EX-99.1 2 pbhc-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

Investor/Media Contacts

James A. Dowd, President, CEO

Justin K. Bigham, Senior Vice President, CFO

Telephone: (315) 343-0057

Pathfinder Bancorp, Inc. Announces Financial Results for First Quarter 2025

Pathfinder Bank’s parent company earned $0.41 per diluted share on improving operating efficiency and
growth in net interest income, net interest margin, core deposits and commercial loans

OSWEGO, N.Y., April 30, 2025 (GLOBE NEWSWIRE) -- Pathfinder Bancorp, Inc. (“Pathfinder” or the “Company”) (NASDAQ: PBHC) announced its financial results for the first quarter ended March 31, 2025.

The holding company for Pathfinder Bank (“the Bank”) earned net income attributable to common shareholders of $3.0 million or $0.41 per diluted share in the first quarter of 2025, compared to $2.1 million or $0.34 per share in the first quarter of 2024. In the fourth quarter of 2024, the Company reported net income attributable to common shareholders of $3.9 million or $0.63 per share, and included a benefit of approximately $1.4 million from a gain on the sale of its insurance agency, net of taxes and transaction-related expenses.

First Quarter 2025 Highlights and Key Developments

Total deposits were $1.26 billion at period end, and grew by 5.0% in the first quarter and 10.3% from March 31, 2024. Core deposits also grew to 78.31% of total deposits at period end from 76.86% on December 31, 2024 and 69.17% on March 31, 2024. In addition to funding lending activity in the quarter, the Company's low-cost deposits enabled reductions in higher-cost borrowings to $44.6 million at period end, down 49.3% in the first quarter and 67.5% from March 31, 2024.
Total loans were $912.2 million at period end, compared to $919.0 million on December 31, 2024 and $891.5 million on March 31, 2024. Commercial loans were $542.7 million or 59.5% of total loans at period end, compared to $539.7 million on December 31, 2024 and $525.6 million on March 31, 2024.
Nonperforming loans declined to $13.2 million at period end, and improved by 40.1% during the first quarter and 32.7% from March 31, 2024. Nonperforming loans also declined to 1.45% of total loans at period end, and improved from 2.40% on December 31, 2024 and 2.20% on March 31, 2024.
Net interest income was $11.4 million, and increased $1.0 million from the linked quarter and $2.0 million from the first quarter of 2024, while net interest margin (“NIM”) expanded to 3.31% from 3.02% in the fourth quarter of 2024 and 2.75% in the year-ago period. Approximately $347,000 of net interest income and 10 basis points of NIM in the first quarter of 2025 reflected 2024 interest recovered from loans removed from nonaccrual status and income from prepayment fees.
Pre-tax, pre-provision (“PTPP”) net income grew to $4.2 million, and increased 26.0% from the linked quarter and 16.9% from the year-ago period. PTPP net income, which is not a financial metric under generally accepted accounting principles (“GAAP”), is a measure that the Company believes is helpful to understanding profitability without giving effect to income taxes and provision for credit losses.

1

 


 

The efficiency ratio improved to 66.84%, down from 72.01% in the linked quarter and 68.29% in the year-ago period. The efficiency ratio, which is not a financial metric under GAAP, is a measure that the Company believes is helpful to understanding its level of non-interest expense as a percentage of total revenue.

“Pathfinder’s solid first quarter results reflect the strength of our balance sheet and our growing core deposit franchise. Our continued focus on disciplined loan and deposit pricing has helped expand net interest margin in a challenging economic environment while our efforts toward optimizing non-interest expenses have improved our efficiency measures,” said President and Chief Executive Officer James A. Dowd. “We remain deeply committed to strengthening our proactive credit risk management practices and view our current efforts as the beginning of a sustained, long-term strategy to enhance the quality of our loan portfolio.”

Dowd added, “Our strong results this year and the close relationships we’ve built with businesses and neighbors throughout Central New York give us good reason to feel optimistic. Major investments in our region’s growing tech sector are creating new opportunities, and we’re proud to be part of that momentum. At the same time, we’re staying close to our customers and keeping a careful eye on how recent economic changes and national policy decisions are affecting families and local businesses across our communities.”

 

Net Interest Income and Net Interest Margin

First quarter 2025 net interest income was $11.4 million, an increase of $1.0 million, or 10.0%, from the fourth quarter of 2024. A decrease in interest and dividend income of $85,000 from the linked quarter was primarily attributed to average yield decreases of 43 basis points on tax-exempt investment securities and 25 basis points on taxable investment securities, partially offset by a 10 basis points increase in the average yield on loans that included 15 basis points from 2024 interest recovered from loans removed from nonaccrual status and income from prepayment fees. The corresponding decreases in income from tax-exempt and taxable investment securities from the linked quarter were $43,000 and $198,000, respectively. The increase in interest from loans of $149,000 from the prior quarter reflected a benefit of approximately $347,000, including $247,000 of 2024 interest recovered from loans removed from nonaccrual status and $100,000 of first quarter 2025 prepayment fees.

A decrease in interest expense of $1.1 million from the linked quarter was primarily attributed to average cost decreases of 36 basis points for interest-bearing deposits and 143 basis points for borrowings. The corresponding decreases in deposits and borrowings expense from the linked quarter were $878,000 and $226,000, respectively. These reductions reflect continued changes in the Bank’s funding mix, including growing core deposits, as well as deliberate deposit pricing adjustments and significant reductions in borrowings.

Net interest margin was 3.31% in the first quarter of 2025 compared to 3.02% in the linked quarter. The increase reflected significant reductions in deposit and borrowing costs, as well as a benefit of 10 basis points from 2024 recovered interest and first quarter 2025 prepayment fees.

2

 


 

Noninterest Income

First quarter 2025 noninterest income totaled $1.2 million and no longer includes contributions from the insurance agency business sold in October 2024. Linked quarter noninterest income totaled $4.9 million, including $3.2 million in non-recurring pre-tax gains and revenues associated with the sale of the Company's insurance agency in 2024. First quarter 2024 noninterest income totaled $1.7 million, including $397,000 in insurance revenue.

Compared to the linked quarter, first quarter 2025 noninterest income reflected a reduction of $264,000 in debit card interchange fees driven by $158,000 of non-recurring catch up expenses and seasonal reductions estimated at $100,000, as well as decreases of $31,000 in service charges on deposit accounts and $7,000 in earnings and gain on bank owned life insurance (“BOLI”). Compared to the linked quarter, first quarter 2025 noninterest income also reflected increases of $52,000 in net realized gains on sales of marketable equity securities and $26,000 in gains on sales of loans and foreclosed real estate, as well as a decrease of $257,000 in net realized gains on sales and redemptions of investment securities.

Compared to the year-ago period, first quarter 2025 noninterest income included increases of $65,000 in service charges on deposit accounts, $13,000 in loan servicing fees, and $5,000 in earnings and gain on BOLI, as well as a decline of $118,000 in debit card interchange fees driven by $158,000 of non-recurring catch up expenses related to prior periods. Noninterest income growth from the year-ago quarter also reflected a $140,000 decrease in net realized losses on sales and redemptions of investment securities and increases of $110,000 in net realized gains on sales of marketable equity securities and $47,000 in gains on sales of loans and foreclosed real estate.

 

Noninterest Expense

Noninterest expense totaled $8.4 million in the first quarter of 2025 and no longer includes costs for the insurance agency business sold in October 2024. Noninterest expense was $8.5 million in the linked quarter and $7.7 million in the year-ago period, including expenses associated with the insurance agency of $456,000 and $285,000, respectively.

Salaries and benefits were $4.5 million in the first quarter of 2025, increasing $327,000 from the linked quarter and $121,000 from the year-ago period. The increase from the linked quarter reflected a $174,000 increase in stock-based compensation and a $96,000 increase in payroll tax. The increase from the first quarter of 2024 was primarily attributed to a $95,000 increase in stock-based compensation and $123,000 in other salary and benefits expenses associated with personnel in the East Syracuse branch acquired in July 2024.

Building and occupancy was $1.3 million in the first quarter of 2025, increasing $93,000 and $531,000 from the linked and year-ago quarters, respectively. The increase from the linked quarter reflected an $89,000 seasonal increase in utilities and snow removal expenses. The increase from the first quarter of last year was primarily due to ongoing facilities-related costs associated with operating the East Syracuse branch acquired in July 2024.

Data processing expense was $666,000 in the first quarter of 2025, decreasing $55,000 from the linked quarter and increasing $138,000 from the year-ago period. The decrease from the fourth quarter of 2024 was primarily attributed to a $42,000 ATM processing expense for new customer card issuances. The increase from the first quarter of 2024 was primarily attributed to the ongoing operations of the East Syracuse branch acquired in July 2024.

3

 


 

 

Annualized noninterest expense represented 2.33% of average assets in the first quarter of 2025, compared to 2.33% and 2.16% in the linked and year-ago periods, including costs associated with transactions of the divested insurance agency business. The efficiency ratio was 66.84% in the first quarter of 2025, compared to 72.01% and 68.29% in the linked and year-ago periods. The efficiency ratio, which is not a financial metric under GAAP, is a measure that the Company believes is helpful to understanding its level of non-interest expense as a percentage of total revenue.

 

Net Income

For the first quarter of 2025, net income attributable to common shareholders was $3.0 million, or $0.48 per basic share and $0.41 per diluted share. The difference between basic and diluted earnings per share reflects the accounting impact of restricted stock units granted to senior executive officers during the period under the 2024 Equity Incentive Plan, which was approved by shareholders at the 2024 annual meeting. Linked quarter net income was $3.9 million, including a net benefit of approximately $1.4 million from the gain on the sale of its insurance agency, or $0.63 per basic and diluted share. First quarter 2024 net income totaled $2.2 million or $0.34 per basic and diluted share.

Statement of Financial Condition

As of March 31, 2025, the Company’s statement of financial condition reflects total assets of $1.50 billion, compared to $1.47 billion and $1.45 billion recorded on December 31, 2024 and March 31, 2024, respectively.

Loans totaled $912.2 million on March 31, 2025, decreasing 0.7% during the first quarter and increasing 2.3% from one year prior. Consumer and residential loans totaled $371.0 million on March 31, 2025, decreasing 2.6% during the first quarter and increasing 1.2% from one year prior. Commercial loans totaled $542.7 million on March 31, 2025, increasing 0.6% during the first quarter and 3.3% from one year prior.

With respect to liabilities, deposits totaled $1.26 billion on March 31, 2025, increasing 5.0% during the first quarter and 10.3% from one year prior. The Company also utilized its lower cost liquidity to reduce total borrowings, which were $44.6 million on March 31, 2025 as compared to $88.1 million on December 31 and $137.4 million on March 31, 2024.

Shareholders' equity totaled $124.9 million on March 31, 2025, increasing $3.4 million or 2.8% in the first quarter and increasing $3.1 million or 2.5% from one year prior. Compared to the prior quarter, the first quarter 2025 increase primarily reflects a $2.3 million increase in retained earnings, a $712,000 decrease in accumulated other comprehensive loss (“AOCL”), and a $353,000 increase in additional paid in capital. The noncontrolling interest, previously included in equity on the Statements of Financial Condition, was eliminated in October 2024 upon the sale of the Company's 51% ownership interest in the insurance agency.

4

 


 

Asset Quality

The Company's asset quality metrics reflect ongoing efforts the Bank is undertaking as part of its commitment to continuously improve its credit risk management approach.

Nonperforming loans were $13.2 million or 1.45% of total loans on March 31, 2025, improving from $22.1 million or 2.40% of total loans on December 31, 2024 and $19.7 million or 2.20% of total loans on March 31, 2024.

Net charge offs (“NCOs”) after recoveries were $340,000 or an annualized 0.15% of average loans in the first quarter of 2025, with gross charge offs for consumer loans, purchased loan pools, and commercial loans offsetting recoveries in each of these categories. NCOs were $1.0 million or an annualized 0.44% of average loans in the linked quarter and $30,000 or 0.01% in the prior year period.

Provision for credit loss expense was $457,000 in the first quarter of 2025 reflecting lower levels of nonperforming loans and NCOs in the period and qualitative factors in the Company’s reserve model. The provision was $988,000 and $726,000 in the linked and year-ago quarters, respectively.

The Company believes it is sufficiently collateralized and reserved, with an Allowance for Credit Losses (“ACL”) of $17.4 million on March 31, 2025, compared to $17.2 million on December 31, 2024 and $16.7 million on March 31, 2024. As a percentage of total loans, ACL represented 1.91% on March 31, 2025, 1.88% on December 31, 2024, and 1.87% on March 31, 2024.

Liquidity

The Company has diligently ensured a strong liquidity profile as of March 31, 2025 to meet its ongoing financial obligations. The Bank’s liquidity management, as evaluated by its cash reserves and operational cash flows from loan repayments and investment securities, remains robust and is effectively managed by the institution’s leadership.

The Bank’s analysis indicates that expected cash inflows from loans and investment securities are more than sufficient to meet all projected financial obligations. Total deposits were $1.26 billion on March 31, 2025, $1.20 billion on December 31, 2024, and $1.15 billion on March 31, 2024. Core deposits represented 78.31% of total deposits on March 31, 2025, 76.86% on December 31, 2024, and 69.17% on March 31, 2024. The Bank continues to implement strategic initiatives to enhance its core deposit franchise, including targeted marketing campaigns and customer engagement programs aimed at deepening banking relationships and enhancing deposit stability.

At the end of the current quarter, Pathfinder Bancorp had an available additional funding capacity of $133.3 million with the Federal Home Loan Bank of New York, which complements its liquidity reserves. Moreover, the Bank maintains additional unused credit lines totaling $46.6 million, which provide a buffer for additional funding needs. These facilities, including access to the Federal Reserve’s Discount Window, are part of a comprehensive liquidity strategy that ensures flexibility and readiness to respond to any funding requirements.

5

 


 

Cash Dividend Declared

On March 31, 2025, Pathfinder’s Board of Directors declared a cash dividend of $0.10 per share for holders of both voting common and non-voting common stock.

In addition, this dividend also extends to the notional shares of the Company’s warrants. Shareholders registered by April 18, 2025 will be eligible for the dividend, which is scheduled for disbursement on May 9, 2025. This distribution aligns with Pathfinder Bancorp’s philosophy of consistent and reliable delivery of shareholder value.

Evaluating the Company’s market performance, the closing stock price as of March 31, 2025 stood at $16.44 per share. This positions the annualized dividend yield at 2.43%.

About Pathfinder Bancorp, Inc.

Pathfinder Bancorp, Inc. (NASDAQ: PBHC) is the commercial bank holding company for Pathfinder Bank, which serves Central New York customers throughout Oswego, Syracuse, and their neighboring communities. Strategically located branches averaging over $100 million in deposits per location, as well as diversified consumer, mortgage, and commercial loan portfolios, reflect the state-chartered Bank’s commitment to in-market relationships and local customer service. The Company also offers investment services to individuals and businesses. At March 31, 2025, the Oswego-headquartered Company had assets of $1.50 billion, loans of $912.2 million, and deposits of $1.26 billion. More information is available at pathfinderbank.com and ir.pathfinderbank.com.

6

 


 

Forward-Looking Statements

Certain statements contained herein are “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project” or similar expressions, or future or conditional verbs, such as “will,” “would,” “should,” “could,” or “may.” These forward-looking statements are based on current beliefs and expectations of the Company’s and the Bank’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company’s and the Bank’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to: risks related to the real estate and economic environment, particularly in the market areas in which the Company and the Bank operate; fiscal and monetary policies of the U.S. Government; inflation; changes in government regulations affecting financial institutions, including regulatory compliance costs and capital requirements; fluctuations in the adequacy of the allowance for credit losses; decreases in deposit levels necessitating increased borrowing to fund loans and investments; operational risks including, but not limited to, cybersecurity, fraud and natural disasters; the risk that the Company may not be successful in the implementation of its business strategy; changes in prevailing interest rates; credit risk management; asset-liability management; and other risks described in the Company’s filings with the Securities and Exchange Commission, which are available at the SEC’s website, www.sec.gov.

 

This release contains non-GAAP financial measures. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a registrant’s historical or future financial performance, financial position, or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of income, balance sheet, or statement of cash flows (or equivalent statements) of the registrant; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. In this regard, GAAP refers to generally accepted accounting principles in the United States. Pursuant to the requirements of Regulation G, the Company has provided reconciliations within the release of the non-GAAP financial measures to the most directly comparable GAAP financial measure.

7

 


 

PATHFINDER BANCORP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

SELECTED BALANCE SHEET DATA:

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

18,606

 

 

$

13,963

 

 

$

18,923

 

 

$

12,022

 

 

$

13,565

 

Interest-earning deposits

 

 

32,862

 

 

 

17,609

 

 

 

16,401

 

 

 

19,797

 

 

 

15,658

 

Total cash and cash equivalents

 

 

51,468

 

 

 

31,572

 

 

 

35,324

 

 

 

31,819

 

 

 

29,223

 

Available-for-sale securities, at fair value

 

 

284,051

 

 

 

269,331

 

 

 

271,977

 

 

 

274,977

 

 

 

279,012

 

Held-to-maturity securities, at amortized cost

 

 

155,704

 

 

 

158,683

 

 

 

161,385

 

 

 

166,271

 

 

 

172,648

 

Marketable equity securities, at fair value

 

 

4,401

 

 

 

4,076

 

 

 

3,872

 

 

 

3,793

 

 

 

3,342

 

Federal Home Loan Bank stock, at cost

 

 

2,906

 

 

 

4,590

 

 

 

5,401

 

 

 

8,702

 

 

 

7,031

 

Loans

 

 

912,150

 

 

 

918,986

 

 

 

921,660

 

 

 

888,263

 

 

 

891,531

 

Less: Allowance for credit losses

 

 

17,407

 

 

 

17,243

 

 

 

17,274

 

 

 

16,892

 

 

 

16,655

 

Loans receivable, net

 

 

894,743

 

 

 

901,743

 

 

 

904,386

 

 

 

871,371

 

 

 

874,876

 

Premises and equipment, net

 

 

19,233

 

 

 

19,009

 

 

 

18,989

 

 

 

18,878

 

 

 

18,332

 

Assets held-for-sale

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,042

 

 

 

3,042

 

Operating lease right-of-use assets

 

 

1,356

 

 

 

1,391

 

 

 

1,425

 

 

 

1,459

 

 

 

1,493

 

Finance lease right-of-use assets

 

 

16,478

 

 

 

16,676

 

 

 

16,873

 

 

 

4,004

 

 

 

4,038

 

Accrued interest receivable

 

 

6,748

 

 

 

6,881

 

 

 

6,806

 

 

 

7,076

 

 

 

7,170

 

Foreclosed real estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

60

 

 

 

82

 

Intangible assets, net

 

 

5,832

 

 

 

5,989

 

 

 

6,217

 

 

 

76

 

 

 

80

 

Goodwill

 

 

5,056

 

 

 

5,056

 

 

 

5,752

 

 

 

4,536

 

 

 

4,536

 

Bank owned life insurance

 

 

24,889

 

 

 

24,727

 

 

 

24,560

 

 

 

24,967

 

 

 

24,799

 

Other assets

 

 

22,472

 

 

 

25,150

 

 

 

20,159

 

 

 

25,180

 

 

 

23,968

 

Total assets

 

$

1,495,337

 

 

$

1,474,874

 

 

$

1,483,126

 

 

$

1,446,211

 

 

$

1,453,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,061,166

 

 

$

990,805

 

 

$

986,103

 

 

$

932,132

 

 

$

969,692

 

Noninterest-bearing deposits

 

 

203,314

 

 

 

213,719

 

 

 

210,110

 

 

 

169,145

 

 

 

176,421

 

Total deposits

 

 

1,264,480

 

 

 

1,204,524

 

 

 

1,196,213

 

 

 

1,101,277

 

 

 

1,146,113

 

Short-term borrowings

 

 

27,000

 

 

 

61,000

 

 

 

60,315

 

 

 

127,577

 

 

 

91,577

 

Long-term borrowings

 

 

17,628

 

 

 

27,068

 

 

 

39,769

 

 

 

45,869

 

 

 

45,869

 

Subordinated debt

 

 

30,156

 

 

 

30,107

 

 

 

30,057

 

 

 

30,008

 

 

 

29,961

 

Accrued interest payable

 

 

844

 

 

 

546

 

 

 

236

 

 

 

2,092

 

 

 

1,963

 

Operating lease liabilities

 

 

1,560

 

 

 

1,591

 

 

 

1,621

 

 

 

1,652

 

 

 

1,682

 

Finance lease liabilities

 

 

16,655

 

 

 

16,745

 

 

 

16,829

 

 

 

4,359

 

 

 

4,370

 

Other liabilities

 

 

12,118

 

 

 

11,810

 

 

 

16,986

 

 

 

9,203

 

 

 

9,505

 

Total liabilities

 

 

1,370,441

 

 

 

1,353,391

 

 

 

1,362,026

 

 

 

1,322,037

 

 

 

1,331,040

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voting common stock shares issued and outstanding

 

 

4,761,182

 

 

 

4,745,366

 

 

 

4,719,788

 

 

 

4,719,788

 

 

 

4,719,788

 

Voting common stock

 

 

48

 

 

 

47

 

 

 

47

 

 

 

47

 

 

 

47

 

Non-Voting common stock

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

Additional paid in capital

 

 

53,103

 

 

 

52,750

 

 

 

53,231

 

 

 

53,182

 

 

 

53,151

 

Retained earnings

 

 

80,163

 

 

 

77,816

 

 

 

73,670

 

 

 

78,936

 

 

 

77,558

 

Accumulated other comprehensive loss

 

 

(8,432

)

 

 

(9,144

)

 

 

(6,716

)

 

 

(8,786

)

 

 

(8,862

)

Unearned ESOP shares

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(45

)

 

 

(90

)

Total Pathfinder Bancorp, Inc. shareholders' equity

 

 

124,896

 

 

 

121,483

 

 

 

120,246

 

 

 

123,348

 

 

 

121,818

 

Noncontrolling interest

 

 

-

 

 

 

-

 

 

 

854

 

 

 

826

 

 

 

814

 

Total equity

 

 

124,896

 

 

 

121,483

 

 

 

121,100

 

 

 

124,174

 

 

 

122,632

 

Total liabilities and shareholders' equity

 

$

1,495,337

 

 

$

1,474,874

 

 

$

1,483,126

 

 

$

1,446,211

 

 

$

1,453,672

 

 

The above information is unaudited and preliminary, based on the Company's data available at the time of presentation.

8

 


 

 

 

 

2025

 

 

2024

 

SELECTED INCOME STATEMENT DATA:

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

13,672

 

 

$

13,523

 

 

$

14,425

 

 

$

12,489

 

 

$

12,268

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

5,185

 

 

 

5,312

 

 

 

5,664

 

 

 

5,736

 

 

 

5,607

 

Tax-exempt

 

 

402

 

 

 

445

 

 

 

469

 

 

 

498

 

 

 

508

 

Dividends

 

 

93

 

 

 

164

 

 

 

149

 

 

 

178

 

 

 

129

 

Federal funds sold and interest-earning deposits

 

 

89

 

 

 

82

 

 

 

492

 

 

 

121

 

 

 

98

 

Total interest and dividend income

 

 

19,441

 

 

 

19,526

 

 

 

21,199

 

 

 

19,022

 

 

 

18,610

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

6,945

 

 

 

7,823

 

 

 

7,633

 

 

 

7,626

 

 

 

7,411

 

Interest on short-term borrowings

 

 

545

 

 

 

700

 

 

 

1,136

 

 

 

1,226

 

 

 

1,114

 

Interest on long-term borrowings

 

 

65

 

 

 

136

 

 

 

202

 

 

 

201

 

 

 

194

 

Interest on subordinated debt

 

 

475

 

 

 

490

 

 

 

496

 

 

 

489

 

 

 

491

 

Total interest expense

 

 

8,030

 

 

 

9,149

 

 

 

9,467

 

 

 

9,542

 

 

 

9,210

 

Net interest income

 

 

11,411

 

 

 

10,377

 

 

 

11,732

 

 

 

9,480

 

 

 

9,400

 

Provision for (benefit from) credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

504

 

 

 

988

 

 

 

9,104

 

 

 

304

 

 

 

710

 

Held-to-maturity securities

 

 

-

 

 

 

(5

)

 

 

(31

)

 

 

(74

)

 

 

15

 

Unfunded commitments

 

 

(47

)

 

 

5

 

 

 

(104

)

 

 

60

 

 

 

1

 

Total provision for credit losses

 

 

457

 

 

 

988

 

 

 

8,969

 

 

 

290

 

 

 

726

 

Net interest income after provision for credit losses

 

 

10,954

 

 

 

9,389

 

 

 

2,763

 

 

 

9,190

 

 

 

8,674

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

374

 

 

 

405

 

 

 

392

 

 

 

330

 

 

 

309

 

Earnings and gain on bank owned life insurance

 

 

162

 

 

 

169

 

 

 

361

 

 

 

167

 

 

 

157

 

Loan servicing fees

 

 

101

 

 

 

96

 

 

 

79

 

 

 

112

 

 

 

88

 

Net realized (losses) gains on sales and redemptions of investment securities

 

 

(8

)

 

 

249

 

 

 

(188

)

 

 

16

 

 

 

(148

)

Gain on asset sale 1 & 2

 

 

-

 

 

 

3,169

 

 

 

-

 

 

 

-

 

 

 

-

 

Net realized gains (losses) on sales of marketable equity securities

 

 

218

 

 

 

166

 

 

 

62

 

 

 

(139

)

 

 

108

 

Gains on sales of loans and foreclosed real estate

 

 

65

 

 

 

39

 

 

 

90

 

 

 

40

 

 

 

18

 

Loss on sale of premises and equipment

 

 

-

 

 

 

-

 

 

 

(36

)

 

 

-

 

 

 

-

 

Debit card interchange fees

 

 

1

 

 

 

265

 

 

 

300

 

 

 

191

 

 

 

119

 

Insurance agency revenue 1

 

 

-

 

 

 

49

 

 

 

367

 

 

 

260

 

 

 

397

 

Other charges, commissions & fees

 

 

284

 

 

 

299

 

 

 

280

 

 

 

234

 

 

 

689

 

Total noninterest income

 

 

1,197

 

 

 

4,906

 

 

 

1,707

 

 

 

1,211

 

 

 

1,737

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,450

 

 

 

4,123

 

 

 

4,959

 

 

 

4,399

 

 

 

4,329

 

Building and occupancy

 

 

1,347

 

 

 

1,254

 

 

 

1,134

 

 

 

914

 

 

 

816

 

Data processing

 

 

666

 

 

 

721

 

 

 

672

 

 

 

550

 

 

 

528

 

Professional and other services

 

 

606

 

 

 

608

 

 

 

1,820

 

 

 

696

 

 

 

562

 

Advertising

 

 

141

 

 

 

218

 

 

 

165

 

 

 

116

 

 

 

105

 

FDIC assessments

 

 

229

 

 

 

231

 

 

 

228

 

 

 

228

 

 

 

229

 

Audits and exams

 

 

114

 

 

 

123

 

 

 

123

 

 

 

123

 

 

 

170

 

Insurance agency expense 1

 

 

-

 

 

 

456

 

 

 

308

 

 

 

232

 

 

 

285

 

Community service activities

 

 

11

 

 

 

19

 

 

 

20

 

 

 

39

 

 

 

52

 

Foreclosed real estate expenses

 

 

21

 

 

 

20

 

 

 

27

 

 

 

30

 

 

 

25

 

Other expenses

 

 

691

 

 

 

771

 

 

 

803

 

 

 

581

 

 

 

605

 

Total noninterest expense

 

 

8,433

 

 

 

8,544

 

 

 

10,259

 

 

 

7,908

 

 

 

7,706

 

Income (loss) before provision for income taxes

 

 

3,718

 

 

 

5,751

 

 

 

(5,789

)

 

 

2,493

 

 

 

2,705

 

Provision (benefit) for income taxes

 

 

744

 

 

 

492

 

 

 

(1,173

)

 

 

481

 

 

 

532

 

Net income (loss) attributable to noncontrolling interest and Pathfinder Bancorp, Inc.

 

 

2,974

 

 

 

5,259

 

 

 

(4,616

)

 

 

2,012

 

 

 

2,173

 

Net income attributable to noncontrolling interest 1

 

 

-

 

 

 

1,352

 

 

 

28

 

 

 

12

 

 

 

53

 

Net income (loss) attributable to Pathfinder Bancorp Inc.

 

$

2,974

 

 

$

3,907

 

 

$

(4,644

)

 

$

2,000

 

 

$

2,120

 

Voting Earnings per common share - basic

 

$

0.48

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Voting Earnings per common share - diluted

 

$

0.41

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Series A Non-Voting Earnings per common share- basic

 

$

0.48

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Series A Non-Voting Earnings per common share- diluted

 

$

0.41

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Dividends per common share (Voting and Series A Non-Voting)

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

 

1 Although the Company owned 51% of its membership interest in FitzGibbons Agency, LLC (“Agency”) the Company is required to consolidate 100% of the Agency within the consolidated financial statements. The Company sold its 51% membership interest in the Agency in October 2024.

2 The $3,169,000 consolidated gain on asset sale equals $1,616,000 associated with the Company’s 51% interest in the Agency plus $1,553,000 associated with the 49% noncontrolling interest.

 

The above information is unaudited and preliminary, based on the Company's data available at the time of presentation.

9

 


 

 

 

 

2025

 

 

2024

 

FINANCIAL HIGHLIGHTS:

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.81

%

 

 

1.07

%

 

 

-1.25

%

 

 

0.56

%

 

 

0.59

%

Return on average common equity

 

 

9.64

%

 

 

12.85

%

 

 

-14.79

%

 

 

6.49

%

 

 

7.01

%

Return on average equity

 

 

9.64

%

 

 

12.85

%

 

 

-14.79

%

 

 

6.49

%

 

 

7.01

%

Return on average tangible common equity 1

 

 

10.52

%

 

 

14.17

%

 

 

-15.28

%

 

 

6.78

%

 

 

7.32

%

Net interest margin

 

 

3.31

%

 

 

3.02

%

 

 

3.34

%

 

 

2.78

%

 

 

2.75

%

Loans / deposits

 

 

72.14

%

 

 

76.29

%

 

 

77.05

%

 

 

80.66

%

 

 

77.79

%

Core deposits/deposits 2

 

 

78.31

%

 

 

76.86

%

 

 

77.45

%

 

 

67.98

%

 

 

69.17

%

Annualized non-interest expense / average assets

 

 

2.33

%

 

 

2.33

%

 

 

2.75

%

 

 

2.19

%

 

 

2.16

%

Commercial real estate / risk-based capital 3

 

 

182.62

%

 

 

186.73

%

 

 

189.47

%

 

 

169.73

%

 

 

163.93

%

Efficiency ratio 1

 

 

66.84

%

 

 

72.01

%

 

 

75.28

%

 

 

74.08

%

 

 

68.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Selected Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average yield on loans

 

 

5.97

%

 

 

5.87

%

 

 

6.31

%

 

 

5.64

%

 

 

5.48

%

Average cost of interest bearing deposits

 

 

2.76

%

 

 

3.12

%

 

 

3.11

%

 

 

3.21

%

 

 

3.07

%

Average cost of total deposits, including non-interest bearing

 

 

2.29

%

 

 

2.59

%

 

 

2.59

%

 

 

2.72

%

 

 

2.61

%

Deposits/branch 4

 

$

105,373

 

 

$

100,377

 

 

$

99,684

 

 

$

100,116

 

 

$

104,192

 

Pre-tax, pre-provision net income 1

 

$

4,183

 

 

$

3,321

 

 

$

3,368

 

 

$

2,767

 

 

$

3,579

 

Total revenue 1

 

$

12,616

 

 

$

11,865

 

 

$

13,627

 

 

$

10,675

 

 

$

11,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per share

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

 

$

0.10

 

Book value per common share

 

$

20.33

 

 

$

19.83

 

 

$

19.71

 

 

$

20.22

 

 

$

19.97

 

Tangible book value per common share 1

 

$

18.56

 

 

$

18.03

 

 

$

17.75

 

 

$

19.46

 

 

$

19.21

 

Basic and diluted weighted average shares outstanding - Voting

 

 

4,749

 

 

 

4,733

 

 

 

4,714

 

 

 

4,708

 

 

 

4,701

 

Basic earnings per share - Voting  5

 

$

0.48

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Diluted earnings per share - Voting  5

 

$

0.41

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Basic and diluted weighted average shares outstanding - Series A Non-Voting

 

 

1,380

 

 

 

1,380

 

 

 

1,380

 

 

 

1,380

 

 

 

1,380

 

Basic earnings per share - Series A Non-Voting  5

 

$

0.48

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Diluted earnings per share - Series A Non-Voting  5

 

$

0.41

 

 

$

0.63

 

 

$

(0.75

)

 

$

0.32

 

 

$

0.34

 

Common shares outstanding at period end

 

 

6,144

 

 

 

6,126

 

 

 

6,100

 

 

 

6,100

 

 

 

6,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pathfinder Bancorp, Inc. Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company tangible common equity to tangible assets 1

 

 

7.68

%

 

 

7.54

%

 

 

7.36

%

 

 

8.24

%

 

 

8.09

%

Company Total Core Capital (to Risk-Weighted Assets)

 

 

15.89

%

 

 

15.66

%

 

 

15.55

%

 

 

16.19

%

 

 

16.23

%

Company Tier 1 Capital (to Risk-Weighted Assets)

 

 

12.24

%

 

 

12.00

%

 

 

11.84

%

 

 

12.31

%

 

 

12.33

%

Company Tier 1 Common Equity (to Risk-Weighted Assets)

 

 

11.75

%

 

 

11.51

%

 

 

11.33

%

 

 

11.83

%

 

 

11.85

%

Company Tier 1 Capital (to Assets)

 

 

8.82

%

 

 

8.64

%

 

 

8.29

%

 

 

9.16

%

 

 

9.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pathfinder Bank Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank Total Core Capital (to Risk-Weighted Assets)

 

 

14.86

%

 

 

14.65

%

 

 

14.52

%

 

 

16.04

%

 

 

15.65

%

Bank Tier 1 Capital (to Risk-Weighted Assets)

 

 

13.61

%

 

 

13.40

%

 

 

13.26

%

 

 

14.79

%

 

 

14.39

%

Bank Tier 1 Common Equity (to Risk-Weighted Assets)

 

 

13.61

%

 

 

13.40

%

 

 

13.26

%

 

 

14.79

%

 

 

14.39

%

Bank Tier 1 Capital (to Assets)

 

 

9.80

%

 

 

9.64

%

 

 

9.13

%

 

 

10.30

%

 

 

10.13

%

 

1 Non-GAAP financial metrics. See non-GAAP reconciliation included herein for the most directly comparable GAAP measures.

2 Non-brokered deposits excluding certificates of deposit of $250,000 or more.

3 Construction and development, multifamily, and non-owner occupied CRE loans as a percentage of Pathfinder Bank total capital.

4 Includes 11 full-service branches and one motor bank for December 31 and September 30, 2024, respectively. Includes 10 full-service branches and one motor bank for all periods prior.

5 Basic and diluted earnings per share are calculated based upon the two-class method. Weighted average shares outstanding do not include unallocated ESOP shares.

The above information is unaudited and preliminary, based on the Company's data available at the time of presentation.

 

 

10

 


 

 

 

 

2025

 

 

2024

 

ASSET QUALITY:

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Total loan charge-offs

 

$

508

 

 

$

1,191

 

 

$

8,812

 

 

$

112

 

 

$

68

 

Total recoveries

 

 

168

 

 

 

171

 

 

 

90

 

 

 

46

 

 

 

38

 

Net loan charge-offs

 

 

340

 

 

 

1,020

 

 

 

8,722

 

 

 

66

 

 

 

30

 

Allowance for credit losses at period end

 

 

17,407

 

 

 

17,243

 

 

 

17,274

 

 

 

16,892

 

 

 

16,655

 

Nonperforming loans at period end

 

 

13,232

 

 

 

22,084

 

 

 

16,170

 

 

 

24,490

 

 

 

19,652

 

Nonperforming assets at period end

 

$

13,232

 

 

$

22,084

 

 

$

16,170

 

 

$

24,550

 

 

$

19,734

 

Annualized net loan charge-offs to average loans

 

 

0.15

%

 

 

0.44

%

 

 

3.82

%

 

 

0.03

%

 

 

0.01

%

Allowance for credit losses to period end loans

 

 

1.91

%

 

 

1.88

%

 

 

1.87

%

 

 

1.90

%

 

 

1.87

%

Allowance for credit losses to nonperforming loans

 

 

131.55

%

 

 

78.08

%

 

 

106.83

%

 

 

68.98

%

 

 

84.75

%

Nonperforming loans to period end loans

 

 

1.45

%

 

 

2.40

%

 

 

1.75

%

 

 

2.76

%

 

 

2.20

%

Nonperforming assets to period end assets

 

 

0.88

%

 

 

1.50

%

 

 

1.09

%

 

 

1.70

%

 

 

1.36

%

 

 

 

2025

 

 

2024

 

LOAN COMPOSITION:

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

1-4 family first-lien residential mortgages

 

$

243,854

 

 

$

251,373

 

 

$

255,235

 

 

$

250,106

 

 

$

252,026

 

Residential construction

 

 

3,162

 

 

 

4,864

 

 

 

4,077

 

 

 

309

 

 

 

1,689

 

Commercial real estate

 

 

381,479

 

 

 

377,619

 

 

 

378,805

 

 

 

370,361

 

 

 

363,467

 

Commercial lines of credit

 

 

65,074

 

 

 

67,602

 

 

 

64,672

 

 

 

62,711

 

 

 

67,416

 

Other commercial and industrial

 

 

91,644

 

 

 

89,800

 

 

 

88,247

 

 

 

90,813

 

 

 

91,178

 

Paycheck protection program loans

 

 

96

 

 

 

113

 

 

 

125

 

 

 

136

 

 

 

147

 

Tax exempt commercial loans

 

 

4,446

 

 

 

4,544

 

 

 

2,658

 

 

 

3,228

 

 

 

3,374

 

Home equity and junior liens

 

 

52,315

 

 

 

51,948

 

 

 

52,709

 

 

 

35,821

 

 

 

35,723

 

Other consumer

 

 

71,681

 

 

 

72,710

 

 

 

76,703

 

 

 

75,195

 

 

 

77,106

 

Subtotal loans

 

 

913,751

 

 

 

920,573

 

 

 

923,231

 

 

 

888,680

 

 

 

892,126

 

Deferred loan fees

 

 

(1,601

)

 

 

(1,587

)

 

 

(1,571

)

 

 

(417

)

 

 

(595

)

Total loans

 

$

912,150

 

 

$

918,986

 

 

$

921,660

 

 

$

888,263

 

 

$

891,531

 

 

 

 

2025

 

 

2024

 

DEPOSIT COMPOSITION:

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Savings accounts

 

$

129,898

 

 

$

128,753

 

 

$

129,053

 

 

$

106,048

 

 

$

111,465

 

Time accounts

 

 

349,673

 

 

 

360,716

 

 

 

352,729

 

 

 

368,262

 

 

 

378,103

 

Time accounts in excess of $250,000

 

 

149,922

 

 

 

142,473

 

 

 

140,181

 

 

 

117,021

 

 

 

114,514

 

Money management accounts

 

 

10,774

 

 

 

11,583

 

 

 

11,520

 

 

 

12,154

 

 

 

11,676

 

MMDA accounts

 

 

306,281

 

 

 

239,016

 

 

 

250,007

 

 

 

193,915

 

 

 

215,101

 

Demand deposit interest-bearing

 

 

109,941

 

 

 

101,080

 

 

 

97,344

 

 

 

128,168

 

 

 

134,196

 

Demand deposit noninterest-bearing

 

 

203,314

 

 

 

213,719

 

 

 

210,110

 

 

 

169,145

 

 

 

176,434

 

Mortgage escrow funds

 

 

4,677

 

 

 

7,184

 

 

 

5,269

 

 

 

6,564

 

 

 

4,624

 

Total deposits

 

$

1,264,480

 

 

$

1,204,524

 

 

$

1,196,213

 

 

$

1,101,277

 

 

$

1,146,113

 

 

The above information is unaudited and preliminary, based on the Company's data available at the time of presentation.

11

 


 

 

 

 

2025

 

 

2024

 

SELECTED AVERAGE BALANCES:

 

Q1

 

 

Q4

 

 

Q1

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans

 

$

916,207

 

 

$

920,855

 

 

$

895,335

 

Taxable investment securities

 

 

416,558

 

 

 

412,048

 

 

 

431,114

 

Tax-exempt investment securities

 

 

34,475

 

 

 

34,918

 

 

 

29,171

 

Fed funds sold and interest-earning deposits

 

 

12,939

 

 

 

5,115

 

 

 

13,873

 

Total interest-earning assets

 

 

1,380,179

 

 

 

1,372,936

 

 

 

1,369,493

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

Other assets

 

 

114,882

 

 

 

112,654

 

 

 

94,677

 

Allowance for credit losses

 

 

(17,413

)

 

 

(17,145

)

 

 

(16,081

)

Net unrealized losses on available-for-sale securities

 

 

(9,947

)

 

 

(8,534

)

 

 

(11,187

)

Total assets

 

$

1,467,701

 

 

$

1,459,911

 

 

$

1,436,902

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

111,643

 

 

$

102,862

 

 

$

99,688

 

Money management accounts

 

 

10,906

 

 

 

11,371

 

 

 

11,653

 

MMDA accounts

 

 

256,186

 

 

 

257,429

 

 

 

213,897

 

Savings and club accounts

 

 

129,769

 

 

 

128,169

 

 

 

112,719

 

Time deposits

 

 

498,963

 

 

 

504,009

 

 

 

524,368

 

Subordinated loans

 

 

30,123

 

 

 

30,076

 

 

 

29,930

 

Borrowings

 

 

70,575

 

 

 

68,391

 

 

 

137,882

 

Total interest-bearing liabilities

 

 

1,108,165

 

 

 

1,102,307

 

 

 

1,130,137

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

206,137

 

 

 

206,521

 

 

 

169,748

 

Other liabilities

 

 

29,961

 

 

 

29,494

 

 

 

15,986

 

Total liabilities

 

 

1,344,263

 

 

 

1,338,322

 

 

 

1,315,871

 

Shareholders' equity

 

 

123,438

 

 

 

121,589

 

 

 

121,031

 

Total liabilities & shareholders' equity

 

$

1,467,701

 

 

$

1,459,911

 

 

$

1,436,902

 

 

 

 

 

2025

 

 

2024

 

SELECTED AVERAGE YIELDS:

 

Q1

 

 

Q4

 

 

Q1

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans

 

 

5.97

%

 

 

5.87

%

 

 

5.48

%

Taxable investment securities

 

 

5.07

%

 

 

5.32

%

 

 

5.32

%

Tax-exempt investment securities

 

 

4.66

%

 

 

5.10

%

 

 

6.97

%

Fed funds sold and interest-earning deposits

 

 

2.75

%

 

 

6.41

%

 

 

2.83

%

Total interest-earning assets

 

 

5.63

%

 

 

5.69

%

 

 

5.44

%

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

1.07

%

 

 

1.19

%

 

 

1.06

%

Money management accounts

 

 

0.11

%

 

 

0.11

%

 

 

0.10

%

MMDA accounts

 

 

3.06

%

 

 

3.23

%

 

 

3.61

%

Savings and club accounts

 

 

0.25

%

 

 

0.26

%

 

 

0.26

%

Time deposits

 

 

3.69

%

 

 

4.25

%

 

 

3.92

%

Subordinated loans

 

 

6.31

%

 

 

6.52

%

 

 

6.56

%

Borrowings

 

 

3.46

%

 

 

4.89

%

 

 

3.79

%

Total interest-bearing liabilities

 

 

2.90

%

 

 

3.32

%

 

 

3.26

%

Net interest rate spread

 

 

2.73

%

 

 

2.37

%

 

 

2.18

%

Net interest margin

 

 

3.31

%

 

 

3.02

%

 

 

2.75

%

Ratio of average interest-earning assets to average interest-bearing liabilities

 

 

124.55

%

 

 

124.55

%

 

 

121.18

%

 

The above information is unaudited and preliminary based on the Company's data available at the time of presentation.

12

 


 

 

 

 

2025

 

 

2024

 

NON-GAAP RECONCILIATIONS:

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

124,896

 

 

$

121,483

 

 

$

120,246

 

 

$

123,348

 

 

$

121,818

 

Intangible assets

 

 

(10,888

)

 

 

(11,045

)

 

 

(11,969

)

 

 

(4,612

)

 

 

(4,616

)

Tangible common equity (non-GAAP)

 

 

114,008

 

 

 

110,438

 

 

 

108,277

 

 

 

118,736

 

 

 

117,202

 

Common shares outstanding

 

 

6,144

 

 

 

6,126

 

 

 

6,100

 

 

 

6,100

 

 

 

6,100

 

Tangible book value per common share (non-GAAP)

 

$

18.56

 

 

$

18.03

 

 

$

17.75

 

 

$

19.46

 

 

$

19.21

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

114,008

 

 

$

110,438

 

 

$

108,277

 

 

$

118,736

 

 

$

117,202

 

Tangible assets

 

 

1,484,449

 

 

 

1,463,829

 

 

 

1,471,157

 

 

 

1,441,599

 

 

 

1,449,056

 

Tangible common equity to tangible assets ratio (non-GAAP)

 

 

7.68

%

 

 

7.54

%

 

 

7.36

%

 

 

8.24

%

 

 

8.09

%

Return on average tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

123,438

 

 

$

121,589

 

 

$

125,626

 

 

$

123,211

 

 

$

121,031

 

Average intangible assets

 

 

10,991

 

 

 

11,907

 

 

 

4,691

 

 

 

4,614

 

 

 

4,619

 

Average tangible equity (non-GAAP)

 

 

112,447

 

 

 

109,682

 

 

 

120,935

 

 

 

118,597

 

 

 

116,412

 

Net income (loss)

 

 

2,974

 

 

 

3,907

 

 

 

(4,644

)

 

 

2,000

 

 

 

2,120

 

Net income (loss), annualized

 

$

11,831

 

 

$

15,543

 

 

$

(18,475

)

 

$

8,044

 

 

$

8,527

 

Return on average tangible common equity (non-GAAP) 1

 

 

10.52

%

 

 

14.17

%

 

 

-15.28

%

 

 

6.78

%

 

 

7.32

%

Revenue, pre-tax, pre-provision net income, and efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

11,411

 

 

$

10,377

 

 

$

11,732

 

 

$

9,480

 

 

$

9,400

 

Total noninterest income

 

 

1,197

 

 

 

4,906

 

 

 

1,707

 

 

 

1,211

 

 

 

1,737

 

Net realized (gains) losses on sales and redemptions of investment securities

 

 

(8

)

 

 

249

 

 

 

(188

)

 

 

16

 

 

 

(148

)

Gain on asset sale

 

 

-

 

 

 

3,169

 

 

 

-

 

 

 

-

 

 

 

-

 

Revenue (non-GAAP) 2

 

 

12,616

 

 

 

11,865

 

 

 

13,627

 

 

 

10,675

 

 

 

11,285

 

Total non-interest expense

 

 

8,433

 

 

 

8,544

 

 

 

10,259

 

 

 

7,908

 

 

 

7,706

 

Pre-tax, pre-provision net income (non-GAAP) 3

 

$

4,183

 

 

$

3,321

 

 

$

3,368

 

 

$

2,767

 

 

$

3,579

 

Efficiency ratio (non-GAAP) 4

 

 

66.84

%

 

 

72.01

%

 

 

75.28

%

 

 

74.08

%

 

 

68.29

%

 

1 Return on average tangible common equity equals annualized net income (loss) divided by average tangible equity

2 Revenue equals net interest income plus total noninterest income less net realized gains or losses on sales and redemptions of investment securities and gain on sale of insurance agency

3 Pre-tax, pre-provision net income equals revenue less total non-interest expense

4 Efficiency ratio equals noninterest expense divided by revenue

 

The above information is unaudited and preliminary based on the Company's data available at the time of presentation.

13