株探米国株
日本語 英語
エドガーで原本を確認する
0000775215false00007752152025-07-212025-07-21

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): July 21, 2025
HBT FINANCIAL, INC.
(Exact name of registrant as specified in its charter)
Delaware 001-39085 37-1117216
(State or other jurisdiction
of incorporation)
(Commission File Number) (IRS Employer
Identification Number)
401 North Hershey Road
Bloomington, Illinois
61704
(Address of principal executive
offices)
(Zip Code)
(309) 662-4444
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share HBT The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02. Results of Operations and Financial Condition.
On July 21, 2025, HBT Financial, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended and six months ended June 30, 2025 (the “Earnings Release”). A copy of the Earnings Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this “Report”).
The information contained in Item 2.02, including Exhibit 99.1 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended (the “Securities Act”), or into any filing or other document pursuant to the Exchange Act, except to the extent required by applicable law or regulation.
Item 7.01. Regulation FD Disclosure.
The Company has prepared a presentation of its results for the second quarter ended and six months ended June 30, 2025 (the “Presentation”) to be used from time to time during meetings with members of the investment community. A copy of the Presentation is furnished as Exhibit 99.2 to this Report. The Presentation will also be made available on the Company’s investor relations website at ir.hbtfinancial.com under the Presentations section.
The information contained in Item 7.01, including Exhibit 99.2 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other document pursuant to the Securities Act, or into any filing or other document pursuant to the Exchange Act, except to the extent required by applicable law or regulation.
Item 9.01. Financial Statements and Exhibits.
Exhibit Number Description of Exhibit
Earnings Release issued July 21, 2025 for the Second Quarter Ended and Six Months Ended June 30, 2025.
HBT Financial, Inc. Presentation of Results for the Second Quarter Ended June 30, 2025.
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
HBT FINANCIAL, INC.
By: /s/ Peter R. Chapman
Name: Peter R. Chapman
Title: Chief Financial Officer
Date: July 21, 2025

EX-99.1 2 hbt-20250630ex991.htm EX-99.1 Document

EXHIBIT 99.1
hbt-logo.jpg
HBT FINANCIAL, INC. ANNOUNCES
SECOND QUARTER 2025 FINANCIAL RESULTS
Second Quarter Highlights
•Net income of $19.2 million, or $0.61 per diluted share; return on average assets (“ROAA”) of 1.53%; return on average stockholders' equity (“ROAE”) of 13.47%; and return on average tangible common equity (“ROATCE”)(1) of 15.55%
•Adjusted net income(1) of $19.8 million; or $0.63 per diluted share; adjusted ROAA(1) of 1.58%; adjusted ROAE(1) of 13.87%; and adjusted ROATCE(1) of 16.02%
•Asset quality remained strong with nonperforming assets to total assets of 0.13% and net charge-offs to average loans of 0.12%, on an annualized basis
•Net interest margin increased 2 basis points to 4.14% and net interest margin (tax-equivalent basis)(1) increased 3 basis points to 4.19%
Bloomington, IL, July 21, 2025 – HBT Financial, Inc. (NASDAQ: HBT) (the “Company” or “HBT Financial” or “HBT”), the holding company for Heartland Bank and Trust Company, today reported net income of $19.2 million, or $0.61 diluted earnings per share, for the second quarter of 2025. This compares to net income of $19.1 million, or $0.60 diluted earnings per share, for the first quarter of 2025, and net income of $18.1 million, or $0.57 diluted earnings per share, for the second quarter of 2024.
J. Lance Carter, President and Chief Executive Officer of HBT Financial, said, “During the second quarter of 2025, our team continued to deliver consistently strong earnings with adjusted net income(1) of $19.8 million, or $0.63 per diluted share. This was driven by an increase in adjusted pre-provision net revenue(1) of 5.2%, compared to the first quarter of 2025. Adjusted ROAA(1) was 1.58% and adjusted ROATCE(1) was 16.02% for the second quarter while our net interest margin on a tax equivalent basis(1) increased 3 basis points to 4.19%. Our strong profitability coupled with an improvement in our accumulated other comprehensive income due to lower interest rates resulted in a $0.59 increase in our tangible book value per share(1) to $16.02, an increase of 3.8% for the quarter and 17.4% over the last 12 months.
Our balance sheet remains strong as all capital ratios increased during the quarter and asset quality remained stable with nonperforming assets to total assets of only 0.13%. We saw a decrease in loans during the quarter as seasonal paydowns on grain elevator lines of credit caused a decrease in commercial and industrial loans and a higher amount of property sales caused higher payoffs in several other portfolios. We expect to see loan growth return in the third quarter of 2025 due to higher loan pipelines at the end of the second quarter than at the end of the first quarter and fewer payoffs projected.
Our credit discipline, strong profitability and solid balance sheet give us confidence that we are prepared for a variety of economic and interest rate environments. Our capital levels and operational structure support attractive acquisition opportunities should the right opportunity arise.”
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.


HBT Financial, Inc.
Page 2
Adjusted Net Income
In addition to reporting GAAP results, the Company believes non-GAAP measures such as adjusted net income and adjusted earnings per share, which adjust for acquisition expenses, branch closure expenses, gains (losses) on closed branch premises, realized gains (losses) on sales of securities, mortgage servicing rights fair value adjustments, and the tax effect of these pre-tax adjustments, provide investors with additional insight into its operational performance. The Company reported adjusted net income of $19.8 million, or $0.63 adjusted diluted earnings per share, for the second quarter of 2025. This compares to adjusted net income of $19.3 million, or $0.61 adjusted diluted earnings per share, for the first quarter of 2025, and adjusted net income of $18.1 million, or $0.57 adjusted diluted earnings per share, for the second quarter of 2024 (see “Reconciliation of Non-GAAP Financial Measures” tables below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures).
Net Interest Income and Net Interest Margin
Net interest income for the second quarter of 2025 was $49.7 million, an increase of 2.0% from $48.7 million for the first quarter of 2025. The increase was primarily attributable to improved yields on debt securities and lower funding costs which were partially offset by a decrease in average loan balances.
Relative to the second quarter of 2024, net interest income increased 5.6% from $47.0 million. The increase was primarily attributable to lower funding costs, improved yields on debt securities, and higher average loan balances. Additionally, a $0.5 million increase in nonaccrual interest recoveries and loan fees contributed to the increase in net interest income.
Net interest margin for the second quarter of 2025 was 4.14%, compared to 4.12% for the first quarter of 2025, and net interest margin (tax-equivalent basis)(1) for the second quarter of 2025 was 4.19%, compared to 4.16% for the first quarter of 2025. The increase was primarily attributable to improved yields on debt securities, which increased 11 basis points to 2.60%, and lower funding costs, which decreased 3 basis points to 1.29%.
Relative to the second quarter of 2024, net interest margin increased 19 basis points from 3.95% and net interest margin (tax-equivalent basis)(1) increased 19 basis points from 4.00%. The increase was primarily attributable to lower funding costs, higher yields on interest-earning assets, and an increase in nonaccrual interest recoveries and loan fees. The increase in the contribution of nonaccrual interest recoveries and loan fees accounted for 4 basis points of the increase in net interest margin.
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
Noninterest Income
Noninterest income for the second quarter of 2025 was $9.1 million, a 1.8% decrease from $9.3 million for the first quarter of 2025. The decrease was primarily attributable to changes in the mortgage servicing rights (“MSR”) fair value adjustment, with a $0.8 million negative MSR fair value adjustment included in the second quarter 2025 results compared to a $0.3 million negative MSR fair value adjustment included in the first quarter 2025 results. Partially offsetting this decrease were seasonal increases in card income of $0.2 million and gains on sale of mortgage loans of $0.2 million.
Relative to the second quarter of 2024, noninterest income decreased 4.9% from $9.6 million. The decrease was primarily attributable to changes in the MSR fair value adjustment, with a $0.8 million negative MSR fair value adjustment included in the second quarter 2025 results compared to a $0.1 million negative MSR fair value adjustment included in the second quarter 2024 results. Partially offsetting the decrease was a $0.2 million increase in wealth management fees.


HBT Financial, Inc.
Page 3
Noninterest Expense
Noninterest expense for the second quarter of 2025 was $31.9 million, nearly unchanged from the first quarter of 2025. A $0.6 million decrease in salaries expense, which was impacted by seasonal variations in vacation accruals, was largely offset by a $0.4 million increase in other noninterest expense and a $0.3 million increase in employee benefits expense, primarily driven by higher medical benefit costs.
Relative to the second quarter of 2024, noninterest expense increased 4.6% from $30.5 million. The increase was primarily attributable to a $0.7 million increase in employee benefits expense, primarily driven by higher medical benefit costs, a $0.3 million increase in other noninterest expense, and a $0.2 million increase in bank occupancy expense, primarily due to planned building maintenance and upgrades.
Income Taxes
During the second quarter of 2025 our effective tax rate increased to 27.0% when compared to 25.2% during the first quarter of 2025. This increase was primarily related to $0.3 million of additional tax expense related to the nonrecurring reversal of a stranded tax effect included in accumulated other comprehensive income, in connection with the maturity of a derivative designated as a cash flow hedge during the second quarter of 2025. Additionally, the first quarter of 2025 included a $0.2 million tax benefit from stock-based compensation that vested during the quarter.
Loan Portfolio
Total loans outstanding, before allowance for credit losses, were $3.35 billion at June 30, 2025, compared with $3.46 billion at March 31, 2025, and $3.39 billion at June 30, 2024. The $113.6 million decrease from March 31, 2025 was primarily attributable to $72.0 million of paydowns from property sales, a seasonal reduction of $25.1 million in grain elevator lines of credit included in the commercial and industrial segment, and additional payoffs across other segments. These reductions were partially offset by draws on existing loans in the construction and development segment and new originations to existing customers. Additionally, increases in the multi-family and commercial real estate – non-owner occupied segments were primarily due to completed projects being moved out of the construction and land development category.
Deposits
Total deposits were $4.31 billion at June 30, 2025, compared with $4.38 billion at March 31, 2025, and $4.32 billion at June 30, 2024. The $78.1 million decrease from March 31, 2025 was primarily attributable to higher outflows for tax payments by depositors and lower balances maintained in existing retail accounts which were partially offset by higher public funds balances.
Asset Quality
Nonperforming assets totaled $6.5 million, or 0.13% of total assets, at June 30, 2025, compared with $5.6 million, or 0.11% of total assets, at March 31, 2025, and $8.8 million, or 0.17% of total assets, at June 30, 2024. Additionally, of the $5.6 million of nonperforming loans held as of June 30, 2025, $1.9 million were either wholly or partially guaranteed by the U.S. government. The $0.9 million increase in nonperforming assets from March 31, 2025 was primarily attributable to higher nonperforming loan balances in the commercial and industrial and the construction and land development segments.
The Company recorded a provision for credit losses of $0.5 million for the second quarter of 2025. The provision for credit losses primarily reflects a $1.0 million increase in required reserves driven by changes in the economic forecast; a $0.8 million increase in required reserves resulting from changes in qualitative factors; a $1.2 million decrease in required reserves driven by changes within the portfolio; and a $0.1 million decrease in specific reserves.


HBT Financial, Inc.
Page 4
The Company had net charge-offs of $1.0 million, or 0.12% of average loans on an annualized basis, for the second quarter of 2025, compared to net charge-offs of $0.4 million, or 0.05% of average loans on an annualized basis, for the first quarter of 2025, and net charge-offs of $0.7 million, or 0.08% of average loans on an annualized basis, for the second quarter of 2024. Charge-offs during second quarter of 2025 were primarily recognized in the commercial and industrial and one-to-four family residential segments.
The Company’s allowance for credit losses was 1.24% of total loans and 741% of nonperforming loans at June 30, 2025, compared with 1.22% of total loans and 825% of nonperforming loans at March 31, 2025. In addition, the allowance for credit losses on unfunded lending-related commitments totaled $3.1 million as of June 30, 2025, compared with $3.2 million as of March 31, 2025.
Capital
As of June 30, 2025, the Company exceeded all regulatory capital requirements under Basel III as summarized in the following table:
June 30, 2025
For Capital
Adequacy Purposes
With Capital
Conservation Buffer
Total capital to risk-weighted assets 17.74  % 10.50  %
Tier 1 capital to risk-weighted assets 15.60  8.50 
Common equity tier 1 capital ratio 14.26  7.00 
Tier 1 leverage ratio 11.86  4.00 
The ratio of tangible common equity to tangible assets(1) increased to 10.21% as of June 30, 2025, from 9.73% as of March 31, 2025, and tangible book value per share(1) increased by $0.59 to $16.02 as of June 30, 2025, when compared to March 31, 2025.
During the second quarter of 2025, the Company repurchased 135,997 shares of its common stock at a weighted average price of $21.30 under its stock repurchase program. The Company’s Board of Directors has authorized the repurchase of up to $15.0 million of HBT Financial common stock under its stock repurchase program, which is in effect until January 1, 2026. As of June 30, 2025, the Company had $12.1 million remaining under the stock repurchase program.
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
About HBT Financial, Inc.
HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. HBT Financial provides a comprehensive suite of financial products and services to consumers, businesses, and municipal entities throughout Illinois and eastern Iowa through 66 full-service branches. As of June 30, 2025, HBT Financial had total assets of $5.0 billion, total loans of $3.3 billion, and total deposits of $4.3 billion.


HBT Financial, Inc.
Page 5
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP. These non-GAAP financial measures include adjusted net income, adjusted earnings per share, adjusted ROAA, pre-provision net revenue, pre-provision net revenue less charge-offs (recoveries), adjusted pre-provision net revenue, adjusted pre-provision net revenue less charge-offs (recoveries), net interest income (tax-equivalent basis), net interest margin (tax-equivalent basis), efficiency ratio (tax-equivalent basis), adjusted efficiency ratio (tax-equivalent basis), the ratio of tangible common equity to tangible assets, tangible book value per share, adjusted ROAE, ROATCE, and adjusted ROATCE. Our management uses these non-GAAP financial measures, together with the related GAAP financial measures, in its analysis of our performance and in making business decisions. Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures in the “Reconciliation of Non-GAAP Financial Measures” tables.
Forward-Looking Statements
Readers should note that in addition to the historical information contained herein, this press release contains, and future oral and written statements of the Company and its management may contain, “forward-looking statements” within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “continue,” or “should,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: (i) the strength of the local, state, national and international economies and financial markets (including effects of inflationary pressures and supply chain constraints); (ii) effects on the U.S. economy resulting from the threat or implementation of, or changes to, existing policies and executive orders including tariffs, immigration policy, regulatory or other governmental agencies, foreign policy and tax regulations; (iii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, acts of war or other threats thereof (including the Russian invasion of Ukraine and ongoing conflicts in the Middle East), or other adverse events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; (iv) new and revised accounting policies and practices, as may be adopted by state and federal regulatory banking agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board; (v) changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to bank failures; (vi) the imposition of tariffs or other governmental policies impacting the value of products produced by the Company's commercial borrowers; (vii) changes in interest rates and prepayment rates of the Company’s assets; (viii) increased competition in the financial services sector, including from non-bank competitors such as credit unions and fintech companies, and the inability to attract new customers; (ix) technological changes implemented by us and other parties, including our third-party vendors, which may have unforeseen consequences to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (x) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (xi) the loss of key executives and employees, talent shortages and employee turnover; (xii) changes in consumer spending; (xiii) unexpected outcomes or costs of existing or new litigation or other legal proceedings and regulatory actions involving the Company; (xiv) the economic impact on the Company and its customers of climate change, natural disasters and of exceptional weather occurrences such as tornadoes, floods and blizzards; (xv) fluctuations in the value of securities held in our securities portfolio, including as a result of changes in interest rates; (xvi) credit risks and risks from concentrations (by type of borrower, geographic area, collateral and industry) within our loan portfolio (including commercial real estate loans) and large loans to certain borrowers; (xvii) the overall health of the local and national real estate market; (xviii) the ability to maintain an adequate level of allowance for credit losses on loans; (xix) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure; (xx) the ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds; (xxi) the level of nonperforming assets on our balance sheet; (xxii) interruptions involving our information technology and communications systems or third-party servicers; (xxiii) the occurrence of fraudulent activity, breaches or failures of our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiv) the effectiveness of the Company’s risk management framework, and (xxv) the ability of the Company to manage the risks associated with the foregoing as well as anticipated.


HBT Financial, Inc.
Page 6
Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.
CONTACT:
Peter Chapman
HBTIR@hbtbank.com
(309) 664-4556


HBT Financial, Inc.
Page 7
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
As of or for the Three Months Ended Six Months Ended June 30,
(dollars in thousands, except per share data) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Interest and dividend income $ 63,919  $ 63,138  $ 62,824  $ 127,057  $ 124,785 
Interest expense 14,261  14,430  15,796  28,691  31,069 
Net interest income 49,658  48,708  47,028  98,366  93,716 
Provision for credit losses 526  576  1,176  1,102  1,703 
Net interest income after provision for credit losses 49,132  48,132  45,852  97,264  92,013 
Noninterest income 9,140  9,306  9,610  18,446  15,236 
Noninterest expense 31,914  31,935  30,509  63,849  61,777 
Income before income tax expense 26,358  25,503  24,953  51,861  45,472 
Income tax expense 7,128  6,428  6,883  13,556  12,144 
Net income $ 19,230  $ 19,075  $ 18,070  $ 38,305  $ 33,328 
Earnings per share - diluted $ 0.61  $ 0.60  $ 0.57  $ 1.21  $ 1.05 
Adjusted net income (1)
$ 19,803  $ 19,253  $ 18,139  $ 39,056  $ 36,212 
Adjusted earnings per share - diluted (1)
0.63  0.61  0.57  1.23  1.14 
Book value per share $ 18.44  $ 17.86  $ 16.14 
Tangible book value per share (1)
16.02  15.43  13.64 
Shares of common stock outstanding 31,495,434  31,631,431  31,559,366 
Weighted average shares of common stock outstanding, including all dilutive potential shares 31,588,541  31,711,671  31,666,811  31,649,766  31,734,999 
SUMMARY RATIOS
Net interest margin * 4.14  % 4.12  % 3.95  % 4.13  % 3.95  %
Net interest margin (tax-equivalent basis) * (1)(2)
4.19  4.16  4.00  4.18  3.99 
Efficiency ratio 53.10  % 53.85  % 52.61  % 53.47  % 55.40  %
Efficiency ratio (tax-equivalent basis) (1)(2)
52.61  53.35  52.10  52.97  54.83 
Loan to deposit ratio 77.75  % 78.95  % 78.39  %
Return on average assets * 1.53  % 1.54  % 1.45  % 1.53  % 1.34  %
Return on average stockholders' equity * 13.47  13.95  14.48  13.70  13.46 
Return on average tangible common equity * (1)
15.55  16.20  17.21  15.87  16.03 
Adjusted return on average assets * (1)
1.58  % 1.55  % 1.45  % 1.56  % 1.45  %
Adjusted return on average stockholders' equity * (1)
13.87  14.08  14.54  13.97  14.63 
Adjusted return on average tangible common equity * (1)
16.02  16.36  17.27  16.18  17.42 
CAPITAL
Total capital to risk-weighted assets 17.74  % 16.85  % 16.01  %
Tier 1 capital to risk-weighted assets 15.60  14.77  13.98 
Common equity tier 1 capital ratio 14.26  13.48  12.66 
Tier 1 leverage ratio 11.86  11.64  10.83 
Total stockholders' equity to total assets 11.58  11.10  10.18 
Tangible common equity to tangible assets (1)
10.21  9.73  8.74 
ASSET QUALITY
Net charge-offs (recoveries) to average loans * 0.12  % 0.05  % 0.08  % 0.09  % 0.03  %
Allowance for credit losses to loans, before allowance for credit losses 1.24  1.22  1.21 
Nonperforming loans to loans, before allowance for credit losses 0.17  0.15  0.25 
Nonperforming assets to total assets 0.13  0.11  0.17 
____________________________________
*Annualized measure.
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.


HBT Financial, Inc.
Page 8
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Consolidated Statements of Income
Three Months Ended Six Months Ended June 30,
(dollars in thousands, except per share data) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
INTEREST AND DIVIDEND INCOME
Loans, including fees:
Taxable $ 53,156  $ 53,369  $ 52,177  $ 106,525  $ 104,103 
Federally tax exempt 1,215  1,168  1,097  2,383  2,191 
Debt securities:
Taxable 7,434  6,936  6,315  14,370  12,519 
Federally tax exempt 457  469  521  926  1,118 
Interest-bearing deposits in bank 1,544  1,065  2,570  2,609  4,522 
Other interest and dividend income 113  131  144  244  332 
Total interest and dividend income 63,919  63,138  62,824  127,057  124,785 
INTEREST EXPENSE
Deposits 12,835  12,939  14,133  25,774  27,726 
Securities sold under agreements to repurchase —  22  129  22  281 
Borrowings 30  109  121  139  246 
Subordinated notes 469  470  469  939  939 
Junior subordinated debentures issued to capital trusts 927  890  944  1,817  1,877 
Total interest expense 14,261  14,430  15,796  28,691  31,069 
Net interest income 49,658  48,708  47,028  98,366  93,716 
PROVISION FOR CREDIT LOSSES 526  576  1,176  1,102  1,703 
Net interest income after provision for credit losses 49,132  48,132  45,852  97,264  92,013 
NONINTEREST INCOME
Card income 2,797  2,548  2,885  5,345  5,501 
Wealth management fees 2,826  2,841  2,623  5,667  5,170 
Service charges on deposit accounts 1,915  1,944  1,902  3,859  3,771 
Mortgage servicing 1,042  990  1,111  2,032  2,166 
Mortgage servicing rights fair value adjustment (751) (308) (97) (1,059) (17)
Gains on sale of mortgage loans 459  252  443  711  741 
Realized gains (losses) on sales of securities —  —  —  —  (3,382)
Unrealized gains (losses) on equity securities 23  (96) 31  (112)
Gains (losses) on foreclosed assets 14  13  (28) 27  59 
Gains (losses) on other assets (128) 54  —  (74) (635)
Income on bank owned life insurance 167  164  166  331  330 
Other noninterest income 776  800  701  1,576  1,644 
Total noninterest income 9,140  9,306  9,610  18,446  15,236 
NONINTEREST EXPENSE
Salaries 16,452  17,053  16,364  33,505  33,021 
Employee benefits 3,580  3,285  2,860  6,865  5,665 
Occupancy of bank premises 2,471  2,625  2,243  5,096  4,825 
Furniture and equipment 575  445  548  1,020  1,098 
Data processing 2,687  2,717  2,606  5,404  5,531 
Marketing and customer relations 1,020  1,144  996  2,164  1,992 
Amortization of intangible assets 694  695  710  1,389  1,420 
FDIC insurance 551  562  565  1,113  1,125 
Loan collection and servicing 360  383  475  743  927 
Foreclosed assets 67  10  72  59 
Other noninterest expense 3,457  3,021  3,132  6,478  6,114 
Total noninterest expense 31,914  31,935  30,509  63,849  61,777 
INCOME BEFORE INCOME TAX EXPENSE 26,358  25,503  24,953  51,861  45,472 
INCOME TAX EXPENSE 7,128  6,428  6,883  13,556  12,144 
NET INCOME $ 19,230  $ 19,075  $ 18,070  $ 38,305  $ 33,328 
EARNINGS PER SHARE - BASIC $ 0.61  $ 0.60  $ 0.57  $ 1.21  $ 1.05 
EARNINGS PER SHARE - DILUTED $ 0.61  $ 0.60  $ 0.57  $ 1.21  $ 1.05 
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING 31,510,759 31,584,989 31,579,457 31,547,669 31,621,205


HBT Financial, Inc.
Page 9
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Consolidated Balance Sheets
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
ASSETS
Cash and due from banks $ 25,563  $ 25,005  $ 22,604 
Interest-bearing deposits with banks 170,179  186,586  172,636 
Cash and cash equivalents 195,742  211,591  195,240 
Interest-bearing time deposits with banks —  —  520 
Debt securities available-for-sale, at fair value 773,206  706,135  669,055 
Debt securities held-to-maturity 481,942  490,398  512,549 
Equity securities with readily determinable fair value 3,346  3,323  3,228 
Equity securities with no readily determinable fair value 2,609  2,629  2,613 
Restricted stock, at cost 4,979  5,086  5,086 
Loans held for sale 2,316  2,721  858 
Loans, before allowance for credit losses 3,348,211  3,461,778  3,385,483 
Allowance for credit losses (41,659) (42,111) (40,806)
Loans, net of allowance for credit losses 3,306,552  3,419,667  3,344,677 
Bank owned life insurance 24,320  24,153  24,235 
Bank premises and equipment, net 68,523  67,272  65,711 
Bank premises held for sale 140  190  317 
Foreclosed assets 890  460  320 
Goodwill 59,820  59,820  59,820 
Intangible assets, net 16,454  17,148  19,262 
Mortgage servicing rights, at fair value 17,768  18,519  18,984 
Investments in unconsolidated subsidiaries 1,614  1,614  1,614 
Accrued interest receivable 20,624  22,735  22,425 
Other assets 37,553  38,731  59,685 
Total assets $ 5,018,398  $ 5,092,192  $ 5,006,199 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits:
Noninterest-bearing $ 1,034,387  $ 1,065,874  $ 1,045,697 
Interest-bearing 3,272,144  3,318,716  3,272,996 
Total deposits 4,306,531  4,384,590  4,318,693 
Securities sold under agreements to repurchase 556  2,698  29,330 
Federal Home Loan Bank advances 7,240  7,209  13,734 
Subordinated notes 39,593  39,573  39,514 
Junior subordinated debentures issued to capital trusts 52,879  52,864  52,819 
Other liabilities 30,702  40,201  42,640 
Total liabilities 4,437,501  4,527,135  4,496,730 
Stockholders' Equity
Common stock 329  329  328 
Surplus 297,479  297,024  296,430 
Retained earnings 341,750  329,169  290,386 
Accumulated other comprehensive income (loss) (32,739) (38,446) (54,656)
Treasury stock at cost (25,922) (23,019) (23,019)
Total stockholders’ equity 580,897  565,057  509,469 
Total liabilities and stockholders’ equity $ 5,018,398  $ 5,092,192  $ 5,006,199 
SHARES OF COMMON STOCK OUTSTANDING 31,495,434  31,631,431  31,559,366 


HBT Financial, Inc.
Page 10
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
LOANS
Commercial and industrial $ 419,430  $ 441,261  $ 400,276 
Commercial real estate - owner occupied 317,475  321,990  289,992 
Commercial real estate - non-owner occupied 907,073  891,022  889,193 
Construction and land development 310,252  376,046  365,371 
Multi-family 453,812  424,096  429,951 
One-to-four family residential 451,197  455,376  484,335 
Agricultural and farmland 271,644  292,240  285,822 
Municipal, consumer, and other 217,328  259,747  240,543 
Total loans $ 3,348,211  $ 3,461,778  $ 3,385,483 
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
DEPOSITS
Noninterest-bearing deposits $ 1,034,387  $ 1,065,874  $ 1,045,697 
Interest-bearing deposits:
Interest-bearing demand 1,097,086  1,143,677  1,094,797 
Money market 831,292  812,146  769,386 
Savings 568,971  575,558  582,752 
Time 774,795  787,335  796,069 
Brokered —  —  29,992 
Total interest-bearing deposits 3,272,144  3,318,716  3,272,996 
Total deposits $ 4,306,531  $ 4,384,590  $ 4,318,693 



HBT Financial, Inc.
Page 11
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Three Months Ended
June 30, 2025 March 31, 2025 June 30, 2024
(dollars in thousands) Average Balance Interest Yield/Cost * Average Balance Interest Yield/Cost * Average Balance Interest Yield/Cost *
ASSETS
Loans $ 3,417,582  $ 54,371  6.38  % $ 3,460,906  $ 54,537  6.39  % $ 3,374,058  $ 53,274  6.35  %
Debt securities 1,217,386  7,891  2.60  1,204,424  7,405  2.49  1,187,795  6,836  2.31 
Deposits with banks 160,726  1,544  3.85  120,014  1,065  3.60  211,117  2,570  4.90 
Other 12,519  113  3.66  12,677  131  4.19  12,588  144  4.60 
Total interest-earning assets 4,808,213  $ 63,919  5.33  % 4,798,021  $ 63,138  5.34  % 4,785,558  $ 62,824  5.28  %
Allowance for credit losses (42,118) (42,061) (40,814)
Noninterest-earning assets 270,580  276,853  283,103 
Total assets $ 5,036,675  $ 5,032,813  $ 5,027,847 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand $ 1,125,787  $ 1,569  0.56  % $ 1,120,608  $ 1,453  0.53  % $ 1,123,592  $ 1,429  0.51  %
Money market 813,531  4,463  2.20  807,728  4,397  2.21  788,744  4,670  2.38 
Savings 569,193  374  0.26  569,494  370  0.26  592,312  393  0.27 
Time 780,536  6,429  3.30  784,099  6,719  3.48  763,507  7,117  3.75 
Brokered —  —  —  —  —  —  38,213  524  5.51 
Total interest-bearing deposits 3,289,047  12,835  1.57  3,281,929  12,939  1.60  3,306,368  14,133  1.72 
Securities sold under agreements to repurchase 1,420  —  0.05  8,754  22  1.02  30,440  129  1.70 
Borrowings 7,225  30  1.70  12,890  109  3.41  13,466  121  3.60 
Subordinated notes 39,582  469  4.76  39,563  470  4.82  39,504  469  4.78 
Junior subordinated debentures issued to capital trusts 52,871  927  7.03  52,856  890  6.83  52,812  944  7.18 
Total interest-bearing liabilities 3,390,145  $ 14,261  1.69  % 3,395,992  $ 14,430  1.72  % 3,442,590  $ 15,796  1.85  %
Noninterest-bearing deposits 1,044,539  1,045,733  1,043,614 
Noninterest-bearing liabilities 29,486  36,373  39,806 
Total liabilities 4,464,170  4,478,098  4,526,010 
Stockholders' Equity 572,505  554,715  501,837 
Total liabilities and stockholders’ equity $ 5,036,675  $ 5,032,813  $ 5,027,847 
Net interest income/Net interest margin (1)
$ 49,658  4.14  % $ 48,708  4.12  % $ 47,028  3.95  %
Tax-equivalent adjustment (2)
548  0.05  545  0.04  553  0.05 
Net interest income (tax-equivalent basis)/
Net interest margin (tax-equivalent basis) (2) (3)
$ 50,206  4.19  % $ 49,253  4.16  % $ 47,581  4.00  %
Net interest rate spread (4)
3.64  % 3.62  % 3.43  %
Net interest-earning assets (5)
$ 1,418,068  $ 1,402,029  $ 1,342,968 
Ratio of interest-earning assets to interest-bearing liabilities 1.42 1.41 1.39
Cost of total deposits 1.19  % 1.21  % 1.31  %
Cost of funds 1.29  1.32  1.42 
____________________________________
*Annualized measure.
(1)Net interest margin represents net interest income divided by average total interest-earning assets.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.


HBT Financial, Inc.
Page 12
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Six Months Ended
June 30, 2025 June 30, 2024
(dollars in thousands) Average Balance Interest Yield/Cost * Average Balance Interest Yield/Cost *
ASSETS
Loans $ 3,439,124  $ 108,908  6.39  % $ 3,372,640  $ 106,294  6.34  %
Debt securities 1,210,941  15,296  2.55  1,200,871  13,637  2.28 
Deposits with banks 140,483  2,609  3.75  189,207  4,522  4.81 
Other 12,597  244  3.93  12,787  332  5.22 
Total interest-earning assets 4,803,145  $ 127,057  5.33  % 4,775,505  $ 124,785  5.25  %
Allowance for credit losses (42,089) (40,526)
Noninterest-earning assets 273,193  280,676 
Total assets $ 5,034,249  $ 5,015,655 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand $ 1,123,212  $ 3,022  0.54  % $ 1,125,638  $ 2,740  0.49  %
Money market 810,645  8,860  2.20  800,714  9,467  2.38 
Savings 569,343  744  0.26  601,768  836  0.28 
Time 782,307  13,148  3.39  714,003  13,042  3.67 
Brokered —  —  —  60,181  1,641  5.48 
Total interest-bearing deposits 3,285,507  25,774  1.58  3,302,304  27,726  1.69 
Securities sold under agreements to repurchase 5,067  22  0.89  31,448  281  1.80 
Borrowings 10,042  139  2.79  13,235  246  3.73 
Subordinated notes 39,573  939  4.79  39,494  939  4.78 
Junior subordinated debentures issued to capital trusts 52,864  1,817  6.93  52,804  1,877  7.15 
Total interest-bearing liabilities 3,393,053  $ 28,691  1.71  % 3,439,285  $ 31,069  1.82  %
Noninterest-bearing deposits 1,045,133  1,040,007 
Noninterest-bearing liabilities 32,404  38,457 
Total liabilities 4,470,590  4,517,749 
Stockholders' Equity 563,659  497,906 
Total liabilities and stockholders’ equity $ 5,034,249  5,015,655 
Net interest income/Net interest margin (1)
$ 98,366  4.13  % $ 93,716  3.95  %
Tax-equivalent adjustment (2)
1,093  0.05  1,128  0.04 
Net interest income (tax-equivalent basis)/
Net interest margin (tax-equivalent basis) (2) (3)
$ 99,459  4.18  % $ 94,844  3.99  %
Net interest rate spread (4)
3.62  % 3.43  %
Net interest-earning assets (5)
$ 1,410,092  $ 1,336,220 
Ratio of interest-earning assets to interest-bearing liabilities 1.42 1.39
Cost of total deposits 1.20  % 1.28  %
Cost of funds 1.30  1.39 
____________________________________
(1)Net interest margin represents net interest income divided by average total interest-earning assets.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3)See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.


HBT Financial, Inc.
Page 13
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
NONPERFORMING ASSETS
Nonaccrual $ 5,615  $ 5,102  $ 8,425 
Past due 90 days or more, still accruing
Total nonperforming loans 5,624  5,106  8,432 
Foreclosed assets 890  460  320 
Total nonperforming assets $ 6,514  $ 5,566  $ 8,752 
Nonperforming loans that are wholly or partially guaranteed by the U.S. Government $ 1,878  $ 1,350  $ 2,132 
Allowance for credit losses $ 41,659  $ 42,111  $ 40,806 
Loans, before allowance for credit losses 3,348,211  3,461,778  3,385,483 
CREDIT QUALITY RATIOS
Allowance for credit losses to loans, before allowance for credit losses 1.24  % 1.22  % 1.21  %
Allowance for credit losses to nonaccrual loans 741.92  825.38  484.34 
Allowance for credit losses to nonperforming loans 740.74  824.74  483.94 
Nonaccrual loans to loans, before allowance for credit losses 0.17  0.15  0.25 
Nonperforming loans to loans, before allowance for credit losses 0.17  0.15  0.25 
Nonperforming assets to total assets 0.13  0.11  0.17 
Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets 0.19  0.16  0.26 
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
ALLOWANCE FOR CREDIT LOSSES
Beginning balance $ 42,111  $ 42,044  $ 40,815  $ 42,044  $ 40,048 
Provision for credit losses 595  496  677  1,091  1,237 
Charge-offs (1,252) (665) (870) (1,917) (1,097)
Recoveries 205  236  184  441  618 
Ending balance $ 41,659  $ 42,111  $ 40,806  $ 41,659  $ 40,806 
Net charge-offs $ 1,047  $ 429  $ 686  $ 1,476  $ 479 
Average loans 3,417,582  3,460,906  3,374,058  3,439,124  3,372,640 
Net charge-offs to average loans * 0.12  % 0.05  % 0.08  % 0.09  % 0.03  %
____________________________________
*Annualized measure.
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
PROVISION FOR CREDIT LOSSES
Loans $ 595  $ 496  $ 677  $ 1,091  $ 1,237 
Unfunded lending-related commitments (69) 80  499  11  466 
Total provision for credit losses $ 526  $ 576  $ 1,176  $ 1,102  $ 1,703 


HBT Financial, Inc.
Page 14
Reconciliation of Non-GAAP Financial Measures –
Adjusted Net Income and Adjusted Return on Average Assets
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Net income $ 19,230  $ 19,075  $ 18,070  $ 38,305  $ 33,328 
Less: adjustments
Gains (losses) on closed branch premises (50) 59  —  (635)
Realized gains (losses) on sales of securities —  —  —  —  (3,382)
Mortgage servicing rights fair value adjustment (751) (308) (97) (1,059) (17)
Total adjustments (801) (249) (97) (1,050) (4,034)
Tax effect of adjustments (1)
228  71  28  299  1,150 
Total adjustments after tax effect (573) (178) (69) (751) (2,884)
Adjusted net income $ 19,803  $ 19,253  $ 18,139  $ 39,056  $ 36,212 
Average assets $ 5,036,675  $ 5,032,813  $ 5,027,847  $ 5,034,249  $ 5,015,655 
Return on average assets * 1.53  % 1.54  % 1.45  % 1.53  % 1.34  %
Adjusted return on average assets * 1.58  1.55  1.45  1.56  1.45 
____________________________________
*Annualized measure.
(1)Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.
Reconciliation of Non-GAAP Financial Measures –
Adjusted Earnings Per Share — Basic and Diluted
Three Months Ended Six Months Ended June 30,
(dollars in thousands, except per share amounts) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Numerator:
Net income $ 19,230  $ 19,075  $ 18,070  $ 38,305  $ 33,328 
Adjusted net income $ 19,803  $ 19,253  $ 18,139  $ 39,056  $ 36,212 
Denominator:
Weighted average common shares outstanding 31,510,759  31,584,989  31,579,457  31,547,669  31,621,205 
Dilutive effect of outstanding restricted stock units 77,782  126,682  87,354  102,097  113,794 
Weighted average common shares outstanding, including all dilutive potential shares 31,588,541  31,711,671  31,666,811  31,649,766  31,734,999 
Earnings per share - basic $ 0.61  $ 0.60  $ 0.57  $ 1.21  $ 1.05 
Earnings per share - diluted $ 0.61  $ 0.60  $ 0.57  $ 1.21  $ 1.05 
Adjusted earnings per share - basic $ 0.63  $ 0.61  $ 0.57  $ 1.24  $ 1.15 
Adjusted earnings per share - diluted $ 0.63  $ 0.61  $ 0.57  $ 1.23  $ 1.14 


HBT Financial, Inc.
Page 15
Reconciliation of Non-GAAP Financial Measures –
Pre-Provision Net Revenue, Pre-Provision Net Revenue Less Net Charge-offs (Recoveries),
Adjusted Pre-Provision Net Revenue, and Adjusted Pre-Provision Net Revenue Less Net Charge-offs (Recoveries)
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Net interest income $ 49,658  $ 48,708  $ 47,028  $ 98,366  $ 93,716 
Noninterest income 9,140  9,306  9,610  18,446  15,236 
Noninterest expense (31,914) (31,935) (30,509) (63,849) (61,777)
Pre-provision net revenue 26,884  26,079  26,129  52,963  47,175 
Less: adjustments
Gains (losses) on closed branch premises (50) 59  —  (635)
Realized gains (losses) on sales of securities —  —  —  —  (3,382)
Mortgage servicing rights fair value adjustment (751) (308) (97) (1,059) (17)
Total adjustments (801) (249) (97) (1,050) (4,034)
Adjusted pre-provision net revenue $ 27,685  $ 26,328  $ 26,226  $ 54,013  $ 51,209 
Pre-provision net revenue $ 26,884  $ 26,079  $ 26,129  $ 52,963  $ 47,175 
Less: net charge-offs 1,047  429  686  1,476  479 
Pre-provision net revenue less net charge-offs $ 25,837  $ 25,650  $ 25,443  $ 51,487  $ 46,696 
Adjusted pre-provision net revenue $ 27,685  $ 26,328  $ 26,226  $ 54,013  $ 51,209 
Less: net charge-offs 1,047  429  686  1,476  479 
Adjusted pre-provision net revenue less net charge-offs $ 26,638  $ 25,899  $ 25,540  $ 52,537  $ 50,730 
Reconciliation of Non-GAAP Financial Measures –
Net Interest Income (Tax-equivalent Basis) and Net Interest Margin (Tax-equivalent Basis)
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Net interest income (tax-equivalent basis)
Net interest income $ 49,658  $ 48,708  $ 47,028  $ 98,366  $ 93,716 
Tax-equivalent adjustment (1)
548  545  553  1,093  1,128 
Net interest income (tax-equivalent basis) (1)
$ 50,206  $ 49,253  $ 47,581  $ 99,459  $ 94,844 
Net interest margin (tax-equivalent basis)
Net interest margin * 4.14  % 4.12  % 3.95  % 4.13  % 3.95  %
Tax-equivalent adjustment * (1)
0.05  0.04  0.05  0.05  0.04 
Net interest margin (tax-equivalent basis) * (1)
4.19  % 4.16  % 4.00  % 4.18  % 3.99  %
Average interest-earning assets $ 4,808,213  $ 4,798,021  $ 4,785,558  $ 4,803,145  $ 4,775,505 
____________________________________
*Annualized measure.
(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.


HBT Financial, Inc.
Page 16
Reconciliation of Non-GAAP Financial Measures –
Efficiency Ratio (Tax-equivalent Basis) and Adjusted Efficiency Ratio (Tax-equivalent Basis)
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Total noninterest expense $ 31,914  $ 31,935  $ 30,509  $ 63,849  $ 61,777 
Less: amortization of intangible assets 694  695  710  1,389  1,420 
Noninterest expense excluding amortization of intangible assets $ 31,220  $ 31,240  $ 29,799  $ 62,460  $ 60,357 
Net interest income $ 49,658  $ 48,708  $ 47,028  $ 98,366  $ 93,716 
Total noninterest income 9,140  9,306  9,610  18,446  15,236 
Operating revenue 58,798  58,014  56,638  116,812  108,952 
Tax-equivalent adjustment (1)
548  545  553  1,093  1,128 
Operating revenue (tax-equivalent basis) (1)
59,346  58,559  57,191  117,905  110,080 
Less: adjustments to noninterest income
Gains (losses) on closed branch premises (50) 59  —  (635)
Realized gains (losses) on sales of securities —  —  —  —  (3,382)
Mortgage servicing rights fair value adjustment (751) (308) (97) (1,059) (17)
Total adjustments to noninterest income (801) (249) (97) (1,050) (4,034)
Adjusted operating revenue (tax-equivalent basis) (1)
$ 60,147  $ 58,808  $ 57,288  $ 118,955  $ 114,114 
Efficiency ratio 53.10  % 53.85  % 52.61  % 53.47  % 55.40  %
Efficiency ratio (tax-equivalent basis) (1)
52.61  53.35  52.10  52.97  54.83 
Adjusted efficiency ratio (tax-equivalent basis) (1)
51.91  53.12  52.02  52.51  52.89 
____________________________________
(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.


HBT Financial, Inc.
Page 17
Reconciliation of Non-GAAP Financial Measures –
Ratio of Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share
(dollars in thousands, except per share data) June 30,
2025
March 31,
2025
June 30,
2024
Tangible Common Equity
Total stockholders' equity $ 580,897  $ 565,057  $ 509,469 
Less: Goodwill 59,820  59,820  59,820 
Less: Intangible assets, net 16,454  17,148  19,262 
Tangible common equity $ 504,623  $ 488,089  $ 430,387 
Tangible Assets
Total assets $ 5,018,398  $ 5,092,192  $ 5,006,199 
Less: Goodwill 59,820  59,820  59,820 
Less: Intangible assets, net 16,454  17,148  19,262 
Tangible assets $ 4,942,124  $ 5,015,224  $ 4,927,117 
Total stockholders' equity to total assets 11.58  % 11.10  % 10.18  %
Tangible common equity to tangible assets 10.21  9.73  8.74 
Shares of common stock outstanding 31,495,434  31,631,431  31,559,366 
Book value per share $ 18.44  $ 17.86  $ 16.14 
Tangible book value per share 16.02  15.43  13.64 
Reconciliation of Non-GAAP Financial Measures –
Return on Average Tangible Common Equity,
Adjusted Return on Average Stockholders' Equity and Adjusted Return on Average Tangible Common Equity
Three Months Ended Six Months Ended June 30,
(dollars in thousands) June 30,
2025
March 31,
2025
June 30,
2024
2025 2024
Average Tangible Common Equity
Total stockholders' equity $ 572,505  $ 554,715  $ 501,837  $ 563,659  $ 497,906 
Less: Goodwill 59,820  59,820  59,820  59,820  59,820 
Less: Intangible assets, net 16,782  17,480  19,605  17,130  19,970 
Average tangible common equity $ 495,903  $ 477,415  $ 422,412  $ 486,709  $ 418,116 
Net income $ 19,230  $ 19,075  $ 18,070  $ 38,305  $ 33,328 
Adjusted net income 19,803  19,253  18,139  39,056  36,212 
Return on average stockholders' equity * 13.47  % 13.95  % 14.48  % 13.70  % 13.46  %
Return on average tangible common equity * 15.55  16.20  17.21  15.87  16.03 
Adjusted return on average stockholders' equity * 13.87  % 14.08  % 14.54  % 13.97  % 14.63  %
Adjusted return on average tangible common equity * 16.02  16.36  17.27  16.18  17.42 
____________________________________
*Annualized measure.

EX-99.2 3 hbt-20250630ex992.htm EX-99.2 hbt-20250630ex992
Q2 2025 Results Presentation July 21, 2025


 
1 Forward-Looking Statements Readers should note that in addition to the historical information contained herein, this presentation contains, and future oral and written statements of the Company and its management may contain, “forward-looking statements” within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “continue,” or “should,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this presentation, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: (i) the strength of the local, state, national and international economies and financial markets (including effects of inflationary pressures and supply chain constraints); (ii) effects on the U.S. economy resulting from the threat or implementation of, or changes to, existing policies and executive orders including tariffs, immigration policy, regulatory or other governmental agencies, foreign policy and tax regulations; (iii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, acts of war or other threats thereof (including the Russian invasion of Ukraine and ongoing conflicts in the Middle East), or other adverse events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; (iv) new and revised accounting policies and practices, as may be adopted by state and federal regulatory banking agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board; (v) changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to bank failures; (vi) the imposition of tariffs or other governmental policies impacting the value of products produced by the Company's commercial borrowers; (vii) changes in interest rates and prepayment rates of the Company’s assets; (viii) increased competition in the financial services sector, including from non-bank competitors such as credit unions and fintech companies, and the inability to attract new customers; (ix) technological changes implemented by us and other parties, including our third-party vendors, which may have unforeseen consequences to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (x) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (xi) the loss of key executives and employees, talent shortages and employee turnover; (xii) changes in consumer spending; (xiii) unexpected outcomes or costs of existing or new litigation or other legal proceedings and regulatory actions involving the Company; (xiv) the economic impact on the Company and its customers of climate change, natural disasters and of exceptional weather occurrences such as tornadoes, floods and blizzards; (xv) fluctuations in the value of securities held in our securities portfolio, including as a result of changes in interest rates; (xvi) credit risks and risks from concentrations (by type of borrower, geographic area, collateral and industry) within our loan portfolio (including commercial real estate loans) and large loans to certain borrowers; (xvii) the overall health of the local and national real estate market; (xviii) the ability to maintain an adequate level of allowance for credit losses on loans; (xix) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure; (xx) the ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds; (xxi) the level of nonperforming assets on our balance sheet; (xxii) interruptions involving our information technology and communications systems or third-party servicers; (xxiii) the occurrence of fraudulent activity, breaches or failures of our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiv) the effectiveness of the Company’s risk management framework, and (xxv) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission. Non-GAAP Financial Measures This presentation includes certain non-GAAP financial measures. While the Company believes these are useful measures for investors, they are not presented in accordance with GAAP. You should not consider non- GAAP measures in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Because not all companies use identical calculations, the presentation herein of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. Tax-equivalent adjustments assume a federal tax rate of 21% and state tax rate of 9.5%. For a reconciliation of the non-GAAP measures we use to the most closely comparable GAAP measures, see the Appendix to this presentation.


 
2 Exceptional asset quality Strong profitability and tangible book value growth Net interest margin expansion supported by low cost deposit base n Nonperforming assets represented only 0.13% of total assets at June 30, 2025, compared to 0.11% at March 31, 2025 n Net charge-offs represented only 0.12% of average loans on an annualized basis during 2Q25, compared to 0.05% of average loans on an annualized basis during 1Q25 n Net income of $19.2 million, or $0.61 per diluted share; return on average assets (ROAA) of 1.53% and return on average tangible common equity (ROATCE)1 of 15.55% n Adjusted net income1 of $19.8 million, or $0.63 per diluted share; adjusted ROAA1 of 1.58% and adjusted ROATCE1 of 16.02% n Tangible book value per share1 increased 3.8% from March 31, 2025 and 17.4% from June 30, 2024 n Net interest margin expanded 2 basis points to 4.14% and net interest margin (tax-equivalent basis)1 expanded 3 basis points to 4.19% n Cost of funds decreased 3 basis points to 1.29% and total cost of deposits decreased 2 basis points to 1.19% n Debt securities yields increased 11 basis points to 2.60% Q2 2025 Highlights Note: Financial data as of and for the three months ended June 30, 2025 unless otherwise indicated; 1 See "Non-GAAP reconciliations" in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.


 
3 Company Snapshot Overview ü Company incorporated in 1982 from a base of family-owned banks and completed its IPO in October 2019 ü Headquartered in Bloomington, Illinois, with operations throughout Illinois and eastern Iowa ü Strong, granular, and low-cost deposit franchise with 1.19%* cost of deposits and 95.3% core deposits1 ü Conservative credit culture, with net charge-offs to average loans of 0.05% for the year ended December 31, 2024 and net charge-offs to average loans of 0.09%* for the six months ended June 30, 2025 ü High profitability sustained through economic cycles Loan Composition Deposit Composition Noninterest- bearing demand: 24% Interest- bearing demand: 26% Money market: 19% Savings: 13% Time: 18%C&I: 13% CRE–Owner occupied: 9% CRE–Non- owner occupied: 27% C&D: 9% Multi-family: 14% 1-4 Family residential: 13% Agricultural & farmland: 8% Municipal, consumer & other: 7% Commercial Real Estate Note: Financial data as of and for the three months ended June 30, 2025 unless otherwise indicated; * Annualized measure; FTE: Fully tax equivalent; 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures. Commercial Financial Highlights ($mm) 2022 2023 2024 1H25As of or for the period ended B al an ce S he et Total assets $4,287 $5,073 $5,033 $5,018 Total loans 2,620 3,404 3,466 3,348 Total deposits 3,587 4,401 4,318 4,307 Core deposits (%)1 99.2 % 93.8 % 95.3 % 95.3 % Loans-to-deposits 73.0 % 77.3 % 80.3 % 77.7 % CET1 (%) 13.1 % 12.1 % 13.2 % 14.3 % TCE / TA1 8.1 % 8.2 % 9.4 % 10.2 % K ey P er fo rm an ce In di ca to rs Adjusted ROAA1 1.31 % 1.59 % 1.50 % 1.56 %* Adjusted ROATCE1 15.8 % 20.9 % 17.2 % 16.2 %* NIM (FTE)1 3.60 % 4.15 % 4.01 % 4.18 %* Yield on loans 4.91 % 6.04 % 6.36 % 6.39 %* Cost of deposits 0.07 % 0.60 % 1.30 % 1.20 %* Cost of funds 0.19 % 0.86 % 1.41 % 1.30 %* Efficiency ratio (FTE)1 56.9 % 55.8 % 53.5 % 53.0 % C re di t NCOs / loans (0.08) % 0.01 % 0.05 % 0.09 %* ACL / loans 0.97 % 1.18 % 1.21 % 1.24 % NPLs / loans 0.08 % 0.23 % 0.22 % 0.17 % NPAs / assets 0.12 % 0.17 % 0.16 % 0.13 %


 
4 4.12% (0.05)% (0.01)% 0.01% (0.03)% 0.07% 0.02% 0.01% 4.14% 1Q25 Loans Loan Discount Accretion Loan Fees Nonaccrual Interest Recoveries Other Earning Assets Deposit Costs Other Funding Costs 2Q25 Earnings Overview Prior Quarter Current Quarter ($000) 1Q25 Non-GAAP Adj.1 Adjusted 1Q251 2Q25 Non-GAAP Adj.1 Adjusted 2Q251 Interest and dividend income $63,138 $— $63,138 $63,919 $— $63,919 Interest expense 14,430 — 14,430 14,261 — 14,261 Net interest income 48,708 — 48,708 49,658 — 49,658 Provision for credit losses 576 — 576 526 — 526 Net interest income after provision for credit losses 48,132 — 48,132 49,132 — 49,132 Noninterest income 9,306 249 9,555 9,140 801 9,941 Noninterest expense 31,935 — 31,935 31,914 — 31,914 Income before income tax expense 25,503 249 25,752 26,358 801 27,159 Income tax expense 6,428 71 6,499 7,128 228 7,356 Net income $19,075 $178 $19,253 $19,230 $573 $19,803 Highlights Relative to Previous Quarter 2 n Net interest income increased $1.0 million from the first quarter of 2025 with improved yields on debt securities and lower funding costs being partially offset by a decrease in average loan balances n Net interest margin increased 2 basis points to 4.14% n Provision for credit losses primarily reflects increases due to changes in the economic forecast and qualitative factors which were partially offset by decreases due to changes in the loan portfolio and specific reserves n Excluding the mortgage servicing rights fair value adjustments, noninterest income increased by $0.3 million, primarily due to seasonal increases in card income of $0.2 million and gains on sale of mortgage loans of $0.2 million n Noninterest expense was nearly unchanged from the first quarter of 2025, as a $0.6 million decrease in salaries expense, which was impacted by seasonal variations in vacation accruals, was largely offset by a $0.4 million increase in other noninterest expense and a $0.3 million increase in employee benefits expense, primarily driven by higher medical benefit costs n During the second quarter of 2025, we recognized an additional $0.3 million in tax expense related to a nonrecurring reversal of a stranded tax effect included in accumulated other comprehensive income 2Q25 NIM Analysis* Note: Financial data as of and for the three months ended June 30, 2025 unless otherwise indicated; * Annualized measures; 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures; 2 Reflects contribution of loan interest income to net interest margin, excluding loan discount accretion, nonaccrual interest recoveries, and loan fees.


 
5 5.50% 1.31% Fed Funds Rate Cost of Deposits* 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 —% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% Deposit Overview Deposit Base Highlights n Highly granular deposit base with balances down during the second quarter of 2025 primarily due to seasonal tax payments and lower retail account balances n Top 100 depositors, by balance, make up 14% of our deposit base, and the top 200 depositors make up 18% as of June 30, 2025 n Excluding reciprocal deposit accounts, account balances consist of 69% retail, 21% business, and 10% public funds as of June 30, 2025 n Uninsured and uncollateralized deposits estimated to be $595 million, or 14% of total deposits, as of June 30, 2025 Interest Costs* 2Q25 Spot Interest Rates2 As of 6/30/25 Interest-bearing demand 0.56 % 0.56 % Money market 2.20 % 2.22 % Savings 0.26 % 0.27 % Time 3.30 % 3.27 % Total interest-bearing deposits 1.57 % 1.57 % Total deposits 1.19 % 1.20 % 1 Latest Rising Rate Cycle Deposit Beta (4Q21 to 2Q24): 23.6% 5.43% 4.50% 1.35% 1.19% Fed Funds Rate Cost of Deposits* 3Q24 4Q24 1Q25 2Q25 —% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% Current Falling Rate Cycle Deposit Beta (3Q24 to 2Q25): 17.2% 1 Rate Data Source: St. Louis FRED; * Annualized measure; 1 Represents quarterly average of federal funds target rate upper limit; 2 Weighted average spot interest rates do not include impact of purchase accounting adjustment amortization. 1


 
6 Net Interest Margin Annual Quarterly FTE NIM*1 GAAP NIM* Accretion of acquired loan discounts contribution to NIM* FTE NIM1 GAAP NIM Accretion of acquired loan discounts contribution to NIM 3.23% 3.60% 4.15% 4.01% 4.18% 3.18% 3.54% 4.09% 3.96% 4.13% 2021 2022 2023 2024 1H25 4.00% 4.03% 4.01% 4.16% 4.19% 3.95% 3.98% 3.96% 4.12% 4.14% 2Q24 3Q24 4Q24 1Q25 2Q25 n Second quarter 2025 net interest margin and net interest margin (tax- equivalent basis)1 increased 2 and 3 basis points, respectively, from the prior quarter n Higher debt securities yields contributed 3 basis points to the overall change in net interest margin from the prior quarter n 32% of the loan portfolio matures or reprices within the next 3 months and 44% of the loan portfolio matures or reprices within the next 12 months Scheduled Fixed Rate Loan Maturities ($000) 3Q25 4Q25 1Q26 2Q26 2H26 Balance $ 95,399 $ 104,280 $ 113,187 $ 117,474 $ 126,867 Weighted Average Interest Rate2 6.53 % 5.61 % 4.97 % 4.85 % 4.28 % Note: Financial data as of and for the three months ended June 30, 2025 unless otherwise indicated; * Annualized measure; 1 Tax-equivalent basis metric; see "Non-GAAP reconciliations" in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures; 2 Weighted average interest rates does not include impact of purchase accounting adjustment amortization or deferred loan fee amortization. 3bps 2bps 9bps 9bps 9bps 8bps 10bps 9bps 9bps 8bps


 
7 Loan Portfolio Overview: Commercial and Commercial Real Estate n $1.67 billion portfolio as of June 30, 2025 n $907 million in non-owner occupied CRE loans primarily supported by rental cash flow of the underlying properties n $310 million in construction and land development loans2 primarily to developers for properties to sell upon completion or for long-term investment n $454 million in multi-family loans secured by 5+ unit apartment buildings n Office CRE exposure characterized by solid credit metrics as of June 30, 2025 with less than 0.1% rated substandard, less than 0.1% past due 30 days or more, and a weighted average LTV of 57% Commercial Real Estate PortfolioCommercial Loan Portfolio n $737 million portfolio as of June 30, 2025 n $419 million in C&I loans primarily for working capital, asset acquisition, and other business purposes n $317 million in owner-occupied CRE n Underwritten primarily based on borrower’s cash flow and majority further supported by collateral and personal guarantees; loans based primarily in- market1 Wholesale Trade: 10% Auto Repair and Dealers: 9% Construction: 9% Real Estate, Rental, and Leasing: 8% Manufacturing: 8% Health Care and Social Assistance: 8% Accommodation and Food Services: 7% Retail Trade: 5% Other: 36% Multi-Family: 35% Warehouse/ Manufacturing: 13%Retail: 11% Office: 11% Senior Living Facilities: 8% Hotels: 5% Other: 17% 1 Market area defined as within 60 miles of a branch; 2 Construction and land development loans presented by property type in chart


 
8 Loan Portfolio Overview: Selected Portfolios n $272 million portfolio as of June 30, 2025 n Borrower operations focus primarily on corn and soybean production n Federal crop insurance programs mitigate production risks n No customer accounts for more than 3% of the agriculture portfolio n Weighted average LTV on farmland loans is 45% n 4.0% is rated substandard as of June 30, 2025 n 70% of agricultural borrowers have been with the Company for at least 10 years, and 50% for more than 20 years n $217 million portfolio as of June 30, 2025 n Commercial tax-exempt loans which are sponsored by municipal entities for the benefit of a private entity where that private entity is responsible for repayment n $44.0 million in senior living facility loans n $20.8 million in medical facility loans n Loans to non-depository institutions primarily secured by assignments of notes and mortgages to third party borrowers to fund real estate projects n Loans to municipalities are primarily federally tax-exempt Farmland: 64% Crops: 29% Equipment: 5% Livestock: 2% Commercial Tax-Exempt: 34% Non-Depository Institutions: 30% Municipalities: 27% Consumer: 5% Other: 4% Municipal, Consumer and OtherAgriculture and Farmland


 
9 Loan Portfolio Overview: ACL and Asset Quality 2Q25 ACL on Loans Activity ($000) Watch List and Nonaccrual Loans ($000) As of 3/31/25 Change As of 6/30/25 Pass-Watch $ 86,821 $ 13,215 $ 100,036 Special Mention1 44,834 (38,431) 6,403 Substandard1 73,724 23,433 97,157 Nonaccrual2 5,102 513 5,615 CECL Methodology and Oversight n Discounted cash flow method utilized for majority of loan segments, except weighted average remaining maturity method used for consumer loans n Credit loss drivers determined by regression analysis includes Company and peer loss data and macroeconomic variables, including unemployment and GDP n ACL / Loans of 1.24% as of June 30, 2025 n ACL Committee provides model governance and oversight ACL on Unfunded Commitments n ACL on unfunded lending-related commitments was $3.1 million as of June 30, 2025 1 Includes a $12.1 million credit that was paid off in July 2025 which was rated substandard as of June 30, 2025 and rated special mention as of March 31, 2025. 2 Includes $1.9 million of loans that are wholly or partially guaranteed by the U.S. government as of June 30, 2025. $42,111 $(1,047) $(54) $850 $726 $(927) $41,659 1Q25 Net Charge-Offs Changes in Specific Reserves Changes in Economic Forecast Changes in Qualitative Factors Changes in Portfolio and Other Changes 2Q25


 
10 4.5 4.8 5.9 5.7 6.9 8.6 4.4 1.6 1.7 1.9 2.4 2.0 1.6 1.0 0.4 0.4 0.2 0.8 0.6 0.5 Asset Management and Trust Services Agricultural Services - Farm Management Agricultural Services - Real Estate Brokerage Investment Brokerage Total 2019 2020 2021 2022 2023 2024 1H25 0 1 2 3 4 5 6 7 8 9 10 11 12 Wealth Management Overview Comprehensive Wealth Management Services n Proprietary investment management solutions n Financial planning n Trust and estate administration Wealth Management Revenue Trends ($mm) Agricultural Services n Farm management services: over 78,000 acres managed as of June 30, 2025 n Real estate brokerage including auction services n Farmland appraisals $5.7 $7.2 $8.4 $9.2 $9.9 Over $2.4 billion of assets under management or administration as of June 30, 2025 $6.8 $11.0


 
11 Securities Portfolio Overview Securities Overview Key Investment Portfolio Metrics ($000) AFS HTM Total Amortized Cost $ 814,495 $ 481,942 $ 1,296,437 Unrealized Gain/(Loss) (41,289) (39,878) (81,167) Allowance for Credit Losses — — — Fair Value 773,206 442,064 1,215,270 Book Yield 2.98 % 2.43 % 2.77 % Effective Duration (Years) 3.51 4.08 3.72 Portfolio Composition U.S. Treasury: 8% U.S. Gov't Agency: 11% Municipal: 14% Agency RMBS: 30% Agency CMBS: 33% Corporate: 4% Amortized Cost: $1,296mm Book Yield: 2.77% Book Yield: 2.57% Book Yield: 2.14% Book Yield: 1.30% Book Yield: 2.06% Book Yield: 3.85% Book Yield: 5.46% n Company’s debt securities consist primarily of the following types of fixed income instruments: n Agency guaranteed MBS: MBS pass-throughs, CMOs, and CMBS n Municipal bonds: weighted average NRSRO credit rating of Aa2/AA n Treasury, government agency debentures, and SBA-backed full faith and credit debt n Corporate bonds: Investment-grade corporate and bank subordinated debt n Investment strategy focused on maximizing returns and managing the Company’s asset sensitivity with high credit quality intermediate duration investments n Company emphasizes predictable cash flows that limit faster prepayments when rates decline or extended durations when rates rise n During the quarter, $101.2 million of debt securities were purchased with excess liquidity on hand to take advantage of higher rates and to extend portfolio duration Expected Debt Securities Principal Cash Flows ($000) 3Q25 4Q25 1Q26 2Q26 2H26 Expected Principal Cash Flows1 $ 27,981 $ 50,711 $ 37,627 $ 20,434 $ 74,379 Book Yield 3.02 % 2.35 % 2.29 % 3.17 % 2.67 % Financial data as of June 30, 2025, unless otherwise indicated; 1 Expected principal cash flows includes contractual maturities, projected calls, and projected mortgage-backed principal payments based on industry recognized prepayment models as of June 30, 2025.


 
12 Capital and Liquidity Overview As of 6/30/25 Balance of Cash and Cash Equivalents $195,742 Market Value of Unpledged Securities 743,297 Available FHLB Advance Capacity 1,023,931 Available FRB Discount Window Capacity 107,118 Available Fed Fund Lines of Credit 80,000 Total Estimated Sources of Liquidity $2,150,088 Capital and Liquidity Highlights n All capital measures increased during 2Q25 and remain well above regulatory requirements n Decrease in CET1 risk-based capital ratio in 2023 was primarily a result of the Town and Country acquisition n If all unrealized losses on debt securities, regardless of accounting classification, were included in tangible equity, tangible common equity to tangible assets would be 9.69%1 n With the loan to deposit ratio at 78%, there is more than sufficient on-balance sheet liquidity that is also supplemented by multiple untapped liquidity sources CET1 Risk-Based Capital Ratio (%) 13.37 13.07 12.12 13.21 14.26 2021 2022 2023 2024 2Q25 Tangible Common Equity to Tangible Assets (%) 8.89 8.06 8.19 9.42 10.21 2021 2022 2023 2024 2Q25 1 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures. Liquidity Sources ($000)


 
13 Near-Term Outlook nWe expect loan growth in the 2% to 5% range on an annualized basis for 3Q25 as loan pipelines were higher at the end of 2Q25 compared to the end of 1Q25 and lower payoffs are projected. nWe expect deposit balances to be flat in 3Q25. nWe intend to purchase debt securities at a level to maintain debt securities balances near current level during 3Q25. nWe expect net interest margin to remain at current levels in 3Q25 as assets continue to reprice higher and deposit costs decrease slightly both of which are expected to be offset by lower nonaccrual interest recoveries and loan fees. nNoninterest income for 3Q25 is expected to be in line with 2Q25 results. nNoninterest expense expected to be between $31 million and $33 million in 3Q25. nAsset quality expected to remain solid, although a return to more normalized asset quality metrics and charge-offs may continue should the economy soften. Additionally, there may be more volatility in the CECL calculation if we see large changes in the forecast for unemployment and GDP. nStock repurchase program will continue to be used opportunistically with $12.1 million available through January 1, 2026. nSubordinated debt becomes callable and interest rate becomes floating in September 2025. If we chose to call the subordinated debt during the third quarter of 2025, we would expect to recognize a loss of $0.4 million in relation to the accelerated amortization of transaction issuance costs. nCurrent capital levels and operational structure support M&A should the right opportunity arise.


 
14 Our History – Long track record of organic and acquisitive growth Fred Drake named President and CEO of Heartland Bank and Trust Company and leads its entry into Bloomington-Normal 1992 1964 - 1982 George Drake purchases El Paso National Bank and assembles group of banks in rural communities in central IL M.B. Drake starts bank in central IL 1920 HBT Financial, Inc. incorporates as a multi-bank holding company owning three banks 1982 1997 All five banks owned by HBT Financial, Inc. merge into Heartland Bank and Trust Company Wave of FDIC- assisted and strategic acquisitions, including expansion into the Chicago MSA 2010-2015 Acquisition1 of Lincoln S.B. Corp (State Bank of Lincoln) 2018 Company crosses $1bn in assets 2007 1999 - 2008 Entry into several new markets in central IL through de novo branches and acquisitions 2019 Completion of IPO in October 2020 Merger of State Bank of Lincoln into Heartland Bank and Trust Company 2021 Entry into Iowa with NXT Bank acquisition 2023 Completed acquisition of Town and Country Financial Corporation 1 Although the Lincoln S.B. Corp transaction is identified as an acquisition above, the transaction was accounted for as a change of reporting entity due to its common control with the Company


 
15 Central Illinois: 44 Chicago MSA: 18 Iowa: 4 Central Illinois branches Chicago MSA branches Iowa branches Our Markets Source: S&P Capital IQ; Financial data as of June 30, 2025. Full-Service Branch Locations Central Illinois: 68% Chicago MSA: 29% Iowa: 3% $4.3bn Central Illinois: 48% Chicago MSA: 42% Iowa: 10% $3.3bn 66 Locations Deposits Loans Full-Service Branches


 
16 Business Strategy n Drake family involved in central Illinois banking since 1920 n Management lives and works in our communities n Community banking and relationship-based approach stems from adherence to our Midwestern values n Committed to providing products and services to support the unique needs of our customer base n Vast majority of loans originated to borrowers residing within 60 miles of a branch n Robust underwriting standards will remain a hallmark of the Company n Maintained sound credit quality and minimal originated problem asset levels during the Great Recession n Diversified loan portfolio primarily within footprint n Underwriting continues to be a strength as evidenced by NCOs / loans of 0.05% during 2024 and 0.09%* during 1H25; NPLs / loans of 0.22% at 4Q24 and 0.17% at 2Q25 n Positioned to be the acquirer of choice for many potential partners in and adjacent to our existing markets n Successful integration of 10 community bank acquisitions2 since 2007 n Chicago MSA, in particular, has ~70 banking institutions with less than $2bn in assets n 1.50% adjusted ROAA3 and 4.01% NIM (FTE)4 during 2024; 1.56%* adjusted ROAA3 and 4.18%* NIM (FTE)4 during 1H25 n Highly profitable through the Great Recession and the COVID-19 pandemic n Highly defensible market position (Top 2 deposit share rank in 6 of 7 largest central Illinois markets in which the Company operates1) contributes to our strong core deposit base and funding advantage n Continued deployment of our excess deposit funding (78% loan-to-deposit ratio as of 2Q25) into attractive loan opportunities in larger, more diversified markets n Efficient decision-making process provides a competitive advantage over the larger and more bureaucratic money center and super regional financial institutions that compete in our markets Preserve strong ties to our communities Deploy excess deposit funding into loan growth opportunities Maintain a prudent approach to credit underwriting Pursue strategic acquisitions and sustain strong profitability Small enough to know you, big enough to serve you * Annualized measure; FTE: Fully tax equivalent; 1 Source: S&P Capital IQ, data as of June 30, 2024; 2 Includes merger with Lincoln S.B. Corp in 2018, although the transaction was accounted for as a change of reporting entity due to its common control with Company; 3 Metrics based on adjusted net income, which is a non-GAAP metric; for reconciliation with GAAP metrics, see “Non-GAAP reconciliations” in Appendix; 4 Metrics presented on tax-equivalent basis; for reconciliation with GAAP metric, see “Non-GAAP reconciliations” in Appendix.


 
17 Experienced executive management team with deep community ties Fred L. Drake Executive Chairman 42 years with Company 45 years in industry J. Lance Carter President and Chief Executive Officer 23 years with Company 31 years in industry Lawrence J. Horvath Chief Lending Officer 15 years with Company 39 years in industry Mark W. Scheirer Chief Credit Officer 14 years with Company 33 years in industry Andrea E. Zurkamer Chief Risk Officer 12 years with Company 25 years in industry Diane H. Lanier Chief Retail Officer 28 years with Company 40 years in industry Peter Chapman Chief Financial Officer 2 years with Company 31 years in industry


 
18 Talented Board of Directors with deep financial services industry experience Fred L. Drake Executive Chairman • Director since 1984 • 42 years with Company • 45 years in industry J. Lance Carter Director • Director since 2011 • President and CEO of HBT Financial and Heartland Bank • 23 years with Company • 31 years in industry Patrick F. Busch Director • Director since 1998 • Vice Chairman of Heartland Bank • 30 years with Company • 47 years in industry Eric E. Burwell Director • Director since 2005 • Owner, Burwell Management Company • Invests in a variety of real estate, private equity, venture capital and liquid investments Linda J. Koch Director • Director since 2020 • Former President and CEO of the Illinois Bankers Association • 36 years in industry Gerald E. Pfeiffer Director • Director since 2019 • Former Partner at CliftonLarsonAllen LLP • Former CFO of Bridgeview Bancorp • Over 50 years of industry experience Allen C. Drake Director • Director since 1981 • Retired EVP with 27 years of experience at Company • Formerly responsible for Company’s lending, administration, technology, personnel, accounting, trust and strategic planning Dr. C. Alvin Bowman Director • Director since 2019 • Former President of Illinois State University • 36 years in higher education Roger A. Baker Director • Director since 2022 • Former Chairman and President of NXT Bancorporation • 15 years in industry


 
19 Investment Highlights 3 1 2 4 Track record of successfully integrating acquisitions Consistent performance through economic cycles and consistent out-performance of peers drives long-term shareholder value Strong, granular, low-cost deposit base provides funding for diversified loan portfolio and loan growth opportunities Prudent risk management


 
20 Consistent performance through economic cycles. . . Drivers of Profitability Strong, granular, low-cost deposits1 Relationship-based business model that has allowed us to cultivate and underwrite attractively priced loans A robust credit risk management framework to prudently manage credit quality Diversified sources of fee income, including in wealth management 4 Consistent out-performance, even during periods of broad economic stress 1 2 3 Pre-Tax Return on Average Assets (%) Company Company Adjusted Peer Median 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 1Q25 0.00% 0.25% 0.50% 0.75% 1.00% 1.25% 1.50% 1.75% 2.00% 2.25% 2.50% 2.75% 3.00% 1 Source: S&P Capital IQ as available on July 9, 2025; For 2006 through June 30, 2012, the Company’s pre-tax ROAA does not include Lincoln S.B. Corp. and its subsidiaries; 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures; 2 See "Peer Group Members" in the Appendix for listing of the publicly-traded bank holding companies included in peer group median. 2


 
21 . . . and consistent out-performance of peers. . .1 CET1 Capital Ratio (%) 13.07 12.12 13.21 13.48 10.68 11.04 11.42 11.62 HBT Peer Median 2022 2023 2024 1Q25 Return on Average Equity (%) 14.73 14.60 13.93 13.9513.43 12.50 11.04 11.30 HBT Peer Median 2022 2023 2024 1Q25 Cost of Funds (%) 0.19 0.86 1.41 1.32 0.52 1.76 2.31 2.13 HBT Peer Median 2022 2023 2024 1Q25 Nonperforming Assets to Total Assets (%) 0.12 0.17 0.16 0.11 0.24 0.29 0.38 0.39 HBT Peer Median 2022 2023 2024 1Q25 Robust Capitalization Superior Profitability Exceptional Funding Base Conservative Credit Underwriting 1 11 1 Source: S&P Capital IQ as available on July 9, 2025; 1 See "Peer Group Members" in the Appendix for listing of the publicly-traded bank holding companies included in peer group median.


 
22 . . . drives long-term shareholder value1 HBT Financial, Inc. Peer Median S&P 600 Small Cap Bank Index 10/11/2019 (IPO Date) 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 6/30/2025 $75.00 $100.00 $125.00 $150.00 $175.00 $200.00 $225.00 Cumulative Total Return (Initial investment of $100 and reinvestment of dividends) 1 Source: S&P Capital IQ as available on July 9, 2025; 1 See "Peer Group Members" in the Appendix for listing of the publicly-traded bank holding companies included in peer group median. YTD TTM 3 Years 5 Years HBT 17.1 % 27.9 % 56.8 % 126.8 % Peer Median1 (0.3) % 19.8 % 25.3 % 82.4 % S&P 600 Small Cap Bank Index (3.1) % 19.5 % 16.7 % 77.4 % Cumulative Total Return (%) (Includes reinvestment of dividends) Industry Recognition n Ranked 7th out of 200 in the Forbes 2025 America's Best Banks ranking (based on 2024 results) n Ranked 16th out of 208 in S&P Global Market Intelligence's 2024 large US community bank ranking n Ranked 6th out of community banks with total assets of $5bn to $10bn and 7th out of 300 publicly traded banks overall in Bank Director's The Best U.S. Banks 2025 edition


 
23 0.14 0.07 0.07 0.60 1.30 1.21 0.44 0.21 0.36 1.49 2.06 1.92 HBT Peer Median 2020 2021 2022 2023 2024 1Q25 Strong, granular, low-cost deposit base provides funding for . . . Cost of Deposits (%) Remains Consistently Below Peers 1 2 As of 6/30/25 Number of Accounts (000) Average Account Balance ($000) Weighted Average Age (Years) Noninterest-bearing 75 $13 15.3 Interest-bearing demand 54 19 20.7 Money market 6 121 11.8 Savings 44 13 17.7 Time 18 43 2.1 Total deposits 197 $20 13.9 Deposit Base Characteristics2 1 Source: S&P Capital IQ as available on July 9, 2025; * Annualized measure; 1 See "Peer Group Members" in the Appendix for listing of the publicly-traded bank holding companies included in peer group median; 2 Excludes overdrawn deposit accounts, reciprocal deposit accounts, and internal HBT accounts. n Deposit beta consistently below peers, in both rising rate and falling rate environments n Core deposits to total deposits3 of 95.3% as of June 30, 2025, with no reliance on brokered deposits n Short duration time deposits have a weighted average remaining maturity of 5.8 months and a weighted average rate of 3.27% as of June 30, 2025


 
24 . . . diversified loan portfolio and loan growth opportunities2 June 30, 2025 Balance ($000) Percent Commercial and industrial $ 419,430 12.5 % Commercial real estate - owner occupied 317,475 9.5 % Commercial real estate - non- owner occupied 907,073 27.1 % Construction and land development 310,252 9.3 % Multi-family 453,812 13.5 % One-to-four family residential 451,197 13.5 % Agricultural and farmland 271,644 8.1 % Municipal, consumer, and other 217,328 6.5 % Total loans $ 3,348,211 100.0 % Diversified Loan Portfolio Chicago MSA n Entered market in 2011 with acquisition of Western Springs National Bank n In-market disruption from recent bank M&A in Chicago MSA has provided attractive source of local talent n Scale and diversity of Chicago MSA provides continued growth opportunities, both in lending and deposits n Loan growth in Chicago MSA spread across a variety of commercial asset classes, including multi-family, mixed use, industrial, retail, and office n Chicago MSA region loans grew 1.9% over the last 12 months Central Illinois n Deep-rooted market presence expanded through several acquisitions since 2007 n Central Illinois markets have been resilient during previous economic downturns n Town and Country merger has provided very strong market share in a number of new markets and opportunities to expand customer relationships with HBT’s greater ability to meet larger borrowing needs Iowa n Entered market in 2021 with acquisition of NXT Bancorporation, Inc. ("NXT") n Continued opportunity to accelerate loan growth in Iowa thanks to HBT’s larger lending limit and ability to add to talented banking team n Iowa region loans grew 6.1% over the last 12 months Loan Growth Opportunities


 
25 Track record of successfully integrating acquisitions BankPlus Morton, IL $231mm deposits 2007 2012 Bank of Illinois Normal, IL FDIC-assisted $176mm deposits Western Springs National Bank Western Springs, IL FDIC-assisted $184mm deposits 2011 Citizens First National Bank Princeton, IL FDIC-assisted $808mm deposits 2018 Farmer City State Bank Farmer City, IL $70mm deposits 20152010 Bank of Shorewood Shorewood, IL FDIC-assisted $105mm deposits National Bancorp, Inc. (American Midwest Bank) Schaumburg, IL $447mm deposits Lincoln S.B. Corp (State Bank of Lincoln)1 Lincoln, IL $357mm deposits 2021 NXT Bancorporation, Inc. (NXT Bank) Central City, IA $182mm deposits Town and Country Financial Corporation (Town and Country Bank) Springfield, IL $720mm deposits 2023 3 1 Although the Lincoln Acquisition is identified as an acquisition in the above table, the transaction was accounted for as a change of reporting entity due to its common control with Company.


 
26 Prudent risk management n Risk management culture instilled by management n Well-diversified loan portfolio across commercial, regulatory CRE, and residential n Primarily originated across in-footprint borrowers n Centralized credit underwriting group that evaluates the vast majority of exposures over $750,000 to ensure uniform application of policies and procedures n Conservative credit culture, strong underwriting criteria, and regular loan portfolio monitoring n Robust internal loan review process that reviews more than 45% of loan commitments on a rolling 24 month basis Strategy and Risk Management n Majority of directors are independent, with varied expertise and backgrounds n Board of directors has an established Audit Committee, Compensation Committee, Nominating and Corporate Governance Committee, and Enterprise Risk Management (ERM) Committee n ERM program embodies the “three lines of defense” model and promotes business line risk ownership n Independent and robust internal audit structure, reporting directly to our Audit Committee n Strong compliance culture and compliance management system n Code of Ethics and other governance documents are available at ir.hbtfinancial.com Data Security & Privacy n Robust data security program, and under our privacy policy, we do not sell or share customer information with non-affiliated entities n Formal company-wide business continuity plan covering all departments, as well as a cybersecurity program that includes internal and outsourced, independent testing of our systems and employees Comprehensive Enterprise Risk Management Disciplined Credit Risk Management Historical Net Charge-Offs (%) 4 NCOs / Loans % 0.04% (0.01)% (0.08)% 0.01% 0.05% 0.09%* 2020 2021 2022 2023 2024 1H25 * Annualized Measure.


 
27 Appendix


 
28 Non-GAAP Reconciliations Adjusted Net Income and Adjusted ROAA ($000) 2022 2023 2024 1H25 1Q25 2Q25 Net income $ 56,456 $ 65,842 $ 71,780 $ 38,305 $ 19,075 $ 19,230 Adjustments: Acquisition expenses1 (1,092) (13,691) — — — — Gains (losses) on closed branch premises 141 75 (635) 9 59 (50) Realized losses on sale of securities — (1,820) (3,697) — — — Mortgage servicing rights fair value adjustment 2,153 (1,615) (174) (1,059) (308) (751) Total adjustments 1,202 (17,051) (4,506) (1,050) (249) (801) Tax effect of adjustments2 (551) 4,711 1,284 299 71 228 Total adjustments after tax effect 651 (12,340) (3,222) (751) (178) (573) Adjusted net income $ 55,805 $ 78,182 $ 75,002 $ 39,056 $ 19,253 $ 19,803 Average assets $ 4,269,873 $ 4,927,904 $ 5,008,083 $ 5,034,249 $ 5,032,813 $ 5,036,675 Return on average assets 1.32 % 1.34 % 1.43 % 1.53 %* 1.54 %* 1.53 %* Adjusted return on average assets 1.31 % 1.59 % 1.50 % 1.56 %* 1.55 %* 1.58 %* * Annualized measure; 1 Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million subsequent to the Town and Country merger during first quarter of 2023; 2 Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.


 
29 Non-GAAP Reconciliations Adjusted Earnings Per Share ($000) 2Q25 Numerator: Net income $ 19,230 Adjusted net income $ 19,803 Denominator: Weighted average common shares outstanding 31,510,759 Dilutive effect of outstanding restricted stock units 77,782 Weighted average common shares outstanding, including all dilutive potential shares 31,588,541 Earnings per share - basic $ 0.61 Earnings per share - diluted 0.61 Adjusted earnings per share - basic $ 0.63 Adjusted earnings per share - diluted 0.63


 
30 Non-GAAP Reconciliations (cont’d) ROATCE, Adjusted ROAE, and Adjusted ROATCE ($000) 2022 2023 2024 1H25 2Q25 Total stockholders’ equity $ 383,306 $ 450,928 $ 515,368 $ 563,659 $ 572,505 Less: goodwill (29,322) (57,266) (59,820) (59,820) (59,820) Less: core deposit intangible assets (1,480) (20,272) (19,247) (17,130) (16,782) Average tangible common equity $ 352,504 $ 373,390 $ 436,301 $ 486,709 $ 495,903 Net income $ 56,456 $ 65,842 $ 71,780 $ 38,305 $ 19,230 Adjusted net income 55,805 78,182 75,002 39,056 19,803 Return on average stockholders’ equity 14.73 % 14.60 % 13.93 % 13.70 %* 13.47 %* Return on average tangible common equity 16.02 % 17.63 % 16.45 % 15.87 %* 15.55 %* Adjusted return on average stockholders’ equity 14.56 % 17.34 % 14.55 % 13.97 %* 13.87 %* Adjusted return on average tangible common equity 15.83 % 20.94 % 17.19 % 16.18 %* 16.02 %* * Annualized measure.


 
31 Non-GAAP Reconciliations (cont’d) ($000) 2021 2022 2023 2024 1H25 Net interest income $ 122,403 $ 145,874 $ 191,072 $ 188,850 $ 98,366 Tax-equivalent adjustment1 2,028 2,499 2,758 2,242 1,093 Net interest income (tax-equivalent basis)1 $ 124,431 $ 148,373 $ 193,830 $ 191,092 $ 99,459 Average interest-earnings assets $ 3,846,473 $ 4,118,124 $ 4,675,025 $ 4,769,671 $ 4,803,145 Net interest margin 3.18 % 3.54 % 4.09 % 3.96 % 4.13 % Tax-equivalent adjustment1 0.05 % 0.06 % 0.06 % 0.05 % 0.05 % Net interest margin (tax-equivalent basis)1 3.23 % 3.60 % 4.15 % 4.01 % 4.18 % Net Interest Income (tax-equivalent basis) and Net Interest Margin (tax-equivalent basis) Net Interest Income (tax-equivalent basis) and Net Interest Margin (tax-equivalent basis) ($000) 2Q24 3Q24 4Q24 1Q25 2Q25 Net interest income $ 47,028 $ 47,733 $ 47,401 $ 48,708 $ 49,658 Tax-equivalent adjustment1 553 552 562 545 548 Net interest income (tax-equivalent basis)1 $ 47,581 $ 48,285 $ 47,963 $ 49,253 $ 50,206 Average interest-earnings assets $ 4,785,558 $ 4,769,471 $ 4,758,334 $ 4,798,021 $ 4,808,213 Net interest margin 3.95 %* 3.98 %* 3.96 %* 4.12 %* 4.14 %* Tax-equivalent adjustment1 0.05 %* 0.05 %* 0.05 %* 0.04 %* 0.05 %* Net interest margin (tax-equivalent basis)1 4.00 %* 4.03 %* 4.01 %* 4.16 %* 4.19 %* * Annualized measure; 1 Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.


 
32 Non-GAAP Reconciliations (cont’d) Efficiency Ratio (tax-equivalent basis) ($000) 2022 2023 2024 1H25 Total noninterest expense $ 105,107 $ 130,964 $ 124,007 $ 63,849 Less: amortization of intangible assets (873) (2,670) (2,839) (1,389) Noninterest expense excluding amortization of intangible assets $ 104,234 $ 128,294 $ 121,168 $ 62,460 Net interest income $ 145,874 $ 191,072 $ 188,850 $ 98,366 Total noninterest income 34,717 36,046 35,571 18,446 Operating revenue 180,591 227,118 224,421 116,812 Tax-equivalent adjustment1 2,499 2,758 2,242 1,093 Operating revenue (tax-equivalent basis)1 $ 183,090 $ 229,876 $ 226,663 $ 117,905 Efficiency ratio 57.72 % 56.49 % 53.99 % 53.47 % Efficiency ratio (tax-equivalent basis)1 56.93 % 55.81 % 53.46 % 52.97 % 1 Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.


 
33 Non-GAAP Reconciliations (cont’d) ($000) 2021 2022 2023 2024 2Q25 Tangible common equity Total equity $ 411,881 $ 373,632 $ 489,496 $ 544,605 $ 580,897 Less: goodwill (29,322) (29,322) (59,820) (59,820) (59,820) Less: core deposit intangible (1,943) (1,070) (20,682) (17,843) (16,454) Tangible common equity $ 380,616 $ 343,240 $ 408,994 $ 466,942 504,623 Unrealized loss on HTM securities (39,878) Tax Effect 11,166 Tangible common equity - HTM adjusted $ 475,911 Tangible assets Total assets $ 4,314,254 $ 4,286,734 $ 5,073,170 $ 5,032,902 $ 5,018,398 Less: goodwill (29,322) (29,322) (59,820) (59,820) (59,820) Less: core deposit intangible (1,943) (1,070) (20,682) (17,843) (16,454) Tangible assets $ 4,282,989 $ 4,256,342 $ 4,992,668 $ 4,955,239 4,942,124 Unrealized loss on HTM securities (39,878) Tax Effect 11,166 Tangible assets - HTM adjusted $ 4,913,412 Total stockholders’ equity to total assets 9.55 % 8.72 % 9.65 % 10.82 % 11.58 % Tangible common equity to tangible assets 8.89 % 8.06 % 8.19 % 9.42 % 10.21 % Tangible common equity to tangible assets - HTM adjusted 9.69 % Tangible Common Equity to Tangible Assets


 
34 Non-GAAP Reconciliations (cont’d) ($000) 2Q24 1Q25 2Q25 Tangible common equity Total equity $ 509,469 $ 565,057 $ 580,897 Less: goodwill (59,820) (59,820) (59,820) Less: core deposit intangible (19,262) (17,148) (16,454) Tangible common equity $ 430,387 $ 488,089 $ 504,623 Shares outstanding 31,559,366 31,631,431 31,495,434 Book value per share $ 16.14 $ 17.86 $ 18.44 Tangible book value per share $ 13.64 $ 15.43 $ 16.02 Tangible Book Value Per Share


 
35 Non-GAAP Reconciliations (cont’d) ($000) 2022 2023 2024 2Q25 Total deposits $ 3,587,024 $ 4,401,437 $ 4,318,254 $ 4,306,531 Less: time deposits of $250,000 or more (27,158) (130,183) (202,196) (203,334) Less: brokered deposits — (144,880) — — Core deposits $ 3,559,866 $ 4,126,374 $ 4,116,058 $ 4,103,197 Core deposits to total deposits 99.24 % 93.75 % 95.32 % 95.28 % Core Deposits


 
36 Non-GAAP Reconciliations ($000) 2011 2012 2013 Income before income tax expense $ 47,301 $ 71,384 $ 46,134 Adjustments: Bargain purchase gain 25,417 11,361 — Realized gains (losses) on sale of securities — 9,683 (9,143) Net positive adjustments on FDIC indemnification asset and true-up liability — 6,687 — Net loss related to the sale of branches — — (6,860) Total adjustments 25,417 27,731 (16,003) Adjusted income before income tax expense 21,884 43,653 62,137 Average assets $ 1,831,704 $ 2,494,242 $ 3,148,005 Pre-tax return on average assets 2.58 % 2.86 % 1.47 % Adjusted pre-tax return on average assets 1.19 % 1.75 % 1.97 % Adjusted Pre-Tax ROAA (2011 to 2013)


 
37 Peer Group Members Ticker Symbol Company Name BFC Bank First Corporation BY Byline Bancorp, Inc. CIVB Civista Bancshares, Inc. FMNB Farmers National Banc Corp. THFF First Financial Corporation FMBH First Mid Bancshares, Inc. GABC German American Bancorp, Inc. GSBC Great Southern Bancorp, Inc. HBNC Horizon Bancorp, Inc. IBCP Independent Bank Corporation LKFN Lakeland Financial Corporation MBWM Mercantile Bank Corporation MSBI Midland States Bancorp, Inc. MOFG MidWestOne Financial Group, Inc. NIC Nicolet Bankshares, Inc. OSBC Old Second Bancorp, Inc. PEBO Peoples Bancorp Inc. QCRH QCR Holdings, Inc. SMBC Southern Missouri Bancorp, Inc. SYBT Stock Yards Bancorp, Inc.


 
0 118 104 0 118 104 0 118 104 165 211 142 165 211 142 245 230 168 245 230 168 255 255 255