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 2025-07-24 2025-07-24 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) July 28, 2025 (July 24, 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

6,365,118 Outstanding at July 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 July 24, 2025, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the second quarter 2025. A copy of the July 24, 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 July 24, 2025, reporting financial results for the second quarter 2025.
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:  July 28, 2025 By: /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

-2-


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated July 28, 2025

 

SB Financial Group, Inc.

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on July 24, 2025, reporting financial results for the second quarter 2025.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

-3-

 

 

EX-99.1 2 ea025048001ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON JULY 24, 2025, REPORTING FINANCIAL RESULTS FOR THE SECOND QUARTER 2025

Exhibit 99.1

 

 

 

SB Financial Group Announces Second Quarter 2025 Results

 

DEFIANCE, OH, July 24, 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 second quarter ended June 30, 2025.

 

Second Quarter 2025 Highlights compared to the second quarter of the prior year include:

 

GAAP net income and Diluted Earnings per Share (“DEPS”) were $3.9 million, or $0.60 per DEPS, well above the $3.1 million, or $0.47 per DEPS in the prior year quarter. Net Income, adjusted for Originated Mortgage Servicing Rights (“OMSR”), was $3.7 million, up 20.9 percent compared to $3.1 million for the prior-year period. Adjusted DEPS of $0.58 was also up 25.4 percent, from the prior year.

 

Net interest income of $12.1 million increased by 25.6 percent from $9.7 million reported in the prior-year quarter.

 

Loan growth of $89.3 million, or 8.9 percent from the prior-year quarter, with growth from the linked quarter of $6.4 million, or 0.6 percent. This marks five consecutive quarters of sequential loan growth. Loan growth adjusted for the Marblehead acquisition, was $71.3 and $7.0 million, from the prior year and linked quarters, respectively.

 

Deposit growth of $134.6 million, or 12.1 percent from the prior-year quarter, with a decline from the linked quarter of $21.4 million, or 1.7 percent. Adjusted for the Marblehead acquisition, total deposits increased $83.8 million from the prior year.

 

Tangible book value (“TBV”) per share ended the quarter at $16.44 up $1.18 per share or 7.7 percent from the prior year quarter.

 

Six months ended June 30, 2025 Highlights compared to the same period of the prior year:

 

Mortgage banking revenue totaled $3.6 million for the first half of 2025, reflecting an increase of 6.9 percent compared to $3.4 million for the first half of 2024.

 

Net interest income rose to $23.4 million, representing a year-over-year improvement of 24.3 percent from $18.8 million for the six months ending June 30,2024.

 

Total interest expense came in at $12.4 million, up slightly by 2.6 percent from $12.1 million in the prior year period.

  

Earnings Highlights   Three Months Ended     Six Months Ended  
($ in thousands, except per share & ratios)   Jun. 2025     Jun. 2024     % Change     Jun. 2025     Jun. 2024     % Change  
Operating revenue   $ 17,176     $ 14,045       22.3 %   $ 32,562     $ 27,176       19.8 %
Interest income     18,467       15,654       18.0 %     35,840       30,954       15.8 %
Interest expense     6,339       5,995       5.7 %     12,432       12,115       2.6 %
Net interest income     12,128       9,659       25.6 %     23,408       18,839       24.3 %
Provision for credit losses     597       -       N/M       984       -       N/M  
Noninterest income     5,048       4,386       15.1 %     9,154       8,337       9.8 %
Noninterest expense     11,852       10,671       11.1 %     24,262       20,953       15.8 %
Net income     3,852       3,113       23.7 %     6,010       5,481       9.7 %
Adjusted Earnings per diluted share     0.58       0.46       26.1 %     1.00       0.79       26.6 %
Earnings per diluted share     0.60       0.47       27.7 %     0.93       0.82       13.4 %
Adjusted Return on Avg. Assets     1.00 %     0.92 %     8.7 %     0.85 %     0.81 %     4.9 %
Return on average assets     1.03 %     0.93 %     10.8 %     0.82 %     0.82 %     0.0 %
Adjusted Return on Avg. Equity     11.29 %     10.12 %     11.5 %     10.54 %     8.45 %     24.7 %
Return on average equity     11.67 %     10.22 %     14.2 %     9.19 %     9.02 %     1.9 %

 

 


 

“Our second quarter results highlight the execution of our growth strategy and disciplined operational management, and their positive impact on our results,” said Mark A. Klein, Chairman, President, and CEO. “Net income for the quarter was $3.9 million, a 23.7 percent increase from the prior-year quarter, with the GAAP DEPS of $0.60 up 27.7 percent from the prior year. Our solid second quarter performance reflects the first full quarter of contribution from the Marblehead acquisition which strengthened our liquidity position and further expanded our market presence in Northern Ohio.”

 

Net interest income for the quarter grew by 25.6 percent to $12.1 million compared to the previous year, driven by continued strong loan growth and stabilization of funding costs. Total loans increased by $89.3 million, compared to the prior year, and by $6.4 million from the linked quarter. Adjusted for the Marblehead acquisition, total loan growth would have been $71.3. Deposits rose $134.6 million, or 12.1 percent, to $1.25 billion, reflecting the impact of the acquisition and the strength of our new and existing client relationships. Adjusted for the acquisition, deposits increased $83.8 million from the prior year.

 

RESULTS OF OPERATIONS

 

In the second quarter of 2025, total operating revenue increased to $17.2 million, a 22.3 percent rise from $14.0 million in the prior year and an 11.6 percent increase from the linked quarter, driven by continued growth in both net interest income and noninterest income. Net interest income reached $12.1 million, a strong 25.6 percent year-over-year increase, reflecting higher interest income on loans, which rose by $2.2 million to $16.2 million. Deposit costs increased by 7.5 percent to $5.6 million but were partially offset by decreases in interest expense on other funding sources, resulting in a 5.7 percent increase in total interest expense compared to the prior year quarter. As a result, the net interest margin expanded by 36 basis points year-over-year to 3.48 percent, reflecting the continued strength of our interest-earning assets and stabilization of funding costs. Noninterest income for the quarter increased by 15.1 percent year-over-year to $5.0 million due primarily to improvements in gain on sale of mortgage loans and title insurance as well as modest increases in wealth management, mortgage loan servicing and customer service fees. These fees were partially offset by decreases in gain on sales of non-mortgage loans. “We continue to focus on maintaining a balanced growth strategy and diversified revenue stream coupled with effective cost management,” said Mr. Klein.

 

Mortgage Loan Business

 

Net mortgage banking revenue for the quarter reached $2.2 million, up $317,000 from the prior-year quarter. Loan servicing fees added $904,000 to revenue, reflecting an increase of $42,000 from the prior-year quarter. The OMSR net valuation adjustment for the second quarter of 2025 was a positive $159,000 compared to a positive $38,000 in the second quarter of 2024.

 

Mortgage Banking 

 

($ in thousands)   Jun. 2025     Mar. 2025     Dec. 2024     Sep. 2024     Jun. 2024     Prior Year Growth  
Mortgage originations   $ 97,901     $ 39,775     $ 72,534     $ 70,715     $ 75,110     $ 22,791  
Mortgage sales     74,313       39,279       62,301       61,271       55,835       18,478  
Mortgage servicing portfolio     1,456,374       1,432,184       1,427,318       1,406,273       1,389,805       66,569  
Mortgage servicing rights     15,896       14,965       14,868       14,357       14,548       1,348  
                                                 
Revenue                                                
Loan servicing fees     904       894       886       874       862       42  
OMSR amortization     (469 )     (294 )     (358 )     (370 )     (335 )     (134 )
Net administrative fees     435       600       528       504       527       (92 )
OMSR valuation adjustment     159       11       288       (465 )     38       121  
Net loan servicing fees     594       611       816       39       565       29  
Gain on sale of mortgages     1,565       849       1,196       1,311       1,277       288  
Mortgage banking revenue, net   $ 2,159     $ 1,460     $ 2,012     $ 1,350     $ 1,842     $ 317  

 

2


 

Noninterest Income and Noninterest Expense

 

“Noninterest income for the second quarter of 2025 totaled $5.0 million, up $661,000 or 15.1 percent from the prior-year quarter, primarily due to increased gains on sales of mortgage loans and OSMR, and increased title service and other revenue. Compared to the prior-year quarter, gains on sales of mortgage loans and OSMR grew modestly by $289,000 year over year, and title insurance revenue added $176,000, reflecting our revenue diversification strategy,” Mr. Klein noted.

 

Noninterest Income/Noninterest Expense

 

($ in thousands, except ratios)   Jun. 2025     Mar. 2025     Dec. 2024     Sep. 2024     Jun. 2024     Prior Year Growth  
Noninterest Income (NII)   $ 5,048     $ 4,107     $ 4,557     $ 4,123     $ 4,386     $ 662  
NII / Total Revenue     29.4 %     26.7 %     29.5 %     28.8 %     31.5 %     -2.1 %
NII / Average Assets     1.4 %     1.1 %     1.3 %     1.2 %     1.3 %     0.1 %
Total Revenue Growth     22.3 %     17.2 %     2.2 %     4.5 %     -0.6 %     22.9 %
                                                 
Noninterest Expense (NIE)   $ 11,852     $ 12,410     $ 11,003     $ 11,003     $ 10,671     $ 1,181  
Efficiency Ratio     68.9 %     80.0 %     71.1 %     76.8 %     75.9 %     -7.0 %
NIE / Average Assets     3.2 %     3.4 %     3.2 %     3.2 %     3.2 %     0.0 %
Net Noninterest Expense/Avg. Assets     -1.8 %     -2.3 %     -1.8 %     -2.0 %     -1.9 %     0.1 %
Total Expense Growth     11.1 %     20.7 %     6.1 %     5.0 %     3.2 %     7.9 %

 

Noninterest expense for the second quarter of 2025 was $11.9 million, up 11.1 percent from the prior year, driven primarily by increased salary and benefit expenses, data processing and professional fees.

 

“Our efficiency ratio in the second quarter of 2025 was 68.9 percent marking a solid improvement compared to the linked quarter and the prior year,” stated Mr. Klein.

 

Balance Sheet

 

As of June 30, 2025, SB Financial reported total assets of $1.49 billion, down slightly from the linked quarter but higher than the previous year. Year-over-year growth was primarily driven by a robust increase in the loan portfolio, which reached $1.09 billion, marking a $89.3 million or 8.9 percent increase year over year. Loan growth also included $18.0 million in loans added with the completion of the acquisition. Cash increased by $57.5 million from the prior year, including $35 million added from the liquidation of the acquired investment portfolio.

 

Total deposits increased to $1.25 billion, growing $134.6 million or 12.1 percent year over year, including $50.9 million in low-cost deposits from the acquisition and $83.8 million in organic deposit growth reflecting SB Financial’s successful efforts in deposit gathering and customer engagement within dynamic markets. Shareholders’ equity ended the quarter at $133.6 million, representing an $8.2 million increase from the prior year. This growth reflects management’s ongoing commitment to enhancing shareholder value through solid earnings performance.

 

During the second quarter, SB Financial repurchased 124,000 shares, more than in the previous quarters as the Company made opportunistic purchases below our target range. This reflects the Company’s commitment to returning value to shareholders through dividends and share repurchases while retaining adequate capital to support our long-term growth.

 

3


 

“As we progress through the second half of 2025, our balance sheet strength and strategic management of resources form a foundation to support our long-term strategic growth ambitions,” said Mr. Klein. “Even in the current uncertain rate environment, we achieved our fifth consecutive quarter of sequential loan growth, with balances increasing by $89.3 million from the previous year, which included $71.3 million of organic loan growth. This performance underscores the strength of our deep client relationships and our sustained competitiveness in local markets as we pursue an innovative, “hybrid” office operating strategy. Our strong asset quality, supported by top-decile coverage ratios, remains a key component of our financial stability, which will enable us to take advantage of emerging opportunities while continuing to pursue operational excellence. Looking ahead, we are committed to driving shareholder value and sustaining robust financial performance as the economy evolves and stabilizes.”

 

Loan Balances

 

($ in thousands, except ratios)   Jun. 2025     Mar. 2025     Dec. 2024     Sep. 2024     Jun. 2024     Annual Growth  
Commercial   $ 118,984     $ 125,878     $ 124,764     $ 123,821     $ 123,287     $ (4,303 )
% of Total     10.9 %     11.6 %     11.9 %     12.0 %     12.3 %     -3.5 %
Commercial RE     525,671       509,518       479,573       459,449       434,967       90,704  
% of Total     48.0 %     46.8 %     45.8 %     44.6 %     43.3 %     20.9 %
Agriculture     60,924       61,443       64,680       64,887       64,329       (3,405 )
% of Total     5.6 %     5.6 %     6.2 %     6.3 %     6.4 %     -5.3 %
Residential RE     310,126       319,307       308,378       314,010       316,233       (6,107 )
% of Total     28.3 %     29.3 %     29.5 %     30.5 %     31.5 %     -1.9 %
Consumer & Other     79,014       72,128       69,340       67,788       66,574       12,440  
% of Total     7.2 %     6.6 %     6.6 %     6.6 %     6.6 %     18.7 %
Total Loans   $ 1,094,719     $ 1,088,274     $ 1,046,735     $ 1,029,955     $ 1,005,390     $ 89,329  
Total Growth Percentage                                             8.9 %

 

Deposit Balances

 

($ in thousands, except ratios)   Jun. 2025     Mar. 2025     Dec. 2024     Sep. 2024     Jun. 2024     Annual Growth  
Non-Int DDA   $ 241,245     $ 240,446     $ 232,155     $ 222,425     $ 208,244     $ 33,001  
% of Total     19.3 %     18.9 %     20.1 %     19.2 %     18.7 %     15.8 %
Interest DDA     205,581       208,583       201,085       202,097       190,857       14,724  
% of Total     16.4 %     16.4 %     17.4 %     17.4 %     17.1 %     7.7 %
Savings     282,311       285,902       237,987       241,761       231,855       50,456  
% of Total     22.6 %     22.5 %     20.6 %     20.8 %     20.8 %     21.8 %
Money Market     249,536       257,013       222,161       228,182       225,650       23,886  
% of Total     20.0 %     20.2 %     19.3 %     19.7 %     20.2 %     10.6 %
Time Deposits     271,149       279,276       259,217       265,068       258,582       12,567  
% of Total     21.7 %     22.0 %     22.5 %     22.9 %     23.2 %     4.9 %
Total Deposits   $ 1,249,822     $ 1,271,220     $ 1,152,605     $ 1,159,533     $ 1,115,188     $ 134,634  
Total Growth Percentage                                             12.1 %

 

Asset Quality

 

As of June 30, 2025, SB Financial continued to focus on strong asset quality metrics. Nonperforming assets totaled $6.2 million, representing 0.42 percent of total assets, an increase of $944,000 compared to $5.2 million or 0.39 percent of total assets reported in the prior year, but relatively stable compared to the linked quarter balance of $6.1 million, representing 0.41 percent of total assets.

 

4


 

The allowance for credit losses remained strong at 1.43 percent of total loans, providing 265.0 percent coverage of nonperforming loans, a level consistent with the linked quarter and reflective of our conservative approach to risk management. The net loan charge-offs to average loans ratio remained modest at 2 basis points, declining from 3 basis points in the linked quarter but up from the 1 basis point net recoveries recorded in the prior year. These metrics reflect disciplined credit practices and effective collateral management.

 

“Our asset quality metrics embody our approach and commitment to disciplined risk management within a dynamic economic environment,” stated Mr. Klein. “While we observed an uptick in nonperforming assets compared to the prior year, our reserve coverage ratio and continued low charge-off levels underscore the quality of our loan portfolio and the strength of our lending relationships. We are committed to balancing our conservative approach in managing credit risk with the need to effectively manage our growth to enhance shareholder returns.”

 

Nonperforming Assets

 

($ in thousands, except ratios)   Jun. 2025     Mar. 2025     Dec. 2024     Sep. 2024     Jun. 2024     Annual Change  
Commercial & Agriculture   $ 3,306     $ 3,418     $ 2,927     $ 2,899     $ 2,781     $ 525  
% of Total Com./Ag. loans     1.84 %     1.82 %     1.55 %     1.54 %     1.48 %     18.9 %
Commercial RE     816       798       807       813       475       341  
% of Total CRE loans     0.16 %     0.16 %     0.17 %     0.18 %     0.11 %     71.8 %
Residential RE     1,577       1,608       1,539       1,536       1,247       330  
% of Total Res. RE loans     0.51 %     0.50 %     0.50 %     0.49 %     0.39 %     26.5 %
Consumer & Other     205       227       243       270       231       (26 )
% of Total Con./Oth. loans     0.26 %     0.31 %     0.35 %     0.40 %     0.35 %     -11.3 %
Total Nonaccruing Loans     5,904       6,051       5,516       5,518       4,734       1,170  
% of Total loans     0.54 %     0.56 %     0.53 %     0.54 %     0.47 %     24.7 %
Foreclosed Assets and Other Assets     284       73       -       -       510       (226 )
Total Change (%)                                             -44.3 %
Total Nonperforming Assets   $ 6,188     $ 6,124     $ 5,516     $ 5,518     $ 5,244     $ 944  
% of Total assets     0.42 %     0.41 %     0.40 %     0.40 %     0.39 %     18.00 %

 

Webcast and Conference Call

 

The Company will hold the second quarter 2025 earnings conference call and webcast on July 25, 2025, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

 

About SB Financial Group

 

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

 

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)

 

    June     March     December     September     June  
($ in thousands)   2025     2025     2024     2024     2024  
ASSETS                              
Cash and due from banks   $ 79,463     $ 105,145     $ 25,928     $ 49,348     $ 21,983  
Interest bearing time deposits     1,565       1,565       1,565       1,706       2,417  
Available-for-sale securities     195,955       199,721       201,587       211,511       207,856  
Loans held for sale     12,774       4,286       6,770       8,927       7,864  
Loans, net of unearned income     1,094,719       1,088,274       1,046,735       1,029,955       1,005,390  
Allowance for credit losses     (15,645 )     (15,391 )     (15,096 )     (15,278 )     (15,612 )
Premises and equipment, net     21,857       21,875       20,456       20,715       20,860  
Federal Reserve and FHLB Stock, at cost     5,466       5,340       5,223       5,223       5,204  
Foreclosed assets     284       73       -       -       510  
Interest receivable     5,299       5,072       4,908       4,842       4,818  
Goodwill     27,158       27,158       23,239       23,239       23,239  
Cash value of life insurance     31,060       30,871       30,685       30,488       30,294  
Mortgage servicing rights     15,458       14,965       14,868       14,357       14,548  
Other assets     10,888       12,048       12,649       8,916       12,815  
Total assets   $ 1,486,301     $ 1,501,002     $ 1,379,517     $ 1,393,949     $ 1,342,186  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 241,245     $ 240,446     $ 232,155     $ 222,425     $ 208,244  
Interest bearing demand     205,581       208,583       201,085       202,097       190,857  
Savings     282,311       285,902       237,987       241,761       231,855  
Money market     249,536       257,013       222,161       228,182       225,650  
Time deposits     271,149       279,276       259,217       265,068       258,582  
Total deposits     1,249,822       1,271,220       1,152,605       1,159,533       1,115,188  
                                         
Short-term borrowings     15,640       11,058       10,585       15,240       15,178  
Federal Home Loan Bank advances     35,000       35,000       35,000       35,000       35,000  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,715       19,702       19,690       19,678       19,666  
Interest payable     2,258       2,634       2,351       3,374       2,944  
Other liabilities     19,908       19,552       21,468       17,973       18,421  
Total liabilities     1,352,653       1,369,476       1,252,009       1,261,108       1,216,707  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     15,139       14,955       15,194       15,090       15,195  
Retained earnings     120,273       117,397       116,186       113,515       112,104  
Accumulated other comprehensive loss     (25,492 )     (26,872 )     (30,234 )     (24,870 )     (31,801 )
Treasury stock     (37,591 )     (35,273 )     (34,957 )     (32,213 )     (31,338 )
Total shareholders’ equity     133,648       131,526       127,508       132,841       125,479  
                                         
Total liabilities and shareholders’ equity   $ 1,486,301     $ 1,501,002     $ 1,379,517     $ 1,393,949     $ 1,342,186  

 

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

($ in thousands, except per share & ratios)   At and for the Three Months Ended     Six Months Ended  
    June     March     December     September     June     June     June  
Interest income   2025     2025     2024     2024     2024     2025     2024  
Loans                                          
Taxable   $ 16,059     $ 15,244     $ 14,920     $ 14,513     $ 13,883     $ 31,303     $ 27,430  
Tax exempt     116       115       122       127       124       231       247  
Securities                                                        
Taxable     1,133       1,169       1,178       1,192       1,226       2,302       2,500  
Tax exempt     35       38       35       37       37       73       74  
Other interest income     1,124       806       592       679       384       1,930       703  
Total interest income     18,467       17,372       16,847       16,548       15,654       35,839       30,954  
                                                         
Interest expense                                                        
Deposits     5,597       5,352       5,169       5,568       5,208       10,949       10,298  
Repurchase agreements & other     21       24       41       43       36       45       70  
Federal Home Loan Bank advances     366       362       369       369       370       728       983  
Trust preferred securities     161       160       177       187       187       321       375  
Subordinated debt     194       195       194       195       194       389       389  
Total interest expense     6,339       6,093       5,950       6,362       5,995       12,432       12,115  
                                                         
Net interest income     12,128       11,279       10,897       10,186       9,659       23,407       18,839  
                                                         
Provision for credit losses     597       387       (76 )     200       -       984       -  
                                                         
Net interest income after provision for loan losses     11,531       10,892       10,973       9,986       9,659       22,423       18,839  
                                                         
Noninterest income                                                        
Wealth management fees     859       864       916       882       848       1,723       1,713  
Customer service fees     886       879       842       870       875       1,765       1,755  
Gain on sale of mtg. loans & OMSR     1,566       849       1,196       1,311       1,277       2,415       2,058  
Mortgage loan servicing fees, net     594       611       816       39       565       1,205       1,328  
Gain on sale of non-mortgage loans     82       15       10       20       105       97       115  
Title insurance revenue     582       397       478       485       406       979       672  
Net gain on sales of securities     -       -       -       -       -       -       -  
Gain (loss) on sale of assets     -       -       -       200       -       -       -  
Other     479       492       299       316       310       971       696  
Total noninterest income     5,048       4,107       4,557       4,123       4,386       9,155       8,337  
                                                         
Noninterest expense                                                        
Salaries and employee benefits     6,595       6,237       6,185       6,057       6,009       12,832       11,361  
Net occupancy expense     793       893       702       706       707       1,686       1,476  
Equipment expense     1,121       1,072       1,127       1,069       1,060       2,193       2,137  
Data processing fees     888       1,439       821       758       727       2,327       1,496  
Professional fees     892       1,034       895       659       615       1,926       1,373  
Marketing expense     190       165       207       241       176       355       373  
Telephone and communication expense     125       139       136       128       156       264       261  
Postage and delivery expense     107       137       116       145       89       244       186  
State, local and other taxes     268       224       224       208       230       492       475  
Employee expense     176       174       168       228       159       350       337  
Other expenses     697       896       422       804       743       1,593       1,478  
Total noninterest expense     11,852       12,410       11,003       11,003       10,671       24,262       20,953  
                                                         
Income before income tax expense     4,727       2,589       4,527       3,106       3,374       7,316       6,223  
Income tax expense     875       431       892       752       261       1,306       742  
                                                         
Net income   $ 3,852     $ 2,158     $ 3,635     $ 2,354     $ 3,113     $ 6,010     $ 5,481  
                                                         
Common share data:                                                        
Basic earnings per common share   $ 0.60     $ 0.33     $ 0.55     $ 0.35     $ 0.47     $ 0.93     $ 0.82  
Diluted earnings per common share   $ 0.60     $ 0.33     $ 0.55     $ 0.35     $ 0.47     $ 0.93     $ 0.82  
                                                         
Average shares outstanding (in thousands):                                                        
Basic:     6,448       6,481       6,575       6,660       6,692       6,464       6,703  
Diluted:     6,459       6,502       6,599       6,675       6,700       6,483       6,715  

 

8


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

($ in thousands, except per share & ratios)   At and for the Three Months Ended     Six Months Ended  
    June     March     December     September     June     June     June  
    2025     2025     2024     2024     2024     2025     2024  
SUMMARY OF OPERATIONS                                                        
Net interest income   $ 12,128     $ 11,279     $ 10,897     $ 10,186     $ 9,659     $ 23,407     $ 18,839  
Tax-equivalent adjustment     40       41       42       44       43       81       85  
Tax-equivalent net interest income     12,168       11,320       10,939       10,230       9,702       23,488       18,924  
Provision for credit loss     597       387       (76 )     200       -       984       -  
Noninterest income     5,048       4,107       4,557       4,123       4,386       9,155       8,337  
Total operating revenue     17,176       15,386       15,454       14,309       14,045       32,562       27,176  
Noninterest expense     11,852       12,410       11,003       11,003       10,671       24,262       20,953  
Pre-tax pre-provision income     5,324       2,976       4,451       3,306       3,374       8,300       6,223  
Net income     3,852       2,158       3,635       2,354       3,113       6,010       5,481  
                                                         
PER SHARE INFORMATION:                                                        
Basic earnings per share (EPS)     0.60       0.33       0.55       0.35       0.47       0.93       0.82  
Diluted earnings per share     0.60       0.33       0.55       0.35       0.47       0.93       0.82  
Common dividends     0.150       0.145       0.145       0.140       0.140       0.295       0.275  
Book value per common share     21.02       20.29       19.64       20.05       18.80       21.02       18.80  
Tangible book value per common share (TBV)     16.44       15.79       16.00       16.49       15.26       16.44       15.26  
Market price per common share     19.10       20.82       20.91       20.56       14.00       19.10       14.00  
Market price to TBV     116.2 %     131.8 %     130.7 %     124.7 %     91.8 %     116.2 %     0.92  
Market price to trailing 12 month EPS     10.4       12.2       12.1       11.8       7.9       10.4       7.9  
                                                         
PERFORMANCE RATIOS:                                                        
Return on average assets (ROAA)     1.03 %     0.60 %     1.04 %     0.68 %     0.93 %     0.82 %     0.82 %
Pre-tax pre-provision ROAA     1.42 %     0.83 %     1.27 %     0.96 %     1.01 %     0.88 %     1.00 %
Return on average equity (ROE)     11.67 %     6.63 %     11.07 %     7.28 %     10.22 %     9.19 %     9.02 %
Return on average tangible equity     14.97 %     8.32 %     13.51 %     8.92 %     12.66 %     11.64 %     11.21 %
Efficiency ratio     68.90 %     80.00 %     71.09 %     76.78 %     75.86 %     74.14 %     76.98 %
Earning asset yield     5.29 %     5.23 %     5.18 %     5.16 %     5.02 %     5.25 %     4.96 %
Cost of interest bearing liabilities     2.33 %     2.32 %     2.36 %     2.53 %     2.47 %     2.30 %     2.51 %
Net interest margin     3.48 %     3.40 %     3.35 %     3.17 %     3.12 %     3.43 %     3.04 %
Tax equivalent effect     0.01 %     0.01 %     0.01 %     0.02 %     0.01 %     0.01 %     0.01 %
Net interest margin, tax equivalent     3.49 %     3.41 %     3.36 %     3.19 %     3.13 %     3.44 %     3.05 %
Non interest income/Average assets     1.35 %     1.14 %     1.30 %     1.19 %     1.31 %     1.25 %     1.25 %
Non interest expense/Average assets     3.17 %     3.45 %     3.14 %     3.18 %     3.20 %     3.31 %     3.15 %
Net noninterest expense/Average assets     -1.82 %     -2.31 %     -1.84 %     -1.99 %     -1.88 %     -2.06 %     -1.90 %
                                                         
ASSET QUALITY RATIOS:                                                        
Gross charge-offs     49       86       195       29       -       135       66  
Recoveries     3       2       13       2       16       5       25  
Net charge-offs     46       84       182       27       (16 )     130       41  
Nonperforming loans/Total loans     0.54 %     0.56 %     0.53 %     0.54 %     0.47 %     0.54 %     0.47 %
Nonperforming assets/Loans & OREO     0.57 %     0.56 %     0.53 %     0.54 %     0.52 %     0.57 %     0.52 %
Nonperforming assets/Total assets     0.42 %     0.41 %     0.40 %     0.40 %     0.39 %     0.42 %     0.39 %
Allowance for credit loss/Nonperforming loans     264.99 %     254.35 %     273.68 %     276.83 %     329.78 %     264.99 %     329.78 %
Allowance for credit loss/Total loans     1.43 %     1.41 %     1.44 %     1.48 %     1.55 %     1.43 %     1.55 %
Net loan charge-offs/Average loans (ann.)     0.02 %     0.03 %     0.07 %     0.01 %     (0.01 )%     0.02 %     0.01 %
                                                         
CAPITAL & LIQUIDITY RATIOS:                                                        
Loans/ Deposits     87.59 %     85.61 %     90.81 %     88.82 %     90.15 %     87.59 %     90.15 %
Equity/ Assets     8.99 %     8.76 %     9.24 %     9.53 %     9.35 %     8.99 %     9.35 %
Tangible equity/Tangible assets     7.17 %     6.96 %     7.66 %     7.97 %     7.72 %     7.17 %     7.72 %
Common equity tier 1 ratio (Bank)     12.53 %     12.35 %     13.43 %     13.19 %     13.98 %     12.53 %     13.98 %
                                                         
END OF PERIOD BALANCES                                                        
Total assets     1,486,301       1,501,002       1,379,517       1,393,949       1,342,186       1,486,301       1,342,186  
Total loans     1,094,719       1,088,274       1,046,735       1,029,955       1,005,390       1,094,719       1,005,390  
Deposits     1,249,822       1,271,220       1,152,605       1,159,533       1,115,188       1,249,822       1,115,188  
Shareholders equity     133,648       131,526       127,508       132,841       125,479       133,648       125,479  
Goodwill and intangibles     29,107       29,125       23,597       23,613       23,630       29,107       23,630  
Tangible equity     104,541       102,401       103,911       109,228       101,849       104,541       101,849  
Mortgage servicing portfolio     1,456,374       1,432,184       1,427,318       1,406,273       1,389,805       1,456,374       1,389,805  
Wealth/Brokerage assets under care     536,836       519,158       547,697       557,724       525,713       536,836       525,713  
Total assets under care     3,479,511       3,452,344       3,354,532       3,357,946       3,257,704       3,479,511       3,257,704  
Full-time equivalent employees     256       262       252       248       249       256       249  
Period end common shares outstanding     6,359       6,483       6,494       6,624       6,676       6,359       6,676  
Market capitalization (all)     121,453       134,982       135,780       136,189       93,458       121,453       93,458  
                                                         
AVERAGE BALANCES                                                        
Total assets     1,498,756       1,459,896       1,395,473       1,376,849       1,342,847       1,479,613       1,337,244  
Total earning assets     1,399,485       1,346,354       1,301,872       1,283,407       1,246,099       1,377,780       1,246,956  
Total loans     1,094,199       1,076,328       1,040,580       1,018,262       1,005,018       1,085,313       999,164  
Deposits     1,270,798       1,227,449       1,163,531       1,145,964       1,120,367       1,249,885       1,106,633  
Shareholders equity     132,353       131,944       130,647       128,608       122,510       131,849       121,474  
Goodwill and intangibles     29,116       26,714       23,605       23,621       23,638       27,742       23,646  
Tangible equity     103,237       105,230       107,042       104,987       98,872       104,107       97,828  
Average basic shares outstanding     6,448       6,481       6,575       6,660       6,692       6,464       6,703  
Average diluted shares outstanding     6,459       6,502       6,599       6,675       6,700       6,483       6,715  

 

9


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three Months Ended Jun. 30, 2025 and 2024

 

($ in thousands)   Three Months Ended Jun. 30, 2025     Three Months Ended Jun. 30, 2024  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                                
Taxable securities   $ 198,558     $ 1,133       2.29 %   $ 209,347     $ 1,226       2.36 %
Overnight Cash     101,964       1,124       4.42 %     27,885       384       5.54 %
Nontaxable securities     4,764       35       2.95 %     4,761       37       3.13 %
Loans, net     1,094,199       16,175       5.93 %     1,005,018       14,007       5.61 %
Total earning assets     1,399,485       18,467       5.29 %     1,247,011       15,654       5.05 %
                                                 
Cash on hand     4,951                       4,448                  
Allowance for loan losses     (15,483 )                     (15,647 )                
Premises and equipment     21,719                       20,978                  
Other assets     88,084                       86,969                  
Total assets   $ 1,498,756                     $ 1,343,759                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 740,677     $ 3,223       1.75 %   $ 637,561     $ 2,776       1.75 %
Time deposits     276,376       2,374       3.44 %     257,359       2,432       3.80 %
Repurchase agreements & other     10,518       21       0.80 %     12,050       36       1.20 %
Advances from Federal Home Loan Bank     35,000       366       4.19 %     35,374       370       4.21 %
Trust preferred securities     10,310       161       6.26 %     10,310       187       7.29 %
Subordinated debt     19,707       194       3.95 %     19,658       194       3.97 %
Total interest bearing liabilities     1,092,588       6,339       2.33 %     972,312       5,995       2.48 %
                                                 
Non interest bearing demand     253,745       -               225,447       -          
Total funding     1,346,333               1.89 %     1,197,759               2.01 %
Other liabilities     20,070                       22,578                  
Total liabilities     1,366,403                       1,220,337                  
                                                 
Equity     132,353                       122,510                  
Total liabilities and equity   $ 1,498,756                     $ 1,342,847                  
                                                 
Net interest income           $ 12,128                     $ 9,659          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.48 %                     3.12 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.49 %                     3.13 %

 

10


 

    Six Months Ended Jun. 30, 2025     Six Months Ended Jun. 30, 2024  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                                
Taxable securities   $ 200,968     $ 2,302       2.31 %   $ 214,418     $ 2,500       2.34 %
Overnight Cash   $ 86,379       1,930       4.51 %     25,744       703       5.49 %
Nontaxable securities     5,120       73       2.88 %     4,760       74       3.13 %
Loans, net     1,085,313       31,534       5.86 %     999,164       27,677       5.57 %
Total earning assets     1,377,780       35,839       5.25 %     1,244,086       30,954       5.00 %
                                                 
Cash on hand     4,796                       4,479                  
Allowance for loan losses     (15,361 )                     (15,739 )                
Premises and equipment     21,403                       21,130                  
Other assets     90,995                       80,418                  
Total assets   $ 1,479,613                     $ 1,334,374                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 725,729     $ 6,182       1.72 %   $ 621,950     $ 5,301       1.71 %
Time deposits     276,315       4,767       3.48 %     257,975       4,997       3.90 %
Repurchase agreements & Other     11,805       45       0.77 %     14,021       70       1.00 %
Advances from Federal Home Loan Bank     35,022       728       4.19 %     43,202       983       4.58 %
Trust preferred securities     19,701       321       3.29 %     10,310       375       7.31 %
Subordinated debt     19,665       389       3.99 %     19,652       389       3.98 %
Total interest bearing liabilities     1,088,237       12,432       2.30 %     967,110       12,115       2.52 %
                                                 
Non interest bearing demand     247,841               1.88 %     226,708               2.04 %
Total funding     1,336,078                       1,193,818                  
Other liabilities     11,686                       21,952                  
Total liabilities     1,347,764                       1,215,770                  
                                                 
Equity     131,849                       121,474                  
Total liabilities and equity   $ 1,479,613                     $ 1,337,244                  
                                                 
Net interest income           $ 23,407                     $ 18,839          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.43 %                     3.05 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.44 %                     3.06 %

 

11


 

Non-GAAP reconciliation   Three Months Ended     Six Months Ended  
($ in thousands, except per share & ratios)   Jun. 30,
2025
    Jun. 30,
2024
    Jun. 30,
2025
    Jun. 30,
2024
 
                         
Total Operating Revenue   $ 17,176     $ 14,045     $ 32,562     $ 27,176  
Adjustment to (deduct)/add OMSR recapture/impairment *     (159 )     (38 )     (170 )     (219 )
Adjusted Total Operating Revenue     17,017       14,007       32,392       26,957  
                                 
Total Operating Expense   $ 11,852     $ 10,671     $ 24,262     $ 20,953  
Adjustment for merger expenses     -       -       (726 )     -  
Adjusted Total Operating Expense     11,852       10,671       23,536       20,953  
                                 
Income before Income Taxes     4,727       3,374       7,316       6,223  
Adjustment for OMSR*/Merger Expenses     (159 )     (38 )     556       (219 )
Adjusted Income before Income Taxes     4,568       3,336       7,872       6,004  
                                 
Provision for Income Taxes     875       281       1,306       742  
Adjustment for OMSR/Merger Expenses **     (33 )     (8 )     117       (46 )
Adjusted Provision for Income Taxes     842       273       1,423       696  
                                 
Net Income     3,852       3,113       6,010       5,481  
Adjustment for OMSR*/Merger Expenses     (126 )     (30 )     439       (173 )
Adjusted Net Income     3,726       3,083       6,449       5,308  
                                 
Diluted Earnings per Share     0.60       0.47       0.93       0.82  
Adjustment for OMSR*/Merger Expenses     (0.02 )     (0.01 )     0.07       (0.03 )
Adjusted Diluted Earnings per Share   $ 0.58     $ 0.46     $ 0.99     $ 0.79  
                                 
Return on Average Assets     1.03 %     0.93 %     0.82 %     0.82 %
Adjustment for OMSR*/Merger Expenses     -0.03 %     -0.01 %     0.03 %     -0.01 %
Adjusted Return on Average Assets     1.00 %     0.92 %     0.85 %     0.81 %
                                 
* valuation adjustment to the Company’s mortgage servicing rights                                
                                 
** tax effect is calculated using a 21% statutory federal corporate income tax rate                                
                                 
Return on Average Equity     11.67 %     10.22 %     9.19 %     9.02 %
Adjustment for OMSR*/Merger Expenses     -0.37962 %     -0.09802 %     1.34481 %     -0.56970 %
Adjusted Return on Average Equity     11.29 %     10.12 %     10.54 %     8.45 %

 

 

12