株探米国株
日本語 英語
エドガーで原本を確認する
false 0000767405 0000767405 2025-01-23 2025-01-23 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

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) January 28, 2025 (January 23, 2025)

 

SB FINANCIAL GROUP, INC

 

(Exact name of registrant as specified in its charter)

 

Ohio   001-36785   34-1395608
(State or other jurisdiction
of incorporation)
 

(Commission File Number)

 

(IRS Employer

Identification No.)

 

401 Clinton Street, Defiance, OH   43512
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code (419) 783-8950

 

Not Applicable

 

(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 registererd

Common Shares, No Par Value 6,524,769 Outstanding at January 28, 2025

  SBFG  

The NASDAQ Stock Market, LLC

(NASDAQ Capital Market)

 

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 January 23, 2025, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the fourth quarter 2024. A copy of the January 23, 2025 news release is furnished as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Item 2.02, including Exhibit 99.1 furnished herewith, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that Section, nor shall such information be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933 or the Exchange Act, except as otherwise stated in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(a) Not Applicable

 

(b) Not Applicable

 

(c) Not Applicable

 

(d) Exhibits

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on January 23, 2025, reporting financial results for the fourth quarter 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

-1-


 

SIGNATURE

 

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.

 

  SB FINANCIAL GROUP, INC.
     
Dated: January 28, 2025 By: /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

-2-


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated January 28, 2025

 

SB Financial Group, Inc.

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on January 23, 2025, reporting financial results for the fourth quarter 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

-3-

 

EX-99.1 2 ea022886101ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON JANUARY 23, 2025, REPORTING FINANCIAL RESULTS FOR THE FOURTH QUARTER 2024

Exhibit 99.1

 

 

SB Financial Group Announces Fourth Quarter 2024 Results

 

DEFIANCE, OH, January 23, 2025 -- SB Financial Group, Inc. (NASDAQ: SBFG) (“SB Financial” or the “Company”), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the fourth quarter ended December 31, 2024.

 

Fourth Quarter 2024 Highlights compared to the fourth quarter of the prior year:

 

Net income of $3.6 million, which is down 6.4 percent with Diluted Earnings Per Share (“EPS”) of $0.55. When adjusted for Originated Mortgage Servings Rights (“OMSR”) and the Visa B share sale in the prior year, diluted EPS would be up $0.07 or 16.7 percent.

 

Interest income of $16.8 million increased by 11.4 percent from $15.1 million reported in the prior year.

 

Loan growth of $46.5 million, or 4.7 percent from the prior-year quarter, and marks the third consecutive quarter of sequential expanding loan growth, year over year.

 

Tangible book value per shared ended the quarter at $16.00 up $1.02 per share or 6.8 percent from the prior year.

 

Twelve Months Ended December 31, 2024, highlights Over the Prior Year include:

 

Net income decreased slightly to $11.5 million, a 5.2 percent decline from the prior year’s $12.1 million, and diluted EPS was $1.72, down 1.9 percent from $1.75. Adjusted EPS was up 4.2 percent compared to the prior year.

 

Deposits increased by $82.4 million, or 7.7 percent to $1.15 billion.

 

Total interest income of $64.3 million increased by $6.2 million, or 10.7 percent compared to the $58.2 million reported for the previous twelve months, while net interest income improved slightly to $39.9 million, or 1.7 percent.

 

Earnings Highlights   Three Months Ended     Twelve Months Ended  
($ in thousands, except per share & ratios)   Dec. 2024     Dec. 2023     % Change     Dec. 2024     Dec. 2023     % Change  
Operating revenue   $ 15,454     $ 15,115       2.2 %   $ 56,939     $ 56,994       -0.1 %
Interest income     16,847       15,126       11.4 %     64,349       58,152       10.7 %
Interest expense     5,950       5,542       7.4 %     24,427       18,879       29.4 %
Net interest income     10,897       9,584       13.7 %     39,922       39,273       1.7 %
Provision (recovery) for credit losses     (76 )     (74 )     -2.7 %     124       315       -60.6 %
Noninterest income     4,557       5,531       -17.6 %     17,017       17,721       -4.0 %
Noninterest expense     11,003       10,369       6.1 %     42,959       41,962       2.4 %
Net income     3,635       3,883       -6.4 %     11,470       12,095       -5.2 %
Earnings per diluted share     0.55       0.57       -3.5 %     1.72       1.75       -1.7 %
Return on average assets     1.04 %     1.17 %     -11.1 %     0.84 %     0.91 %     -7.7 %
Return on average equity     11.13 %     13.23 %     -15.9 %     9.19 %     10.22 %     -10.1 %

 

“Our fourth-quarter and full-year 2024 results underscore our ability to navigate challenges while delivering growth in key areas,” said Mark A. Klein, Chairman, President, and CEO. “Net income for the quarter was $3.6 million, a 54.4 percent increase from the linked quarter. Diluted EPS for the quarter was $0.55, with full-year diluted EPS reaching $1.72.

 

“In addition to our financial results, we are pleased that we were able to close on the Marblehead acquisition earlier this month. Their presence will add substantial liquidity via their low-cost deposit base and will expand our market presence in Northern Ohio.”

 

 


 

Interest income for the quarter grew by 11.4 percent to $16.8 million, driven by strong loan performance. Loans increased by $46.5 million, compared to the prior year, and by $16.8 million from the linked quarter. Deposits also rose by $82.4 million, or 7.7 percent, to $1.15 billion, a testament to the trust our clients place in us. Tangible book value per share climbed by 6.8 percent to $16.00, underscoring our commitment to delivering shareholder value.

 

We achieved $64.3 million in total interest income for the year, a 10.7 percent increase over 2023, which partially offset a slight decline in net income to $11.5 million. These results highlight our disciplined approach to growth, operational efficiency, and long-term value creation for our stakeholders. As we move into 2025, we remain focused on leveraging our momentum and strengthening our financial position.”

 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

In the fourth quarter of 2024, total operating revenue increased to $15.5 million, a 2.2 percent rise from $15.1 million in the prior year and an 8.0 percent increase from the linked quarter, driven by growth in both net interest income and noninterest income. Net interest income reached $10.9 million, a strong 13.7 percent year-over-year increase, reflecting higher interest income on loans, which rose by $1.5 million to $15.0 million. However, rising deposit costs contributed to a 7.4 percent increase in total interest expense, partially offsetting the gains in interest income. Despite this, the net interest margin expanded by 24 basis points year-over-year to 3.35 percent, reflecting the continued strength of our interest-earning assets and disciplined funding cost management.

 

Noninterest income for the quarter declined by 17.6 percent year-over-year to $4.6 million due to the Visa B share sale recorded in the prior year quarter. However, it improved by 10.5 percent compared to the linked quarter, highlighting recovery in key areas. Gains on the sale of mortgage loans and OMSR increased by $448,000 year over year to $1.2 million, while wealth management fees and title insurance revenue rose by $78,000 and $100,000, respectively. Moving forward, we remain focused on maintaining a balanced approach to driving revenue growth and managing costs to deliver consistent shareholder value.

 

Mortgage Loan Business

 

“Our mortgage banking operations delivered another quarter of strong results, reflecting our strategic focus on origination growth, portfolio expansion, and servicing efficiency. Mortgage originations surged to $72.5 million, an impressive year-over-year increase of $33.0 million, or 83.3 percent,” continued Mr. Klein. “The Indianapolis team contributed 43 percent of our volume this quarter and our newest market, Cincinnati, had volume of $2.3 million in the quarter. Correspondingly, mortgage sales rose to $62.3 million, marking an 86.7 percent increase compared to the same period, last year.”

 

The mortgage servicing portfolio expanded to $1.43 billion, achieving a year-over-year increase of $60.7 million, or 4.4 percent, further strengthening our recurring revenue streams, and highlighting the effectiveness of our servicing retention strategies.

 

Net mortgage banking revenue for the quarter reached $2.0 million, up $703,000 from the prior year quarter, and for the year was $6.7 million up 18.1 percent compared to 2023. Gains on the sale of mortgages remained a key revenue driver, increasing by $448,000 year-over-year to $1.2 million. Loan servicing fees added $886,000 to revenue, reflecting an increase of $31,000 from the previous year quarter. Notably, the OMSR net valuation adjustment for full year 2024 was a positive $42,000 compared to a negative $51,000 for the full year of 2023.

 

Mortgage Banking                                 Prior Year  
($ in thousands)   Dec. 2024     Sep. 2024     Jun. 2024     Mar. 2024     Dec. 2023     Growth  
Mortgage originations   $ 72,534     $ 70,715     $ 75,110     $ 42,912     $ 39,566     $ 32,968  
Mortgage sales     62,301       61,271       55,835       36,623       33,362       28,939  
Mortgage servicing portfolio     1,427,318       1,406,273       1,389,805       1,371,713       1,366,667       60,651  
Mortgage servicing rights     14,868       14,357       14,548       14,191       13,906       962  
                                                 
Revenue                                                
Loan servicing fees     886       874       862       855       855       31  
OMSR amortization     (358 )     (370 )     (335 )     (273 )     (282 )     (76 )
Net administrative fees     528       504       527       582       573       (45 )
OMSR valuation adjustment     288       (465 )     38       181       (12 )     300  
Net loan servicing fees     816       39       565       763       561       255  
Gain on sale of mortgages     1,196       1,311       1,277       781       747       449  
Mortgage banking revenue, net   $ 2,012     $ 1,350     $ 1,842     $ 1,544     $ 1,308     $ 704  

 

2


 

Noninterest Income and Noninterest Expense

 

“Noninterest income for the fourth quarter of 2024 totaled $4.6 million, with linked quarter noninterest income increasing by $434,000 or 10.5 percent, primarily due to increased revenue in net mortgage loan servicing fees and higher wealth management fees. Compared to the prior year quarter, wealth management fees grew modestly by $78,000 year over year, and title insurance revenue added $100,000, reflecting our ability to deliver consistent performance across core revenue categories” Mr. Klein noted.

 

Noninterest Income/Noninterest Expense                                 Prior Year  
($ in thousands, except ratios)   Dec. 2024     Sep. 2024     Jun. 2024     Mar. 2024     Dec. 2023     Growth  
Noninterest Income (NII)   $ 4,557     $ 4,123     $ 4,386     $ 3,951     $ 5,531     $ (974 )
NII / Total Revenue     29.5 %     28.8 %     31.5 %     30.1 %     36.6 %     -7.1 %
NII / Average Assets     1.3 %     1.2 %     1.3 %     1.2 %     1.7 %     -0.4 %
Total Revenue Growth     2.2 %     4.5 %     -0.6 %     -6.1 %     3.4 %     -1.2 %
                                                 
Noninterest Expense (NIE)   $ 11,003     $ 11,003     $ 10,671     $ 10,282     $ 10,369     $ 634  
Efficiency Ratio     71.1 %     76.8 %     75.9 %     78.2 %     68.4 %     2.7 %
NIE / Average Assets     3.2 %     3.2 %     3.2 %     3.1 %     3.1 %     0.1 %
Net Noninterest Expense/Avg. Assets     -1.9 %     -2.0 %     -1.9 %     -1.9 %     -1.4 %     -0.5 %
Total Expense Growth     6.1 %     5.0 %     3.2 %     -4.6 %     1.0 %     5.1 %

 

Noninterest expense for the fourth quarter of 2024 was unchanged at $11.0 million compared to the third quarter but increased by $634,000, or 6.1 percent, year-over-year. The year-over-year increase was primarily driven by a $533,000 increase in salaries and employee benefits, reflecting investments in talent to support operational growth and increased business activity.

 

Noninterest expense increases were partially offset by reductions in discretionary expense categories, including a $61,000 decrease in state, local, and other taxes, as well as a $44,000 reduction in net occupancy expense. Postage and delivery expenses also saw a modest decline of $51,000.

 

“Our efficiency ratio improved to 71.09 percent in the fourth quarter of 2024 from 76.78 percent in the linked quarter, highlighting our ability to manage costs while investing strategically in growth areas. With a year-end headcount of 252 full-time equivalent employees, we remain focused on balancing growth with operational efficiency” stated Mr. Klein.

 

Balance Sheet

 

As of December 31, 2024, SB Financial reported total assets of $1.38 billion, higher from both the linked quarter and the previous year. This growth was primarily driven by a robust increase in the loan portfolio, which reached $1.05 billion, marking a $46.5 million or 4.7 percent increase year over year. The strategic reallocation of liquidity contributed to this expansion, as evidenced by a decline in cash and available-for-sale securities, demonstrated the Company’s focus on maximizing returns while maintaining a solid financial position.

 

Total deposits increased to $1.15 billion, growing $82.4 million or 7.7 percent year over year, reflecting SB Financial’s strength in deposit gathering and customer engagement. Shareholders’ equity ended the year at $127.5 million, representing a $3.2 million increase from the prior year. This growth reflects management’s commitment to enhancing shareholder value and the Company’s disciplined approach to capital management.

 

3


 

During the fourth quarter, SB Financial repurchased 130,465 shares, continuing its active buyback program. This reflects the Company’s dedication to returning value to shareholders through dividends and share repurchases while retaining sufficient capital to fund its long-term growth strategies.

 

“As we conclude 2024, our balance sheet strength and strategic allocation of resources highlight our unwavering commitment to disciplined growth,” said Mr. Klein, Chairman, President, and CEO. “Despite a challenging rate environment, we achieved our third consecutive quarter of loan growth, with balances increasing by $46.5 million from the previous year. This performance underscores our ability to deepen client relationships while navigating competitive dynamics. Our strong asset quality, supported by top-decile coverage ratios, remains a cornerstone of our financial stability, positioning us to capitalize on emerging opportunities while maintaining operational excellence. Looking ahead, we remain focused on driving shareholder value and sustaining robust financial performance in the evolving economic landscape.”

 

Loan Balances                                 Annual  
($ in thousands, except ratios)   Dec. 2024     Sep. 2024     Jun. 2024     Mar. 2024     Dec. 2023     Growth  
Commercial   $ 124,764     $ 123,821     $ 123,287     $ 120,016     $ 126,716     $ (1,952 )
% of Total     11.9 %     12.0 %     12.3 %     12.1 %     12.7 %     -1.5 %
Commercial RE     479,573       459,449       434,967       429,362       424,041       55,532  
% of Total     45.8 %     44.6 %     43.3 %     43.3 %     42.4 %     13.1 %
Agriculture     64,680       64,887       64,329       62,365       65,659       (979 )
% of Total     6.2 %     6.3 %     6.4 %     6.3 %     6.6 %     -1.5 %
Residential RE     308,378       314,010       316,233       314,668       318,123       (9,745 )
% of Total     29.5 %     30.5 %     31.5 %     31.7 %     31.8 %     -3.1 %
Consumer & Other     69,340       67,788       66,574       65,141       65,673       3,667  
% of Total     6.6 %     6.6 %     6.6 %     6.6 %     6.6 %     5.6 %
Total Loans   $ 1,046,735     $ 1,029,955     $ 1,005,390     $ 991,552     $ 1,000,212     $ 46,523  
Total Growth Percentage                                             4.7 %

 

Deposit Balances                                 Annual  
($ in thousands, except ratios)   Dec. 2024     Sep. 2024     Jun. 2024     Mar. 2024     Dec. 2023     Growth  
Non-Int DDA   $ 232,155     $ 222,425     $ 208,244     $ 219,395     $ 228,713     $ 3,442  
% of Total     20.1 %     19.2 %     18.7 %     19.7 %     21.4 %     1.5 %
Interest DDA     201,085       202,097       190,857       169,171       166,413       34,672  
% of Total     17.4 %     17.4 %     17.1 %     15.2 %     15.5 %     20.8 %
Savings     237,987       241,761       231,855       244,157       216,965       21,022  
% of Total     20.6 %     20.8 %     20.8 %     21.9 %     20.3 %     9.7 %
Money Market     222,161       228,182       225,650       221,362       202,605       19,556  
% of Total     19.3 %     19.7 %     20.2 %     19.9 %     18.9 %     9.7 %
Time Deposits     259,217       265,068       258,582       258,257       255,509       3,708  
% of Total     22.5 %     22.9 %     23.2 %     23.2 %     23.9 %     1.5 %
Total Deposits   $ 1,152,605     $ 1,159,533     $ 1,115,188     $ 1,112,342     $ 1,070,205     $ 82,400  
Total Growth Percentage                                             7.7 %

 

Asset Quality

 

As of December 31, 2024, SB Financial Group maintained strong asset quality metrics. Nonperforming assets totaled $5.5 million, representing 0.40 percent of total assets, an increase of $2.2 million compared to the $3.3 million or 0.25 percent of total assets reported in the prior year. This year-over-year growth was driven by weakness in three credits that we expect to resolve favorably by mid-year 2025.

 

4


 

The allowance for credit losses remained robust at 1.44 percent of total loans, providing 273.7 percent coverage of nonperforming loans, a level slightly lower than the linked quarter but indicative of the institution’s conservative approach to risk management. This strength underscores SB Financial’s commitment to disciplined credit administration amidst evolving economic conditions. The net loan charge-offs to average loans ratio remained modest at 7 basis points and for the full year just 2 basis points, reflecting effective collateral management and a strong credit culture.

 

“Our asset quality metrics demonstrate resilience and our commitment to disciplined risk management,” stated Mark Klein, Chairman, President, and CEO. “While we observed an uptick in nonperforming assets compared to the prior year, our reserve coverage ratio and low charge-off levels underscore the performance of our loan portfolio. We remain focused on preserving the integrity of our credit processes while positioning our balance sheet for long-term growth.” This balanced approach reflects SB Financial’s efforts to maintain top-tier asset quality ratios, support lending growth, and ensure financial stability for the future.

 

Nonperforming Assets                                 Annual  
($ in thousands, except ratios)   Dec. 2024     Sep. 2024     Jun. 2024     Mar. 2024     Dec. 2023     Change  
Commercial & Agriculture   $ 2,927     $ 2,899     $ 2,781     $ 897     $ 748     $ 2,179  
% of Total Com./Ag. loans     1.55 %     1.54 %     1.48 %     0.49 %     0.39 %     291.3 %
Commercial RE     807       813       475       49       168       639  
% of Total CRE loans     0.17 %     0.18 %     0.11 %     0.01 %     0.04 %     380.4 %
Residential RE     1,539       1,536       1,247       1,295       1,690       (151 )
% of Total Res. RE loans     0.50 %     0.49 %     0.39 %     0.41 %     0.53 %     -8.9 %
Consumer & Other     243       270       231       193       212       31  
% of Total Con./Oth. loans     0.35 %     0.40 %     0.35 %     0.30 %     0.32 %     14.6 %
Total Nonaccruing Loans     5,516       5,518       4,734       2,434       2,818       2,698  
% of Total loans     0.53 %     0.54 %     0.47 %     0.25 %     0.28 %     95.7 %
Foreclosed Assets and Other Assets     -       -       510       510       511       (511 )
Total Change (%)                                             -100.0 %
Total Nonperforming Assets   $ 5,516     $ 5,518     $ 5,244     $ 2,944     $ 3,329     $ 2,187  
% of Total assets     0.40 %     0.40 %     0.39 %     0.22 %     0.25 %     65.70 %

 

Webcast and Conference Call

 

The Company will hold the fourth quarter 2024 earnings conference call and webcast on January 24, 2025, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

 

About SB Financial Group

 

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 25 offices: 24 in ten Ohio counties and one in Fort Wayne, Indiana, and 25 ATMs. State Bank has seven loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. Peak Title provides title insurance and title opinions throughout the Tri-State region. SB Financial’s common stock is listed on the NASDAQ Capital Market with the ticker symbol “SBFG”.

 

5


 

Forward-Looking Statements

 

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

 

Non-GAAP Financial Measures

 

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. In addition, the Company excludes the OMSR valuation adjustment and any gain on sale of assets from net income to report a non-GAAP adjusted net income level. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

Investor Contact Information:

 

Mark A. Klein

Chairman, President and

Chief Executive Officer

Mark.Klein@YourStateBank.com

 

Anthony V. Cosentino

Executive Vice President and

Chief Financial Officer

Tony.Cosentino@YourStateBank.com

 

6


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

    December     September     June     March     December  
($ in thousands)   2024     2024     2024     2024     2023  
                               
ASSETS                              
Cash and due from banks   $ 25,928     $ 49,348     $ 21,983     $ 26,602     $ 22,965  
Interest bearing time deposits     1,565       1,706       2,417       2,417       1,535  
Available-for-sale securities     201,587       211,511       207,856       213,239       219,708  
Loans held for sale     6,770       8,927       7,864       4,730       2,525  
Loans, net of unearned income     1,046,735       1,029,955       1,005,390       991,552       1,000,212  
Allowance for credit losses     (15,096 )     (15,278 )     (15,612 )     (15,643 )     (15,786 )
Premises and equipment, net     20,456       20,715       20,860       20,985       21,378  
Federal Reserve and FHLB Stock, at cost     5,223       5,223       5,204       6,512       7,279  
Foreclosed assets and other assets     -       -       510       510       511  
Interest receivable     4,908       4,842       4,818       3,706       4,657  
Goodwill     23,239       23,239       23,239       23,239       23,239  
Cash value of life insurance     30,685       30,488       30,294       30,103       29,121  
Mortgage servicing rights     14,868       14,357       14,548       14,191       13,906  
Other assets     12,649       8,916       12,815       13,869       11,999  
Total assets   $ 1,379,517     $ 1,393,949     $ 1,342,186     $ 1,336,012     $ 1,343,249  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 232,155     $ 222,425     $ 208,244     $ 219,395     $ 228,713  
Interest bearing demand     201,085       202,097       190,857       169,171       166,413  
Savings     237,987       241,761       231,855       244,157       216,965  
Money market     222,161       228,182       225,650       221,362       202,605  
Time deposits     259,217       265,068       258,582       258,257       255,509  
Total deposits     1,152,605       1,159,533       1,115,188       1,112,342       1,070,205  
                                         
Short-term borrowings     10,585       15,240       15,178       12,916       13,387  
Federal Home Loan Bank advances     35,000       35,000       35,000       35,000       83,600  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,690       19,678       19,666       19,654       19,642  
Interest payable     2,351       3,374       2,944       2,772       2,443  
Other liabilities     21,468       17,973       18,421       19,295       19,320  
Total liabilities     1,252,009       1,261,108       1,216,707       1,212,289       1,218,907  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     15,194       15,090       15,195       14,978       15,124  
Retained earnings     116,186       113,515       112,104       109,938       108,486  
Accumulated other comprehensive loss     (30,234 )     (24,870 )     (31,801 )     (31,547 )     (29,831 )
Treasury stock     (34,957 )     (32,213 )     (31,338 )     (30,965 )     (30,756 )
Total shareholders’ equity     127,508       132,841       125,479       123,723       124,342  
Total liabilities and shareholders’ equity   $ 1,379,517     $ 1,393,949     $ 1,342,186     $ 1,336,012     $ 1,343,249  

 

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

    At and for the Three Months Ended     Twelve Months Ended  
($ in thousands, except per share & ratios)   December
2024
    September
2024
    June
2024
    March
2024
    December
2023
    December
2024
    December
2023
 
                                           
Interest income                                          
Loans                                          
Taxable   $ 14,920     $ 14,513     $ 13,883     $ 13,547     $ 13,438     $ 56,863     $ 51,407  
Tax exempt     122       127       124       123       124       496       483  
Securities                                                        
Taxable     1,770       1,871       1,610       1,593       1,526       6,844       6,092  
Tax exempt     35       37       37       37       38       146       170  
Total interest income     16,847       16,548       15,654       15,300       15,126       64,349       58,152  
                                                         
Interest expense                                                        
Deposits     5,169       5,568       5,208       5,090       4,398       21,035       14,708  
Repurchase agreements & other     41       43       36       34       39       154       74  
Federal Home Loan Bank advances     369       369       370       613       720       1,721       2,603  
Trust preferred securities     177       187       187       188       191       739       716  
Subordinated debt     194       195       194       195       194       778       778  
Total interest expense     5,950       6,362       5,995       6,120       5,542       24,427       18,879  
                                                         
Net interest income     10,897       10,186       9,659       9,180       9,584       39,922       39,273  
                                                         
Provision for credit losses     (76 )     200       -       -       (74 )     124       315  
                                                         
Net interest income after provision for loan losses     10,973       9,986       9,659       9,180       9,658       39,798       38,958  
                                                         
Noninterest income                                                        
Wealth management fees     916       882       848       865       838       3,511       3,532  
Customer service fees     842       870       875       880       844       3,467       3,403  
Gain on sale of mtg. loans & OMSR     1,196       1,311       1,277       781       747       4,565       3,609  
Mortgage loan servicing fees, net     816       39       565       763       561       2,183       2,101  
Gain on sale of non-mortgage loans     10       20       105       10       177       145       429  
Title insurance revenue     478       485       406       266       378       1,635       1,635  
Net gain on sales of securities     -       -       -       -       1,453       -       1,453  
Gain (loss) on sale of assets     -       200       -       -       16       200       20  
Other     299       316       310       386       517       1,311       1,539  
Total noninterest income     4,557       4,123       4,386       3,951       5,531       17,017       17,721  
                                                         
Noninterest expense                                                        
Salaries and employee benefits     6,185       6,057       6,009       5,352       5,652       23,603       22,777  
Net occupancy expense     702       706       707       769       746       2,884       3,096  
Equipment expense     1,127       1,069       1,060       1,077       1,027       4,333       4,078  
Data processing fees     821       758       727       769       680       3,075       2,659  
Professional fees     895       659       615       758       926       2,927       3,024  
Marketing expense     207       241       176       197       182       821       782  
Telephone and communication expense     136       128       156       105       132       525       501  
Postage and delivery expense     116       145       89       97       167       447       432  
State, local and other taxes     224       208       230       245       285       907       949  
Employee expense     168       228       159       178       146       733       631  
Other expenses     422       804       743       735       426       2,704       3,033  
Total noninterest expense     11,003       11,003       10,671       10,282       10,369       42,959       41,962  
                                                         
Income before income tax expense     4,527       3,106       3,374       2,849       4,820       13,856       14,717  
                                                         
Income tax expense     892       752       261       481       937       2,386       2,622  
                                                         
Net income   $ 3,635     $ 2,354     $ 3,113     $ 2,368     $ 3,883     $ 11,470     $ 12,095  
                                                         
Common share data:                                                        
Basic earnings per common share   $ 0.55     $ 0.35     $ 0.47     $ 0.35     $ 0.58     $ 1.72     $ 1.77  
                                                         
Diluted earnings per common share   $ 0.55     $ 0.35     $ 0.47     $ 0.35     $ 0.57     $ 1.72     $ 1.75  
                                                         
Average shares outstanding (in thousands):                                                        
Basic:     6,575       6,660       6,692       6,715       6,748       6,660       6,829  
Diluted:     6,599       6,675       6,700       6,723       6,851       6,680       6,917  

 

8


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

($ in thousands, except per share & ratios)   At and for the Three Months Ended     Twelve Months Ended  
SUMMARY OF OPERATIONS   December
2024
    September
2024
    June
2024
    March
2024
    December
2023
    December
2024
    December
2023
 
                                           
Net interest income   $ 10,897     $ 10,186     $ 9,659     $ 9,180     $ 9,584     $ 39,922     $ 39,273  
Tax-equivalent adjustment     42       44       43       43       43       171       174  
Tax-equivalent net interest income     10,939       10,230       9,702       9,223       9,627       40,093       39,447  
Provision for credit loss     (76 )     200       -       -       (74 )     124       315  
Noninterest income     4,557       4,123       4,386       3,951       5,531       17,017       17,721  
Total operating revenue     15,454       14,309       14,045       13,131       15,115       56,939       56,994  
Noninterest expense     11,003       11,003       10,671       10,282       10,369       42,959       41,962  
Pre-tax pre-provision income     4,451       3,306       3,374       2,849       4,746       13,980       15,032  
Net income     3,635       2,354       3,113       2,368       3,883       11,470       12,095  
                                                         
PER SHARE INFORMATION:                                                        
Basic earnings per share (EPS)     0.55       0.35       0.47       0.35       0.58       1.72       1.77  
Diluted earnings per share     0.55       0.35       0.47       0.35       0.57       1.72       1.75  
Common dividends     0.145       0.140       0.140       0.135       0.135       0.560       0.520  
Book value per common share     19.64       20.05       18.80       18.46       18.50       19.64       18.50  
Tangible book value per common share (TBV)     16.00       16.49       15.26       14.93       14.98       16.00       14.98  
Market price per common share     20.91       20.56       14.00       13.78       15.35       20.91       15.35  
Market price to TBV     130.7 %     124.7 %     91.8 %     92.3 %     102.5 %     130.7 %     102.5 %
Market price to trailing 12 month EPS     12.1       11.8       7.9       7.9       8.8       12.1       8.8  
                                                         
PERFORMANCE RATIOS:                                                        
Return on average assets (ROAA)     1.04 %     0.68 %     0.93 %     0.71 %     1.17 %     0.84 %     0.91 %
Pre-tax pre-provision ROAA     1.28 %     0.96 %     1.01 %     0.85 %     1.43 %     1.10 %     1.21 %
Return on average equity (ROE)     11.13 %     7.32 %     10.16 %     7.70 %     13.23 %     9.19 %     10.22 %
Return on average tangible equity     13.58 %     8.97 %     12.59 %     9.53 %     16.57 %     11.34 %     12.78 %
Efficiency ratio     71.09 %     76.78 %     75.86 %     78.17 %     68.44 %     75.33 %     73.47 %
Earning asset yield     5.18 %     5.16 %     5.02 %     4.97 %     4.89 %     5.08 %     4.67 %
Cost of interest bearing liabilities     2.36 %     2.53 %     2.47 %     2.55 %     2.33 %     2.48 %     1.97 %
Net interest margin     3.35 %     3.17 %     3.10 %     2.98 %     3.10 %     3.15 %     3.15 %
Tax equivalent effect     0.01 %     0.02 %     0.01 %     0.01 %     0.01 %     0.01 %     0.01 %
Net interest margin, tax equivalent     3.36 %     3.19 %     3.11 %     2.99 %     3.11 %     3.16 %     3.16 %
Non interest income/Average assets     1.31 %     1.20 %     1.31 %     1.19 %     1.67 %     1.25 %     1.33 %
Non interest expense/Average assets     3.15 %     3.20 %     3.18 %     3.08 %     3.12 %     3.16 %     3.14 %
Net noninterest expense/Average assets     -1.85 %     -2.00 %     -1.87 %     -1.90 %     -1.46 %     -1.91 %     -1.81 %
                                                         
ASSET QUALITY RATIOS:                                                        
Gross charge-offs     195       29       -       66       5       290       118  
Recoveries     13       2       16       9       1       40       26  
Net charge-offs     182       27       (16 )     57       4       250       92  
Nonperforming loans/Total loans     0.53 %     0.54 %     0.47 %     0.25 %     0.28 %     0.53 %     0.28 %
Nonperforming assets/Loans & OREO     0.53 %     0.54 %     0.52 %     0.30 %     0.33 %     0.53 %     0.33 %
Nonperforming assets/Total assets     0.40 %     0.40 %     0.39 %     0.22 %     0.25 %     0.40 %     0.25 %
Allowance for credit loss/Nonperforming loans     273.68 %     276.83 %     329.78 %     642.69 %     560.18 %     273.68 %     560.18 %
Allowance for credit loss/Total loans     1.44 %     1.48 %     1.55 %     1.58 %     1.58 %     1.44 %     1.58 %
Net loan charge-offs/Average loans (ann.)     0.07 %     0.01 %     (0.01 %)     0.02 %     0.00 %     0.02 %     0.01 %
                                                         
CAPITAL & LIQUIDITY RATIOS:                                                        
Loans/ Deposits     90.81 %     88.82 %     90.15 %     89.14 %     93.46 %     90.81 %     93.46 %
Equity/ Assets     9.24 %     9.53 %     9.35 %     9.26 %     9.26 %     9.24 %     9.26 %
Tangible equity/Tangible assets     7.66 %     7.97 %     7.72 %     7.63 %     7.63 %     7.66 %     7.63 %
Common equity tier 1 ratio (Bank)     13.43 %     13.19 %     13.98 %     13.84 %     13.42 %     13.43 %     13.42 %
                                                         
END OF PERIOD BALANCES                                                        
Total assets     1,379,517       1,393,949       1,342,186       1,336,012       1,343,249       1,379,517       1,343,249  
Total loans     1,046,735       1,029,955       1,005,390       991,552       1,000,212       1,046,735       1,000,212  
Deposits     1,152,605       1,159,533       1,115,188       1,112,342       1,070,205       1,152,605       1,070,205  
Shareholders equity     127,508       132,841       125,479       123,723       124,342       127,508       124,342  
Goodwill and intangibles     23,597       23,613       23,630       23,646       23,662       23,597       23,662  
Tangible equity     103,911       109,228       101,849       100,077       100,680       103,911       100,680  
Mortgage servicing portfolio     1,427,318       1,406,273       1,389,805       1,371,713       1,366,667       1,427,318       1,366,667  
Wealth/Brokerage assets under care     547,697       557,724       525,713       525,517       501,829       547,697       501,829  
Total assets under care     3,354,532       3,357,946       3,257,704       3,233,242       3,211,745       3,354,532       3,211,745  
Full-time equivalent employees     252       248       249       245       251       252       251  
Period end common shares outstanding     6,494       6,624       6,676       6,702       6,720       6,494       6,720  
Market capitalization (all)     135,780       136,189       93,458       92,359       103,147       135,780       103,147  
                                                         
AVERAGE BALANCES                                                        
Total assets     1,395,473       1,376,849       1,342,847       1,333,236       1,327,415       1,361,274       1,334,644  
Total earning assets     1,301,872       1,283,407       1,246,099       1,230,736       1,236,165       1,267,794       1,246,531  
Total loans     1,040,580       1,018,262       1,005,018       993,310       992,337       1,014,375       985,217  
Deposits     1,163,531       1,145,964       1,120,367       1,091,803       1,084,939       1,130,973       1,094,547  
Shareholders equity     130,647       128,608       122,510       123,058       117,397       124,742       118,315  
Goodwill and intangibles     23,605       23,621       23,638       23,654       23,675       23,629       23,709  
Tangible equity     107,042       104,987       98,872       99,404       93,722       101,113       94,606  
Average basic shares outstanding     6,575       6,660       6,692       6,715       6,748       6,660       6,829  
Average diluted shares outstanding     6,599       6,675       6,700       6,723       6,851       6,680       6,917  

 

9


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

 

For the Three and Twelve Months Ended Dec. 31, 2024 and 2023

 

    Three Months Ended Dec. 31, 2024     Three Months Ended Dec. 31, 2023  
    Average           Average     Average           Average  
($ in thousands)   Balance     Interest     Rate     Balance     Interest     Rate  
                                     
Assets                                    
                                     
Taxable securities/cash   $ 254,989     $ 1,770       2.78 %   $ 237,203     $ 1,526       2.57 %
Nontaxable securities     6,303       35       2.22 %     6,625       38       2.29 %
Loans, net     1,040,580       15,042       5.78 %     992,337       13,562       5.47 %
                                                 
Total earning assets     1,301,872       16,847       5.18 %     1,236,165       15,126       4.89 %
                                                 
Cash and due from banks     4,262                       4,077                  
Allowance for loan losses     (15,070 )                     (15,787 )                
Premises and equipment     20,642                       22,205                  
Other assets     83,767                       80,755                  
                                                 
Total assets   $ 1,395,473                     $ 1,327,415                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 669,987     $ 2,803       1.67 %   $ 601,034     $ 2,232       1.49 %
Time deposits     259,093       2,366       3.65 %     247,382       2,166       3.50 %
Repurchase agreements & other     13,229       41       1.24 %     13,359       39       1.17 %
Advances from Federal Home Loan Bank     35,000       369       4.22 %     58,330       720       4.94 %
Trust preferred securities     10,310       177       6.87 %     10,310       191       7.41 %
Subordinated debt     19,674       194       3.94 %     19,634       194       3.95 %
                                                 
Total interest bearing liabilities     1,007,293       5,950       2.36 %     950,049       5,542       2.33 %
                                                 
Non interest bearing demand     234,451       -               236,523       -          
                                                 
Total funding     1,241,744               1.92 %     1,186,572               1.87 %
                      44.20 %             1          
Other liabilities     23,082                       23,446                  
                                                 
Total liabilities     1,264,826                       1,210,018                  
                                                 
Equity     130,647                       117,397                  
                                                 
Total liabilities and equity   $ 1,395,473                     $ 1,327,415       -          
                                                 
Net interest income           $ 10,897                     $ 9,584          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.35 %                     3.10 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.36 %                     3.11 %

 

-10-


 

    Twelve Months Ended Dec. 31, 2024     Twelve Months Ended Dec. 31, 2023  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
                                     
Assets                                    
                                     
Taxable securities/cash   $ 247,026     $ 6,844       2.77 %   $ 254,133     $ 6,092       2.40 %
Nontaxable securities     6,393       146       2.28 %     7,181       170       2.37 %
Loans, net     1,014,375       57,359       5.65 %     985,217       51,890       5.27 %
Total earning assets     1,267,794       64,349       5.08 %     1,246,531       58,152       4.67 %
                                                 
Cash and due from banks     4,388                       4,035                  
Allowance for loan losses     (15,536 )                     (15,478 )                
Premises and equipment     20,929                       22,990                  
Other assets     83,699                       76,566                  
Total assets   $ 1,361,274                     $ 1,334,644                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 643,710     $ 11,073       1.72 %   $ 619,906     $ 7,599       1.23 %
Time deposits     259,818       9,962       3.83 %     236,665       7,109       3.00 %
Repurchase agreements & Other     14,336       154       1.07 %     15,765       74       0.47 %
Advances from Federal Home Loan Bank     39,092       1,721       4.40 %     55,044       2,603       4.73 %
Trust preferred securities     10,310       739       7.17 %     10,310       716       6.94 %
Subordinated debt     19,665       778       3.96 %     19,616       778       3.97 %
Total interest bearing liabilities     986,931       24,427       2.48 %     957,306       18,879       1.97 %
                                                 
Non interest bearing demand     227,445               2.01 %     237,976               1.58 %
Total funding     1,214,376                       1,195,282                  
                                                 
Other liabilities     22,156                       21,047                  
Total liabilities     1,236,532                       1,216,329                  
                                                 
Equity     124,742                       118,315                  
Total liabilities and equity   $ 1,361,274                     $ 1,334,644                  
                                                 
Net interest income           $ 39,922                     $ 39,273          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.15 %                     3.15 %
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.16 %                     3.16 %

 

11


 

Non-GAAP reconciliation   Three Months Ended     Twelve Months Ended  
($ in thousands, except per share & ratios)   Dec. 31, 2024     Dec. 31, 2023     Dec. 31, 2024     Dec. 31, 2023  
                         
Total Operating Revenue   $ 15,454     $ 15,115     $ 56,939     $ 56,994  
Adjustment to (deduct)/add OMSR recapture/impairment *     (288 )     12       (42 )     51  
Adjusted Total Operating Revenue     15,166       15,127       56,897       57,045  
                                 
Income before Income Taxes     4,527       4,820       13,856       14,717  
Adjustment for OMSR *     (288 )     12       (42 )     51  
Adjusted Income before Income Taxes     4,239       4,832       13,814       14,768  
                                 
Provision for Income Taxes     892       938       2,386       2,623  
Adjustment for OMSR **     (60 )     3       (9 )     11  
Adjusted Provision for Income Taxes     832       941       2,377       2,634  
                                 
Net Income     3,635       3,882       11,470       12,094  
Adjustment for OMSR *     (228 )     9       (33 )     40  
Adjusted Net Income     3,407       3,891       11,437       12,134  
                                 
Diluted Earnings per Share     0.55       0.57       1.72       1.75  
Adjustment for OMSR *     (0.03 )     0.00       (0.00 )     0.01  
Adjusted Diluted Earnings per Share   $ 0.52     $ 0.57     $ 1.71     $ 1.75  
                                 
Return on Average Assets     1.04 %     1.17 %     0.84 %     0.91 %
Adjustment for OMSR *     -0.07 %     0.00 %     0.00 %     0.00 %
Adjusted Return on Average Assets     0.98 %     1.17 %     0.84 %     0.91 %

 

* valuation adjustment to the Company’s mortgage servicing rights

 

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

 

12