EX-99.1 2 ea024093901ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON MAY 1, 2025, REPORTING FINANCIAL RESULTS FOR THE FIRST QUARTER 2025

Exhibit 99.1

 

 

SB Financial Group Announces First Quarter 2025 Results

 

DEFIANCE, OH, May 1, 2025 -- SB Financial Group, Inc. (NASDAQ: SBFG) (“SB Financial” or the “Company”), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the first quarter ended March 31, 2025.

 

First Quarter 2025 Highlights Over the First Quarter Prior Year Include:

 

Adjusted net income of $2.7 million, after accounting for $0.7 million of nonrecurring merger expenses, was up 23.2 percent from the prior year adjusted net income of $2.2 million, with adjusted Diluted Earnings Per Share (“DEPS”) of $0.42. Unadjusted net income and EPS were slightly below the prior year quarter.

 

Successful completion of the Marblehead Bank acquisition, adding $56 million of low-cost deposits and $19 million in loans.

 

Interest income of $17.4 million increased by 13.5 percent from $15.3 million reported in the prior year quarter.

 

Loan growth of $96.7 million, or 9.8 percent from the prior-year quarter, with growth from the linked quarter of $41.6 million. This was our fourth consecutive quarter of sequential expanding loan growth, year over year. Growth adjusted for the Marblehead acquisition would be $78.2 and $23.1 million, from the linked quarter.

 

Deposit growth of $159.7 million, or 14.4 percent from the prior-year quarter, with growth from the linked quarter of $119.4 million. Growth adjusted for the Marblehead acquisition would be $103.7 and $63.4 million, from the linked quarter.

 

Tangible book value (“TBV”) per share ended the quarter at $15.79 up $0.86 per share or 5.8 percent from the prior year quarter. Absent the per share dilution from the acquisition of $0.87, TBV would have been up $1.73 per share or 11.6 percent.

 

Earnings Highlights  Three Months Ended 
($ in thousands, except per share & ratios)  Mar. 2025   Mar. 2024   % Change 
Operating revenue  $15,386   $13,131    17.2%
Interest income   17,372    15,300    13.5%
Interest expense   6,093    6,120    -0.4%
Net interest income   11,279    9,180    22.9%
Provision for credit losses   387    -    N/M 
Noninterest income   4,107    3,951    3.9%
Noninterest expense   12,410    10,282    20.7%
Net income   2,158    2,368    -8.9%
Merger adjusted Earnings per diluted share   0.42    0.33    27.3%
Earnings per diluted share   0.33    0.35    -5.7%
Merger adjusted Return on Avg. Assets   0.76%   0.67%   13.4%
Return on average assets   0.60%   0.71%   -15.5%
Merger adjusted Return on Avg. Equity   8.35%   7.26%   15.0%
Return on average equity   6.63%   7.72%   -14.1%

 

“Our first quarter results highlight the value of our growth strategy, even in the midst of temporary economic uncertainty,” said Mark A. Klein, Chairman, President, and CEO. “Merger adjusted net income for the quarter was $2.7 million, a 22.3 percent increase from the prior-year quarter, with the GAAP EPS of $0.33 slightly down from the prior year. The successful closing of the acquisition in the first quarter significantly strengthened our liquidity position through their low-cost deposit base and further expanded our market presence in Northern Ohio. This marks an important milestone in executing our long-term growth strategy to grow organically and through M & A.”

 

 

 

Interest income for the quarter grew by 13.5 percent to $17.4 million compared to the previous year, driven by continued strong loan growth. Total loans increased by $96.7 million, compared to the prior year, and by $41.5 million from the linked quarter. Adjusted for the Marblehead acquisition, total loan growth would have been $78.2 and $23.1 million, respectively. Deposits rose by $158.9 million, or 14.3 percent, to $1.27 billion, a result of the acquisition and a testament to the trust our clients place in us. Adjusted for the acquisition, deposit growth would have been $102.9 and $62.6 million, respectively.

 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

In the first quarter of 2025, total operating revenue increased to $15.4 million, a 17.2 percent rise from $13.1 million in the prior year and a slight 0.1 percent decrease from the linked quarter, driven by growth in both net interest income and noninterest income. Net interest income reached $11.3 million, a strong 22.9 percent year-over-year increase, reflecting higher interest income on loans, which rose by $1.7 million to $15.4 million. Deposit costs increased by 5.1 percent to $5.4 million, but were largely offset by decreases in interest expense on other funding sources, resulting in a 0.4 percent decrease in total interest expense compared to the prior year quarter. As a result, the net interest margin expanded by 41 basis points year-over-year to 3.40 percent, reflecting the continued strength of our interest-earning assets and disciplined management of our funding costs. Noninterest income for the quarter increased by 3.9 percent year-over-year to $4.1 million due to improvements in gains on sale and title insurance, partially offset by decreases in mortgage loan servicing fees. Looking ahead, we remain focused on maintaining a balanced strategy that drives sustainable revenue growth while effectively managing costs, ensuring consistent value creation for our shareholders.

 

Mortgage Loan Business

 

Net mortgage banking revenue for the quarter reached $1.5 million, down $84,000 from the prior-year quarter. Loan servicing fees added $894,000 to revenue, reflecting an increase of $39,000 from the prior year quarter. The OMSR net valuation adjustment for the first quarter of 2025 was a positive $11,000 compared to a positive $181,000 in the first quarter of 2024.

 

Mortgage Banking

 

($ in thousands)  Mar. 2025   Dec. 2024   Sep. 2024   Jun. 2024   Mar. 2024   Prior Year Growth 
Mortgage originations  $39,775   $72,534   $70,715   $75,110   $42,912   $(3,137)
Mortgage sales   39,279    62,301    61,271    55,835    36,623    2,656 
Mortgage servicing portfolio   1,432,184    1,427,318    1,406,273    1,389,805    1,371,713    60,471 
Mortgage servicing rights   14,965    14,868    14,357    14,548    14,191    774 
                               
                               
Revenue                              
Loan servicing fees   894    886    874    862    855    39 
OMSR amortization   (294)   (358)   (370)   (335)   (273)   (21)
Net administrative fees   600    528    504    527    582    18 
OMSR valuation adjustment   11    288    (465)   38    181    (170)
Net loan servicing fees   611    816    39    565    763    (152)
Gain on sale of mortgages   849    1,196    1,311    1,277    781    68 
Mortgage banking revenue, net  $1,460   $2,012   $1,350   $1,842   $1,544   $(84)

 

1

 

 

Noninterest Income and Noninterest Expense

 

“Noninterest income for the first quarter of 2025 totaled $4.1 million, up $156,000 or 3.9 percent from the prior-year quarter, primarily due to increased gains on sales of mortgage loans and OSMR, and increased title service and other revenue. Compared to the prior-year quarter, gains on sales of mortgage loans and OSMR grew modestly by $68,000 year over year, and title insurance revenue added $131,000, reflecting the consistent benefit of our revenue diversification strategy,” Mr. Klein noted.

 

Noninterest Income/Noninterest Expense

 

($ in thousands, except ratios)  Mar. 2025   Dec. 2024   Sep. 2024   Jun. 2024   Mar. 2024   Prior Year Growth 
Noninterest Income (NII)  $4,107   $4,557   $4,123   $4,386   $3,951   $156 
NII / Total Revenue   26.7%   29.5%   28.8%   31.5%   30.1%   -3.4%
NII / Average Assets   1.1%   1.3%   1.2%   1.3%   1.2%   -0.1%
Total Revenue Growth   17.2%   2.2%   4.5%   -0.6%   -6.1%   23.3%
                               
Noninterest Expense (NIE)  $12,410   $11,003   $11,003   $10,671   $10,282   $2,128 
Efficiency Ratio   80.0%   71.1%   76.8%   75.9%   78.2%   1.8%
NIE / Average Assets   3.4%   3.2%   3.2%   3.2%   3.1%   0.3%
Net Noninterest Expense/Avg. Assets   -2.3%   -1.9%   -2.0%   -1.9%   -1.9%   -0.4%
Total Expense Growth   20.7%   6.1%   5.0%   3.2%   -4.6%   25.3%

 

Noninterest expense for the first quarter of 2025 was impacted by the one-time merger related expenses of $726,000. Adjusting for these expenses and the $300,000 in Marblehead operating expenses for the quarter, total operating costs were up just 3.5 percent from the linked quarter and 10.7 percent.

 

“Our efficiency ratio in the first quarter of 2025 was 76.0 percent when we factor out the merger related costs, which was an improvement compared to the prior year.” stated Mr. Klein.

 

Balance Sheet

 

As of March 31, 2025, SB Financial reported total assets of $1.50 billion, higher from both the linked quarter and the previous year. This growth was primarily driven by a robust increase in the loan portfolio, which reached $1.09 billion, marking a $96.7 million or 9.8 percent increase year over year. Loan growth also included $18.7 million in loans added with the completion of the acquisition. Cash increased by $78.5 million from the prior year, including $35 million added from the liquidation of the acquired investment portfolio.

 

Total deposits increased to $1.27 billion, growing $158.9 million or 14.3 percent year over year, including $56 million in low-cost deposits from the acquisition and $102.9 million in organic deposit growth reflecting SB Financial’s successful efforts in deposit gathering and customer engagement. Shareholders’ equity ended the quarter at $131.5 million, representing a $7.8 million increase from the prior year. This growth reflects management’s commitment to enhancing shareholder value and the Company’s disciplined approach to capital management.

 

During the first quarter, SB Financial repurchased 26,446 shares, less than previous quarters as the average price was above our target range. This reflects the Company’s dedication to returning value to shareholders through dividends and share repurchases while retaining adequate capital to support our long-term growth.

 

2

 

 

“As we progress through the remainder of 2025, our balance sheet strength and strategic management of resources highlight our long-term strategic growth ambitions, both organically and through successful acquisitions,” said Mr. Klein, Chairman, President, and CEO. “Even in the current challenging rate environment, we achieved our fourth consecutive quarter of loan growth, with balances increasing by $96.7 million from the previous year, which included $78.2 million of organic loan growth. This performance underscores the strength of our deep client relationships and our continued competitiveness in the market. Our strong asset quality, supported by top-decile coverage ratios, remains a cornerstone of our financial stability, which we will leverage to take advantage of emerging opportunities while maintaining our focus on operational excellence. Looking ahead, we are committed to driving shareholder value and sustaining robust financial performance as the economic landscape stabilizes.”

 

Loan Balances

 

($ in thousands, except ratios)  Mar. 2025   Dec. 2024   Sep. 2024   Jun. 2024   Mar. 2024   Annual Growth 
Commercial  $125,878   $124,764   $123,821   $123,287   $120,016   $5,862 
% of Total   11.6%   11.9%   12.0%   12.3%   12.1%   4.9%
Commercial RE   509,518    479,573    459,449    434,967    429,362    80,156 
% of Total   46.8%   45.8%   44.6%   43.3%   43.3%   18.7%
Agriculture   61,443    64,680    64,887    64,329    62,365    (922)
% of Total   5.6%   6.2%   6.3%   6.4%   6.3%   -1.5%
Residential RE   319,307    308,378    314,010    316,233    314,668    4,639 
% of Total   29.3%   29.5%   30.5%   31.5%   31.7%   1.5%
Consumer & Other   72,128    69,340    67,788    66,574    65,141    6,987 
% of Total   6.6%   6.6%   6.6%   6.6%   6.6%   10.7%
Total Loans  $1,088,274   $1,046,735   $1,029,955   $1,005,390   $991,552   $96,722 
Total Growth Percentage                            9.8%

 

Deposit Balances

 

($ in thousands, except ratios)  Mar. 2025   Dec. 2024   Sep. 2024   Jun. 2024   Mar. 2024   Annual Growth 
Non-Int DDA  $240,446   $232,155   $222,425   $208,244   $219,395   $21,051 
% of Total   18.9%   20.1%   19.2%   18.7%   19.7%   9.6%
Interest DDA   208,583    201,085    202,097    190,857    169,171    39,412 
% of Total   16.4%   17.4%   17.4%   17.1%   15.2%   23.3%
Savings   285,902    237,987    241,761    231,855    244,157    41,745 
% of Total   22.5%   20.6%   20.8%   20.8%   21.9%   17.1%
Money Market   257,013    222,161    228,182    225,650    221,362    35,651 
% of Total   20.2%   19.3%   19.7%   20.2%   19.9%   16.1%
Time Deposits   279,276    259,217    265,068    258,582    258,257    21,019 
% of Total   22.0%   22.5%   22.9%   23.2%   23.2%   8.1%
Total Deposits  $1,271,220   $1,152,605   $1,159,533   $1,115,188   $1,112,342   $158,878 
Total Growth Percentage                            14.3%

 

3

 

 

Asset Quality

 

As of March 31, 2025, SB Financial continued to demonstrate strong asset quality metrics. Nonperforming assets totaled $6.1 million, representing 0.41 percent of total assets, an increase of $3.2 million compared to $2.9 million or 0.22 percent of total assets reported in the prior year. This year-over-year growth was driven by weakness in three credits that we continue to expect to resolve favorably in 2025.

 

The allowance for credit losses remained strong at 1.41 percent of total loans, providing 254.4 percent coverage of nonperforming loans, a level slightly lower than the linked quarter but indicative of our conservative approach to risk management amid the current environment. The net loan charge-offs to average loans ratio remained modest at 3 basis points, improving from 7 basis points in the prior quarter and consistent with the year-ago period, reflecting disciplined credit practices and effective collateral management.

 

“Our asset quality metrics fully illustrate the diligence of our approach and commitment to disciplined risk management,” stated Mark Klein, Chairman, President, and CEO. “While we observed a slight uptick in nonperforming assets compared to the prior year, our reserve coverage ratio and continued low charge-off levels underscore the quality of our loan portfolio. We remain focused on balancing our conservative approach in maintaining the integrity of our credit processes with the need to effectively manage our balance sheet for long-term growth.”

 

Nonperforming Assets
($ in thousands, except ratios)
  Mar. 2025   Dec. 2024   Sep. 2024   Jun. 2024   Mar. 2024   Annual
Change
 
Commercial & Agriculture  $3,418   $2,927   $2,899   $2,781   $897   $2,521 
% of Total Com./Ag. loans   1.82%   1.55%   1.54%   1.48%   0.49%   281.0%
Commercial RE   798    807    813    475    49    749 
% of Total CRE loans   0.16%   0.17%   0.18%   0.11%   0.01%   1528.6%
Residential RE   1,608    1,539    1,536    1,247    1,295    313 
% of Total Res. RE loans   0.50%   0.50%   0.49%   0.39%   0.41%   24.2%
Consumer & Other   227    243    270    231    193    34 
% of Total Con./Oth. loans   0.31%   0.35%   0.40%   0.35%   0.30%   17.6%
Total Nonaccruing Loans   6,051    5,516    5,518    4,734    2,434    3,617 
% of Total loans   0.56%   0.53%   0.54%   0.47%   0.25%   148.6%
Foreclosed Assets and Other Assets   73    -    -    510    510    (437)
Total Change (%)                            -85.7%
Total Nonperforming Assets  $6,124   $5,516   $5,518   $5,244   $2,944   $3,180 
% of Total assets   0.41%   0.40%   0.40%   0.39%   0.22%   108.02%

  

Webcast and Conference Call

 

The Company will hold the first quarter 2025 earnings conference call and webcast on May 2, 2025, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

 

About SB Financial Group

 

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 26 offices: 24 in ten Ohio counties and two in Northeast, Indiana, and 26 ATMs. State Bank has six loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. Peak Title provides title insurance and title opinions throughout the Tri-State and Kentucky. SB Financial’s common stock is listed on the NASDAQ Capital Market with the ticker symbol “SBFG”.

 

4

 

 

Forward-Looking Statements

 

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial’s Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

 

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 pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE 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. In addition, the Company excludes the OMSR valuation adjustment and any gain on sale of assets from net income to report a non-GAAP adjusted net income level. 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.

 

Investor Contact Information:

 

Mark A. Klein

Chairman, President and

Chief Executive Officer

[email protected]

 

Anthony V. Cosentino

Executive Vice President and

Chief Financial Officer

[email protected]

 

5

 

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

  

   March   December   September   June   March 
($ in thousands)  2025   2024   2024   2024   2024 
ASSETS                    
Cash and due from banks  $105,145   $25,928   $49,348   $21,983   $26,602 
Interest bearing time deposits   1,565    1,565    1,706    2,417    2,417 
Available-for-sale securities   199,721    201,587    211,511    207,856    213,239 
Loans held for sale   4,286    6,770    8,927    7,864    4,730 
Loans, net of unearned income   1,088,274    1,046,735    1,029,955    1,005,390    991,552 
Allowance for credit losses   (15,391)   (15,096)   (15,278)   (15,612)   (15,643)
Premises and equipment, net   21,875    20,456    20,715    20,860    20,985 
Federal Reserve and FHLB Stock, at cost   5,340    5,223    5,223    5,204    6,512 
Foreclosed assets and other assets   73    -    -    510    510 
Interest receivable   5,072    4,908    4,842    4,818    3,706 
Goodwill   27,158    23,239    23,239    23,239    23,239 
Cash value of life insurance   30,871    30,685    30,488    30,294    30,103 
Mortgage servicing rights   14,965    14,868    14,357    14,548    14,191 
Other assets   12,048    12,649    8,916    12,815    13,869 
Total assets  $1,501,002   $1,379,517   $1,393,949   $1,342,186   $1,336,012 
LIABILITIES AND SHAREHOLDERS’ EQUITY                    
Deposits                    
Non interest bearing demand  $240,446   $232,155   $222,425   $208,244   $219,395 
Interest bearing demand   208,583    201,085    202,097    190,857    169,171 
Savings   285,902    237,987    241,761    231,855    244,157 
Money market   257,013    222,161    228,182    225,650    221,362 
Time deposits   279,276    259,217    265,068    258,582    258,257 
Total deposits   1,271,220    1,152,605    1,159,533    1,115,188    1,112,342 
                          
Short-term borrowings   11,058    10,585    15,240    15,178    12,916 
Federal Home Loan Bank advances   35,000    35,000    35,000    35,000    35,000 
Trust preferred securities   10,310    10,310    10,310    10,310    10,310 
Subordinated debt net of issuance costs   19,702    19,690    19,678    19,666    19,654 
Interest payable   2,634    2,351    3,374    2,944    2,772 
Other liabilities   19,552    21,468    17,973    18,421    19,295 
Total liabilities   1,369,476    1,252,009    1,261,108    1,216,707    1,212,289 
                          
Shareholders’ Equity                         
Common stock   61,319    61,319    61,319    61,319    61,319 
Additional paid-in capital   14,955    15,194    15,090    15,195    14,978 
Retained earnings   117,397    116,186    113,515    112,104    109,938 
Accumulated other comprehensive loss   (26,872)   (30,234)   (24,870)   (31,801)   (31,547)
Treasury stock   (35,273)   (34,957)   (32,213)   (31,338)   (30,965)
Total shareholders’ equity   131,526    127,508    132,841    125,479    123,723 
                          
Total liabilities and shareholders’ equity  $1,501,002   $1,379,517   $1,393,949   $1,342,186   $1,336,012 

 

6

 

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

($ in thousands, except per share & ratios)  At and for the Three Months Ended 
   March   December   September   June   March 
Interest income  2025   2024   2024   2024   2024 
Loans                    
Taxable  $15,244   $14,920   $14,513   $13,883   $13,547 
Tax exempt   115    122    127    124    123 
Securities                         
Taxable   1,169    1,178    1,192    1,226     1,274 
Tax exempt   38    35    37    37    37 
Other interest income   806    592    679    384    319 
Total interest income   17,372    16,847    16,548    15,654    15,300 
                          
Interest expense                         
Deposits   5,352    5,169    5,568    5,208    5,090 
Repurchase agreements & other   24    41    43    36    34 
Federal Home Loan Bank advances   362    369    369    370    613 
Trust preferred securities   160    177    187    187    188 
Subordinated debt   195    194    195    194    195 
Total interest expense   6,093    5,950    6,362    5,995    6,120 
                          
Net interest income   11,279    10,897    10,186    9,659    9,180 
                          
Provision for credit losses   387    (76)   200    -    - 
                          
Net interest income after provision for loan losses   10,892    10,973    9,986    9,659    9,180 
                          
Noninterest income                         
Wealth management fees   864    916    882    848    865 
Customer service fees   879    842    870    875    880 
Gain on sale of mtg. loans & OMSR   849    1,196    1,311    1,277    781 
Mortgage loan servicing fees, net   611    816    39    565    763 
Gain on sale of non-mortgage loans   15    10    20    105    10 
Title insurance revenue   397    478    485    406    266 
Net gain on sales of securities   -    -    -    -    - 
Gain (loss) on sale of assets   -    -    200    -    - 
Other   492    299    316    310    386 
Total noninterest income   4,107    4,557    4,123    4,386    3,951 
                          
Noninterest expense                         
Salaries and employee benefits   6,237    6,185    6,057    6,009    5,352 
Net occupancy expense   893    702    706    707    769 
Equipment expense   1,072    1,127    1,069    1,060    1,077 
Data processing fees   1,439    821    758    727    769 
Professional fees   1,034    895    659    615    758 
Marketing expense   165    207    241    176    197 
Telephone and communication expense   139    136    128    156    105 
Postage and delivery expense   137    116    145    89    97 
State, local and other taxes   224    224    208    230    245 
Employee expense   174    168    228    159    178 
Other expenses   896    422    804    743    735 
Total noninterest expense   12,410    11,003    11,003    10,671    10,282 
                          
Income before income tax expense   2,589    4,527    3,106    3,374    2,849 
Income tax expense   431    892    752    261    481 
                          
Net income  $2,158   $3,635   $2,354   $3,113   $2,368 
                          
Common share data:                         
Basic earnings per common share  $0.33   $0.55   $0.35   $0.47   $0.35 
Diluted earnings per common share  $0.33   $0.55   $0.35   $0.47   $0.35 
                          
Average shares outstanding (in thousands):                         
Basic:   6,481    6,575    6,660    6,692    6,715 
Diluted:   6,502    6,599    6,675    6,700    6,723 

7

 

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

  

($ in thousands, except per share & ratios)  At and for the Three Months Ended 
   March   December   September   June   March 
SUMMARY OF OPERATIONS  2025   2024   2024   2024   2024 
                     
Net interest income  $11,279   $10,897   $10,186   $9,659   $9,180 
Tax-equivalent adjustment   41    42    44    43    43 
Tax-equivalent net interest income   11,320    10,939    10,230    9,702    9,223 
Provision for credit loss   387    (76)   200    -    - 
Noninterest income   4,107    4,557    4,123    4,386    3,951 
Total operating revenue   15,386    15,454    14,309    14,045    13,131 
Noninterest expense   12,410    11,003    11,003    10,671    10,282 
Pre-tax pre-provision income   2,976    4,451    3,306    3,374    2,849 
Net income   2,158    3,635    2,354    3,113    2,368 
                          
PER SHARE INFORMATION:                         
Basic earnings per share (EPS)   0.33    0.55    0.35    0.47    0.35 
Diluted earnings per share   0.33    0.55    0.35    0.47    0.35 
Common dividends   0.145    0.145    0.140    0.140    0.135 
Book value per common share   20.29    19.64    20.05    18.80    18.46 
Tangible book value per common share (TBV)   15.79    16.00    16.49    15.26    14.93 
Market price per common share   20.82    20.91    20.56    14.00    13.78 
Market price to TBV   131.8%   130.7%   124.7%   91.8%   92.3%
Market price to trailing 12 month EPS   12.2    12.1    11.8    7.9    7.9 
                          
PERFORMANCE RATIOS:                         
Return on average assets (ROAA)   0.60%   1.04%   0.68%   0.93%   0.71%
Pre-tax pre-provision ROAA   0.83%   1.28%   0.96%   1.01%   0.86%
Return on average equity (ROE)   6.63%   11.13%   7.32%   10.16%   7.72%
Return on average tangible equity   8.32%   13.58%   8.97%   12.59%   9.55%
Efficiency ratio   80.00%   71.09%   76.78%   75.86%   78.17%
Earning asset yield   5.23%   5.18%   5.16%   5.02%   4.97%
Cost of interest bearing liabilities   2.32%   2.36%   2.53%   2.47%   2.55%
Net interest margin   3.40%   3.35%   3.17%   3.10%   2.99%
Tax equivalent effect   0.01%   0.01%   0.02%   0.01%   0.01%
Net interest margin, tax equivalent   3.41%   3.36%   3.19%   3.11%   3.00%
Non interest income/Average assets   1.14%   1.31%   1.20%   1.31%   1.19%
Non interest expense/Average assets   3.45%   3.15%   3.20%   3.18%   3.08%
Net noninterest expense/Average assets   -2.31%   -1.85%   -2.00%   -1.87%   -1.90%
                          
ASSET QUALITY RATIOS:                         
Gross charge-offs   87    195    29    -    66 
Recoveries   2    13    2    16    9 
Net charge-offs   85    182    27    (16)   57 
Nonperforming loans/Total loans   0.56%   0.53%   0.54%   0.47%   0.25%
Nonperforming assets/Loans & OREO   0.56%   0.53%   0.54%   0.52%   0.30%
Nonperforming assets/Total assets   0.41%   0.40%   0.40%   0.39%   0.22%
Allowance for credit loss/Nonperforming loans   254.35%   273.68%   276.83%   329.78%   642.69%
Allowance for credit loss/Total loans   1.41%   1.44%   1.48%   1.55%   1.58%
Net loan charge-offs/Average loans (ann.)   0.03%   0.07%   0.01%   (0.01)%   0.02%
                          
CAPITAL & LIQUIDITY RATIOS:                         
Loans/ Deposits   85.61%   90.81%   88.82%   90.15%   89.14%
Equity/ Assets   8.76%   9.24%   9.53%   9.35%   9.26%
Tangible equity/Tangible assets   6.96%   7.66%   7.97%   7.72%   7.63%
Common equity tier 1 ratio (Bank)   12.35%   13.43%   13.19%   13.98%   13.84%
                          
END OF PERIOD BALANCES                         
Total assets   1,501,002    1,379,517    1,393,949    1,342,186    1,336,012 
Total loans   1,088,274    1,046,735    1,029,955    1,005,390    991,552 
Deposits   1,271,220    1,152,605    1,159,533    1,115,188    1,112,342 
Shareholders equity   131,526    127,508    132,841    125,479    123,723 
Goodwill and intangibles   29,125    23,597    23,613    23,630    23,646 
Tangible equity   102,401    103,911    109,228    101,849    100,077 
Mortgage servicing portfolio   1,432,184    1,427,318    1,406,273    1,389,805    1,371,713 
Wealth/Brokerage assets under care   519,158    547,697    557,724    525,713    525,517 
Total assets under care   3,452,344    3,354,532    3,357,946    3,257,704    3,233,242 
Full-time equivalent employees   262    252    248    249    245 
Period end common shares outstanding   6,483    6,494    6,624    6,676    6,702 
Market capitalization (all)   134,982    135,780    136,189    93,458    92,359 
                          
AVERAGE BALANCES                         
Total assets   1,459,896    1,395,473    1,376,849    1,342,847    1,333,236 
Total earning assets   1,346,354    1,301,872    1,283,407    1,246,099    1,230,736 
Total loans   1,076,328    1,040,580    1,018,262    1,005,018    993,310 
Deposits   1,227,449    1,163,531    1,145,964    1,120,367    1,091,803 
Shareholders equity   131,944    130,647    128,608    122,510    123,058 
Goodwill and intangibles   26,714    23,605    23,621    23,638    23,654 
Tangible equity   105,230    107,042    104,987    98,872    99,404 
Average basic shares outstanding   6,481    6,575    6,660    6,692    6,715 
Average diluted shares outstanding   6,502    6,599    6,675    6,700    6,723 

 

8

 

 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

  

For the Three Months Ended Mar. 31, 2025 and 2024 
($ in thousands)  Three Months Ended Mar. 31, 2025   Three Months Ended Mar. 31, 2024 
   Average       Average   Average       Average 
Assets  Balance   Interest   Rate   Balance   Interest   Rate 
Taxable securities  $196,880   $1,276    2.63%  $210,252   $1,413    2.70%
Overnight Cash   66,460    699    4.27%   20,729    180    3.48%
Nontaxable securities   6,686    38    2.30%   6,445    37    2.30%
Loans, net   1,076,328    15,359    5.79%   993,310    13,670    5.52%
Total earning assets   1,346,354    17,372    5.23%   1,230,736    15,300    4.99%
                               
Cash and due from banks   10,339              4,512           
Allowance for loan losses   (15,238)             (15,830)          
Premises and equipment   21,082              21,281           
Other assets   97,359              92,537           
Total assets  $1,459,896             $1,333,236           
                               
Liabilities                              
Savings, MMDA and interest bearing demand  $709,324   $2,959    1.69%  $605,243   $2,525    1.67%
Time deposits   276,253    2,393    3.51%   258,592    2,565    3.98%
Repurchase agreements & other   13,106    24    0.74%   15,993    34    0.85%
Advances from Federal Home Loan Bank   35,044    362    4.19%   51,030    613    4.82%
Trust preferred securities   10,310    160    6.29%   10,310    188    7.31%
Subordinated debt   19,694    195    4.02%   19,646    195    3.98%
Total interest bearing liabilities   1,063,731    6,093    2.32%   960,814    6,120    2.55%
                               
Non interest bearing demand   241,872    -         227,968    -      
Total funding   1,305,603         1.89%   1,188,782         2.06%
Other liabilities   22,349              21,396           
Total liabilities   1,327,952              1,210,178           
                               
Equity   131,944              123,058           
Total liabilities and equity  $1,459,896             $1,333,236           
                               
Net interest income       $11,279             $9,180      
                               
Net interest income as a percent of average interest-earning assets - GAAP measure             3.40%             2.99%
                               
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis             3.41%             3.00%

 

9

 

 

Non-GAAP reconciliation

 

   Three Months Ended 
($ in thousands, except per share & ratios)  Mar. 31, 2025   Mar. 31, 2024 
         
Total Operating Revenue  $15,386   $13,131 
Adjustment to (deduct)/add OMSR recapture/impairment *   (11)   (181)
Adjusted Total Operating Revenue   15,375    12,950 
           
Total Operating Expense  $12,410   $10,282 
Adjustment for merger expenses   (726)   - 
Adjusted Total Operating Expense   11,684    10,282 
           
Income before Income Taxes   2,589    2,849 
Adjustment for OMSR*/Merger Expenses   715    (181)
Adjusted Income before Income Taxes   3,304    2,668 
           
Provision for Income Taxes   431    481 
Adjustment for OMSR/Merger Expenses **   150    (38)
Adjusted Provision for Income Taxes   581    443 
           
Net Income   2,158    2,368 
Adjustment for OMSR*/Merger Expenses   565    (143)
Adjusted Net Income   2,723    2,225 
           
Diluted Earnings per Share   0.33    0.35 
Adjustment for OMSR*/Merger Expenses   0.09    (0.02)
Adjusted Diluted Earnings per Share  $0.42   $0.33 
           
Return on Average Assets   0.60%   0.71%
Adjustment for OMSR*/Merger Expenses   0.15%   -0.04%
Adjusted Return on Average Assets   0.75%   0.67%

  

*valuation adjustment to the Company’s mortgage servicing rights

 

**tax effect is calculated using a 21% statutory federal corporate income tax rate

 

 

11