EX-99.1 2 inbk-1q2025xex991.htm EX-99.1 Document



fibancorplogoa72a.jpg

First Internet Bancorp Reports First Quarter 2025 Results


Fishers, Indiana, April 23, 2025 – First Internet Bancorp (the “Company”) (Nasdaq: INBK), the parent company of First Internet Bank (the “Bank”), announced today financial and operational results for the first quarter ended March 31, 2025.

First Quarter 2025 Financial Highlights

▪Net income of $0.9 million and diluted earnings per share of $0.11

▪Pre-tax, pre-provision income (“PTPP”) of $12.0 million1

•An increase of 10.8% from adjusted PTPP1 for the fourth quarter of 2024

•An increase of 48.5% from PTPP1 for the first quarter of 2024

▪Net interest income of $25.1 million and fully taxable net interest income of $26.3 million1, increases of 6.6% and 6.3%, respectively, from the fourth quarter of 2024

▪Net interest margin of 1.82% and fully taxable equivalent net interest margin of 1.91%1, increases of 15 and 16 basis points (“bps”), respectively, from the fourth quarter of 2024

▪Loan growth of $83.8 million, a 2.0% increase from the fourth quarter of 2024; deposit growth of $12.4 million, a 0.3% increase from the fourth quarter of 2024; loans to deposits ratio of 86.0%

▪Nonperforming loans to total loans of 0.80%; net charge-offs to average loans of 0.92%; allowance for credit losses to total loans of 1.11%

▪Tangible common equity to tangible assets of 6.55%1, and 7.17%1 ex-AOCI and adjusted for normalized cash balances; CET1 ratio of 9.16%

▪Tangible book value per share of $44.041, a 0.6% increase from the fourth quarter of 2024

“Our first quarter performance was highlighted by solid core revenue growth and net interest margin expansion,” said David Becker, Chairman and Chief Executive Officer. “We saw continued momentum in operating revenues for the sixth consecutive quarter from growth in net interest income. This was fueled by higher yields on earning assets and reduced funding costs, due to the ongoing expansion of our construction, commercial and industrial and national SBA programs, which delivered meaningful positive operating leverage.”

1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled "Non-GAAP Financial Measures."

“We also achieved strong fintech deposit growth and made strategic enhancements to our loan mix, which have strengthened our balance sheet flexibility and bolstered interest income. At the same time, we’ve maintained excellent liquidity as reflected in our loans-to-deposits ratio.”

“Despite credit challenges in certain portfolios, our asset quality and capital positions remain strong. Looking ahead, we are well-positioned to drive future earnings growth and profitability by staying focused on our core strategies of diversifying revenue and optimizing our balance sheet. I am grateful to our team for their commitment and hard work in delivering long-term value for our stakeholders.”

Net Interest Income and Net Interest Margin
Net interest income for the first quarter of 2025 was $25.1 million, compared to $23.6 million for the fourth quarter of 2024, and $20.7 million for the first quarter of 2024. On a fully taxable equivalent basis, net interest income for the first quarter of 2025 was $26.3 million, compared to $24.7 million for the fourth quarter of 2024, and $21.9 million for the first quarter of 2024.

Total interest income for the first quarter of 2025 was $76.8 million, a decrease of 1.2% compared to the fourth quarter of 2024, and an increase of 12.7% compared to the first quarter of 2024. On a fully- taxable equivalent basis, total interest income for the first quarter of 2025 was $78.0 million, a decrease of 1.2% compared to the fourth quarter of 2024, and an increase of 12.5% compared to the first quarter of 2024. The yield on average interest-earning assets for the first quarter of 2025 increased to 5.57% from 5.52% for the fourth quarter of 2024, due to a 6 basis point (“bp”) increase in the yield earned on loans and a 12 bp increase in the yield earned on securities, partially offset by a 31 bp decrease in the yield earned on other earning assets. Compared to the linked quarter, average loan balances, including loans held-for-sale, increased $113.8 million, or 2.8%, and the average balance of securities increased $60.2 million, or 7.2%, while the average balance of other earning assets decreased $191.1 million, or 30.0%.

Interest income earned on commercial loans was higher due primarily to increased average balances within the investor commercial real estate, public finance, small business lending, construction and commercial and industrial portfolios. This was partially offset by lower average balances in the healthcare and franchise finance portfolios. The continued shift in the loan mix reflects the Company’s focus on higher-yielding variable rate products, in part, to help improve the interest rate risk profile of the balance sheet.

In the consumer loan portfolio, interest income was down due primarily to lower average balances in the residential mortgage, recreational vehicles and home equity portfolios. This activity was partially offset by new originations in the trailers portfolio.

The yield on funded portfolio loan originations was 7.78% in the first quarter of 2025, an increase of 50 bps compared to the fourth quarter of 2024, and a decrease of 107 bps compared to the first quarter of 2024, reflective of 100 bps of Fed rate cuts in the second half of 2024.

Interest income earned on securities during the first quarter of 2025 increased $0.7 million, or 8.5%, compared to the fourth quarter of 2024, driven by an increase in both average balances and the yield earned on the portfolio. Interest income earned on other earning asset balances declined $2.8 million, or 35.6%, in the first quarter of 2025 compared to the linked quarter, due to the decrease in average cash balances and lower yields earned on those balances following the Fed rate cuts in the second half of 2024.

Total interest expense for the first quarter of 2025 was $51.7 million, a decrease of $2.5 million, or 4.6%, compared to the linked quarter, as both the average balance and the cost of funds related to total interest-bearing liabilities declined. Interest expense related to interest-bearing deposits decreased $1.5 million, or 3.0%, driven primarily by lower average balances and lower cost of funds







related to CDs, money market accounts and brokered deposits. This was partially offset by an increase in the average balance of interest-bearing demand deposits, as well as an increase in the cost of funds related to these deposits as they now include fintech deposits formerly classified as brokered. Overall, the cost of interest-bearing deposits declined during the quarter to 4.01%, compared to 4.13% for the fourth quarter of 2024.

Average CD balances decreased $37.7 million, or 1.8%, compared to the linked quarter, while the cost of funds decreased 16 bps. The weighted average cost of new CDs during the first quarter of 2025 was 4.07%, or 99 bps lower than the cost of maturing CDs. The average balance of money market accounts decreased $14.3 million, or 1.2%, while the cost of funds decreased 19 bps following Fed rate cuts from the prior quarter. Furthermore, the average balance of brokered deposits decreased $31.1 million, or 5.4%, while the cost of funds declined 22 bps due to higher rates on maturing brokered CDs in the fourth quarter of 2024. Near the end of the quarter, the Company paid down $200.0 million of higher cost brokered deposits, which is expected to positively impact deposit costs in future periods.

When combined with deposits formerly classified as fintech – brokered deposits, the average balance of interest-bearing demand deposits increased $173.2 million, or 22.1%, compared to the fourth quarter of 2024 due to continued strong growth in fintech deposits, while the cost of funds increased 41 bps due to the change in deposit mix.

Interest expense was also positively impacted by the cost of other borrowed funds, which decreased $1.0 million, or 19.6%, during the first quarter of 2025 as compared to the linked quarter. The average balance of FHLB advances declined $127.6 million, or 30.1%, during the first quarter of 2025 following significant paydowns made during the fourth quarter of 2024.

Net interest margin (“NIM”) was 1.82% for the first quarter of 2025, up from 1.67% for the fourth quarter of 2024 and up from 1.66% for the first quarter of 2024. Fully taxable equivalent NIM (“FTE NIM”) was 1.91% for the first quarter of 2025, up from 1.75% for both the fourth quarter and first quarter of 2024. The increases in NIM and FTE NIM reflect the combination of deploying cash balances into higher yielding loans and securities and continued improvement in the cost of funds related to deposits.

Noninterest Income
Noninterest income for the first quarter of 2025 was $10.4 million, compared to $15.9 million for the fourth quarter of 2024, and $8.3 million for the first quarter of 2024. During the fourth quarter of 2024, the Company recognized $4.7 million of prepayment and terminated interest rate swap gains related to the paydown of FHLB advances. Excluding these gains, noninterest income for the first quarter of 2025 was down $0.8 million, or 6.9%, compared to the linked quarter. Gain on sale of loans totaled $8.6 million for the first quarter of 2025, up $0.1 million, or 0.9%, from the linked quarter. Gain on sale revenue consisted almost entirely of sales of U.S. Small Business Administration (“SBA”) 7(a) guaranteed loans during the first quarter of 2025. SBA loan sale volume was up 1.9%, while net premiums decreased 6 bps compared to the linked quarter. Net loan servicing revenue decreased by $0.6 million due mainly to a lower fair value adjustment to the loan servicing asset. Additionally, other noninterest income, excluding the nonrecurring items from the fourth quarter of 2024, decreased $0.3 million due to lower income from fund investments, partially offset by higher fintech revenue.

Noninterest Expense
Noninterest expense totaled $23.6 million for the first quarter of 2025, compared to $24.0 million for the fourth quarter of 2024, and $21.0 million for the first quarter of 2024. The decrease of $0.4 million, or 1.7%, compared to the linked quarter was due primarily to lower salaries and employee benefits, partially offset by higher consulting and professional fees and loan expenses. The decrease in salaries and employee benefits was driven primarily by lower incentive compensation, partially offset







by annual resets on certain employee benefits and payroll taxes. The increase in consulting and professional fees was due mainly to seasonally higher legal expenses. The increase in loan expenses was due to an increase in collection costs.

Income Taxes
The Company recorded an income tax benefit of $0.9 million for the first quarter of 2025, compared to income tax expense of $1.0 million and an effective tax rate of 12.0% for the fourth quarter of 2024, and income tax expense of $0.4 million and an effective tax rate of 7.6% for the first quarter of 2024.

Loans and Credit Quality
Total loans as of March 31, 2025 were $4.3 billion, an increase of $83.8 million, or 2.0%, compared to December 31, 2024, and an increase of $344.6 million, or 8.8%, compared to March 31, 2024. Total commercial loan balances were $3.4 billion as of March 31, 2025, an increase of $89.5 million, or 2.7%, compared to December 31, 2024, and an increase of $350.9 million, or 11.4%, compared to March 31, 2024. Compared to the linked quarter, the increase in commercial loan balances was driven primarily by growth in construction, investor commercial real estate, small business lending and commercial and industrial balances. These increases were partially offset by decreases in the franchise finance and healthcare finance portfolios.


Total consumer loan balances were $797.7 million as of March 31, 2025, a decrease of $3.7 million, or 0.5%, compared to December 31, 2024, and an increase of $4.3 million, or 0.5% compared to March 31, 2024. The decrease compared to the linked quarter was due primarily to lower balances in the residential mortgages, recreational vehicles and other consumer loans portfolios, partially offset by an increase in the trailers portfolio.

Total delinquencies 30 days or more past due, excluding nonperforming loans, were 0.77% of total performing loans as of March 31, 2025, compared to 0.63% at December 31, 2024, and 0.29% as of March 31, 2024. The increase compared to the linked quarter was due primarily to an increase in delinquencies in the small business lending and franchise finance portfolios, some of which was due to the timing of principal and interest payments. Subsequent to quarter end, payments were received from certain borrowers and as of the date of this release, delinquencies 30 days or more past due declined to 0.64% of total performing loans.

Nonperforming loans were 0.80% of total loans as of March 31, 2025, compared to 0.68% as of December 31, 2024, and 0.33% as of March 31, 2024. Nonperforming loans totaled $34.2 million as of March 31, 2025, compared to $28.4 million as of December 31, 2024, and $13.1 million as of March 31, 2024. The increase in nonperforming loans during the first quarter of 2025 was due primarily to franchise finance and small business lending loans that were placed on nonaccrual during the quarter. At March 31, 2025, there were $11.5 million of specific reserves held against the balance of nonperforming loans.

The allowance for credit losses (“ACL”) as a percentage of total loans was 1.11% as of March 31, 2025, compared to 1.07% as of December 31, 2024, and 1.05% as of March 31, 2024. The increase in the ACL reflects the addition of specific reserves related to franchise finance and small business lending loans that were placed on nonaccrual during the quarter and growth in the overall loan portfolio, partially offset by the impact of economic metrics on qualitative factors in certain portfolios. The net increase to specific reserves totaled $3.3 million, of which, $2.5 million related to franchise finance and $0.8 million related to small business lending.

Net charge-offs of $9.7 million were recognized during the first quarter of 2025, resulting in net charge-offs to average loans of 0.92%, compared to $9.4 million, or 0.91%, for the fourth quarter of 2024, and $0.5 million, or 0.05%, for the first quarter of 2024. Net charge-offs in the first quarter of







2025 were elevated as the Company continued to take action to resolve problem loans in the small business lending and franchise finance portfolios. Approximately $5.8 million of net charge-offs recognized during the quarter were related to franchise finance loans with $2.6 million of existing specific reserves.

The provision for credit losses in the first quarter of 2025 was $11.9 million, compared to $7.2 million for the fourth quarter of 2024, and $2.4 million for the first quarter of 2024. The provision for the first quarter of 2025 was driven primarily by the elevated net charge-offs, the additional specific reserves discussed above and overall growth in the loan portfolio, partially offset by the impact of economic metrics on qualitative factors in certain portfolios and a decrease in unfunded commitments.

Capital
As of March 31, 2025, total shareholders’ equity was $387.7 million, an increase of $3.7 million, or 1.0%, compared to December 31, 2024, and an increase of $21.0 million, or 5.7%, compared to March 31, 2024. The increase in total shareholders’ equity as of March 31, 2025 compared to the linked quarter was due primarily to the decrease in accumulated other comprehensive loss and net income earned during the quarter. Book value per common share increased to $44.58 as of March 31, 2025, up from $44.31 as of December 31, 2024, and $42.37 as of March 31, 2024. Tangible book value per share was $44.04 as of March 31, 2025, up from $43.77 as of December 31, 2024, and $41.83 as of March 31, 2024.

The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of March 31, 2025.
As of March 31, 2025
CompanyBank
Total shareholders’ equity to assets 6.63%7.89%
Tangible common equity to tangible assets 1
6.55%7.82%
Tier 1 leverage ratio 2
6.87%8.18%
Common equity tier 1 capital ratio 2
9.16%10.93%
Tier 1 capital ratio 2
9.16%10.93%
Total risk-based capital ratio 2
12.53%12.04%
1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled "Non-GAAP Financial Measures."
2 Regulatory capital ratios are preliminary pending filing of the Company's and the Bank's regulatory reports.

Conference Call and Webcast
The Company will host a conference call and webcast at 2:00 p.m. Eastern Time on Thursday, April 24, 2025, to discuss its quarterly financial results. The call can be accessed via telephone at (800) 549-8228; access code: 30935. A recorded replay can be accessed through May 1, 2025, by dialing (888) 660-6264; access code: 30935 #.

Additionally, interested parties can listen to a live webcast of the call on the Company's website at www.firstinternetbancorp.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.

About First Internet Bancorp First Internet Bancorp is a bank holding company with assets of $5.9 billion as of March 31, 2025. The Company’s subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. First Internet Bank provides consumer and small business deposit, SBA financing, franchise finance, consumer loans, and specialty finance services nationally as well as commercial real estate loans, construction loans,







commercial and industrial loans, and treasury management services on a regional basis. First Internet Bancorp’s common stock trades on the Nasdaq Global Select Market under the symbol “INBK” and is a component of the Russell 2000® Index. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about First Internet Bank, including its products and services, is available at www.firstib.com.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements with respect to the financial condition, results of operations, trends in lending policies and loan programs, plans and prospective business partnerships, objectives, future performance and business of the Company. Forward-looking statements are generally identifiable by the use of words such as “anticipate,” “believe,” “continue,” “could,” “drive,” “enhance,” “estimate,” “expanding,” “expect,” “going forward,” “growth,” ”improve,” “increase,” “looking ahead,” “may,” “ongoing,” “opportunities,” “pending,” “plan,” “position,” “preliminary,” “remain,” “should,” “stable,” “thereafter,” “well-positioned,” “will,” or other similar expressions. Forward-looking statements are not a guarantee of future performance or results, are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the information in the forward-looking statements. Such statements are subject to certain risks and uncertainties including: our business and operations and the business and operations of our vendors and customers: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that is the collateral for our loans. Other factors that may cause such differences include: failures or breaches of or interruptions in the communications and information systems on which we rely to conduct our business; failure of our plans to grow our commercial and industrial, construction, and SBA loan portfolios; competition with national, regional and community financial institutions; the loss of key members of senior management; the anticipated impacts of inflation and rising interest rates on the general economy; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the U.S. Securities and Exchange Commission. All statements in this press release, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, average tangible common equity, return on average tangible common equity, total interest income – FTE, net interest income – FTE, net interest margin – FTE, adjusted total revenue, pre-tax, pre-provision income, adjusted pre-tax, pre-provision income, adjusted noninterest income, adjusted income before income taxes, adjusted income tax (benefit) provision, adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average shareholders’ equity and adjusted return on average tangible common equity are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”











Contact Information:
Investors/AnalystsMedia
Paula DeemerPANBlast
Director of Corporate AdministrationZach Weismiller
(317) 428-4628firstib@panblastpr.com
investors@firstib.com







First Internet Bancorp
Summary Financial Information (unaudited)
Dollar amounts in thousands, except per share data
Three Months Ended
March 31,
2025		December 31,
2024		March 31,
2024
Net income $943 7,330 $5,181 
Per share and share information
Earnings per share - basic$0.11 $0.84 $0.60 
Earnings per share - diluted0.11 0.83 0.59 
Dividends declared per share0.06 0.06 0.06 
Book value per common share44.58 44.31 42.37 
Tangible book value per common share 1
44.04 43.77 41.83 
Common shares outstanding8,697,085 8,667,894 8,655,854 
Average common shares outstanding:
Basic8,715,655 8,696,704 8,679,429 
Diluted8,784,970 8,788,793 8,750,297 
Performance ratios
Return on average assets0.07 %0.50 %0.40 %
Return on average shareholders' equity0.98 %7.49 %5.64 %
Return on average tangible common equity 1
0.99 %7.58 %5.71 %
Net interest margin1.82 %1.67 %1.66 %
Net interest margin - FTE 1,2
1.91 %1.75 %1.75 %
Capital ratios 3
Total shareholders' equity to assets6.63 %6.69 %6.87 %
Tangible common equity to tangible assets 1
6.55 %6.62 %6.79 %
Tier 1 leverage ratio6.87 %6.90 %7.33 %
Common equity tier 1 capital ratio9.16 %9.30 %9.52 %
Tier 1 capital ratio9.16 %9.30 %9.52 %
Total risk-based capital ratio12.53 %12.62 %13.18 %
Asset quality
Nonperforming loans$34,243 $28,421 $13,050 
Nonperforming assets35,921 28,905 13,425 
Nonperforming loans to loans0.80 %0.68 %0.33 %
Nonperforming assets to total assets0.61 %0.50 %0.25 %
Allowance for credit losses - loans to:
Loans1.11 %1.07 %1.05 %
Nonperforming loans138.0 %157.5 %313.3 %
Net charge-offs to average loans0.92 %0.91 %0.05 %
Average balance sheet information
Loans$4,237,300 $4,123,510 $3,889,667 
Total securities901,918 841,700 703,509 
Other earning assets445,280 636,377 434,118 
Total interest-earning assets5,590,131 5,607,195 5,030,216 
Total assets5,770,380 5,782,116 5,207,936 
Noninterest-bearing deposits135,878 114,311 113,341 
Interest-bearing deposits4,815,978 4,726,449 3,987,009 
Total deposits4,951,856 4,840,760 4,100,350 
Shareholders' equity392,035 389,435 369,371 

1 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below
2 On a fully-taxable equivalent (“FTE”) basis assuming a 21% tax rate
3 Regulatory capital ratios are preliminary pending filing of the Company's regulatory reports







First Internet Bancorp
Condensed Consolidated Balance Sheets (unaudited, except for December 31, 2024)
Dollar amounts in thousands
March 31,
2025		December 31,
2024		March 31,
2024
Assets
Cash and due from banks$6,344 $9,249 $6,638 
Interest-bearing deposits388,110 457,161 474,626 
Securities available-for-sale, at fair value681,785 587,355 482,431 
Securities held-to-maturity, at amortized cost, net of allowance for credit losses276,542 249,796 235,738 
Loans held-for-sale31,738 54,695 22,589 
Loans4,254,412 4,170,646 3,909,804 
Allowance for credit losses - loans(47,238)(44,769)(40,891)
Net loans4,207,174 4,125,877 3,868,913 
Accrued interest receivable29,022 28,180 26,809 
Federal Home Loan Bank of Indianapolis stock28,350 28,350 28,350 
Cash surrender value of bank-owned life insurance41,675 41,394 41,154 
Premises and equipment, net70,461 71,453 73,231 
Goodwill4,687 4,687 4,687 
Servicing asset17,445 16,389 11,760 
Other real estate owned1,518 272 375 
Accrued income and other assets66,757 63,001 63,366 
Total assets$5,851,608 $5,737,859 $5,340,667 
Liabilities
Noninterest-bearing deposits$151,815 $136,451 $130,760 
Interest-bearing deposits4,793,810 4,796,755 4,143,008 
Total deposits4,945,625 4,933,206 4,273,768 
Advances from Federal Home Loan Bank395,000 295,000 574,936 
Subordinated debt105,228 105,150 104,915 
Accrued interest payable1,645 2,495 3,382 
Accrued expenses and other liabilities16,363 17,945 16,927 
Total liabilities5,463,861 5,353,796 4,973,928 
Shareholders' equity
Voting common stock185,873 186,094 184,720 
Retained earnings231,031 230,622 212,121 
Accumulated other comprehensive loss(29,157)(32,653)(30,102)
Total shareholders' equity387,747 384,063 366,739 
Total liabilities and shareholders' equity$5,851,608 $5,737,859 $5,340,667 







First Internet Bancorp
Condensed Consolidated Statements of Income (unaudited)
Dollar amounts in thousands, except per share data
Three Months Ended
March 31,
2025		December 31,
2024		March 31,
2024
Interest income
Loans$62,662 $61,523 $55,435 
Securities - taxable8,463 7,619 5,694 
Securities - non-taxable661 794 969 
Other earning assets5,043 7,835 6,067 
Total interest income76,829 77,771 68,165 
Interest expense
Deposits47,626 49,111 42,129 
Other borrowed funds4,107 5,109 5,302 
Total interest expense51,733 54,220 47,431 
Net interest income25,096 23,551 20,734 
Provision for credit losses11,933 7,201 2,448 
Net interest income after provision for credit losses13,163 16,350 18,286 
Noninterest income
Service charges and fees265 248 220 
Loan servicing revenue1,983 1,825 1,323 
Loan servicing asset revaluation(1,181)(428)(434)
Gain on sale of loans8,647 8,568 6,536 
Other713 5,723 702 
Total noninterest income10,427 15,936 8,347 
Noninterest expense
Salaries and employee benefits13,107 14,042 11,796 
Marketing, advertising and promotion647 696 736 
Consulting and professional fees1,228 967 853 
Data processing635 603 564 
Loan expenses1,531 1,381 1,445 
Premises and equipment3,115 3,004 2,826 
Deposit insurance premium1,398 1,464 1,145 
Other1,895 1,800 1,658 
Total noninterest expense23,556 23,957 21,023 
Income before income taxes34 8,329 5,610 
Income tax (benefit) provision(909)999 429 
Net income $943 $7,330 $5,181 
Per common share data
Earnings per share - basic$0.11 $0.84 $0.60 
Earnings per share - diluted$0.11 $0.83 $0.59 
Dividends declared per share$0.06 $0.06 $0.06 
All periods presented have been reclassified to conform to the current period classification







First Internet Bancorp
Average Balances and Rates (unaudited)
Dollar amounts in thousands
Three Months Ended
March 31, 2025December 31, 2024March 31, 2024
Average BalanceInterest / DividendsYield / CostAverage BalanceInterest / DividendsYield / CostAverage BalanceInterest / DividendsYield / Cost
Assets
Interest-earning assets
Loans, including loans held-for-sale 1
$4,242,933 $62,662 5.99 %$4,129,118 $61,523 5.93 %$3,892,589 $55,435 5.73 %
Securities - taxable820,175 8,463 4.18 %758,560 7,619 4.00 %627,216 5,694 3.65 %
Securities - non-taxable81,743 661 3.28 %83,140 794 3.80 %76,293 969 5.11 %
Other earning assets445,280 5,043 4.59 %636,377 7,835 4.90 %434,118 6,067 5.62 %
Total interest-earning assets5,590,131 76,829 5.57 %5,607,195 77,771 5.52 %5,030,216 68,165 5.45 %
Allowance for credit losses - loans(45,664)(46,427)(38,611)
Noninterest-earning assets225,913 221,348 216,331 
Total assets$5,770,380 $5,782,116 $5,207,936 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits$956,322 $6,974 2.96 %$574,577 $2,910 2.01 %$415,106 $2,091 2.03 %
Savings accounts20,568 43 0.85 %21,072 45 0.85 %22,521 48 0.86 %
Money market accounts1,221,795 11,361 3.77 %1,236,116 12,309 3.96 %1,217,966 12,671 4.18 %
Fintech - brokered deposits— — — %208,545 2,111 4.03 %85,366 931 4.39 %
Certificates and brokered deposits2,617,293 29,248 4.53 %2,686,139 31,736 4.70 %2,246,050 26,388 4.73 %
Total interest-bearing deposits4,815,978 47,626 4.01 %4,726,449 49,111 4.13 %3,987,009 42,129 4.25 %
Other borrowed funds401,300 4,107 4.15 %528,806 5,109 3.84 %716,735 5,302 2.98 %
Total interest-bearing liabilities5,217,278 51,733 4.02 %5,255,255 54,220 4.10 %4,703,744 47,431 4.06 %
Noninterest-bearing deposits135,878 114,311 113,341 
Other noninterest-bearing liabilities25,189 23,115 21,480 
Total liabilities5,378,345 5,392,681 4,838,565 
Shareholders' equity392,035 389,435 369,371 
Total liabilities and shareholders' equity$5,770,380 $5,782,116 $5,207,936 
Net interest income$25,096 $23,551 $20,734 
Interest rate spread1.55 %1.42 %1.39 %
Net interest margin1.82 %1.67 %1.66 %
Net interest margin - FTE 2,3
1.91 %1.75 %1.75 %
1 Includes nonaccrual loans
2 On a fully-taxable equivalent (“FTE”) basis assuming a 21% tax rate
3 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below







First Internet Bancorp
Loans and Deposits (unaudited)
Dollar amounts in thousands
March 31, 2025December 31, 2024March 31, 2024
AmountPercentAmountPercentAmountPercent
Commercial loans
Commercial and industrial$140,239 3.3 %$120,175 2.9 %$133,897 3.4 %
Owner-occupied commercial real estate49,954 1.2 %53,591 1.3 %57,787 1.5 %
Investor commercial real estate297,874 7.0 %269,431 6.5 %128,276 3.3 %
Construction471,082 11.1 %413,523 9.9 %325,597 8.3 %
Single tenant lease financing950,814 22.4 %949,748 22.7 %941,597 24.1 %
Public finance482,558 11.3 %485,867 11.6 %498,262 12.7 %
Healthcare finance171,430 4.0 %181,427 4.4 %213,332 5.5 %
Small business lending 353,408 8.3 %331,914 8.0 %239,263 6.1 %
Franchise finance514,700 12.1 %536,909 12.9 %543,122 13.9 %
Total commercial loans3,432,059 80.7 %3,342,585 80.2 %3,081,133 78.8 %
Consumer loans
Residential mortgage367,722 8.6 %375,160 9.0 %390,009 10.0 %
Home equity17,421 0.4 %18,274 0.4 %22,753 0.6 %
Trailers220,012 5.2 %210,575 5.0 %191,353 4.9 %
Recreational vehicles145,690 3.4 %149,342 3.6 %145,475 3.7 %
Other consumer loans46,851 1.1 %48,030 1.2 %43,847 1.1 %
Total consumer loans797,696 18.7 %801,381 19.2 %793,437 20.3 %
Net deferred loan fees, premiums, discounts and other 1
24,657 0.6 %26,680 0.6 %35,234 0.9 %
Total loans$4,254,412 100.0 %$4,170,646 100.0 %$3,909,804 100.0 %
March 31, 2025December 31, 2024March 31, 2024
AmountPercentAmountPercentAmountPercent
Deposits
Noninterest-bearing deposits$151,815 3.1 %$136,451 2.8 %$130,760 3.1 %
Interest-bearing demand deposits1,103,540 22.3 %896,661 18.2 %423,529 9.9 %
Savings accounts21,632 0.4 %19,823 0.4 %23,554 0.6 %
Money market accounts1,292,235 26.2 %1,183,789 24.0 %1,251,230 29.2 %
Fintech - brokered deposits— — %— 0.0 %107,911 2.5 %
Certificates of deposits2,029,801 41.0 %2,133,455 43.2 %1,738,996 40.7 %
Brokered deposits 346,602 7.0 %563,027 11.4 %597,788 14.0 %
Total deposits$4,945,625 100.0 %$4,933,206 100.0 %$4,273,768 100.0 %

1 Includes carrying value adjustments of $22.1 million, $22.9 million and $26.9 million related to terminated interest rate swaps associated with public finance loans as of March 31, 2025, December 31, 2024 and March 31, 2024, respectively.








First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months Ended
March 31,
2025		December 31,
2024		March 31,
2024
Total equity - GAAP$387,747 $384,063 $366,739 
Adjustments:
           Goodwill(4,687)(4,687)(4,687)
Tangible common equity$383,060 $379,376 $362,052 
Total assets - GAAP$5,851,608 $5,737,859 $5,340,667 
Adjustments:
           Goodwill(4,687)(4,687)(4,687)
Tangible assets$5,846,921 $5,733,172 $5,335,980 
Common shares outstanding8,697,085 8,667,894 8,655,854 
Book value per common share$44.58 $44.31 $42.37 
Effect of goodwill(0.54)(0.54)(0.54)
Tangible book value per common share$44.04 $43.77 $41.83 
Total shareholders' equity to assets6.63 %6.69 %6.87 %
Effect of goodwill(0.08 %)(0.07 %)(0.08 %)
Tangible common equity to tangible assets6.55 %6.62 %6.79 %
Total average equity - GAAP$392,035 $389,435 $369,371 
Adjustments:
           Average goodwill(4,687)(4,687)(4,687)
Average tangible common equity$387,348 $384,748 $364,684 
Return on average shareholders' equity0.98 %7.49 %5.64 %
Effect of goodwill0.01 %0.09 %0.07 %
Return on average tangible common equity0.99 %7.58 %5.71 %
Total interest income$76,829 $77,771 $68,165 
Adjustments:
Fully-taxable equivalent adjustments 1
1,169 1,152 1,190 
Total interest income - FTE$77,998 $78,923 $69,355 
Net interest income$25,096 $23,551 $20,734 
Adjustments:
Fully-taxable equivalent adjustments 1
1,169 1,152 1,190 
Net interest income - FTE$26,265 $24,703 $21,924 
Net interest margin1.82 %1.67 %1.66 %
Effect of fully-taxable equivalent adjustments 1
0.09 %0.08 %0.09 %
Net interest margin - FTE1.91 %1.75 %1.75 %
1Assuming a 21% tax rate







First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months Ended
March 31,
2025		December 31,
2024		March 31,
2024
Total revenue - GAAP$35,523 $39,487 $29,081 
Adjustments:
     Gain on prepayment of FHLB advances— (1,829)— 
     Gain on termination of swaps— (2,904)— 
Adjusted total revenue$35,523 $34,754 $29,081 
Net income - GAAP$943 $7,330 $5,181 
Adjustments:1
Provision for credit losses11,933 7,201 2,448 
Income tax (benefit) provision(909)999 429 
Adjusted pre-tax, pre-provision income$11,967 $15,530 $8,058 
Pre-tax, pre-provision income$11,967 $15,530 $8,058 
Adjustments:
Gain on prepayment of FHLB advances— (1,829)— 
Gain on termination of swaps— (2,904)— 
Adjusted pre-tax, pre-provision income$11,967 $10,797 $8,058 
Noninterest income - GAAP$10,427 $15,936 $8,347 
Adjustments:
     Gain on prepayment of FHLB advances— (1,829)— 
     Gain on termination of swaps— (2,904)— 
Adjusted noninterest income$10,427 $11,203 $8,347 
Income before income taxes - GAAP$34 $8,329 $5,610 
Adjustments:1
     Gain on prepayment of FHLB advances— (1,829)— 
     Gain on termination of swaps— (2,904)— 
Adjusted income before income taxes$34 $3,596 $5,610 
Income tax (benefit) provision - GAAP$(909)$999 $429 
Adjustments:1
     Gain on prepayment of FHLB advances— (384)— 
     Gain on termination of swaps— (610)— 
Adjusted income tax (benefit) provision$(909)$5 $429 
Net income - GAAP$943 $7,330 $5,181 
Adjustments:
     Gain on prepayment of FHLB advances— (1,445)— 
     Gain on termination of swaps— (2,294)— 
Adjusted net income$943 $3,591 $5,181 
Diluted average common shares outstanding8,784,970 8,788,793 8,750,297 
Diluted earnings per share - GAAP$0.11 $0.83 $0.59 
Adjustments:
    Effect of gain on prepayment of FHLB advances— (0.16)— 
    Effect of gain on termination of swaps— (0.26)— 
Adjusted diluted earnings per share$0.11 $0.41 $0.59 
1 Assuming a 21% tax rate







First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months Ended
March 31,
2025		December 31,
2024		March 31,
2024
Return on average assets0.07 %0.50 %0.40 %
    Effect of gain on prepayment of FHLB advances0.00 %(0.10 %)0.00 %
    Effect of gain on termination of swaps0.00 %(0.16 %)0.00 %
Adjusted return on average assets0.07 %0.24 %0.40 %
Return on average shareholders' equity0.98 %7.49 %5.64 %
    Effect of gain on prepayment of FHLB advances0.00 %(1.48 %)0.00 %
    Effect of gain on termination of swaps0.00 %(2.34 %)0.00 %
Adjusted return on average shareholders' equity0.98 %3.67 %5.64 %
Return on average tangible common equity0.99 %7.58 %5.71 %
Effect of gain on prepayment of FHLB advances0.00 %(1.49 %)0.00 %
Effect of gain on termination of swaps0.00 %(2.37 %)0.00 %
Adjusted return on average tangible common equity0.99 %3.72 %5.71 %