EX-99.1 2 a20250331ex9911stqtrearnin.htm EX-99.1 PRESS RELEASE Document

EXHIBIT 99.1
cbfinancialservices.jpg

CB Financial Services, Inc.
Announces First Quarter 2025 Financial Results and
Declares Quarterly Cash Dividend

WASHINGTON, PA., April 23, 2025 -- CB Financial Services, Inc. (“CB” or the “Company”) (NASDAQGM: CBFV), the holding company of Community Bank (the “Bank”), today announced its first quarter 2025 financial results.

Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands, except per share data) (Unaudited)
Net Income (GAAP)$1,909 $2,529 $3,219 $2,650 $4,196 
Net Income Adjustments
808 (562)(293)24 (1,000)
Adjusted Net Income (Non-GAAP) (1)
$2,717 $1,967 $2,926 $2,674 $3,196 
Earnings per Common Share - Diluted (GAAP)$0.35 $0.46 $0.60 $0.51 $0.82 
Adjusted Earnings per Common Share - Diluted (Non-GAAP) (1)
$0.50 $0.35 $0.55 $0.52 $0.62 
Income Before Income Tax Expense (GAAP)$2,336 $3,051 $3,966 $3,210 $5,116 
Net (Recovery) Provision for Credit Losses(40)683 (41)(36)(37)
Pre-Provision Net Revenue (“PPNR”)
$2,296 $3,734 $3,925 $3,174 $5,079 
Net Income Adjustments$1,023 $(711)$(383)$31 $(1,023)
Adjusted PPNR (Non-GAAP) (1)
$3,319 $3,023 $3,542 $3,205 $4,056 
(1)    Refer to Explanation of Use of Non-GAAP Financial Measures and reconciliation of adjusted net income and adjusted earnings per common share - diluted as presented later in this Press Release.
2025 First Quarter Financial Highlights
•Total assets were $1.48 billion at March 31, 2025, an increase of $1.9 million from December 31, 2024 and $10.4 million from March 31, 2024. As growth remains tepid, the Bank has focused efforts on repositioning the balance sheet to maximize earnings while maintaining a steady risk profile. These strategic movements included:
◦Effectively managing cash and liquidity to reduce costly brokered time deposits.
◦Redeploying repayments of indirect automobile and residential mortgage loans into higher-yielding commercial loan products. Commercial loans totaled 56% of the Bank’s loan portfolio at March 31, 2025 compared to 52% at March 31, 2024.
◦Effecting changes in the Bank’s deposit mix by focusing on growth in lower cost core deposit relationships and reducing reliance on time deposits.
•Net interest margin (“NIM”) improved to 3.27% for the three months ended March 31, 2025 compared to 3.12% for the three months ended December 31, 2024. Main factors impacting the improved NIM included:
◦A reduction in the cost of funds to 2.03% from 2.29% resulting from the favorable change in the Bank’s deposit mix coupled with disciplined deposit pricing and the recent reduction in the federal funds rate.
◦A modest decrease in the yield on earning assets to 5.17% from 5.27% as the positive impact of the balance sheet repositioning strategies partially offset the effect of recent rate cuts on asset repricing.
•Noninterest expenses increased $349,000 to $9.8 million for the three months ended March 31, 2025 compared to $9.5 million for the three months ended December 31, 2024. During the quarter ended March 31, 2025, the Bank recognized $1.0 million in one-time expenses related to the previously announced reduction in force. This reduction in force coupled with other operational changes involving property management, recruitment and other activities are expected to result in annual, pre-tax cost savings of approximately $1.5 million. Excluding these one-time charges, noninterest expense decreased $654,000 as costs are being actively managed and controlled.
•Asset quality remains strong as nonperforming loans to total loans was 0.22% at March 31, 2025.
1
EXHIBIT 99.1

•Book value per share and tangible book value per share (Non-GAAP) was $29.08 and $27.17, respectively at March 31, 2025. The improvements since year-end resulted from increased equity due to current period net income and a decrease in accumulated other comprehensive losses, partially offset by treasury shares repurchased under the Company’s stock repurchase program and the payment of dividends.
•The Bank remains well-capitalized and is positioned for future growth.

Management Commentary
President and CEO John H. Montgomery commented, “Our first quarter operating results were a good start to the year, with an improvement in net interest margin along with solid first quarter loan production. The reduction in funding costs during the quarter more than offset the decline in asset yields, contributing to net interest margin growth for the first quarter compared to the prior quarter. In addition to softening deposit costs from the impact of the Federal Reserve rate cuts implemented during the second half of 2024, we reduced our concentration of time deposits during the quarter, which also helped lower our cost of funds. Impacting earnings for the quarter were $1.0 million in one-time non-recurring expenses associated with the previously announced reduction in staff earlier this year.

In a time of economic uncertainty and market volatility, we continue to focus our efforts on what we can control by managing a conservative balance sheet and mitigating risk, while focusing on core banking and our customers. The loan portfolio decreased $4.1 million on a quarter-over-quarter basis, due in part to the previously exited Indirect Lending Portfolio. Excluding this portfolio, total loans increased $4.2 million during the quarter, with commercial real estate and other loans posting the largest gains. In addition, our asset quality remained sound, with nonperforming loans at 0.22% of total loans at quarter-end.

Our focus on building core banking relationships while strategically reducing our reliance on time deposit only relationships is helping to favorably shift our deposit mix. Time and money market deposits decreased during the quarter, while interest-bearing demand, savings and noninterest-bearing demand deposits all increased. On a quarter-over-quarter basis, total deposits decreased by $2.4 million, with brokered time deposits remaining unchanged compared to the prior quarter end.

During the first quarter, we made forward progress in implementing our Specialty Treasury Payments & Services program as part of our long-term strategic initiative to drive revenue growth and enhance our core deposit base. Initial implementation of this strategy is expected near the end of 2025. While costs associated with this strategy will impact operating expenses over the next few quarters, we believe this investment in our franchise will benefit all stakeholders. With ample capital levels, an excellent deposit base, strong liquidity and sound credit quality, we are confident that we have the foundation to enter a period of growth and material revenue generation by the end of the year.”

Dividend Declaration
The Company’s Board of Directors declared a $0.25 quarterly cash dividend per outstanding share of common stock, payable on or about May 30, 2025, to stockholders of record as of the close of business on May 16, 2025.

2025 First Quarter Financial Review

Net Interest and Dividend Income
Net interest and dividend income decreased $280,000, or 2.4%, to $11.3 million for the three months ended March 31, 2025 compared to $11.6 million for the three months ended March 31, 2024.
•Net Interest Margin (NIM) (GAAP) decreased to 3.27% for the three months ended March 31, 2025 compared to 3.36% for the three months ended March 31, 2024. Fully tax equivalent (FTE) NIM (Non-GAAP) decreased 9 basis points (“bps”) to 3.28% for the three months ended March 31, 2025 compared to 3.37% for the three months ended March 31, 2024.
•Interest and dividend income decreased $139,000, or 0.8%, to $17.8 million for the three months ended March 31, 2025 compared to $18.0 million for the three months ended March 31, 2024.
◦Interest income on loans decreased $310,000, or 2.1%, to $14.5 million for the three months ended March 31, 2025 compared to $14.8 million for the three months ended March 31, 2024. The average balance of loans decreased $12.8 million to $1.08 billion from $1.09 billion, causing a $293,000 decrease in interest income on loans. The average yield on loans remained stable at 5.50% for both periods despite a 100bp reduction in the federal funds rate since September 2024. While this led to the downward repricing of variable and adjustable rate loans, the impact was negated by a reduction in lower yielding consumer loans due to the discontinuation of the indirect automobile loan product with the redeployment of those funds into higher yielding commercial loan products.
2

◦Interest income on taxable investment securities increased $474,000, or 20.6%, to $2.8 million for the three months ended March 31, 2025 compared to $2.3 million for the three months ended March 31, 2024 driven by a $42.6 million increase in average balances coupled with an 8 bp increase in average yield. The increase in volume was driven by a $56.2 million increase in the average balance of collateralized loan obligation (“CLO”) securities as the Bank executed a leverage strategy during 2024 to purchase these assets funded with cash reserves and brokered certificates of deposits.
◦Interest income on interest-earning deposits at other banks decreased $274,000 to $459,000 for the three months ended March 31, 2025 compared to $733,000 for the three months ended March 31, 2024 driven by a 91 bp decrease in the average yield and a $13.8 million decrease in average balances. The decreased in the yield was directly related to the Federal Reserve’s recent reductions in the federal funds rate.
•Interest expense increased $141,000, or 2.2%, to $6.5 million for the three months ended March 31, 2025 compared to $6.4 million for the three months ended March 31, 2024.
◦Interest expense on deposits increased $120,000, or 2.0%, to $6.1 million for the three months ended March 31, 2025 compared to $6.0 million for the three months ended March 31, 2024. Interest-bearing deposit balances increased $27.5 million, or 2.8%, to $1.0 billion as of March 31, 2025 compared to $978.3 million as of March 31, 2024, accounting for a $120,000 increase in interest expense.
◦While interest expense increased compared to the same quarter in the prior year, it decreased $1.4 million, or 17.3%, to $6.5 million for the three months ended March 31, 2025 compared to $7.9 million for the three months ended December 31, 2024. Interest-bearing deposits decreased $62.2 million as the Bank strategically reduced brokered deposits and time deposit only relationships. Additionally, the cost of interest-bearing deposits declined from 2.79% for the three months ended December 31, 2024 compared to 2.46% for the three months ended March 31, 2025 due to the change in the deposit mix and the recent Federal Reserve federal funds rate decreases.
Provision for Credit Losses
A recovery for credit losses was recorded for the three months ended March 31, 2025 of $40,000. The provision for credit losses - loans was $68,000 and was primarily due to qualitative adjustments on economic factors. The provision for credit losses - unfunded commitments was a $108,000 recovery and was due to a decrease in unfunded commitments and a decrease in funding rates. This compared to a net recovery of $37,000 recorded for the three months ended March 31, 2024 as the provision for credit losses - loans was a recovery of $143,000 and was primarily due to a decrease in loan balances while the provision for credit losses - unfunded commitments was $106,000 and was due to an increase in qualitative factors.

Noninterest Income
Noninterest income decreased $1.1 million, or 58.9%, to $787,000 for the three months ended March 31, 2025, compared to $1.9 million for the three months ended March 31, 2024. This decrease resulted primarily as prior period results included a $915,000 gain on bank owned life insurance resulting from one death claim and a $274,000 gain on the disposal of premises and equipment from the sale on one branch office building.

Noninterest Expense
Noninterest expense increased $1.4 million, or 16.3%, to $9.8 million for the three months ended March 31, 2025 compared to $8.4 million for the three months ended March 31, 2024. Salaries and benefits increased $1.5 million, or 31.9%, to $6.0 million primarily due to $1.0 million of one-time non-recurring expenses recognized for the three months ended March 31, 2025 associated with the previously announced reduction in force, merit increases, revenue producing staff additions and higher insurance benefit costs. Data processing expense increased $105,000 due to costs associated with the implementation of a new loan origination system and financial dashboard platform during mid-2024. Equipment expense increased $66,000 due to higher depreciation expense associated with interactive teller machines, security system upgrades and other equipment placed into service in 2024. Legal and professional fees increased $50,000 primarily due to timing differences related to external audit and tax services. Contracted services increased $29,000 due to costs associated with website administration and equity compensation management added during mid-2024 and treasury product consulting services started in the current year. These increases were partially offset as intangible amortization decreased $341,000 as the Bank’s core deposit intangibles were fully amortized in 2024.
Statement of Financial Condition Review

Assets
Total assets increased $1.9 million, or 0.1%, to $1.483 billion at March 31, 2025, compared to $1.482 billion at December 31, 2024.
3

•Cash and due from banks increased $11.7 million, or 23.6%, to $61.3 million at March 31, 2025, compared to $49.6 million at December 31, 2024.
•Securities decreased $3.5 million, or 1.3%, to $258.7 million at March 31, 2025, compared to $262.2 million at December 31, 2024. The securities balance was primarily impacted by principal repayments on amortizing securities and the sale of equity securities, partially offset by an increase in the market value of the portfolio.
Loans and Credit Quality
•Total loans decreased $4.1 million, or 0.4%, to $1.088 billion compared to $1.093 billion, and included decreases in consumer, commercial and industrial and residential real estate loans of $8.7 million, $4.6 million and $3.2 million, respectively, partially offset by increases in commercial real estate and other loans of $11.8 million and $701,000, respectively. The decrease in consumer loans resulted from a reduction in indirect automobile loan production due to the discontinuation of this product offering as of June 30, 2023. This portfolio is expected to continue to decline as resources are allocated and production efforts are focused on more profitable commercial products. Excluding the $8.3 million decrease in indirect automobile loans, total loans increased $4.2 million, or 0.4%. Loan production totaled $28.6 million while $15.6 million of loans were paid off since December 31, 2024.
•The allowance for credit losses (ACL) was $9.82 million at March 31, 2025 and $9.81 million at December 31, 2024. As a result, the ACL to total loans was 0.90% at March 31, 2025 and 0.90% at December 31, 2024. During the current year, the Company recorded a net recovery for credit losses of $40,000.
•Net charge-offs for the three months ended March 31, 2025 were $54,000, or 0.02% of average loans on an annualized basis. Net recoveries for the three months ended March 31, 2024 were $18,000, or 0.01% of average loans on an annualized basis.
•Nonperforming loans, which include nonaccrual loans and accruing loans past due 90 days or more, were $2.4 million at March 31, 2025 and $1.8 million at December 31, 2024. Nonperforming loans to total loans ratio was 0.22% at March 31, 2025 and 0.16% at December 31, 2024.

Total liabilities increased $1.0 million, or 0.1%, to $1.34 billion at March 31, 2025 compared to $1.33 billion at December 31, 2024.
Deposits
•Total deposits decreased $2.4 million to $1.281 billion as of March 31, 2025 compared to $1.284 billion at December 31, 2024. Time deposits decreased $29.1 million and money market deposits decreased $3.5 million while interest-bearing demand, savings and non interest-bearing demand deposits increased $24.4 million, $6.2 million and $504,000, respectively. This favorable change in the deposit mix was the result of an increased focus on building core banking relationships while strategically reducing time deposit only relationships. Brokered time deposits totaled $39.0 million as of March 31, 2025 and December 31, 2024, all of which mature within three months and were utilized to fund the purchase of floating rate CLO securities. At March 31, 2025, FDIC insured deposits totaled approximately 62.3% of total deposits while an additional 15.2% of total deposits were collateralized with investment securities.
Accrued Interest Payable and Other Liabilities
•Accrued interest payable and other liabilities increased $3.4 million, or 21.3%, to $19.3 million at March 31, 2025, compared to $16.0 million at December 31, 2024 primarily due to a $3.0 million syndicated national credit not yet settled.

Stockholders’ Equity
Stockholders’ equity increased $911,000, or 0.6%, to $148.3 million at March 31, 2025, compared to $147.4 million at December 31, 2024. The key factors positively impacting stockholders’ equity was $1.9 million of net income for the current year and a $1.9 million decrease in accumulated other comprehensive loss, partially offset by $2.4 million of treasury shares purchased under the stock repurchase program and the payment of $1.3 million in dividends since December 31, 2024.
Book value per share
Book value per common share was $29.08 at March 31, 2025 compared to $28.71 at December 31, 2024, an increase of $0.37.

Tangible book value per common share (Non-GAAP) was $27.17 at March 31, 2025, compared to $26.82 at December 31, 2024, an increase of $0.35.

Refer to “Explanation of Use of Non-GAAP Financial Measures” at the end of this Press Release.

4

About CB Financial Services, Inc.
CB Financial Services, Inc. is the bank holding company for Community Bank, a Pennsylvania-chartered commercial bank. Community Bank operates its branch network in southwestern Pennsylvania and West Virginia. Community Bank offers a broad array of retail and commercial lending and deposit services.
For more information about CB Financial Services, Inc. and Community Bank, visit our website at www.communitybank.tv.

Statement About Forward-Looking Statements
Statements contained in this press release that are not historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995 and such forward-looking statements are subject to significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions contained in the Act. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries include, but are not limited to, general and local economic conditions, changes in market interest rates, deposit flows, demand for loans, real estate values and competition, competitive products and pricing, the ability of our customers to make scheduled loan payments, loan delinquency rates and trends, our ability to manage the risks involved in our business, our ability to control costs and expenses, inflation, market and monetary fluctuations, changes in federal and state legislation and regulation applicable to our business, actions by our competitors, and other factors that may be disclosed in the Company’s periodic reports as filed with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

Company Contact:
John H. Montgomery
President and Chief Executive Officer
Phone: (724) 223-8317


5

CB FINANCIAL SERVICES, INC.
SELECTED CONSOLIDATED FINANCIAL INFORMATION
(Dollars in thousands, except share and per share data) (Unaudited)
Selected Financial Condition Data3/31/2512/31/249/30/246/30/243/31/24
Assets
Cash and Due From Banks$61,274 $49,572 $147,325 $142,600 $73,691 
Securities258,699 262,153 270,881 268,769 232,276 
Loans Held for Sale230 900 428 632 200 
Loans 
Real Estate: 
Residential334,744 337,990 338,926 342,689 346,938 
Commercial497,316 485,513 464,354 458,724 470,430 
Construction54,597 54,705 43,515 44,038 44,323 
Commercial and Industrial107,419 112,047 108,554 112,395 103,313 
Consumer61,854 70,508 80,004 90,357 100,576 
Other32,564 31,863 30,402 30,491 30,763 
Total Loans1,088,494 1,092,626 1,065,755 1,078,694 1,096,343 
Allowance for Credit Losses(9,819)(9,805)(9,479)(9,527)(9,582)
Loans, Net1,078,675 1,082,821 1,056,276 1,069,167 1,086,761 
Premises and Equipment, Net20,392 20,708 20,838 20,326 19,548 
Bank-Owned Life Insurance24,358 24,209 24,057 23,910 23,763 
Goodwill9,732 9,732 9,732 9,732 9,732 
Intangible Assets, Net— — 88 353 617 
Accrued Interest Receivable and Other Assets30,096 31,469 32,116 24,770 26,501 
Total Assets$1,483,456 $1,481,564 $1,561,741 $1,560,259 $1,473,089 
Liabilities
Deposits
Noninterest-Bearing Demand Accounts$267,392 $267,896 $267,022 $269,964 $275,182 
Interest-Bearing Demand Accounts341,212 316,764 326,505 324,688 323,134 
Money Market Accounts228,005 231,458 220,789 229,998 208,375 
Savings Accounts176,722 170,530 172,354 179,081 190,206 
Time Deposits267,766 296,869 367,150 346,037 265,597 
Total Deposits1,281,097 1,283,517 1,353,820 1,349,768 1,262,494 
Other Borrowings34,728 34,718 34,708 34,698 34,688 
Accrued Interest Payable and Other Liabilities19,342 15,951 24,073 32,911 34,317 
Total Liabilities1,335,167 1,334,186 1,412,601 1,417,377 1,331,499 
Stockholders’ Equity148,289 147,378 149,140 142,882 141,590 
Total Liabilities and Stockholders’ Equity$1,483,456 $1,481,564 $1,561,741 $1,560,259 $1,473,089 
6

(Dollars in thousands, except share and per share data) (Unaudited)
 Three Months Ended
Selected Operating Data3/31/2512/31/249/30/246/30/243/31/24
Interest and Dividend Income:
Loans, Including Fees$14,528 $14,930 $14,945 $14,670 $14,838 
Securities:
Taxable2,777 3,096 3,289 2,844 2,303 
Dividends28 27 28 27 27 
Other Interest and Dividend Income514 1,378 1,511 1,398 818 
Total Interest and Dividend Income17,847 19,431 19,773 18,939 17,986 
Interest Expense:
Deposits6,111 7,492 7,892 7,065 5,991 
Short-Term Borrowings23 — — — — 
Other Borrowings402 407 407 404 404 
Total Interest Expense6,536 7,899 8,299 7,469 6,395 
Net Interest and Dividend Income11,311 11,532 11,474 11,470 11,591 
Provision (Recovery) for Credit Losses - Loans68 483 25 12 (143)
(Recovery) Provision for Credit Losses - Unfunded Commitments(108)200 (66)(48)106 
Net Interest and Dividend Income After Net (Recovery) Provision for Credit Losses11,351 10,849 11,515 11,506 11,628 
Noninterest Income:
Service Fees462 460 451 354 415 
Insurance Commissions1 1 1 1 2 
Other Commissions63 63 104 22 62 
Net Gain on Sales of Loans22 3 18 9 22 
Net (Loss) Gain on Securities(69)3 245 (31)(166)
Net Gain on Purchased Tax Credits4 12 12 12 12 
Gain on Sale of Subsidiary— — 138 — — 
    Net Gain on Disposal of Premises and Equipment— — — — 274 
Income from Bank-Owned Life Insurance149 152 147 147 148 
Net Gain on Bank-Owned Life Insurance Claims— — — — 915 
Other Income155 961 117 174 232 
Total Noninterest Income787 1,655 1,233 688 1,916 
Noninterest Expense:
Salaries and Employee Benefits6,036 5,258 4,561 4,425 4,576 
Occupancy750 652 755 940 749 
Equipment330 313 280 298 264 
Data Processing797 832 772 1,011 692 
Federal Deposit Insurance Corporation Assessment176 172 177 161 129 
Pennsylvania Shares Tax257 301 265 297 297 
Contracted Services310 522 431 390 281 
Legal and Professional Fees262 268 297 208 212 
Advertising119 137 141 78 129 
Other Real Estate Owned (Income)— 34 2 37 (23)
Amortization of Intangible Assets— 88 264 264 341 
Other Expense765 876 837 875 781 
Total Noninterest Expense9,802 9,453 8,782 8,984 8,428 
Income Before Income Tax Expense2,336 3,051 3,966 3,210 5,116 
Income Tax Expense427 522 747 560 920 
Net Income $1,909 $2,529 $3,219 $2,650 $4,196 
7

Three Months Ended
Per Common Share Data3/31/2512/31/249/30/246/30/243/31/24
Dividends Per Common Share$0.25 $0.25 $0.25 $0.25 $0.25 
Earnings Per Common Share - Basic0.37 0.49 0.63 0.52 0.82 
Earnings Per Common Share - Diluted0.35 0.46 0.60 0.51 0.82 
Weighted Average Common Shares Outstanding - Basic5,125,577 5,126,782 5,137,586 5,142,139 5,129,903 
Weighted Average Common Shares Outstanding - Diluted5,471,006 5,544,829 5,346,750 5,152,657 5,142,286 
3/31/2512/31/249/30/246/30/243/31/24
Common Shares Outstanding5,099,069 5,132,654 5,129,921 5,141,911 5,142,901 
Book Value Per Common Share$29.08 $28.71 $29.07 $27.79 $27.53 
Tangible Book Value per Common Share (1)
27.17 26.82 27.16 25.83 25.52 
Stockholders’ Equity to Assets10.0 %9.9 %9.5 %9.2 %9.6 %
Tangible Common Equity to Tangible Assets (1)
9.4 9.4 9.0 8.6 9.0 
Three Months Ended
Selected Financial Ratios (2)
3/31/2512/31/249/30/246/30/243/31/24
Return on Average Assets0.53 %0.65 %0.84 %0.71 %1.17 %
Return on Average Equity5.24 6.80 8.80 7.58 12.03 
Average Interest-Earning Assets to Average Interest-Bearing Liabilities134.70 133.33 133.26 135.69 137.07 
Average Equity to Average Assets10.07 9.63 9.54 9.36 9.72 
Net Interest Rate Spread2.61 2.41 2.36 2.44 2.67 
Net Interest Rate Spread (FTE) (1)
2.63 2.42 2.38 2.46 2.68 
Net Interest Margin3.27 3.12 3.11 3.18 3.36 
Net Interest Margin (FTE) (1)
3.28 3.13 3.12 3.19 3.37 
Net Charge-Offs (Recoveries) to Average Loans
0.02 0.06 0.03 0.02 (0.01)
Efficiency Ratio81.02 71.68 69.11 73.89 62.40 
Asset Quality Ratios3/31/2512/31/249/30/246/30/243/31/24
Allowance for Credit Losses to Total Loans0.90 %0.90 %0.89 %0.88 %0.87 %
Allowance for Credit Losses to Nonperforming Loans (3)
414.48 548.07 463.07 513.03 437.73 
Delinquent and Nonaccrual Loans to Total Loans (4)
0.54 0.72 0.98 0.53 0.63 
Nonperforming Loans to Total Loans (3)
0.22 0.16 0.19 0.17 0.20 
Nonperforming Assets to Total Assets (5)
0.16 0.12 0.14 0.13 0.15 
Capital Ratios (6)
3/31/2512/31/249/30/246/30/243/31/24
Common Equity Tier 1 Capital (to Risk Weighted Assets)14.94 %14.78 %14.79 %14.62 %14.50 %
Tier 1 Capital (to Risk Weighted Assets)14.94 14.78 14.79 14.62 14.50 
Total Capital (to Risk Weighted Assets)15.95 15.79 15.76 15.61 15.51 
Tier 1 Leverage (to Adjusted Total Assets)10.36 9.98 9.96 9.98 10.28 
(1)    Refer to Explanation of Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.
(2)    Interim period ratios are calculated on an annualized basis.
(3)    Nonperforming loans consist of all nonaccrual loans and accruing loans that are 90 days or more past due.
(4)    Delinquent loans consist of accruing loans that are 30 days or more past due.
(5)    Nonperforming assets consist of nonperforming loans and other real estate owned.
(6)    Capital ratios are for Community Bank only.
Certain items previously reported may have been reclassified to conform with the current reporting period’s format. 
8

AVERAGE BALANCES AND YIELDS
 Three Months Ended
 March 31, 2025December 31, 2024September 30, 2024June 30, 2024March 31, 2024
Average BalanceInterest and Dividends
Yield / Cost (1)
Average BalanceInterest and Dividends
Yield / Cost (1)
Average BalanceInterest and Dividends
Yield / Cost (1)
Average BalanceInterest and Dividends
Yield / Cost (1)
Average BalanceInterest and Dividends
Yield / Cost (1)
(Dollars in thousands) (Unaudited)
Assets:
Interest-Earning Assets:
Loans, Net (2)
$1,075,083 $14,584 5.50 %$1,066,304 $14,975 5.59 %$1,063,946 $14,987 5.60 %$1,076,455 $14,711 5.50 %$1,087,889 $14,877 5.50 %
Debt Securities
Taxable278,362 2,777 3.99 284,002 3,096 4.36 288,208 3,289 4.56 266,021 2,844 4.28 235,800 2,303 3.91 
Equity Securities2,674 28 4.19 2,693 27 4.01 2,693 28 4.16 2,693 27 4.01 2,693 27 4.01 
Interest-Earning Deposits at Banks45,056 459 4.07 114,245 1,338 4.68 111,131 1,448 5.21 101,277 1,313 5.19 58,887 733 4.98 
Other Interest-Earning Assets3,196 55 6.98 3,070 40 5.18 3,108 63 8.06 3,154 85 10.84 3,235 85 10.57 
Total Interest-Earning Assets1,404,371 17,903 5.17 1,470,314 19,476 5.27 1,469,086 19,815 5.37 1,449,600 18,980 5.27 1,388,504 18,025 5.22 
Noninterest-Earning Assets63,324 65,786 57,602 53,564 54,910 
Total Assets$1,467,695 $1,536,100 $1,526,688 $1,503,164 $1,443,414 
Liabilities and Stockholders' Equity:
Interest-Bearing Liabilities:
Interest-Bearing Demand Accounts $317,799 $1,526 1.95 %$328,129 $1,838 2.23 %$316,301 $1,923 2.42 %$325,069 $1,858 2.30 %$334,880 $1,794 2.15 %
Money Market Accounts230,634 1,726 3.04 227,606 1,821 3.18 217,148 1,726 3.16 214,690 1,646 3.08 203,867 1,514 2.99 
Savings Accounts172,322 41 0.10 170,612 45 0.10 175,753 46 0.10 184,944 52 0.11 191,444 59 0.12 
Time Deposits285,093 2,818 4.01 341,686 3,788 4.41 358,498 4,197 4.66 308,956 3,509 4.57 248,118 2,624 4.25 
Total Interest-Bearing Deposits1,005,848 6,111 2.46 1,068,033 7,492 2.79 1,067,700 7,892 2.94 1,033,659 7,065 2.75 978,309 5,991 2.46 
Short-Term Borrowings1,985 23 4.70 — — — — — — 2 — — — — — 
Other Borrowings34,723 402 4.70 34,713 407 4.66 34,702 407 4.67 34,692 404 4.68 34,682 404 4.69 
Total Interest-Bearing Liabilities1,042,556 6,536 2.54 1,102,746 7,899 2.85 1,102,402 8,299 2.99 1,068,353 7,469 2.81 1,012,991 6,395 2.54 
Noninterest-Bearing Demand Deposits265,522 267,598 263,650 272,280 278,691 
Total Funding and Cost of Funds
1,308,078 2.03 1,370,344 2.29 1,366,052 2.42 1,340,633 2.24 1,291,682 1.99 
Other Liabilities11,854 17,883 15,043 21,867 11,441 
Total Liabilities1,319,932 1,388,227 1,381,095 1,362,500 1,303,123 
Stockholders' Equity147,763 147,873 145,593 140,664 140,291 
Total Liabilities and Stockholders' Equity$1,467,695 $1,536,100 $1,526,688 $1,503,164 $1,443,414 
Net Interest Income (FTE)
(Non-GAAP) (3)
$11,367 $11,577 $11,516 $11,511 $11,630 
Net Interest-Earning Assets (4)
361,815 367,568 366,684 381,247 375,513 
Net Interest Rate Spread (FTE)
(Non-GAAP) (3) (5)
2.63 %2.42 %2.38 %2.46 %2.68 %
Net Interest Margin (FTE)
(Non-GAAP) (3)(6)
3.28 3.13 3.12 3.19 3.37 
(1)    Annualized based on three months ended results.
(2)    Net of the allowance for credit losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable.
(3)    Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.
(4)    Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(5)    Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(6)    Net interest margin represents annualized net interest income divided by average total interest-earning assets.
9

Explanation of Use of Non-GAAP Financial Measures
In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP”), we use, and this Press Release contains or references, certain Non-GAAP financial measures. We believe these Non-GAAP financial measures provide useful information in understanding our underlying results of operations or financial position and our business and performance trends as they facilitate comparisons with the performance of other companies in the financial services industry. Non-GAAP adjusted items impacting the Company's financial performance are identified to assist investors in providing a complete understanding of factors and trends affecting the Company’s business and in analyzing the Company’s operating results on the same basis as that applied by management. Although we believe that these Non-GAAP financial measures enhance the understanding of our business and performance, they should not be considered an alternative to GAAP or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with similar Non-GAAP measures which may be presented by other companies. Where Non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found herein.

3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands, except share and per share data) (Unaudited)
Total Assets (GAAP)
$1,483,456 $1,481,564 $1,561,741 $1,560,259 $1,473,089 
Goodwill and Intangible Assets, Net(9,732)(9,732)(9,820)(10,085)(10,349)
Tangible Assets (Non-GAAP) (Numerator)$1,473,724 $1,471,832 $1,551,921 $1,550,174 $1,462,740 
Stockholders' Equity (GAAP)$148,289 $147,378 $149,140 $142,882 $141,590 
Goodwill and Intangible Assets, Net(9,732)(9,732)(9,820)(10,085)(10,349)
Tangible Common Equity or Tangible Book Value (Non-GAAP) (Denominator)$138,557 $137,646 $139,320 $132,797 $131,241 
Stockholders’ Equity to Assets (GAAP)10.0 %9.9 %9.5 %9.2 %9.6 %
Tangible Common Equity to Tangible Assets (Non-GAAP)9.4 %9.4 %9.0 %8.6 %9.0 %
Common Shares Outstanding (Denominator)5,099,069 5,132,654 5,129,921 5,141,911 5,142,901 
Book Value per Common Share (GAAP)$29.08 $28.71 $29.07 $27.79 $27.53 
Tangible Book Value per Common Share (Non-GAAP)$27.17 $26.82 $27.16 $25.83 $25.52 

Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands) (Unaudited)
Net Income (GAAP)$1,909 $2,529 $3,219 $2,650 $4,196 
Amortization of Intangible Assets, Net— 88 264 264 341 
Adjusted Net Income (Non-GAAP) (Numerator)$1,909 $2,617 $3,483 $2,914 $4,537 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Stockholders' Equity (GAAP)$147,763 $147,873 $145,593 $140,664 $140,291 
Average Goodwill and Intangible Assets, Net(9,732)(9,758)(9,987)(10,242)(10,553)
Average Tangible Common Equity (Non-GAAP) (Denominator)$138,031 $138,115 $135,606 $130,422 $129,738 
Return on Average Equity (GAAP)5.24 %6.80 %8.80 %7.58 %12.03 %
Return on Average Tangible Common Equity (Non-GAAP)5.61 %7.54 %10.22 %8.99 %14.07 %
10

Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands) (Unaudited)
Interest Income (GAAP)$17,847 $19,431 $19,773 $18,939 $17,986 
Adjustment to FTE Basis56 45 42 41 39 
Interest Income (FTE) (Non-GAAP)17,903 19,476 19,815 18,980 18,025 
Interest Expense (GAAP)6,536 7,899 8,299 7,469 6,395 
Net Interest Income (FTE) (Non-GAAP)$11,367 $11,577 $11,516 $11,511 $11,630 
Net Interest Rate Spread (GAAP)2.61 %2.41 %2.36 %2.44 %2.67 %
Adjustment to FTE Basis0.02 0.01 0.02 0.02 0.01 
Net Interest Rate Spread (FTE) (Non-GAAP)2.63 %2.42 %2.38 %2.46 %2.68 %
Net Interest Margin (GAAP)3.27 %3.12 %3.11 %3.18 %3.36 %
Adjustment to FTE Basis0.01 0.01 0.01 0.01 0.01 
Net Interest Margin (FTE) (Non-GAAP)3.28 %3.13 %3.12 %3.19 %3.37 %

Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands) (Unaudited)
Income Before Income Tax Expense (GAAP)$2,336 $3,051 $3,966 $3,210 $5,116 
Net (Recovery) Provision for Credit Losses(40)683 (41)(36)(37)
PPNR2,296 3,734 3,925 3,174 5,079 
Adjustments
Net Loss (Gain) on Securities69 (3)(245)31 166 
Gain on Sale of Subsidiary— — (138)— — 
Net Gain on Disposal of Premises and Equipment— — — — (274)
Earn-out Payment Related to the Sale of EU(49)(708)— — — 
Net Gain on Bank-Owned Life Insurance Claims— — — — (915)
Reduction in Force Expenses1,003 — — — — 
Adjusted PPNR (Non-GAAP) (Numerator)$3,319 $3,023 $3,542 $3,205 $4,056 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Assets (Denominator)$1,467,695 $1,536,100 $1,526,688 $1,503,164 $1,443,414 
Adjusted PPNR Return on Average Assets (Non-GAAP)0.92 %0.78 %0.92 %0.86 %1.13 %
11

Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands, except share and per share data) (Unaudited)
Net Income (GAAP)$1,909 $2,529 $3,219 $2,650 $4,196 
Adjustments
Net Loss (Gain) on Securities69 (3)(245)31 166 
Gain on Sale of Subsidiary— — (138)— — 
Net Gain on Disposal of Premises and Equipment— — — — (274)
Earn-out Payment Related to the Sale of EU(49)(708)— — — 
Net Gain on Bank-Owned Life Insurance Claims— — — — (915)
Reduction in Force Expenses1,003 — — — — 
Tax effect(215)149 90 (7)23 
Adjusted Net Income (Non-GAAP)$2,717 $1,967 $2,926 $2,674 $3,196 
Weighted-Average Diluted Common Shares and Common Stock Equivalents Outstanding5,471,006 5,544,829 5,346,750 5,152,657 5,142,286 
Earnings per Common Share - Diluted (GAAP)$0.35 $0.46 $0.60 $0.51 $0.82 
Adjusted Earnings per Common Share - Diluted (Non-GAAP)$0.50 $0.35 $0.55 $0.52 $0.62 
Net Income (GAAP) (Numerator)$1,909 $2,529 $3,219 $2,650 $4,196 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Assets (Denominator)1,467,695 1,536,100 1,526,688 1,503,164 1,443,414 
Return on Average Assets (GAAP)0.53 %0.65 %0.84 %0.71 %1.17 %
Adjusted Net Income (Non-GAAP) (Numerator)$2,717 $1,967 $2,926 $2,674 $3,196 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Assets (Denominator)1,467,695 1,536,100 1,526,688 1,503,164 1,443,414 
Adjusted Return on Average Assets (Non-GAAP)0.75 %0.51 %0.76 %0.72 %0.89 %
Three Months Ended
3/31/2512/31/249/30/246/30/243/31/24
(Dollars in thousands) (Unaudited)
Net Income (GAAP) (Numerator)$1,909 $2,529 $3,219 $2,650 $4,196 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Equity (GAAP) (Denominator)147,763 147,873 145,593 140,664 140,291 
Return on Average Equity (GAAP)5.24 %6.80 %8.80 %7.58 %12.03 %
Adjusted Net Income (Non-GAAP) (Numerator)$2,717 $1,967 $2,926 $2,674 $3,196 
Annualization Factor4.06 3.98 3.98 4.02 4.02 
Average Equity (GAAP) (Denominator)147,763 147,873 145,593 140,664 140,291 
Adjusted Return on Average Equity (Non-GAAP)7.46 %5.29 %8.00 %7.65 %9.16 %
12