EX-99.1 2 ex99-1.htm EX-99.1

 

Exhibit 99.1

 

 

OptimumBank Holdings, Inc. Financial Performance for the Third Quarter of 2025

 

Fort Lauderdale, FL, November 12, 2025 — OptimumBank Holdings, Inc. (NYSE American: OPHC) (the “Company”) is a one-bank holding company and owns 100% of OptimumBank (the “Bank”). The Company is pleased to announce net earnings of $4.32 million, or $0.37 per basic share, and $0.18 per diluted share, for the third quarter of 2025. This compares to net earnings of $3.60 million, or $0.31 per basic share, and $0.15 per diluted share, for the second quarter of 2025, and $3.30 million net earnings, or $0.34 per basic share, and $0.15 per diluted share, for the comparable quarter last year. For the nine-month period ended September 30, 2025, net earnings was $11.80 million, or $1.00 per basic share, and $0.50 per diluted share, compared to net earnings of $9.17 million, or $1.02 per basic share, and $0.45 per diluted share, for the nine-month period ended September 30, 2024. The increase of $2.63 million in earnings for the nine-month period ended September 30, 2025, compared to the same period in 2024, was primarily driven by a $5.26 million improvement in net interest income and $1.49 million increase in noninterest income, partially offset by an increase in noninterest expenses and income taxes. The diluted share count incorporates the effect of certain changes to existing preferred shares, and comparability with prior diluted EPS figures may be affected accordingly.

 

The Company has demonstrated continued progress during the third quarter of 2025. Total deposits grew by $80.62 million from June 30, 2025, reaching $959.49 million at September 30, 2025, up 9.17% from the prior quarter, or 36.68% annualized. This also represents a growth of $152.98 million in total deposits since the third quarter of 2024 or 18.97%. The gross loan portfolio increased by $29.16 million or 3.72% during the third quarter of 2025 to $813.72 million, or 14.88% annualized.

 

Highlights for the Third Quarter of 2025

 

  Net earnings of $4.32 million, or $0.37 per basic share, and $0.18 diluted earnings per share (“diluted EPS”).
  Return on Average Assets (ROAA) was 1.68% for the third quarter of 2025, compared to 1.48% for the second quarter of 2025.
  Net interest margin was 4.37%, reflecting a 5basis point increase from 4.32% in the second quarter of 2025.
  Total assets grew by $83.92 million to $1.08 billion from June 30, 2025, an annualized increase of approximately 33.60%.
  Total deposits grew by $80.62 million to $959.49 million from June 30, 2025, representing an annualized increase of approximately 36.69%.
  Gross loans increased by $29.16 million during the quarter.
  Total stockholders’ equity increased by $5.54 million to $116.89 million as of September 30, 2025, up from $111.35 million as of June 30, 2025, reflecting continued earnings retention.

 

“As we celebrate OptimumBank’s 25th anniversary, we are proud to report another quarter of strong performance and steady growth,” said Moishe Gubin, Chairman of the Board. “Our momentum continues to build as we expand our customer base, strengthen our core earnings, and deliver meaningful value to our shareholders. Despite ongoing industry headwinds, our team’s disciplined approach to deposit pricing, targeted lending, and operating efficiency continues to drive results. With a growing foundation of loyal customers and a well-capitalized balance sheet, we are entering our next chapter with confidence, agility, and excitement for the opportunities ahead.”

 

Net interest income increased to $11.05 million, up by $0.81 million from the second quarter of 2025 and $2.09 million from the third quarter of 2024, supported by higher yields on loans and other earning assets and lower costs on interest-bearing liabilities. The cost of interest-bearing liabilities improved to 3.48%, down from 3.49% in the second quarter, while interest-earning asset yields expanded to 6.46%. The Company’s net interest margin rose to 4.37%, a reflection of disciplined deposit pricing strategy and balance sheet optimization.

 

Noninterest income grew to $1.98 million, a quarterly increase of $0.15 million, driven by increases in service charges and fee-based revenue, gains on sales of government guaranteed loans, and loan prepayment fees. Noninterest expenses increased to $6.60 million, primarily due to higher staffing and infrastructure investments supporting long-term scalability and data processing. The Company maintained an efficiency ratio of 50.68%, consistent with prudent cost management amid balance sheet expansion.

 

 

 

 

Credit loss expense decreased to $0.76 million, due to the decrease in the specific reserve booked on nonaccrual loans. Gross charge-offs remained modest at $129,000, while recoveries totaled $170,000, resulting in net recoveries of $41,000, reflecting a well-managed loan portfolio. The allowance for credit losses stood at $10.02 million as of September 30, 2025, or 1.23% of total loans.

 

Loan portfolio dynamics were mixed in the third quarter of 2025. Gross loans increased by $29.16 million. Commercial real estate and consumer segments continued to expand, growing by $46.64 million and $5.79 million, respectively. These gains were offset by a $17.76 million decline in land and construction loans and a $4.75 million decline in commercial loans, consistent with the stabilization of and migration of construction to permanent loans status and other evolving market conditions.

 

On the funding side, total deposits increased by $80.62 million to $959.49 million from the second quarter of 2025, while core noninterest-bearing demand deposits increased by $54.16 million to $313.97 million. The Company had no borrowings during the third quarter.

 

Capital levels remain strong, with a Tier 1 Capital to Total Assets of 11.71%, well above regulatory minimums. The Company remains well positioned to support continued growth and earnings momentum through the remainder of 2025.

 

The Company’s outlook remains constructive. The Company continues to invest in technology, talent, and targeted growth strategies that reinforce its position as one of the most dynamic and rapidly growing community banks in South Florida. We remain grateful for the trust and partnership of our shareholders, customers, and employees.

 

The following table presents the Company’s quarterly trends of the consolidated financial highlights (unaudited) for the periods presented:

 

   Quarterly Trends   3Q25 change vs 
(Dollars in thousands, except ratios and per share amounts)  3Q25   2Q25   1Q25   4Q24   3Q24   2Q25   3Q24 
Selected Balance Sheet Data                                   
Total assets  $1,083,043   $999,127   $977,468   $932,933   $945,192   $83,916   $137,851 
Total gross loans   813,722    784,564    800,244    804,240    778,058    29,158    35,664 
Total deposits   959,487    878,865    852,934    772,195    806,506    80,622    152,981 
Earnings Highlights                                   
Net earnings  $4,323   $3,602   $3,870   $3,949   $3,302   $721   $1,021 
Diluted earnings per share (EPS)  $0.18   $0.15   $0.17   $0.18   $0.15   $0.03   $0.03 
Net interest income  $11,048   $10,242   $9,426   $9,235   $8,962   $806   $2,086 
Performance Ratios                                   
Net interest margin   4.37%   4.32%   4.06%   4.19%   3.96%   0.05%   0.41%
Net interest spread   2.98%   3.08%   2.87%   2.90%   2.61%   (0.10)%   0.37%
Cost of interest-bearing liabilities   3.48%   3.49%   3.59%   4.02%   4.17%   (0.01)%   (0.69)%
Efficiency ratio   50.68%   51.18%   52.79%   42.53%   52.45%   (0.50)%   (1.77)%
Net loan-to-deposit ratio   83.67%   88.13%   92.77%   102.95%   95.34%   (4.46)%   (11.67)%
Return on (annualized)                                   
Average assets (ROAA)   1.68%   1.48%   1.62%   1.62%   1.42%   0.20%   0.26%
Average equity (ROAE)   15.17%   13.10%   14.66%   16.19%   14.74%   2.07%   0.43%
Average tangible assets (ROTA)   1.68%   1.48%   1.62%   1.62%   1.42%   0.20%   0.26%
Pre-tax pre-provision net revenue (PPNR)  $6,426   $5,895   $5,031   $5,921   $4,792   $531   $1,634 
Other Operating Measures                                   
Common shares outstanding   11,883,943    11,751,082    11,751,082    11,636,092    10,006,960    132,861    1,876,983 
Non-diluted tangible book value per share  $9.84   $9.48   $9.19   $8.87   $9.26   $0.36   $0.58 
Fully diluted shares outstanding   23,523,473    23,390,612    23,390,612    23,275,622    21,646,490    132,861    1,876,983 
Fully diluted tangible book value per share  $4.97   $4.76   $4.62   $4.43   $4.28   $0.21   $0.69 
Tangible common equity to tangible assets   10.79%   11.14%   11.05%   11.06%   9.81%   (0.35)%   0.98%
Tier 1 Capital to total assets   11.71%   11.89%   11.71%   10.91%   10.38%   (0.18)%   1.33%

 

 

 

 

Financial Results

 

Statement of Earnings

 

Net earnings was $4.32 million for the third quarter of 2025, compared to net earnings of $3.60 million for the second quarter of 2025, and $3.30 million for the third quarter of 2024. The increase from the second quarter of 2025 was primarily due to an increase in other interest income to $2.09 million, compared to a $1.40 million in the second quarter. Compared to the third quarter of 2024, net earnings increased by approximately $1.02 million.

 

Total interest income was $16.32 million for the third quarter of 2025, compared to $15.59 million in the second quarter of 2025 and $15.33 million in the third quarter of 2024. The sequential growth was driven by a $64.86 million increase in average other interest earning assets, which include interest-earning deposits with banks. Compared to the third quarter of 2024, the increase was primarily due to a $30.13 million increase in average loan balances and a $77.59 million increase in average other balances, which include interest-earning deposits with banks.

 

The following table depicts the components of interest income for the quarterly periods presented:

 

   Quarterly Trends   3Q25 change vs 
(Dollars in thousands)  3Q25   2Q25   1Q25   4Q24   3Q24   2Q25   3Q24 
Interest income                                   
Loans  $14,082   $14,026   $13,601   $13,679   $13,588   $56   $494 
Debt securities   153    158    160    154    163    (5)   (10)
Other   2,086    1,404    1,246    1,809    1,583    682    503 
Total interest income  $16,321   $15,588   $15,007   $15,642   $15,334   $733   $987 

 

Interest expense totaled $5.27 million for the third quarter of 2025, compared to $5.35 million for the second quarter of 2025 and $6.37 million for the third quarter of 2024. Compared to the second quarter of 2025, the decrease in interest expense was primarily attributable to a 1 basis point decrease in the cost of interest-bearing liabilities, from 3.49% to 3.48%, largely driven by the continued decrease in the cost of time deposits due to repricing and the repayment of borrowings. Compared to the third quarter of 2024, the decrease in interest expense was substantial, with a 69 basis points decrease in the cost of interest-bearing liabilities, from 4.17% to 3.48% and a significant reduction in average savings, NOW and money-market deposits and borrowings outstanding. This reduction in funding costs in conjunction with the growth in total deposits and reflects disciplined deposit pricing and management of funding sources.

 

Net interest income was $11.05 million in the third quarter of 2025, up from $10.24 million in the second quarter of 2025 and $8.96 million in the third quarter of 2024. The quarter-over-quarter increase was driven by higher yields on loans, where average yields improved by 5 basis points, as well as growth in the average interest-earning deposits with banks. A modest decrease in funding costs also contributed to the improvement. On a year-over-year basis, the growth in net interest income was primarily attributable to a $30.13 million increase in average loan balances and a $77.59 million increase in average interest-earning deposits with banks balances, further supported by lower funding costs.

 

Net interest margin expanded to 4.37% for the third quarter of 2025, compared to 4.32% and 3.96% for the second and third quarters of 2025 and 2024, respectively. Compared to the second quarter of 2025, net interest margin increased by 5 basis points, principally driven by improved yields on interest-earning assets (especially on loans up from 6.99% to 7.04%) combined with a modest decrease in interest-bearing liabilities cost (down from 3.49% to 3.48%). Compared to the third quarter of 2024, net interest margin expanded by 41 basis points, primarily attributable to a decrease in the average cost of interest-bearing liabilities.

 

The cost of interest-bearing liabilities was 3.48% in the third quarter of 2025, down from 3.49% in the second quarter of 2025 and down from 4.17% in the third quarter of 2024. The decrease from the second quarter of 2025 was primarily due to continued repricing in the time deposit portfolio, coupled with a reduction in borrowings outstanding during the quarter. Compared to the same quarter last year, the cost of interest-bearing liabilities decreased substantially by 41 basis points. This improvement in funding costs reflects effective balance sheet management, including disciplined deposit pricing and a reduced reliance on higher-cost borrowings, allowing the Company to optimize its funding mix amidst ongoing competitive pressures and industry-wide shifts in deposit behavior.

 

Credit loss expense was $0.76 million during the third quarter of 2025, compared to an expense of $1.04 million in the second quarter of 2025, and an expense of $0.36 million for the third quarter of 2024. The decrease in credit loss expense from the second quarter was primarily attributable to the decrease in the specific reserve booked on nonaccrual loans. Gross charge-offs remained modest at $129,000, while recoveries totaled $170,000, resulting in net recoveries of $41,000 during the third quarter of 2025. The Company’s allowance for credit losses stood at $10.02 million, or 1.23% of total loans, as of September 30, 2025.

 

Noninterest income totaled $1.98 million for the third quarter of 2025, up from $1.83 million in the prior quarter and $1.12 million in the third quarter of 2024. The quarter-over-quarter increase of $0.15 million was primarily driven by growth in service charges and fee-based revenue, gains on sales of government guaranteed loans, and loan prepayment fees. Compared to the same quarter last year, the $0.86 million increase in noninterest income was largely due to higher gains on sales of government guaranteed loans, higher service charges and fee-based revenue, supported by expanded deposit relationships and increased transaction volumes.

 

Noninterest expenses totaled $6.60 million for the third quarter of 2025, compared to $6.18 million in the second quarter of 2025 and $5.29 million in the third quarter of 2024. The quarter-over-quarter increase of $0.42 million was primarily due to higher salaries and employee benefits and data processing, which increased by $0.26 million to $4.00 million from $3.74 million and by $0.16 million to $0.79 million from $0.63 million, respectively in the prior quarter, reflecting staff growth and seasonal compensation and increased transaction volumes. Compared to the third quarter of 2024, the increase of $1.31 million was driven by the same staffing-related trends, as well as increases in data processing, and other operating expenses, as the Company continued investing in infrastructure and growth initiatives.

 

 

 

 

The following table depicts the components of noninterest expenses for the quarterly periods presented:

 

   Quarterly Trends   3Q25 change vs 
(Dollars in thousands)  3Q25   2Q25   1Q25   4Q24   3Q24   2Q25   3Q24 
Noninterest expenses                                   
Salaries and employee benefits  $4,004   $3,738   $3,381   $2,145   $3,078   $266   $926 
Professional fees   276    275    247    374    266    1    10 
Occupancy and equipment   327    294    282    243    234    33    93 
Data processing   788    625    533    570    574    163    214 
Regulatory assessment   126    202    198    204    241    (76)   (115)
Other   1,083    1,047    985    846    892    36    191 
Total noninterest expenses  $6,604   $6,181   $5,626   $4,382   $5,285   $423   $1,319 

 

Income tax expense was $1.34 million for the third quarter of 2025, modestly higher from $1.25 million in the second quarter of 2025 and $1.13 million in the third quarter of 2024. The effective tax rate for the quarter was 23.7%, compared to 25.8% in the prior quarter and 25.5% from the prior year comparative quarter.

 

Balance Sheet

 

Total assets were $1.08 billion as of September 30, 2025, increasing from $999.13 million at June 30, 2025, and up from $945.19 million at September 30, 2024. The quarter-over-quarter growth of $83.92 million was primarily attributable to a $53.33 million increase in interest-bearing deposits with banks and a $28.26 million increase in loans.

 

Cash and cash equivalents at September 30, 2025, was $235.09 million, up significantly from $181.75 million at June 30, 2025, and up from $131.60 million at September 30, 2024. The increase was primarily driven by the growth in interest-bearing deposits with banks.

 

Investment securities (debt securities available for sale and held-to-maturity) at September 30, 2025, were $23.17 million, compared to $22.64 million at June 30, 2025, and $24.80 million at September 30, 2024. Compared to June 30, 2025, investment securities increased by $0.53 million, and compared to September 30, 2024, decreased by $1.62 million. No sales of debt securities were reported during these periods.

 

Total gross loans at September 30, 2025, were $813.72 million, an increase from $784.56 million at June 30, 2025, and up from $778.06 million at September 30, 2024. Gross loans increased during the quarter reflecting growth in commercial real estate and consumer loans, which is offset by payoff of several segments of loans. Compared to September 30, 2024, the gross loan portfolio increased by $35.66 million, reflecting growth over the past year.

 

The allowance for credit losses (“ACL”) was $10.02 million as of September 30, 2025, representing 1.23% of total loans, increasing from 1.19% at June 30, 2025, and up from $9.34 million and $8.34 million at June 30, 2025, and September 30, 2024, respectively. The quarter-over-quarter increase of $0.68 million was primarily driven by the growth in the loan portfolio. The increase was further supported by net recoveries of $41,000, as gross charge-offs remained modest at $129,000 and recoveries totaled $170,000. The ACL ratio reflects continued credit discipline and a well-diversified loan portfolio.

 

The following table presents the components of the ACL as of the dates indicated:

 

                       September 30, 2025 change vs 
(Dollars in thousands) 

September 30,

2025

   June 30,
2025
   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2025
   September 30,
2024
 
Beginning balance  $9,338   $8,270   $8,660   $8,337   $8,208   $1,068   $1,130 
Credit loss expense (reversal) - funded   639    1,043    (144)   569    409    (404)   230 
Charge-offs   (129)   (72)   (325)   (336)   (366)   (57)   237 
Recoveries   170    97    79    90    86    73    84 
Ending balance  $10,018   $9,338   $8,270   $8,660   $8,337   $680   $1,681 

 

 

 

 

Nonaccrual loans totaled $2.98 million at September 30, 2025, compared to $3.22 million at June 30, 2025, and $2.18 million at September 30, 2024. The decrease from the prior quarter was primarily due to the transfer of a nonaccrual consumer loan to other assets during the quarter. There were no loans 90 days or more past due and still accruing interest as of September 30, 2025. Additionally, the Company did not report any modified loans to borrowers experiencing financial difficulty during the third quarter of 2025.

 

Nonperforming assets (NPA) reflected strong asset quality at September 30, 2025. Nonaccrual loans decreased to $2.98 million from $7.58 million at December 31, 2024. The Company reported one real estate owned (REO) property totaling $0.6 million that was transferred to other assets related to a previously reported nonaccrual consumer loan.

 

Total deposits at September 30, 2025, were $959.49 million, an increase from $878.87 million at June 30, 2025, and from $806.51 million at September 30, 2024. The increase from June 30, 2025, was attributable to increases in noninterest-bearing demand deposits and savings, NOW and money-market deposits, and time deposits. Noninterest-bearing demand deposits notably rose from $259.82 million to $313.97 million. Noninterest-bearing deposits accounted for 32.72% of total deposits at September 30, 2025, compared to 29.56% at June 30, 2025, and 25.09% at September 30, 2024. The Company continues to maintain a diverse and stable funding base.

 

Accumulated other comprehensive loss (AOCL) was $(4.75) million at September 30, 2025. This compares to $(5.41) million at June 30, 2025, and $(4.48) million at September 30, 2024. The unrealized loss in AOCL decreased by $0.66 million quarter-over-quarter, primarily due to the decline in long-term interest rates impacting the fair value of available-for-sale securities, as the Company recorded an unrealized gain of $0.90 million on these securities during the period. Year-over-year, AOCL slightly expanded by $0.27 million, reflecting the net impact of fair value changes over the trailing twelve months. All AOCL amounts represent unrealized losses and have no impact on reported earnings.

 

Shareholders’ equity was $116.89 million as of September 30, 2025, compared to $111.35 million as of June 30, 2025, and $92.70 million as of September 30, 2024. The quarter increase was principally attributable to third quarter net earnings of $4.32 million, a decrease in accumulated other comprehensive loss and an increase in additional paid-in capital.

 

Tangible book value per share at September 30, 2025, was $9.84, up from $9.48 at June 30, 2025, and $9.26 at September 30, 2024. This non-diluted measure is based on common shares outstanding, which were 11,883,943 at September 30, 2025 (up from 11,751,082 at June 30, 2025, and up from 10,006,960 at September 30, 2024).

 

However, while GAAP accounting generally presents book value based on common shares outstanding, the Company believes a more comprehensive measure of shareholder value, particularly given its capital structure, is on a fully diluted basis. This is because its preferred shares convert without accumulating a coupon, essentially acting as nonvoting common equity.

 

On a fully diluted basis, tangible book value per share was $4.97 at September 30, 2025, up from $4.76 at June 30, 2025, or 17.64% annualized and $4.28 at September 30, 2024, or 16.12%. This is based on fully diluted shares outstanding of 23,523,473 at September 30, 2025 (up from 23,390,612 at June 30, 2025, and up from 21,646,490 at September 30, 2024).

 

The increase in both non-diluted and fully diluted tangible book value per share reflects strong quarterly earnings performance and overall capital strength.

 

FORWARD-LOOKING STATEMENTS

 

Certain statements made in this report which are not statements of historical fact are forward-looking statements within the meaning of, and subject to the protection of, the federal securities laws. Forward looking statements include, among others, statements with respect to our beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, many of which are beyond our control and which may our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by the forward-looking statements made in this report. You can identify forward-looking statements through our use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “should,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions. Forward-looking statements are based on our current beliefs and expectations and are subject to significant risks and uncertainties. Accordingly, we caution you not to place undue reliance on such statements. We undertake no obligation to update or revise any of our forward-looking statements for events or circumstances that arise after the statement is made, except as otherwise may be required by law.

 

Investor Relations & Corporate Relations

 

Contact: Seth Denison

Telephone: (305) 401-4140

Email: SDenison@OptimumBank.com

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Balance Sheets

(Dollars in thousands)

 

                       September 30, 2025 change vs 
   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   September 30, 
   2025   2025   2025   2024   2024   2025   2024 
Assets                                   
Cash and due from banks  $9,271   $8,833   $13,542   $13,982   $15,357   $438   $(6,086)
Interest-bearing deposits with banks   225,815    172,921    129,914    79,648    116,242    52,894    109,573 
Total cash and cash equivalents   235,086    181,754    143,456    93,630    131,599    53,332    103,487 
Debt securities available for sale   22,926    22,378    23,043    22,773    24,495    548    (1,569)
Debt securities held-to-maturity   246    260    269    281    300    (14)   (54)
Loans, net of allowance for credit losses   802,812    774,548    791,232    794,985    768,914    28,264    33,898 
Federal Home Loan Bank stock   658    658    1,128    2,929    2,454    -    (1,796)
Premises and equipment, net   2,308    2,426    2,249    2,062    1,938    (118)   370 
Right-of-use lease assets   2,725    2,552    2,647    2,679    1,950    173    775 
Accrued interest receivable   3,171    3,138    3,287    3,348    3,147    33    24 
Deferred tax asset   3,238    3,135    2,777    3,001    2,788    103    450 
Other assets   9,873    8,278    7,380    7,245    7,607    1,595    2,266 
Total assets  $1,083,043   $999,127   $977,468   $932,933   $945,192   $83,916   $137,851 
Liabilities and Stockholders’ Equity                                   
Liabilities                                   
Noninterest-bearing demand deposits  $313,973   $259,816   $235,779   $211,900   $202,373   $54,157   $111,600 
Savings, NOW and money-market deposits   309,087    300,907    289,768    278,355    318,402    8,180    (9,315)
Time deposits   336,427    318,142    327,387    281,940    285,731    18,285    50,696 
Total deposits   959,487    878,865    852,934    772,195    806,506    80,622    152,981 
Federal Home Loan Bank advances   -    -    10,000    50,000    40,000    -    (40,000)
Operating lease liabilities   2,846    2,661    2,746    2,774    2,056    185    790 
Other liabilities   3,822    6,253    3,785    4,780    3,935    (2,431)   (113)
Total liabilities   966,155    887,779    869,465    829,749    852,497    78,376    113,658 
Stockholders’ equity                                   
Preferred stock:                                   
Series B Convertible Preferred   -    -    -    -    -    -    - 
Series C Convertible Preferred   -    -    -    -    -    -    - 
Common stock   119    118    118    116    99    1    20 
Additional paid-in capital   112,574    112,010    112,015    111,485    103,878    564    8,696 
Retained earnings (accumulated deficit)   8,948    4,625    1,023    (2,847)   (6,798)   4,323    15,746 
Accumulated other comprehensive loss   (4,753)   (5,405)   (5,153)   (5,570)   (4,484)   652    (269)
Total stockholders’ equity   116,888    111,348    108,003    103,184    92,695    5,540    24,193 
Total liabilities and stockholders’ equity  $1,083,043   $999,127   $977,468   $932,933   $945,192   $83,916   $137,851 

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Quarterly

(Dollars in thousands, except per share amounts)

 

   Quarterly Trends   3Q25 change vs 
   3Q25   2Q25   1Q25   4Q24   3Q24   2Q25   3Q24 
Interest income                                   
Loans  $14,082   $14,026   $13,601   $13,679   $13,588   $56   $494 
Debt securities   153    158    160    154    163    (5)   (10)
Other   2,086    1,404    1,246    1,809    1,583    682    503 
Total interest income   16,321    15,588    15,007    15,642    15,334    733    987 
                                    
Interest expense                                   
Deposits   5,273    5,322    5,278    6,005    5,962    (49)   (689)
Borrowings   -    24    303    402    410    (24)   (410)
Total interest expense   5,273    5,346    5,581    6,407    6,372    (73)   (1,099)
                                    
Net interest income   11,048    10,242    9,426    9,235    8,962    806    2,086 
                                    
Credit loss expense (reversal)   763    1,040    (165)   613    357    (277)   406 
Net interest income after credit loss expense (reversal)   10,285    9,202    9,591    8,622    8,605    529    2,492 
                                    
Noninterest income                                   
Service charges and fees   1,252    1,099    1,038    958    990    153    262 
Other   730    735    193    110    125    (5)   605 
Total noninterest income   1,982    1,834    1,231    1,068    1,115    148    867 
                                    
Noninterest expenses                                   
Salaries and employee benefits   4,004    3,738    3,381    2,145    3,078    266    926 
Professional fees   276    275    247    374    266    1    10 
Occupancy and equipment   327    294    282    243    234    33    93 
Data processing   788    625    533    570    574    163    214 
Regulatory assessment   126    202    198    204    241    (76)   (115)
Other   1,083    1,047    985    846    892    36    191 
Total noninterest expenses   6,604    6,181    5,626    4,382    5,285    423    1,319 
                                    
Net earnings before income taxes   5,663    4,855    5,196    5,308    4,435    808    1,228 
                                    
Income taxes   1,340    1,253    1,326    1,359    1,133    87    207 
Net earnings  $4,323   $3,602   $3,870   $3,949   $3,302   $721   $1,021 
                                    
Net earnings per share - Basic  $0.37   $0.31   $0.33   $0.38   $0.34   $0.06   $0.03 
Net earnings per share - Diluted  $0.18   $0.15   $0.17   $0.18   $0.15   $0.03   $0.03 

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Statements of Earnings - Year-to-Date

(Dollars in thousands, except per share amounts)

 

   Nine Months Ended     
   September 30,     
   2025   2024   Change 
Interest income               
Loans  $41,709   $38,372   $3,337 
Debt securities   471    498    (27)
Other   4,736    5,116    (380)
Total interest income   46,916    43,986    2,930 
                
Interest expense               
Deposits   15,873    16,959    (1,086)
Borrowings   327    1,574    (1,247)
Total interest expense   16,200    18,533    (2,333)
                
Net interest income   30,716    25,453    5,263 
                
Credit loss expense   1,638    1,610    28 
Net interest income after credit loss expense   29,078    23,843    5,235 
                
Noninterest income               
Service charges and fees   3,389    2,822    567 
Other   1,658    733    925 
Total noninterest income   5,047    3,555    1,492 
                
Noninterest expenses               
Salaries and employee benefits   11,123    8,958    2,165 
Professional fees   798    699    99 
Occupancy and equipment   903    642    261 
Data processing   1,946    1,702    244 
Regulatory assessment   526    593    (67)
Other   3,115    2,484    631 
Total noninterest expenses   18,411    15,078    3,333 
                
Net earnings before income taxes   15,714    12,320    3,394 
                
Income taxes   3,919    3,147    772 
Net earnings  $11,795   $9,173   $2,622 
                
Net earnings per share - Basic  $1.00   $1.02   $(0.02)
Net earnings per share - Diluted  $0.50   $0.45   $0.05 

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (QTD)

(Dollars in thousands, except average yields/rates)

 

   3Q25   2Q25   3Q24 
       Interest   Average       Interest   Average       Interest   Average 
   Average   and   Yield/   Average   and   Yield/   Average   and   Yield/ 
   Balance   Dividends   Rate(5)   Balance   Dividends   Rate(5)   Balance   Dividends   Rate(5) 
Interest-earning assets                                             
Loans  $800,336   $14,082    7.04%  $803,171   $14,026    6.99%  $770,206   $13,588    7.06%
Securities   22,695    153    2.70%   22,684    158    2.79%   24,045    163    2.71%
Other (1)   188,109    2,086    4.44%   123,254    1,404    4.56%   110,521    1,583    5.73%
                                              
Total interest-earning assets/interest income   1,011,140    16,321    6.46%   949,109    15,588    6.57%   904,772    15,334    6.78%
                                              
Cash and due from banks   9,557              12,833              13,500           
Premises and equipment   2,414              2,336              1,957           
Other   5,209              8,421              7,025           
                                              
Total assets  $1,028,320             $972,699             $927,254           
                                              
Interest-bearing liabilities                                             
Savings, NOW and money-market deposits  $286,156   $1,800    2.52%  $280,454   $1,742    2.48%  $326,365   $2,707    3.32%
Time deposits   320,800    3,473    4.33%   330,118    3,580    4.34%   244,374    3,255    5.33%
Borrowings (2)   -    -    -    2,222    24    4.32%   40,120    410    4.09%
                                              
Total interest-bearing liabilities/interest expense   606,956    5,273    3.48%   612,794    5,346    3.49%   610,859    6,372    4.17%
                                              
Noninterest-bearing demand deposits   298,670              241,457              220,564           
Other liabilities   8,687              8,502              6,217           
Stockholders’ equity   114,007              109,946              89,614           
                                              
Total liabilities and stockholders’ equity  $1,028,320             $972,699             $927,254           
                                              
Net interest income       $11,048             $10,242             $8,962      
                                              
Interest-rate spread (3)             2.98%             3.08%             2.61%
                                              
Net interest margin (4)             4.37%             4.32%             3.96%
                                              
Ratio of average interest-earning assets to average interest-bearing liabilities   1.67              1.55              1.48           

 

(1) Includes interest-earning deposits with banks and Federal Home Loan Bank stock dividends.
(2) Includes Federal Home Loan Bank advances and Federal Reserve Bank advances.
(3) Interest-rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(4) Net interest margin is net interest income divided by average interest-earning assets.
(5) Annualized.

 

 

 

 

OptimumBank Holdings, Inc.

Consolidated Average Balances, Interest Income and Expenses, Yields and Rates (YTD)

(Dollars in thousands, except average yields/rates)

 

   Nine Months Ended September 30, 
   2025   2024 
       Interest   Average       Interest   Average 
   Average   and   Yield/   Average   and   Yield/ 
   Balance   Dividends   Rate(5)   Balance   Dividends   Rate(5) 
Interest-earning assets                              
Loans  $800,117   $41,709    6.95%  $743,537   $38,372    6.88%
Securities   22,785    471    2.76%   23,900    498    2.78%
Other (1)   143,171    4,736    4.41%   121,174    5,116    5.63%
                               
Total interest-earning assets/interest income   966,073    46,916    6.48%   888,611    43,986    6.60%
                               
Cash and due from banks   12,078              13,844           
Premises and equipment   2,297              1,720           
Other   4,383              6,523           
Total assets  $984,831             $910,698           
                               
Interest-bearing liabilities                              
Savings, NOW and money-market deposits  $281,207   $5,293    2.51%  $323,694   $7,613    3.14%
Time deposits   321,011    10,580    4.39%   234,652    9,346    5.31%
Borrowings (2)   11,482    327    3.80%   49,712    1,574    4.22%
                               
Total interest-bearing liabilities/interest expense   613,700    16,200    3.52%   608,058    18,533    4.06%
                               
Noninterest-bearing demand deposits   253,000              214,773           
Other liabilities   8,284              5,894           
Stockholders’ equity   109,847              81,973           
Total liabilities and stockholders’ equity  $984,831             $910,698           
                               
Net interest income       $30,716             $25,453      
                               
Interest-rate spread (3)             2.96%             2.54%
                               
Net interest margin (4)             4.24%             3.82%
                               
Ratio of average interest-earning assets to average interest-bearing liabilities   1.57              1.46           

 

(1) Includes interest-earning deposits with banks and Federal Home Loan Bank stock dividends.
(2) Includes Federal Home Loan Bank advances and Federal Reserve Bank advances.
(3) Interest-rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(4) Net interest margin is net interest income divided by average interest-earning assets.
(5) Annualized.

 

 

 

 

OptimumBank Holdings, Inc.

Segments of Loans Analysis

(Dollars in thousands)

 

                       September 30, 2025 change vs 
   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   September 30, 
   2025   2025   2025   2024   2024   2025   2025 
Residential real estate  $66,723   $66,602   $71,638   $74,064   $75,877   $121   $(9,154)
Multi-family real estate   67,435    68,321    63,615    64,001    62,280    (886)   5,155 
Commercial real estate   524,865    478,224    482,113    485,671    479,038    46,641    45,827 
Land and construction   43,364    61,126    80,338    77,295    72,729    (17,762)   (29,365)
Commercial   45,604    50,351    50,585    52,810    39,957    (4,747)   5,647 
Consumer   65,731    59,940    51,955    50,399    48,177    5,791    17,554 
Total loans   813,722    784,564    800,244    804,240    778,058    29,158    35,664 
Deduct:                                   
Net deferred loan fees and costs   (892)   (678)   (742)   (595)   (807)   (214)   (85)
Allowance for credit losses   (10,018)   (9,338)   (8,270)   (8,660)   (8,337)   (680)   (1,681)
Loans, net  $802,812   $774,548   $791,232   $794,985   $768,914   $28,264   $33,898 

 

 

 

 

OptimumBank Holdings, Inc.

Allowance for Credit Losses Analysis

(Dollars in thousands)

 

       September 30, 2025 change vs 
   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,    September 30,  
   2025   2025   2025   2024   2024   2025   2024 
Beginning balance  $9,338   $8,270   $8,660   $8,337   $8,208   $1,068   $1,130 
Credit loss expense (reversal) - funded   639    1,043    (144)   569    409    (404)   230 
Charge-offs   (129)   (72)   (325)   (336)   (366)   (57)   237 
Recoveries   170    97    79    90    86    73    84 
Ending balance  $10,018   $9,338   $8,270   $8,660   $8,337   $680   $1,681 

 

Explanation of Certain Unaudited Non-GAAP Financial Measures

 

This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.

 

Non-GAAP Reconciliations

 

Pre-tax, Pre-provision earnings

 

(Dollars in thousands)  3Q25   2Q25   1Q25   4Q24   3Q24 
Net Earnings (GAAP)  $4,323   $3,602   $3,870   $3,949   $3,302 
Plus: Income Tax Expense   1,340    1,253    1,326    1,359    1,133 
Plus: Credit Loss Expense (Reversal)   763    1,040    (165)   613    357 
Pre-tax, Pre-provision earnings (Non-GAAP)  $6,426   $5,895   $5,031   $5,921   $4,792 

 

Tangible Book Value Per Common Share and Per Fully Diluted Share

 

(Dollars in thousands, except per share amounts)   3Q25   2Q25   1Q25   4Q24   3Q24 
Total Stockholders’ and Tangible Equity  $116,888   $111,348   $108,003   $103,184   $92,695 
Common Shares Outstanding   11,884    11,751    11,751    11,636    10,007 
Plus: Effect of Conversion of Series C Preferred Shares   526    526    526    526    526 
Plus: Effect of Conversion of Series B Preferred Shares   11,114    11,114    11,114    11,114    11,114 
Fully Diluted Common Shares   23,524    23,391    23,391    23,276    21,647 
                          
Tangible Book Value per Common Share  $9.84   $9.48   $9.19   $8.87   $9.26 
Tangible Book Value per Share - Fully Diluted  $4.97   $4.76   $4.62   $4.43   $4.28