EX-99.1 2 ea027485101ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON JANUARY 29, 2026, REPORTING FINANCIAL RESULTS FOR THE FOURTH QUARTER AND FULL YEAR 2025

Exhibit 99.1

 

 

SB Financial Group Announces Fourth Quarter 2025 Results

 

DEFIANCE, OH, January 29, 2026 -- 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 full year ended December 31, 2025.

 

Fourth Quarter 2025 Highlights compared to the fourth quarter of the prior year include:

 

GAAP net income and Diluted Earnings per Share (“DEPS”) were $3.9 million, or $0.63 per DEPS, an improvement from the $3.6 million, or $0.55 per DEPS in the prior-year quarter. Net Income, adjusted for Originated Mortgage Servicing Rights (“OMSR”), was $4.0 million, up 18.6 percent compared to $3.4 million for the prior-year period. Adjusted DEPS of $0.65 was also up 25.0 percent, from the adjusted prior year.

 

Net interest income of $12.7 million increased by 16.7 percent from $10.9 million reported in the prior-year quarter.

 

Loan growth of $133.9 million, or 12.8 percent from the prior-year quarter, with growth from the linked quarter of $70.0 million, or 6.3 percent. This marks the seventh consecutive quarter of sequential loan growth. Loan growth adjusted for the Marblehead acquisition was $115.7 and $70.0 million, from the prior year and linked quarters, respectively.

 

Deposit growth of $154.6 million, or 13.4 percent from the prior-year quarter, with an increase from the linked quarter of $44.7 million, or 3.5 percent. Adjusted for the Marblehead acquisition, total deposits increased $107.5 million from the prior year, or a 9.3 percent increase.

 

Tangible book value (“TBV”) per share ended the quarter at $18.00 up $2.00 per share or 12.5 percent from the prior-year quarter. Adjusted TBV now rests at $21.44 per share.

 

Twelve months ended December 31, 2025 Highlights compared to the same period of the prior year:

 

Net interest income rose to $48.5 million, representing a year-over-year improvement of 21.4 percent from $39.9 million for the twelve months ending December 31, 2024.

 

Total interest expense increased to $25.5 million, up by 4.3 percent from $24.4 million in the prior year period.

 

Net income increased to $14.0 million for the twelve months ending December 31, 2025, representing an improvement of 21.8% from $11.5 million in the prior year.

 

 

 

 

Earnings Highlights  Three Months Ended   Twelve Months Ended 
($ in thousands, except per share & ratios)  Dec. 2025   Dec. 2024   % Change   Dec. 2025   Dec. 2024   % Change 
Operating revenue  $16,420   $15,454    6.3%  $65,560   $56,939   15.1%
Interest income   19,272    16,847    14.4%   73,920    64,349    14.9%
Interest expense   6,560    5,950    10.3%   25,467    24,427    4.3%
Net interest income   12,712    10,897    16.7%   48,453    39,922    21.4%
Provision for credit losses   198    (76)   360.5%   1,306    124    953.2%
Noninterest income   3,708    4,557    -18.6%   17,107    17,017    0.5%
Noninterest expense   11,239    11,003    2.1%   46,999    42,959    9.4%
Net income   3,918    3,635    7.8%   13,974    11,470    21.8%
Adjusted Earnings per diluted share   0.65    0.52    25.0%   2.31    1.71    35.1%
Earnings per diluted share   0.63    0.55    14.5%   2.19    1.72    27.3%
Adjusted Return on Avg. Assets   1.02%   1.02%   0.0%   0.98%   0.84%   16.7%
Return on average assets   1.01%   1.04%   -2.9%   0.93%   0.84%   10.7%
Adjusted Return on Avg. Equity   11.43%   10.38%   10.1%   10.98%   9.16%   19.9%
Return on average equity   11.08%   11.07%   0.1%   10.38%   9.19%   12.9%

 

“Net income for the fourth quarter was $3.9 million, a 7.8 percent increase from the prior-year quarter, with the GAAP DEPS of $0.63 up 14.5 percent from the prior year,” said Mark A. Klein, Chairman, President, and CEO. This marks 60 consecutive quarters of profitability, which also included the third full quarter of contribution from the Marblehead acquisition, which continues to strengthen our liquidity profile and further extended our market presence in Northern Ohio.

 

Net interest income for the quarter grew by $1.8 million to $12.7 million compared to the previous year, driven by strong loan growth, rising loan yields, and more stable funding costs. Total loans increased by $133.9 million, compared to the prior year, and by $70.0 million from the linked quarter. On an organic basis, excluding the Marblehead acquisition, loan balances increased $115.7 million from the prior year. Deposits increased $154.6 million, or 13.4 percent, to $1.31 billion, driven by stable core deposit relationships. Excluding acquired deposits, organic growth totaled $107.5 million, demonstrating the Bank’s ability to sustain long-standing client relationships while continuing to source additional deposit balances.”

 

RESULTS OF OPERATIONS

 

In the fourth quarter of 2025, total operating revenue increased to $16.4 million, a 6.3 percent increase from $15.5 million in the prior year and a 1.0 percent decrease from the linked quarter. The year-over-year increase was driven by higher net interest income and incremental expansion in core non-interest income. Net interest income totaled $12.7 million for the quarter, representing a 16.7 percent increase from the prior year, driven by higher interest income on loans, which increased $2.3 million to $17.3 million. Interest expense rose modestly, with higher deposit costs offset in part by lower costs across other funding sources, resulting in a 10.3 percent increase in total interest expense compared to the prior-year quarter. As a result, net interest margin increased 16 basis points year over year to 3.5 percent. Noninterest income declined 18.6 percent from the prior year period to $3.7 million, primarily driven by lower wealth management fees, mortgage loan servicing fees, and other fee-based income. These declines were partially offset by higher customer service fees, gains on the sale of mortgage and non-mortgage loans and increased title insurance revenue. “Our results this quarter reflect continued balance sheet discipline, with funding cost management supporting margin expansion, while noninterest income was impacted by lower activity in certain fee-based businesses,” said Mr. Klein. “We remain focused on maintaining a diversified revenue mix and executing on long-term growth priorities.”

 

Mortgage Loan Business

 

Net mortgage banking revenue for the quarter reached $1.5 million, down $541,000 from the prior-year quarter. Loan servicing fees added $928,000 to revenue, reflecting an increase of $42,000 from the prior-year quarter. The OMSR net valuation adjustment for the fourth quarter of 2025 was a negative $157,000 compared to a recapture of $288,000 in the fourth quarter of 2024.

 

2

 

 

     
Mortgage Banking
($ in thousands)
   Dec. 2025    Sep. 2025    Jun. 2025    Mar. 2025    Dec. 2024   Prior Year
Growth
 
Mortgage originations  $72,398   $67,609   $97,901   $39,775   $72,534   $(136)
Mortgage sales   70,361    66,408    74,313    39,279    62,301    8,060 
Mortgage servicing portfolio   1,479,982    1,470,360    1,456,374    1,432,184    1,427,318    52,664 
Mortgage servicing rights   15,254    15,347    15,458    14,965    14,868    386 
                               
Revenue                              
Loan servicing fees   928    914    904    894    886    42 
OMSR amortization   (572)   (455)   (469)   (294)   (358)   (214)
Net administrative fees   356    459    435    600    528    (172)
OMSR valuation adjustment   (157)   (301)   159    11    288    (445)
Net loan servicing fees   199    158    594    611    816    (617)
Gain on sale of mortgages   1,272    1,328    1,566    849    1,196    76 
Mortgage banking revenue, net  $1,471   $1,486   $2,160   $1,460   $2,012   $(541)

 

Noninterest Income and Noninterest Expense

 

“Noninterest income for the fourth quarter of 2025 totaled $3.7 million, a decrease of $849,000 or 18.6 percent from the prior-year quarter, driven primarily by a decline in mortgage loan servicing fees and other fee-based income. Despite the year over year decline, noninterest revenue base remains well diversified, with gains on the sale of mortgage loans increasing $76,000 and customer servicing fees increasing $50,000, helping to partially offset lower fee activity,” Mr. Klein noted.

 

    
Noninterest Income/Noninterest Expense
($ in thousands, except ratios)
  Dec. 2025   Sep. 2025   Jun. 2025   Mar. 2025   Dec. 2024   Prior Year
Growth
 
Noninterest Income (NII)  $3,708   $4,244   $5,048   $4,107   $4,557   $(849)
NII / Total Revenue   22.6%   25.6%   29.4%   26.7%   29.5%   -6.9%
NII / Average Assets   1.0%   1.1%   1.4%   1.1%   1.3%   -0.3%
Total Revenue Growth   6.3%   15.9%   22.3%   17.2%   2.2%   4.1%
                               
Noninterest Expense (NIE)  $11,239   $11,498   $11,852   $12,410   $11,003   $236 
Efficiency Ratio   68.1%   69.0%   68.9%   80.0%   71.1%   -3.0%
NIE / Average Assets   2.9%   3.0%   3.2%   3.4%   3.2%   -0.3%
Net Noninterest Expense/Avg. Assets   -1.9%   -1.9%   -1.8%   -2.3%   -1.8%   -0.1%
Total Expense Growth   2.1%   4.5%   11.1%   20.7%   6.1%   -4.0%

 

Noninterest expense for the fourth quarter of 2025 totaled $11.2 million, an increase of 2.1 percent from the prior-year period, driven primarily by higher net occupancy costs, state and local taxes, and other noninterest expenses. These increases were partially offset by lower salary and benefit expenses, as well as reduction in professional fees and marketing costs. “Our efficiency ratio for the fourth quarter of 2025 was 68.1 percent, reflecting continued discipline in expense management as we balanced targeted investments with revenue performance,” stated Mr. Klein.

 

Balance Sheet

 

As of December 31, 2025, SB Financial reported total assets of $1.55 billion, an increase from the linked quarter and the previous year. Year-over-year growth was primarily driven by strong growth in the loan portfolio, which reached $1.18 billion, marking a $133.9 million or 12.8 percent increase year over year. Loan growth also included $18.2 million in loans added with the completion of the Marblehead acquisition. Cash increased by $45.6 million from the prior year, from investment portfolio runoff and deposit growth. Key metrics this quarter included our loan-to-deposit ratio of 90.3 percent and our loan to asset ratio of 76 percent, both of which remain within the upper range of the Company’s target levels.

 

3

 

 

Total deposits increased to $1.31 billion, growing $154.6 million, or 13.4 percent, year over year, including $47.1 million in low-cost deposits from the acquisition and $107.5 million of organic deposit growth. Organic growth was supported by continued deposit gathering activity and customer engagement across SB Financial’s markets. Shareholders’ equity totaled $141.2 million at quarter end, representing an increase of $13.7 million from the prior year, or an increase of $3.01 per share, reflecting earnings retention and disciplined balance sheet management.

 

During the fourth quarter, SB Financial repurchased approximately 32,000 shares, a decrease from the prior quarter, reflecting management’s disciplined capital deployment and its assessment of market conditions and capital priorities during the period. The Company remains focused on a balanced approach to capital management, prioritizing shareholder returns through dividends and share repurchases, while maintaining flexibility to support organic growth, strategic opportunities, and capital strength.

 

“As we move into the first quarter of 2026, the Company remains well positioned, supported by a strong balance sheet, solid asset quality and disciplined approach to capital management,” said Mr. Klein. “Loan balances continued to grow over the past year, driven by steady client activity and consistent execution across our markets, while credit performance and reserve coverage remained sound. While we navigated variability across certain revenue categories during the quarter, our diversified business model and funding profile continue to provide stability. Looking ahead, we remain focused on prudent organic growth, disciplined expense management, and thoughtful capital deployment to support sustainable performance and long-term shareholder value.

 

Loan Balances

 

($ in thousands, except ratios)  Dec. 2025   Sep. 2025   Jun. 2025   Mar. 2025   Dec. 2024   Annual
Growth
 
Commercial  $113,878   $117,581   $118,984   $125,878   $124,764   $(10,886)
% of Total   9.6%   10.6%   10.9%   11.6%   11.9%   -8.7%
Commercial RE   596,983    535,307    525,671    509,518    479,573    117,410 
% of Total   50.6%   48.2%   48.0%   46.8%   45.8%   24.5%
Agriculture   76,514    65,150    60,924    61,443    64,680    11,834 
% of Total   6.5%   5.9%   5.6%   5.6%   6.2%   18.3%
Residential RE   304,741    309,140    310,126    319,307    308,378    (3,637)
% of Total   25.8%   27.8%   28.3%   29.3%   29.5%   -1.2%
Consumer & Other   88,475    83,367    79,014    72,128    69,340    19,135 
% of Total   7.5%   7.5%   7.2%   6.6%   6.6%   27.6%
Total Loans  $1,180,591   $1,110,545   $1,094,719   $1,088,274   $1,046,735   $133,856 
Total Growth Percentage                            12.8%

 

Deposit Balances

 

($ in thousands, except ratios)  Dec. 2025   Sep. 2025   Jun. 2025   Mar. 2025   Dec. 2024   Annual
Growth
 
Non-Int DDA  $254,063   $246,725   $241,245   $240,446   $232,155   $21,908 
% of Total   19.4%   19.5%   19.3%   18.9%   20.1%   9.4%
Interest DDA   202,501    194,420    205,581    208,583    201,085    1,416 
% of Total   15.5%   15.4%   16.4%   16.4%   17.4%   0.7%
Savings   296,484    290,111    282,311    285,902    237,987    58,497 
% of Total   22.7%   23.0%   22.6%   22.5%   20.6%   24.6%
Money Market   280,896    261,953    249,536    257,013    222,161    58,735 
% of Total   21.5%   20.7%   20.0%   20.2%   19.3%   26.4%
Time Deposits   273,300    269,313    271,149    279,276    259,217    14,083 
% of Total   20.9%   21.3%   21.7%   22.0%   22.5%   5.4%
Total Deposits  $1,307,244   $1,262,522   $1,249,822   $1,271,220   $1,152,605   $154,639 
Total Growth Percentage                            13.4%

 

4

 

 

Asset Quality

 

As of December 31, 2025, SB Financial continued to report strong asset quality metrics. Nonperforming assets totaled $4.7 million, representing 0.30 percent of total assets, a decrease of $833,000 from $5.5 million or 0.40 percent of total assets, in the prior year, and a modest decline from the linked quarter, which reported nonperforming assets of $4.9 million or 0.32 percent of total assets.

 

The allowance for credit losses remained strong at 1.36 percent of total loans, providing coverage of 351.9 percent of nonperforming loans. This level was consistent with the linked quarter and represented a meaningful improvement compared to the prior year period, consistent with the Company’s disciplined credit risk framework. Net loan charge-offs to average loans remained modest at four basis points, increasing slightly from zero basis points in the linked quarter and improving from seven basis points in the prior year. Collectively, these metrics reflect SB Financial’s continued emphasis on disciplined underwriting and effective credit administration.

 

“Our credit results this quarter reflect continued stability across the loan portfolio and further progress in managing problem assets,” said Mr. Klein “Nonperforming assets declined from the prior quarter as we maintained disciplined credit standards, while reserve coverage and charge-off levels remained consistent with our risk appetite. We will continue to emphasize disciplined underwriting and proactive credit management as we support measured growth across our markets.”

 

Nonperforming Assets
($ in thousands, except ratios)
  Dec. 2025   Sep. 2025   Jun. 2025   Mar. 2025   Dec. 2024   Annual
Change
 
Commercial & Agriculture  $2,256   $2,243   $3,274   $3,418   $2,927   $(671)
% of Total Com./Ag. loans   1.18%   1.23%   1.82%   1.82%   1.55%   -22.9%
Commercial RE   771    778    816    798    807    (36)
% of Total CRE loans   0.13%   0.15%   0.16%   0.16%   0.17%   -4.5%
Residential RE   1,322    1,400    1,577    1,608    1,539    (217)
% of Total Res. RE loans   0.43%   0.45%   0.51%   0.50%   0.50%   -14.1%
Consumer & Other   230    195    205    227    243    (13)
% of Total Con./Oth. loans   0.26%   0.23%   0.26%   0.31%   0.35%   -5.3%
Total Nonaccruing Loans   4,579    4,616    5,872    6,051    5,516    (937)
% of Total loans   0.39%   0.42%   0.54%   0.56%   0.53%   -17.0%
Foreclosed Assets and Other Assets   104    237    284    73    -    104 
Total Change (%)                            N/M 
Total Nonperforming Assets  $4,683   $4,853   $6,156   $6,124   $5,516   $(833)
% of Total assets   0.30%   0.32%   0.41%   0.41%   0.40%   -15.10%

 

Webcast and Conference Call

 

The Company will hold the fourth quarter 2025 earnings conference call and webcast on January 30, 2026, at 11:00 a.m. EST. 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 27 offices: 25 in eleven Ohio counties and two in Northeast, Indiana, and 27 ATMs. State Bank has four 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”.

 

5

 

 

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

Mark.Klein@YourStateBank.com

 

Anthony V. Cosentino

Executive Vice President and

Chief Financial Officer

Tony.Cosentino@YourStateBank.com

 

6

 

  

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

   December   September   June   March   December 
($ in thousands)  2025   2025   2025   2025   2024 
ASSETS                    
Cash and due from banks  $71,543   $85,025   $79,463   $105,145   $25,928 
Interest bearing time deposits   1,140    2,025    1,565    1,565    1,565 
Available-for-sale securities   188,626    193,190    195,955    199,721    201,587 
Loans held for sale   1,761    4,736    12,774    4,286    6,770 
Loans, net of unearned income   1,180,591    1,110,545    1,094,719    1,088,274    1,046,735 
Allowance for credit losses   (16,114)   (15,943)   (15,645)   (15,391)   (15,096)
Premises and equipment, net   21,688    21,764    21,857    21,875    20,456 
Federal Reserve and FHLB Stock, at cost   5,610    5,466    5,466    5,340    5,223 
Foreclosed assets   104    237    284    73    - 
Interest receivable   5,490    5,455    5,299    5,072    4,908 
Goodwill   27,158    27,158    27,158    27,158    23,239 
Cash value of life insurance   32,208    32,004    31,060    30,871    30,685 
Mortgage servicing rights   15,254    15,347    15,458    14,965    14,868 
Other assets   10,308    9,254    10,888    12,048    12,649 
Total assets  $1,545,367   $1,496,263   $1,486,301   $1,501,002   $1,379,517 
                          
LIABILITIES AND SHAREHOLDERS’ EQUITY                    
Deposits                    
Non interest bearing demand  $254,063   $246,725   $241,245   $240,446   $232,155 
Interest bearing demand   202,501    194,420    205,581    208,583    201,085 
Savings   296,484    290,111    282,311    285,902    237,987 
Money market   280,896    261,953    249,536    257,013    222,161 
Time deposits   273,300    269,313    271,149    279,276    259,217 
Total deposits   1,307,244    1,262,522    1,249,822    1,271,220    1,152,605 
                          
Short-term borrowings   9,230    10,976    15,640    11,058    10,585 
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   19,739    19,726    19,715    19,702    19,690 
Interest payable   2,460    2,739    2,258    2,634    2,351 
Other liabilities   20,148    18,051    19,908    19,552    21,468 
Total liabilities   1,404,131    1,359,324    1,352,653    1,369,476    1,252,009 
                          
Shareholders' Equity                         
Common stock   61,319    61,319    61,319    61,319    61,319 
Additional paid-in capital   15,160    15,086    15,139    14,955    15,194 
Retained earnings   126,311    123,370    120,273    117,397    116,186 
Accumulated other comprehensive loss   (21,481)   (23,412)   (25,492)   (26,872)   (30,234)
Treasury stock   (40,073)   (39,424)   (37,591)   (35,273)   (34,957)
Total shareholders' equity   141,236    136,939    133,648    131,526    127,508 
                          
Total liabilities and shareholders' equity  $1,545,367   $1,496,263   $1,486,301   $1,501,002   $1,379,517 

 

7

 

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

   At and for the Three Months Ended   Twelve Months Ended 
($ in thousands, except per  December   September   June   March   December   December   December 
share & ratios)  2025   2025   2025   2025   2024   2025   2024 
Interest income                            
Loans                            
Taxable  $17,234   $16,449   $16,059   $15,244   $14,920   $64,986   $56,863 
Tax exempt   107    117    116    115    122    455    496 
Securities                                   
Taxable   1,096    1,097    1,133    1,169    1,178    4,495    4,870 
Tax exempt   36    35    35    38    35    144    146 
Other interest income   799    1,111    1,124    806    592    3,840    1,974 
Total interest income   19,272    18,809    18,467    17,372    16,847    73,920    64,349 
Interest expense                                   
Deposits   5,820    5,721    5,597    5,352    5,169    22,490    21,035 
Repurchase agreements & other   22    28    21    24    41    95    154 
Federal Home Loan Bank advances   370    369    366    362    369    1,467    1,721 
Trust preferred securities   154    162    161    160    177    637    739 
Subordinated debt   194    195    194    195    194    778    778 
Total interest expense   6,560    6,475    6,339    6,093    5,950    25,467    24,427 
                                    
Net interest income   12,712    12,334    12,128    11,279    10,897    48,453    39,922 
Provision for credit losses   198    124    597    387    (76)   1,306    124 
                                    
Net interest income after provision for credit losses   12,514    12,210    11,531    10,892    10,973    47,147    39,798 
Noninterest income                                   
Wealth management fees   900    912    859    864    916    3,535    3,511 
Customer service fees   892    887    886    879    842    3,544    3,467 
Gain on sale of mtg. loans & OMSR   1,272    1,328    1,566    849    1,196    5,015    4,565 
Mortgage loan servicing fees, net   199    158    594    611    816    1,562    2,183 
Gain on sale of non-mortgage loans   38    8    82    15    10    143    145 
Title insurance revenue   525    544    582    397    478    2,048    1,635 
Other   (118)   407    479    492    299    1,260    1,311 
Total noninterest income   3,708    4,244    5,048    4,107    4,557    17,107    17,017 
                                    
Noninterest expense                                   
Salaries and employee benefits   6,047    6,198    6,595    6,237    6,185    25,077    23,603 
Net occupancy expense   822    801    793    893    702    3,309    2,884 
Equipment expense   1,154    1,188    1,121    1,072    1,127    4,535    4,333 
Data processing fees   790    723    888    1,439    821    3,840    3,075 
Professional fees   805    863    892    1,034    895    3,594    2,927 
Marketing expense   122    174    190    165    207    651    821 
Telephone and communication expense   124    123    125    139    136    511    525 
Postage and delivery expense   140    157    107    137    116    541    447 
State, local and other taxes   331    268    268    224    224    1,091    907 
Employee expense   158    255    176    174    168    763    733 
Other expenses   746    748    697    896    422    3,087    2,704 
Total noninterest expense   11,239    11,498    11,852    12,410    11,003    46,999    42,959 
                                    
Income before income tax expense   4,983    4,956    4,727    2,589    4,527    17,255    13,856 
Income tax expense   1,065    910    875    431    892    3,281    2,386 
                                    
Net income  $3,918   $4,046   $3,852   $2,158   $3,635   $13,974   $11,470 
                                    
Common share data:                                   
Basic earnings per common share  $0.63   $0.64   $0.60   $0.33   $0.55   $2.19   $1.72 
Diluted earnings per common share  $0.63   $0.64   $0.60   $0.33   $0.55   $2.19   $1.72 
                                    
Average shares outstanding (in thousands):                                   
Basic:   6,252    6,297    6,448    6,481    6,575    6,369    6,660 
Diluted:   6,266    6,311    6,459    6,502    6,599    6,388    6,680 

 

8

 

 

SB FINANCIAL GROUP, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

($ in thousands, except per share & ratios)  At and for the Three Months Ended   Twelve Months Ended 
   December   September   June   March   December   December   December 
SUMMARY OF OPERATIONS  2025   2025   2025   2025   2024   2025   2024 
                             
Net interest income  $12,712   $12,334   $12,128   $11,279   $10,897   $48,453   $39,922 
Tax-equivalent adjustment   38    40    40    41    42    159    171 
Tax-equivalent net interest income   12,750    12,374    12,168    11,320    10,939    48,612    40,093 
Provision for credit loss   198    124    597    387    (76)   1,306    124 
Noninterest income   3,708    4,244    5,048    4,107    4,557    17,107    17,017 
Total operating revenue   16,420    16,578    17,176    15,386    15,454    65,560    56,939 
Noninterest expense   11,239    11,498    11,852    12,410    11,003    46,999    42,959 
Pre-tax pre-provision income   5,181    5,080    5,324    2,976    4,451    18,561    13,980 
Net income   3,918    4,046    3,852    2,158    3,635    13,974    11,470 
                                    
PER SHARE INFORMATION:                                   
Basic earnings per share (EPS)   0.63    0.64    0.60    0.33    0.55    2.19    1.72 
Diluted earnings per share   0.63    0.64    0.60    0.33    0.55    2.19    1.72 
Common dividends   0.155    0.150    0.150    0.145    0.145    0.600    0.560 
Book value per common share   22.65    21.85    21.02    20.29    19.64    22.65    19.64 
Tangible book value per common share (TBV)   18.00    17.21    16.44    15.79    16.00    18.00    16.00 
Market price per common share   22.27    19.29    19.10    20.82    20.91    22.27    20.91 
Market price to TBV   123.7%   112.1%   116.2%   131.8%   130.7%   123.7%   130.7%
Market price to trailing 12 month EPS   10.1    9.1    10.4    12.2    12.1    10.1    12.1 
                                    
PERFORMANCE RATIOS:                                   
Return on average assets (ROAA)   1.01%   1.07%   1.03%   0.60%   1.04%   0.93%   0.84%
Pre-tax pre-provision ROAA   1.34%   1.34%   1.42%   0.83%   1.27%   1.33%   1.10%
Return on average equity (ROE)   11.08%   12.08%   11.67%   6.63%   11.07%   10.38%   9.19%
Return on average tangible equity   13.97%   15.47%   14.97%   8.32%   13.51%   13.22%   11.34%
Efficiency ratio   68.09%   69.00%   68.90%   80.00%   71.09%   71.33%   75.33%
Earning asset yield   5.32%   5.31%   5.29%   5.23%   5.15%   5.28%   4.91%
Cost of interest bearing liabilities   2.34%   2.33%   2.33%   2.32%   2.35%   2.33%   2.48%
Net interest margin   3.51%   3.48%   3.48%   3.40%   3.33%   3.46%   3.05%
Tax equivalent effect   0.01%   0.02%   0.01%   0.01%   0.01%   0.01%   0.01%
Net interest margin, tax equivalent   3.52%   3.50%   3.49%   3.41%   3.34%   3.47%   3.06%
Non interest income/Average assets   0.96%   1.12%   1.35%   1.14%   1.30%   1.14%   1.25%
Non interest expense/Average assets   2.90%   3.04%   3.17%   3.45%   3.14%   3.13%   3.16%
Net noninterest expense/Average assets   -1.94%   -1.92%   -1.82%   -2.31%   -1.84%   -1.99%   -1.91%
                                    
ASSET QUALITY RATIOS:                                   
Gross charge-offs   133    11    49    86    195    279    290 
Recoveries   3    9    3    2    13    17    40 
Net charge-offs   130    2    46    84    182    262    250 
Nonperforming loans/Total loans   0.39%   0.42%   0.54%   0.56%   0.53%   0.39%   0.53%
Nonperforming assets/Loans & OREO   0.40%   0.44%   0.56%   0.56%   0.53%   0.40%   0.53%
Nonperforming assets/Total assets   0.30%   0.32%   0.41%   0.41%   0.40%   0.30%   0.40%
Allowance for credit loss/Nonperforming loans   351.91%   345.39%   266.43%   254.35%   273.68%   351.91%   273.68%
Allowance for credit loss/Total loans   1.36%   1.44%   1.43%   1.41%   1.44%   1.36%   1.44%
Net loan charge-offs/Average loans (ann.)   0.04%   0.00%   0.02%   0.03%   0.07%   0.02%   0.02%
Loan loss provision/Net charge-offs   N/M    N/M    N/M    N/M    N/M    N/M    N/M 
                                    
CAPITAL & LIQUIDITY RATIOS:                                   
Loans/ Deposits   90.31%   87.96%   87.59%   85.61%   90.81%   90.31%   90.81%
Equity/ Assets   9.14%   9.15%   8.99%   8.76%   9.24%   9.14%   9.24%
Tangible equity/Tangible assets   7.40%   7.35%   7.17%   6.96%   7.66%   7.40%   7.66%
Common equity tier 1 ratio (Bank)   11.78%   12.48%   12.53%   12.35%   13.43%   11.78%   13.43%
                                    
END OF PERIOD BALANCES                                   
Total assets   1,545,367    1,496,263    1,486,301    1,501,002    1,379,517    1,545,367    1,379,517 
Total loans   1,180,591    1,110,545    1,094,719    1,088,274    1,046,735    1,180,591    1,046,735 
Deposits   1,307,244    1,262,522    1,249,822    1,271,220    1,152,605    1,307,244    1,152,605 
Shareholders equity   141,236    136,939    133,648    131,526    127,508    141,236    127,508 
Goodwill and intangibles   28,989    29,048    29,107    29,125    23,597    28,989    23,597 
Tangible equity   112,247    107,891    104,541    102,401    103,911    112,247    103,911 
Mortgage servicing portfolio   1,479,982    1,470,360    1,456,374    1,432,184    1,427,318    1,479,982    1,427,318 
Wealth/Brokerage assets under care   566,004    563,036    536,836    519,158    547,697    566,004    547,697 
Total assets under care   3,591,353    3,529,659    3,479,511    3,452,344    3,354,532    3,591,353    3,354,532 
Full-time equivalent employees   252    253    256    262    252    252    252 
Period end common shares outstanding   6,236    6,268    6,359    6,483    6,494    6,236    6,494 
Market capitalization (all)   138,883    120,907    121,453    134,982    135,780    138,883    135,780 
                                    
AVERAGE BALANCES                                   
Total assets   1,536,215    1,502,389    1,498,756    1,459,896    1,395,473    1,499,323    1,361,274 
Total earning assets   1,436,207    1,404,330    1,399,485    1,346,354    1,301,872    1,398,888    1,267,794 
Total loans   1,158,567    1,104,175    1,076,328    1,076,328    1,040,580    1,108,531    1,014,375 
Deposits   1,299,512    1,270,783    1,270,798    1,227,449    1,163,531    1,267,201    1,130,973 
Shareholders equity   140,315    132,866    132,353    131,944    130,647    134,606    124,742 
Goodwill and intangibles   29,027    29,077    29,116    26,714    23,605    28,865    23,629 
Tangible equity   111,288    103,789    103,237    105,230    107,042    105,741    101,113 
Average basic shares outstanding   6,252    6,297    6,448    6,481    6,575    6,369    6,660 
Average diluted shares outstanding   6,266    6,311    6,459    6,502    6,599    6,388    6,680 

 

9

 

 

SB FINANCIAL GROUP, INC.
Rate Volume Analysis - (Unaudited)

For the Three and Twelve Months Ended Dec. 31, 2025 and 2024

 

  Three Months Ended Dec. 31, 2025   Three Months Ended Dec. 31, 2024 
($ in thousands)  Average
Balance
   Interest   Average
Rate
   Average
Balance
   Interest   Average
Rate
 
Assets                              
Taxable securities  $192,092   $1,096    2.26%  $205,848   $1,321    2.55%
Overnight Cash   79,464    799    3.99%   49,141    449    3.63%
Nontaxable securities   6,084    36    2.35%   6,303    35    2.21%
Loans, net   1,158,567    17,341    5.94%   1,040,580    15,042    5.75%
Total earning assets   1,436,207    19,272    5.32%   1,301,872    16,847    5.15%
Cash on hand   5,449              4,262           
Allowance for loan losses   (16,044)             (15,070)          
Premises and equipment   21,832              20,642           
Other assets   88,771              83,767           
Total assets  $1,536,215             $1,395,473           
                               
Liabilities                              
Savings, MMDA and interest bearing demand  $764,806   $3,468    1.80%  $669,987   $2,803    1.66%
Time deposits   272,398    2,352    3.43%   259,093    2,366    3.63%
Repurchase agreements & other   10,709    22    0.82%   13,229    41    1.23%
Advances from Federal Home Loan Bank   35,000    370    4.19%   35,000    369    4.19%
Trust preferred securities   10,310    154    5.93%   10,310    177    6.83%
Subordinated debt   19,731    194    3.90%   19,674    194    3.92%
Total interest bearing liabilities   1,112,954    6,560    2.34%   1,007,293    5,950    2.35%
Non interest bearing demand   262,308    -         234,451    -      
Total funding   1,375,262         1.89%   1,241,744         1.91%
Other liabilities   20,638              23,082           
Total liabilities   1,395,900              1,264,826           
Equity   140,315              130,647           
Total liabilities and equity  $1,536,215             $1,395,473           
                               
Net interest income       $12,712             $10,897      
                               
Net interest income as a percent of average interest-earning assets - GAAP measure    3.51%             3.33%
                               
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis    3.52%             3.34%

 

   Twelve Months Ended Dec. 31, 2025   Twelve Months Ended Dec. 31, 2024 
   Average Balance   Interest   Average
Rate
   Average Balance   Interest   Average
Rate
 
Assets                        
Taxable securities  $196,831   $4,495    2.28%  $247,026   $5,490    2.22%
Overnight Cash   87,283    3,840    4.40%   43,171    1,354    3.14%
Nontaxable securities   6,243    144    2.31%   6,393    146    2.28%
Loans, net   1,108,531    65,441    5.90%   1,014,375    57,359    5.65%
Total earning assets   1,398,888    73,920    5.28%   1,310,965    64,349    4.91%
Cash on hand   5,390              4,388           
Allowance for loan losses   (15,631)             (15,536)          
Premises and equipment   21,624              20,929           
Other assets   89,052              40,528           
Total assets  $1,499,323             $1,361,274           
                               
Liabilities                              
Savings, MMDA and interest bearing demand  $742,153   $13,092    1.76%  $643,710   $11,073    1.72%
Time deposits   273,228    9,398    3.44%   259,818    9,962    3.83%
Repurchase agreements & Other   12,085    95    0.79%   14,336    154    1.07%
Advances from Federal Home Loan Bank   35,011    1,467    4.19%   39,092    1,721    4.40%
Trust preferred securities   10,310    637    6.18%   10,310    739    7.17%
Subordinated debt   19,713    778    3.95%   19,665    778    3.96%
Total interest bearing liabilities   1,092,500    25,467    2.33%   986,931    24,427    2.48%
Non interest bearing demand   251,820         1.89%   227,445         2.01%
Total funding   1,344,320              1,214,376           
Other liabilities   20,397              22,156           
Total liabilities   1,364,717              1,236,532           
Equity   134,606              124,742           
Total liabilities and equity  $1,499,323             $1,361,274           
                               
Net interest income       $48,453             $39,922      
                               
Net interest income as a percent of average interest-earning assets - GAAP measure    3.46%             3.05%
                               
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis    3.47%             3.06%

 

10

 

 

Non-GAAP reconciliation  Three Months Ended   Twelve Months Ended 
($ in thousands, except per share & ratios)  Dec. 31, 2025   Dec. 31, 2024   Dec. 31, 2025   Dec. 31, 2024 
Total Operating Revenue  $16,420   $14,454   $65,560   $56,939 
Adjustment to (deduct)/add OMSR recapture/impairment *   157    (288)   289    (42)
Adjusted Total Operating Revenue   16,577    14,166    65,849    56,897 
                     
Total Operating Expense   11,239    11,003    46,999    42,959 
Adjustment for merger expenses   -    -    (726)   - 
Adjusted Total Operating Expense   11,239    11,003    46,273    42,959 
                     
Income before Income Taxes   4,983    4,527    17,255    13,856 
Adjustment for OMSR*/Merger Expenses   157    (288)   1,015    (42)
Adjusted Income before Income Taxes   5,140    4,239    18,270    13,814 
                     
Provision for Income Taxes   1,065    892    3,281    2,386 
Adjustment for OMSR/Merger Expenses **   33    (60)   213    (9)
Adjusted Provision for Income Taxes   1,098    832    3,494    2,377 
                     
Net Income   3,918    3,635    13,974    11,470 
Adjustment for OMSR*/Merger Expenses   124    (228)   802    (33)
Adjusted Net Income   4,042    3,407    14,776    11,437 
                     
Diluted Earnings per Share   0.63    0.55    2.19    1.72 
Adjustment for OMSR*/Merger Expenses   0.02    (0.03)   0.13    (0.00)
Adjusted Diluted Earnings per Share  $0.65   $0.52   $2.31   $1.71 
                     
Return on Average Assets   1.01%   1.04%   0.93%   0.84%
Adjustment for OMSR*/Merger Expenses   0.01%   -0.02%   0.05%   0.00%
Adjusted Return on Average Assets   1.02%   1.02%   0.98%   0.84%

 

*valuation adjustment to the Company's mortgage servicing rights

 

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

 

11