株探米国株
日本語 英語
エドガーで原本を確認する
false 0001141688 0001141688 2026-01-28 2026-01-28 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, 2026

 

Landmark Bancorp, Inc.

(Exact name of registrant as specified in its charter)

 

Commission File Number: 000-33203

 

Delaware   43-1930755

(State or other jurisdiction

of incorporation)

 

(I.R.S. Employer

Identification Number)

 

701 Poyntz

Manhattan, Kansas 66502

(Address of principal executive offices, including zip code)

 

(785) 565-2000

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, $0.01 Par Value   LARK   The Nasdaq Global Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). 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 28, 2026, Landmark Bancorp, Inc. (the “Company”) issued a press release announcing financial results for the three months and year ended December 31, 2025. The press release is furnished as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this item and the attached exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in any such filing.

 

Item 8.01. Other Events.

 

The Company also announced on January 28, 2026, that its Board of Directors approved a cash dividend of $0.21 per share. The cash dividend will be paid to all stockholders of record as of the close of business on February 12, 2026, and payable on February 26, 2026.

 

Item 9.01. Financial Statements and Exhibits.

 

  (d) Exhibits

 

  99.1 Press Release dated January 28, 2026
  104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  LANDMARK BANCORP, INC
     
Dated: January 28, 2026 By: /s/ Mark A. Herpich
    Mark A. Herpich
    Chief Financial Officer

 

 

 

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

 

Exhibit 99.1

 

 

PRESS RELEASE

 

FOR IMMEDIATE RELEASE
January 28, 2026

 

Landmark Bancorp, Inc.Reports Fourth Quarter and Full Year 2025 Results

 

Announces 44.4% Increase in Net Earnings for the Year Ended December 31, 2025 and Fourth Quarter Net Income of $4.7 Million, Diluted Earnings Per Share of $0.77

 

Declares Quarterly Cash Dividend of $0.21 per Share

 

Manhattan, KS – Landmark Bancorp, Inc. (“Landmark”; Nasdaq: LARK) reported diluted earnings per share of $0.77 for the fourth quarter of 2025, compared to $0.81 per share in the third quarter of 2025 and $0.54 per share in the same quarter of the prior year. Net earnings for the fourth quarter totaled $4.7 million, compared to $4.9 million in the prior quarter and $3.3 million in the fourth quarter of 2024. For the three months ended December 31, 2025, the return on average assets was 1.17%, the return on average equity was 11.88% and the efficiency ratio(1) was 62.8%.

 

For the year ended December 31, 2025, diluted earnings per share totaled $3.07, an increase of $0.92 compared to $2.15 during the same period in 2024. Net earnings for 2025 totaled $18.8 million, compared to $13.0 million in 2024, or an increase of 44.4%. For the year ended December 31, 2025, the return on average assets was 1.17%, the return on average equity was 12.68%, and the efficiency ratio(1) was 62.7%.

 

Fourth Quarter 2025 Performance Highlights

 

  Total revenue increased to $18.7 million, a 2.9% increase over the prior quarter.
  Net interest margin improved to 4.03%, a 20-basis-point increase compared to the prior quarter, driven by slightly higher yields on earning assets and lower funding costs.
  Average deposit balances increased $8.8 million during the quarter, while the cost of deposits improved to 1.50%.
  Capital ratios remain strong and tangible common equity to assets increased to 8.03% from 7.66% as of September 30, 2025.
  Book value per share was $26.44 as of December 31, 2025, compared to $25.64 as of September 30, 2024. Tangible book value per share(1) grew to $20.79, a 16.4% annualized growth rate over the prior quarter.

 

2025 Performance Highlights

 

  Return on average assets increased to 1.17% compared to 0.83% for 2024.
  Return on average equity increased to 12.68% compared to 10.01% for 2024.
  Net earnings increased $5.8 million, or 44.4%, to $18.8 million, mainly due to strong growth in net interest income and well-controlled non-interest expense.
  Net interest income grew $10.0 million due to higher interest on loans coupled with lower interest costs.
  Net interest margin increased to 3.86% compared to 3.28% in the prior year.
  The efficiency ratio(1) improved to 62.7% compared to 69.1% for 2024.
  For the year ended December 31, 2025, average loans grew $112.3 million, or 11.5%, due primarily to strong growth in commercial real estate loan originations and residential mortgages.
  Total year-end deposits grew $60.1 million, or 4.5%. The loan to deposit ratio totaled 79.1% at year-end.
  Net charge-offs totaled 0.25% of average loans while non-performing loans totaled $10.0 million, a decrease of $3.1 million, or 23.8%, from year-end 2024.

 

In announcing these results, Abby Wendel, President and Chief Executive Officer of Landmark said “Our fourth quarter results capped off a year of outstanding revenue growth, increased profitability, and solid growth in diluted earnings per share and tangible book value per share. For the year, we delivered four consecutive quarters of net interest income expansion, average loan growth of 11.5% year-over-year, reduced deposit costs and an improved efficiency ratio. While we maintained solid expense discipline throughout 2025, we also made investments in our people and enhanced our capabilities to better serve our customers and prospects. As we wrap up 2025, I am deeply grateful to our associates and directors for their continued dedication to putting people first and building the meaningful connections that empower our customers and strengthen the communities we proudly serve.”

 

(1) Non-GAAP financial measure. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation.

 

 

 

Dividend Declaration

 

Landmark’s Board of Directors declared a cash dividend of $0.21 per share, to be paid February 26, 2026, to common stockholders of record as of the close of business on February 12, 2026.

 

Earnings Conference Call

 

Landmark will host a conference call to review the Company’s fourth quarter financial results at 10:00 a.m. (Central time) on Thursday, January 29, 2026. Interested parties may participate via telephone by dialing (833) 470-1428 and using access code 980662. A replay of the call will be available through February 5, 2026, by dialing (866) 813-9403 and using access code 974716.

 

SUMMARY OF FOURTH QUARTER RESULTS

 

Net Interest Income

 

Net interest income in the fourth quarter of 2025 totaled $14.8 million, representing an increase of $695,000, or 4.9%, compared to the previous quarter and an increase of $2.4 million, or 19.3%, compared to the same quarter of the prior year. The increase in net interest income this quarter compared to the prior quarter was driven by higher rates on loans and investments despite lower average balances, coupled with lower interest expense on deposits and other borrowings. The net interest margin for the fourth quarter of 2025 was 4.03%, an increase of 20 basis points as compared to the prior quarter and an increase of 52 basis points from 3.51% during the fourth quarter of the prior year. The average tax-equivalent yield on the loan portfolio increased three basis points to 6.40% in the fourth quarter, while the yield on investment securities grew to 3.39%.

 

Compared to the third quarter of 2025, interest on deposits decreased $272,000, or 5.0%, due to lower rates, partially offset by increased average balances. Interest on other borrowed funds decreased $325,000 from the third quarter of 2025, due to lower rates and average balances. The average rate on interest-bearing deposits decreased 12 basis points from the prior quarter, to 2.06%, primarily due to lower rates on money market and checking accounts and certificates of deposit. The average rate on other borrowed funds decreased 16 basis points to 4.93% in the fourth quarter of 2025.

 

Non-Interest Income

 

Non-interest income totaled $3.9 million for the fourth quarter of 2025, a decrease of $169,000 from the previous quarter. The decrease in non-interest income during the fourth quarter of 2025 was primarily due to a loss of $101,000 on sales of lower-yielding investment securities as part of our ongoing strategy to improve future interest income.

 

Non-Interest Expense

 

During the fourth quarter of 2025, non-interest expense totaled $12.3 million, an increase of $1.0 million, or 9.0%, compared to the prior quarter and an increase of $386,000, or 3.3%, compared to the same period in the prior year. Compared to the prior quarter, the increase in non-interest expense was primarily due to increases of $511,000 in compensation and benefits expense and $173,000 in professional fees, along with a valuation allowance recorded on repossessed assets held for sale of $356,000. The increase in compensation and benefits was attributable to an increase in the number of employees coupled with higher incentive compensation costs tied to improved company performance, while the increase in professional fees was primarily due to higher audit and consulting costs.

 

 

 

Income Tax Expense

 

Landmark recorded income tax expense of $1.2 million in the fourth quarter of 2025, compared to $1.1 million in the third quarter of 2025. The effective tax rate was 20.0% in the fourth quarter of 2025, compared to 18.7% in the third quarter of 2025.

 

Balance Sheet Highlights

 

As of December 31, 2025, gross period-end loans totaled $1.1 billion, a decrease of $6.3 million from the prior quarter, while average loans also declined $2.1 million. This decrease in period-end loans was primarily driven by lower commercial loans (decline of $8.5 million), and one-to-four family residential real estate (decline of $6.3 million), offset by growth in commercial real estate (growth of $4.7 million) and agriculture (growth of $2.9 million) loans. Investment securities available-for-sale decreased $1.9 million during the fourth quarter of 2025 primarily due to maturities occurring during the quarter.

 

Period-end deposit balances increased $63.4 million to $1.4 billion at December 31, 2025, an annualized increase of 19.0% compared to the prior quarter. The increase in deposits was driven by an increase in money market and checking accounts of $71.6 million, partially offset by a decrease in certificates of deposit of $12.1 million. The increase in money market and checking accounts was primarily driven by seasonal growth in public fund deposit account balances. Total period-end borrowings decreased $79.8 million during the fourth quarter of 2025. At December 31, 2025, the loan to deposits ratio was 79.1% compared to 83.4% in the prior quarter.

 

Stockholders’ equity increased to $160.6 million (book value of $26.44 per share) as of December 31, 2025, from $155.7 million (book value of $25.64 per share) as of September 30, 2025. The increase in stockholders’ equity was primarily due to net earnings for the quarter net of dividends paid, coupled with a decrease in accumulated other comprehensive losses (lower unrealized net losses on investment securities). The ratio of equity to total assets increased to 10.00% on December 31, 2025, from 9.63% on September 30, 2025.

 

The allowance for credit losses totaled $12.5 million, or 1.12% of total gross loans, as of December 31, 2025, compared to $12.3 million, or 1.10% of total gross loans, on September 30, 2025. Net loan charge-offs totaled $341,000 in the fourth quarter of 2025, compared to $2.3 million during the third quarter of 2025 and $219,000 in the fourth quarter of the prior year. Net charge-offs were elevated in the third quarter of 2025 due to the charge-off of a single commercial credit previously discussed. A provision for credit losses of $500,000 was recorded in the fourth quarter of 2025 compared to $850,000 in the third quarter of 2025.

 

Non-performing loans totaled $10.0 million, or 0.90% of gross loans, at December 31, 2025, compared to $10.0 million, or 0.89% of gross loans, at September 30, 2025. Loans 30-89 days delinquent totaled $4.3 million, or 0.38% of gross loans, as of December 31, 2025, compared to $4.9 million, or 0.43% of gross loans, as of September 30, 2025.

 

About Landmark

 

Landmark Bancorp, Inc., the holding company for Landmark National Bank, is listed on the Nasdaq Global Market under the symbol “LARK.” Headquartered in Manhattan, Kansas, Landmark National Bank is a community banking organization dedicated to providing quality financial and banking services. Landmark National Bank has 29 locations in 23 communities across Kansas: Manhattan (2), Auburn, Dodge City (2), Fort Scott (2), Garden City, Great Bend (2), Hoisington, Iola, Junction City, La Crosse, Lawrence (2), Lenexa, Louisburg, Mound City, Osage City, Osawatomie, Overland Park, Paola, Pittsburg, Prairie Village, Topeka (2), Wamego and Wellsville, Kansas. Visit www.banklandmark.com for more information.

 

 

 

Contact Information

 

Mark Herpich Shelley Reed
Chief Financial Officer Investor Relations
(785) 565-2000 (913) 563-5672
mherpich@banklandmark.com sreed@banklandmark.com

 

Special Note Concerning Forward-Looking Statements

 

This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of Landmark. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this press release, including forward-looking statements, speak only as of the date they are made, and Landmark undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond our ability to control or predict, could cause actual results to differ materially from those in our forward-looking statements. These factors include, among others, the following: (i) the strength of the local, state, national and international economies and financial markets, including the effects of inflationary pressures and future monetary policies of the Federal Reserve in response thereto; (ii) effects on the U.S. economy resulting from actions taken by the federal government, including the threat or implementation of tariffs, immigration enforcement and changes in foreign policy; (iii) changes in interest rates and prepayment rates of our assets; (iv) increased competition in the financial services sector and the inability to attract new customers, including from non-bank competitors such as credit unions and “fintech” companies; (v) timely development and acceptance of new products and services; (vi) rapid and expensive technological changes implemented by us and other parties in the financial services industry, including third-party vendors, which may be more difficult to implement or more expensive than anticipated or which may have unforeseen consequence to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (vii) our risk management framework; (viii) interruptions in information technology and telecommunications systems and third-party services; (ix) the economic effects of severe weather, natural disasters, widespread disease or pandemics, or other external events; (x) the loss of key executives or employees; (xi) changes in consumer spending; (xii) integration of acquired businesses; (xiii) the commencement, cost and outcome of litigation and other legal proceedings and regulatory actions against us or to which the Company may become subject; (xiv) changes in accounting policies and practices, such as the implementation of the current expected credit losses accounting standard; (xv) the economic impact of past and any future terrorist attacks, military conflicts, acts of war, including ongoing conflicts in the Middle East, the Russian invasion of Ukraine and recent military actions in Venezuela, or threats thereof, and the response of the United States to any such threats and attacks; (xvi) the ability to manage credit risk, forecast loan losses and maintain an adequate allowance for loan losses; (xvii) fluctuations in the value of securities held in our securities portfolio; (xviii) concentrations within our loan portfolio and large loans to certain borrowers (including commercial real estate loans); (xix) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xx) the level of non-performing assets on our balance sheets; (xxi) the ability to raise additional capital; (xxii) the occurrence of fraudulent activity, breaches or failures of our or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiii) declines in real estate values; (xxiv) the effects of fraud on the part of our employees, customers, vendors or counterparties; (xxv) the Company’s success at managing and responding to the risks involved in the foregoing items; and (xxvi) any other risks described in the “Risk Factors” sections of reports filed by Landmark with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. Additional information concerning Landmark and its business, including additional risk factors that could materially affect Landmark’s financial results, is included in our filings with the Securities and Exchange Commission.

 

 

 

LANDMARK BANCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets (unaudited)

 

    December 31,     September 30,     June 30,     March 31,     December 31,  
(Dollars in thousands)   2025     2025     2025     2025     2024  
Assets                                        
Cash and cash equivalents   $ 20,982     $ 23,947     $ 25,038     $ 21,881     $ 20,275  
Interest-bearing deposits at other banks     3,218       3,218       3,463       3,973       4,110  
Investment securities available-for-sale, at fair value:                                        
U.S. treasury securities     53,183       50,833       51,624       58,424       64,458  
Municipal obligations, tax exempt     87,809       97,383       100,802       101,812       107,128  
Municipal obligations, taxable     90,603       82,236       75,037       70,614       71,715  
Agency mortgage-backed securities     116,562       119,576       124,979       125,142       129,211  
Total investment securities available-for-sale     348,157       350,028       352,442       355,992       372,512  
Investment securities held-to-maturity     3,789       3,760       3,730       3,701       3,672  
Bank stocks, at cost     5,756       8,021       10,946       6,225       6,618  
Loans:                                        
One-to-four family residential real estate     375,299       381,641       377,133       355,632       352,209  
Construction and land     20,531       19,741       26,373       28,645       25,328  
Commercial real estate     394,323       389,574       370,455       359,579       345,159  
Commercial     178,201       186,656       204,303       190,881       192,325  
Agriculture     102,829       99,897       100,348       101,808       100,562  
Municipal     6,874       6,884       6,938       7,082       7,091  
Consumer     33,666       33,660       32,234       31,297       29,679  
Total gross loans     1,111,723       1,118,053       1,117,784       1,074,924       1,052,353  
Net deferred loan (fees) costs and loans in process     (872 )     (763 )     (615 )     (426 )     (307 )
Allowance for credit losses     (12,458 )     (12,299 )     (13,762 )     (12,802 )     (12,825 )
Loans, net     1,098,393       1,104,991       1,103,407       1,061,696       1,039,221  
Loans held for sale, at fair value     5,141       3,578       4,773       2,997       3,420  
Bank owned life insurance     40,176       39,890       39,607       39,329       39,056  
Premises and equipment, net     19,325       19,449       19,654       19,886       20,220  
Goodwill     32,377       32,377       32,377       32,377       32,377  
Other intangible assets, net     1,990       2,123       2,275       2,426       2,578  
Mortgage servicing rights     3,189       3,120       3,082       3,045       3,061  
Real estate owned, net     -       -       167       167       167  
Other assets     24,149       22,573       23,904       24,894       26,855  
Total assets   $ 1,606,642     $ 1,617,075     $ 1,624,865     $ 1,578,589     $ 1,574,142  
                                         
Liabilities and Stockholders’ Equity                                        
Liabilities:                                        
Deposits:                                        
Non-interest-bearing demand     364,695       365,959       351,993       368,480       351,595  
Money market and checking     650,987       579,413       562,919       613,459       636,963  
Savings     151,406       146,291       148,092       149,223       145,514  
Certificates of deposit     221,766       233,837       210,897       204,660       194,694  
Total deposits     1,388,854       1,325,500       1,273,901       1,335,822       1,328,766  
FHLB and other borrowings     10,567       90,483       155,110       48,767       53,046  
Subordinated debentures     21,651       21,651       21,651       21,651       21,651  
Repurchase agreements     1,501       1,420       5,825       6,256       13,808  
Accrued interest and other liabilities     23,438       22,294       20,002       23,442       20,656  
Total liabilities     1,446,011       1,461,348       1,476,489       1,435,938       1,437,927  
Stockholders’ equity:                                        
Common stock     61       58       58       58       58  
Additional paid-in capital     102,597       95,330       95,266       95,148       95,051  
Retained earnings     63,658       67,327       63,612       60,422       56,934  
Accumulated other comprehensive loss     (5,685 )     (6,988 )     (10,560 )     (12,977 )     (15,828 )
Total stockholders’ equity     160,631       155,727       148,376       142,651       136,215  
Total liabilities and stockholders’ equity   $ 1,606,642     $ 1,617,075     $ 1,624,865     $ 1,578,589     $ 1,574,142  

 

 

 

LANDMARK BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Earnings (unaudited)

 

    Three months ended,     Year ended,  
    December 31,     September 30,     December 31,     December 31,     December 31,  
(Dollars in thousands, except per share amounts)   2025     2025     2024     2025     2024  
Interest income:                                        
Loans   $ 17,858     $ 17,783     $ 15,955     $ 69,222     $ 61,400  
Investment securities:                                        
Taxable     2,227       2,198       2,210       8,768       9,298  
Tax-exempt     681       700       738       2,801       3,008  
Interest-bearing deposits at banks     71       58       49       225       193  
Total interest income     20,837       20,739       18,952       81,016       73,899  
Interest expense:                                        
Deposits     5,138       5,410       5,350       20,928       22,310  
FHLB and other borrowings     550       857       737       2,833       3,886  
Subordinated debentures     344       361       389       1,420       1,635  
Repurchase agreements     16       17       77       150       344  
Total interest expense     6,048       6,645       6,553       25,331       28,175  
Net interest income     14,789       14,094       12,399       55,685       45,724  
Provision for credit losses     500       850       1,500       2,350       2,300  
Net interest income after provision for credit losses     14,289       13,244       10,899       53,335       43,424  
Non-interest income:                                        
Fees and service charges     2,671       2,660       2,710       10,195       10,742  
Gains on sales of loans, net     925       948       522       3,175       2,386  
Bank owned life insurance     286       283       976       1,119       1,723  
Losses on sales of investment securities, net     (101 )     -       (1,031 )     (103 )     (1,031 )
Other     118       177       194       565       924  
Total non-interest income     3,899       4,068       3,371       14,951       14,744  
Non-interest expense:                                        
Compensation and benefits     6,815       6,304       6,264       25,507       23,103  
Occupancy and equipment     1,293       1,364       1,550       5,153       5,663  
Data processing     546       476       452       2,047       1,889  
Amortization of mortgage servicing rights and other intangibles     224       247       240       948       1,164  
Professional fees     919       746       1,043       2,950       2,912  
Valuation allowance on assets held for sale     356       -       -       356       1,108  
Other     2,107       2,114       2,325       8,272       8,240  
Total non-interest expense     12,260       11,251       11,874       45,233       44,079  
Earnings before income taxes     5,928       6,061       2,396       23,053       14,089  
Income tax expense (benefit)     1,188       1,131       (886 )     4,278       1,086  
Net earnings   $ 4,740     $ 4,930     $ 3,282     $ 18,775     $ 13,003  
                                         
Net earnings per share (1)                                        
Basic   $ 0.78     $ 0.81     $ 0.54     $ 3.09     $ 2.15  
Diluted     0.77       0.81       0.54       3.07       2.15  
Dividends per share (1)     0.20       0.20       0.19       0.80       0.76  
Shares outstanding at end of period (1)     6,074,381       6,073,744       6,063,958       6,074,381       6,063,958  
Weighted average common shares outstanding - basic (1)     6,073,867       6,072,915       6,063,988       6,070,662       6,045,959  
Weighted average common shares outstanding - diluted (1)     6,129,670       6,121,123       6,079,252       6,118,861       6,052,496  
                                         
Tax equivalent net interest income   $ 14,954     $ 14,260     $ 12,574     $ 56,358     $ 46,428  

 

(1) Share and per share values at or for the periods ended December 31, 2024, September 30, 2025, and December 31, 2025 have been adjusted to give effect to the 5% stock dividend paid during December 2025.

 

 

 

LANDMARK BANCORP, INC. AND SUBSIDIARIES

Select Ratios and Other Data (unaudited)

 

    As of or for the
three months ended,
    As of or for the
year ended,
 
    December 31,     September 30,     December 31,     December 31,     December 31,  
(Dollars in thousands, except per share amounts)   2025     2025     2024     2025     2024  
Performance ratios:                                        
Return on average assets (1)     1.17 %     1.21 %     0.83 %     1.17 %     0.83 %
Return on average equity (1)     11.88 %     13.00 %     9.54 %     12.68 %     10.01 %
Net interest margin (1)(2)     4.03 %     3.83 %     3.51 %     3.86 %     3.28 %
Effective tax rate     20.0 %     18.7 %     -37.0 %     18.6 %     7.7 %
Efficiency ratio (3)     62.8 %     61.2 %     70.0 %     62.7 %     69.1 %
Adjusted non-interest income to total income (3)     21.2 %     22.2 %     25.9 %     21.2 %     25.3 %
                                         
Average balances:                                        
Investment securities   $ 359,146     $ 362,717     $ 409,648     $ 365,837     $ 432,928  
Loans     1,106,438       1,108,545       1,010,153       1,086,576       974,293  
Assets     1,612,385       1,617,429       1,568,821       1,599,415       1,558,236  
Interest-bearing deposits     987,965       984,335       944,969       979,361       938,223  
Total deposits     1,356,125       1,347,357       1,314,338       1,340,280       1,301,372  
FHLB and other borrowings     49,647       72,871       57,507       61,273       70,226  
Subordinated debentures     21,651       21,651       21,651       21,651       21,651  
Repurchase agreements     1,878       1,833       12,212       4,730       12,216  
Stockholders’ equity   $ 158,242     $ 150,434     $ 136,933     $ 148,032     $ 129,944  
                                         
Average tax equivalent yield/cost (1):                                        
Investment securities     3.39 %     3.35 %     3.03 %     3.34 %     3.00 %
Loans     6.40 %     6.37 %     6.28 %     6.37 %     6.30 %
Total interest-bearing assets     5.66 %     5.61 %     5.34 %     5.60 %     5.28 %
Interest-bearing deposits     2.06 %     2.18 %     2.25 %     2.14 %     2.38 %
Total deposits     1.50 %     1.59 %     1.62 %     1.56 %     1.71 %
FHLB and other borrowings     4.40 %     4.67 %     5.10 %     4.62 %     5.53 %
Subordinated debentures     6.30 %     6.62 %     7.15 %     6.56 %     7.55 %
Repurchase agreements     3.38 %     3.68 %     2.51 %     3.17 %     2.82 %
Total interest-bearing liabilities     2.26 %     2.44 %     2.52 %     2.37 %     2.70 %
                                         
Capital ratios:                                        
Equity to total assets     10.00 %     9.63 %     8.65 %                
Tangible equity to tangible assets (3)     8.03 %     7.66 %     6.58 %                
Book value per share   $ 26.44     $ 25.64     $ 22.46                  
Tangible book value per share (3)   $ 20.79     $ 19.96     $ 16.70                  
                                         
Rollforward of allowance for credit losses (loans):                                        
Beginning balance   $ 12,299     $ 13,762     $ 11,544     $ 12,825     $ 10,608  
Charge-offs     (459 )     (2,380 )     (246 )     (3,050 )     (659 )
Recoveries     118       67       27       333       476  
Provision for credit losses for loans     500       850       1,500       2,350       2,400  
Ending balance   $ 12,458     $ 12,299     $ 12,825     $ 12,458     $ 12,825  
                                         
Allowance for unfunded loan commitments   $ 150     $ 150     $ 150                  
                                         
Non-performing assets:                                        
Non-accrual loans   $ 9,994     $ 9,999     $ 13,115                  
Accruing loans over 90 days past due     -       -       -                  
Real estate owned     -       -       167                  
Total non-performing assets   $ 9,994     $ 9,999     $ 13,282                  
                                         
Loans 30-89 days delinquent   $ 4,274     $ 4,853     $ 6,201                  
                                         
Other ratios:                                        
Loans to deposits     79.09 %     83.36 %     78.21 %                
Loans 30-89 days delinquent and still accruing to gross loans outstanding     0.38 %     0.43 %     0.59 %                
Total non-performing loans to gross loans outstanding     0.90 %     0.89 %     1.25 %                
Total non-performing assets to total assets     0.62 %     0.62 %     0.84 %                
Allowance for credit losses to gross loans outstanding     1.12 %     1.10 %     1.22 %                
Allowance for credit losses to total non-performing loans     124.65 %     123.00 %     97.79 %                
Net loan charge-offs to average loans (1)     0.12 %     0.83 %     0.09 %     0.25 %     0.02 %

 

(1) Information is annualized.

(2) Net interest margin is presented on a fully tax equivalent basis, using a 21% federal tax rate.

(3) Non-GAAP financial measures. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation to the most comparable GAAP equivalent.

 

 

 

LANDMARK BANCORP, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures (unaudited)

 

    As of or for the
three months ended,
    As of or for the
year ended,
 
    December 31,     September 30,     December 31,     December 31,     December 31,  
(Dollars in thousands, except per share amounts)   2025     2025     2024     2025     2024  
Non-GAAP financial ratio reconciliation:                                        
Total non-interest expense   $ 12,260     $ 11,251     $ 11,874     $ 45,233     $ 44,079  
Less: foreclosure and real estate owned expense     20       (22 )     (13 )     (3 )     (47 )
Less: amortization of other intangibles     (133 )     (152 )     (151 )     (588 )     (663 )
Less: valuation allowance on assets held for sale     (356 )     -       -       (356 )     (1,108 )
Adjusted non-interest expense (A)     11,791       11,077       11,710       44,286       42,261  
Net interest income (B)     14,789       14,094       12,399       55,685       45,724  
Non-interest income     3,899       4,068       3,371       14,951       14,744  
Less: losses on sales of investment securities, net     101       -       1,031       103       1,031  
Less: gains on sales of premises and equipment and foreclosed assets     (17 )     (55 )     (62 )     (81 )     (326 )
Adjusted non-interest income (C)   $ 3,983     $ 4,013     $ 4,340     $ 14,973     $ 15,449  
                                         
Efficiency ratio (A/(B+C))     62.8 %     61.2 %     70.0 %     62.7 %     69.1 %
Adjusted non-interest income to total income (C/(B+C))     21.2 %     22.2 %     25.9 %     21.2 %     25.3 %
                                         
Total stockholders’ equity   $ 160,631     $ 155,727     $ 136,215                  
Less: goodwill and other intangible assets     (34,367 )     (34,500 )     (34,955 )                
Tangible equity (D)   $ 126,264     $ 121,227     $ 101,260                  
                                         
Total assets   $ 1,606,642     $ 1,617,075     $ 1,574,142                  
Less: goodwill and other intangible assets     (34,367 )     (34,500 )     (34,955 )                
Tangible assets (E)   $ 1,572,275     $ 1,582,575     $ 1,539,187                  
                                         
Tangible equity to tangible assets (D/E)     8.03 %     7.66 %     6.58 %                
                                         
Shares outstanding at end of period (F)     6,074,381       6,073,744       6,063,958                  
                                         
Tangible book value per share (D/F)   $ 20.79     $ 19.96     $ 16.70