Taxonomy Presentation Linkbase Document	Filed herewith.

101.DEF	Inline XBRL Taxonomy Definition Document	Filed herewith.

104	Cover Page Interactive Data File	Formatted as Inline XBRL and contained in Exhibit 101

Table of Contents

SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Axos Financial, Inc.

Dated:

April 30, 2025

By:

/s/ Gregory Garrabrants

Gregory Garrabrants
President and Chief Executive Officer
(Principal Executive Officer)

Dated:

April 30, 2025

By:

/s/ Derrick K. Walsh

Derrick K. Walsh
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)