株探米国株
日本語 英語
エドガーで原本を確認する
503 Kaliste Saloom RoadLafayetteLouisiana337237-1960January 26, 20260001436425FALSE00014364252026-01-262026-01-26

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 26, 2026
Home Bancorp, Inc.
(Exact name of registrant as specified in its charter)
Louisiana 001-34190 71-1051785
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
503 Kaliste Saloom Road, Lafayette, Louisiana
70508
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code
(337) 237-1960
N/A
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading symbol(s) Name of each exchange on which registered
Common Stock HBCP Nasdaq Stock 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 26, 2026, the Registrant announced its results of operations for the quarter ended December 31, 2025. A copy of the related press release (the "Press Release") is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference herein. The Press Release attached hereto is being furnished to the SEC and shall not be deemed "filed" for any purpose except as otherwise provided herein.

Item 7.01
Regulation FD Disclosure

On January 26, 2026, the Registrant made available the supplemental information attached as Exhibit 99.2 prepared for use with the press release.

The investor presentation attached hereto as Exhibit 99.2 and incorporated herein by reference is being furnished pursuant to this Item 7.01 and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and it shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or under the Exchange Act, whether made before or after the date hereof, except as expressly set forth by specific reference in such filing to this Current Report on Form 8-K.

Item 8.01 Other Events

On January 26, 2026, the Registrant announced that its Board of Directors declared a cash dividend in the amount of $0.31 per share. The cash dividend will be paid on February 20, 2026 to shareholders of record at the close of business on February 9, 2026.

Item 9.01 Financial Statements and Exhibits

(a)Not applicable.
(b)Not applicable.
(c)Not applicable.
(d)Exhibits

The following exhibit is filed herewith.
Exhibit Number   Description
 
104
The cover page of Home Bancorp, Inc.'s Form 8-K is formatted in Inline XBRL
 




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.
  HOME BANCORP, INC.  
       
       
Date:  January 26, 2026
By: /s/ John W. Bordelon  
    John W. Bordelon  
    Chairman of the Board, President and Chief Executive Officer  

 

 


EX-99.1 2 a2025q4earningsrelease.htm EX-99.1 Document


hbcplogo.jpg

For further information contact:
John W. Bordelon, Chairman of the Board, President and CEO
(337) 237-1960

Release Date: January 26, 2026
For Immediate Release

HOME BANCORP ANNOUNCES 2025 FOURTH QUARTER RESULTS
AND DECLARES A QUARTERLY DIVIDEND

Lafayette, Louisiana – Home Bancorp, Inc. (Nasdaq: “HBCP”) (the “Company”), the parent company for Home Bank, N.A. (the “Bank”) (www.home24bank.com), reported financial results for the fourth quarter of 2025. For the quarter, the Company reported net income of $11.4 million, or $1.46 per diluted common share (“diluted EPS”), down $946,000, or 8%, from $12.4 million, or $1.59 diluted EPS, for the third quarter of 2025.

“We are pleased with our overall fourth quarter and full year results," said John W. Bordelon, President and Chief Executive Officer of the Company and the Bank. “During the fourth quarter, loan production increased and core deposits grew. Nonperforming assets increased for the quarter, but we do not anticipate any material losses. The net interest margin decreased to 4.06% for the quarter primarily due to lower loan yield and our ability to manage lower funding cost. The majority of our Certificates of Deposit will reprice within 120 days, which should continue to reduce deposit costs and have a positive impact on NIM. We remain well positioned to assist our customers with opportunities in the new year.”


Fourth Quarter 2025 Highlights

•Loans totaled $2.7 billion at December 31, 2025, up $38.1 million, or 1%, (an increase of 6% on an annualized basis), from September 30, 2025.

Deposits totaled $3.0 billion at December 31, 2025, down $2.7 million, or less than 1% for the quarter and on an annualized basis, from September 30, 2025. Core deposits increased $24.5 million, or 1% during the fourth quarter of 2025 to $2.2 billion (an increase of 5% on an annualized basis).

•Net interest income in the fourth quarter of 2025 totaled $34.0 million, down $58,000, or less than 1%, from the prior quarter.

•The net interest margin ("NIM") decreased 4 basis points from 4.10% for the third quarter of 2025 to 4.06% in the fourth quarter of 2025 primarily due to lower yield on interest-earning assets, partially offset by lower funding cost.

Nonperforming assets totaled $36.1 million, or 1.03% of total assets, at December 31, 2025, up $5.2 million, or 17%, from September 30, 2025, primarily due to two loan relationships which were moved to nonaccrual status, partially offset by paydowns in the fourth quarter of 2025.

•The Company recorded a $480,000 provision to the allowance for loan losses in the fourth quarter of 2025, compared to a $229,000 reversal to provision in the third quarter of 2025, primarily due to loan growth.

1

    
•Net loan charge-offs were $165,000 for the fourth quarter of 2025, compared to net loan charge-offs of $376,000 during the third quarter of 2025. Year-to-date net loan charge-offs to average loans was 0.03% for the year ended December 31, 2025.

Loans

Loans totaled $2.7 billion at December 31, 2025, up $38.1 million, or 1%, from September 30, 2025. The following table summarizes the changes in the Company’s loan portfolio from September 30, 2025 to December 31, 2025.





December 31, September 30, Increase (Decrease)
(dollars in thousands) 2025 2025 Amount Percent
Real estate loans:




One- to four-family first mortgage $ 493,446  $ 490,600  $ 2,846  %
Home equity loans and lines 92,574  86,885  5,689 
Commercial real estate 1,190,388  1,175,384  15,004 
Construction and land 329,227  325,725  3,502 
Multi-family residential 177,825  184,022  (6,197) (3)
Total real estate loans 2,283,460  2,262,616  20,844 
Other loans:



Commercial and industrial 430,517  413,590  16,927 
Consumer 30,046  29,689  357 
Total other loans 460,563  443,279  17,284 
Total loans $ 2,744,023  $ 2,705,895  $ 38,128  %

The average loan yield was 6.44% for the fourth quarter of 2025, down 9 basis points from the third quarter of 2025. The average loan yield began to decline in mid-September 2025 following the Federal Reserve rate cuts. Commercial and industrial and commercial real estate loans were the primary drivers for the loan growth during the fourth quarter of 2025. We experienced growth across most of our markets, primarily within our New Orleans and Acadiana markets.


Credit Quality and Allowance for Loan Losses

Nonperforming assets (“NPAs”) totaled $36.1 million, or 1.03% of total assets at December 31, 2025, up $5.2 million, or 17%, from $30.9 million, or 0.88% of total assets, at September 30, 2025. The increase in NPAs during the fourth quarter of 2025 was primarily due to two loan relationships totaling $5.7 million, which were put on nonaccrual during the quarter, partially offset by payoffs and paydowns. The Company recorded net loan charge-offs of $165,000 during the fourth quarter of 2025, compared to net loan charge-offs of $376,000 during the third quarter of 2025.

The Company made a $480,000 provision to the allowance for loan losses in the fourth quarter of 2025 primarily due to loan growth. For the year ended December 31, 2025, provisions to the allowance for loan losses totaled $1.1 million. At December 31, 2025, the allowance for loan losses totaled $33.1 million, or 1.21% of total loans, compared to $32.8 million, or 1.21% of total loans, at September 30, 2025. Changes in expected losses are based on various factors, including the changing economic activity, borrower specific information impacting changes in risk ratings, projected delinquencies and the impact of industry-wide loan modification efforts, among other factors.

2

    
The following tables present the Company’s loan portfolio by credit quality classification as of December 31, 2025 and September 30, 2025.
December 31, 2025
(dollars in thousands) Pass Special Mention Substandard Total
One- to four-family first mortgage
$ 486,453  $ —  $ 6,993  $ 493,446 
Home equity loans and lines 91,232  811  531  92,574 
Commercial real estate 1,155,097  2,947  32,344  1,190,388 
Construction and land 312,994  866  15,367  329,227 
Multi-family residential 176,227  —  1,598  177,825 
Commercial and industrial 426,265  —  4,252  430,517 
Consumer 30,000  —  46  30,046 
Total $ 2,678,268  $ 4,624  $ 61,131  $ 2,744,023 
September 30, 2025
(dollars in thousands) Pass Special Mention Substandard Total
One- to four-family first mortgage
$ 483,737  $ —  $ 6,863  $ 490,600 
Home equity loans and lines 85,877  —  1,008  86,885 
Commercial real estate 1,140,742  3,067  31,575  1,175,384 
Construction and land 314,986  892  9,847  325,725 
Multi-family residential 182,731  —  1,291  184,022 
Commercial and industrial 406,591  —  6,999  413,590 
Consumer 29,629  —  60  29,689 
Total $ 2,644,293  $ 3,959  $ 57,643  $ 2,705,895 


Investment Securities

The Company's investment securities portfolio totaled $392.5 million at December 31, 2025, an increase of $8.1 million, or 2%, from September 30, 2025. At December 31, 2025, the Company had a net unrealized loss position on its investment securities of $23.4 million, compared to a net unrealized loss of $26.5 million at September 30, 2025. The Company’s investment securities portfolio had an effective duration of 3.3 years and 3.5 years at December 31, 2025 and September 30, 2025, respectively. The Company made securities purchases of $14.4 million during the fourth quarter of 2025, compared to $4.3 million during third quarter of 2025. The Company had no securities sales during the year ended December 31, 2025.

The following table summarizes the composition of the Company's investment securities portfolio at December 31, 2025.
3

    
(dollars in thousands) Amortized Cost Fair Value
Available for sale:
U.S. agency mortgage-backed $ 284,749  $ 267,650 
Collateralized mortgage obligations 61,185  60,327 
Municipal bonds 53,018  48,147 
U.S. government agency 11,441  11,003 
Corporate bonds 4,491  4,321 
Total available for sale $ 414,884  $ 391,448 
Held to maturity:
Municipal bonds $ 1,065  $ 1,066 
Total held to maturity $ 1,065  $ 1,066 

Approximately 36% of the investment securities portfolio was pledged as of December 31, 2025 to secure public deposits. As of December 31, 2025 and September 30, 2025, the Company had $140.1 million and $140.2 million, respectively, of securities pledged to secure public deposits.

Deposits

Total deposits were $3.0 billion at December 31, 2025, down $2.7 million, or less than 1%, from September 30, 2025. Non-maturity deposits increased $24.5 million, or 1%, during the fourth quarter of 2025 to $2.2 billion. The following table summarizes the changes in the Company’s deposits from September 30, 2025 to December 31, 2025.









December 31,

September 30,

Increase/(Decrease)
(dollars in thousands)

2025

2025

Amount Percent
Demand deposits $ 792,951  $ 801,974  $ (9,023) (1) %
Savings 201,265  200,135  1,130 
Money market 518,740  499,404  19,336 
NOW 654,227  641,204  13,023 
Certificates of deposit 805,623  832,786  (27,163) (3)
Total deposits $ 2,972,806  $ 2,975,503  $ (2,697) —  %

The average rate on interest-bearing deposits decreased 6 basis points from 2.57% for the third quarter of 2025 to 2.51% for the fourth quarter of 2025. At December 31, 2025, certificates of deposit maturing within the next 12 months totaled $781.2 million, or 97% of total certificates of deposit.

We obtain most of our deposits from individuals, small businesses and public funds in our market areas. The following table presents our deposits per customer type for the periods indicated.

December 31, 2025 September 30, 2025
Individuals 52% 52%
Small businesses 39 39
Public funds 6 6
Broker 3 3
Total 100% 100%
The total amounts of our uninsured deposits (deposits in excess of $250,000, as calculated in accordance with FDIC regulations) were $885.4 million at December 31, 2025 and $894.8 million at September 30, 2025. Public funds in excess of the FDIC insurance limits are fully collateralized.
4

    
Net Interest Income

The net interest margin ("NIM") decreased 4 basis points from 4.10% for the third quarter of 2025 to 4.06% for the fourth quarter of 2025 primarily due to lower yield on interest-earning assets, which was offset with lower funding cost for average interest-bearing liabilities.

Average other interest-earning assets were $163.1 million for the fourth quarter of 2025, up $63.4 million, or 64%, from the third quarter of 2025 primarily due to an increase in the average balance of cash and cash equivalents.

The average rate paid on total interest-bearing deposits was 2.51% for the fourth quarter of 2025, down 6 basis points from the third quarter of 2025, due to the lower funding cost. The average rate paid on certificate of deposits was 3.83% for the fourth quarter of 2025, down 2 basis points from the third quarter of 2025.

Average FHLB advances were $3.0 million for the fourth quarter of 2025, a decrease of $36.4 million, or 92%, from the third quarter of 2025 due to paydowns of FHLB advances.

Loan accretion income from acquired loans totaled $242,000 for the fourth quarter of 2025, down $105,000, or 30%, compared to the third quarter of 2025.

Noninterest Income

Noninterest income for the fourth quarter of 2025 totaled $4.0 million, up $260,000, or 7%, from the third quarter of 2025. The increase was related primarily to increases in other income (up $174,000), gains on sale of loans (up $81,000) and service fees and charges (up $30,000), which were partially offset by decreases in bank card fees (down $22,000) for the fourth quarter of 2025 compared to the third quarter of 2025.

Noninterest Expense

Noninterest expense for the fourth quarter of 2025 totaled $23.0 million, up $515,000, or 2%, compared to the third quarter of 2025. The increase was primarily due to increases in other noninterest expense (up $637,000) and compensation and benefits (up $443,000), which were partially offset by decreases in foreclosed assets, net (down $323,000), occupancy expense (down $138,000) and a reversal to the allowance for credit losses on unfunded commitments (down $105,000) for the fourth quarter of 2025 compared to the third quarter of 2025.

Capital and Liquidity

At December 31, 2025, shareholders’ equity totaled $435.1 million, up $12.1 million, or 3%, compared to $423.0 million at September 30, 2025. The increase was primarily due to the Company’s earnings of $11.4 million and a decrease in the accumulated other comprehensive loss on available for sale investment securities during the fourth quarter of 2025, which were partially offset by shareholders' dividends. The market value of the Company's available for sale securities at December 31, 2025 increased $3.1 million, or 12%, during the fourth quarter of 2025. Preliminary Tier 1 leverage capital and total risk-based capital ratios were 11.84% and 15.29%, respectively, at December 31, 2025, compared to 11.80% and 15.24%, respectively, at September 30, 2025.

Dividend and Share Repurchases

The Company announced that its Board of Directors declared a quarterly cash dividend on shares of its common stock of $0.31 per share (unchanged from the previous quarterly cash dividend) payable on February 20, 2026, to shareholders of record as of February 9, 2026.

The Company repurchased 750 shares of its common stock during the fourth quarter of 2025 at an average price per share of $59.97. At December 31, 2025, an additional 390,222 shares remain eligible for purchase under the 2025 Repurchase Plan. The book value per share and tangible book value per share of the Company’s common stock was $55.56 and $44.84, respectively, at December 31, 2025.
5

    
Conference Call

Executive management will host a conference call to discuss fourth quarter 2025 results on Tuesday, January 27, 2026 at 10:30 a.m. CDT. Analysts, investors and interested parties may attend the conference call by dialing toll free 1.646.357.8785 (US Local/International) or 1.800.836.8184 (US Toll Free). The investor presentation can be accessed the day of the presentation on the Home Bancorp, Inc. website at https://home24bank.investorroom.com.

A replay of the conference call and a transcript of the call will be posted to the Investor Relations page of the Company's website, https://home24bank.investorroom.com.

Non-GAAP Reconciliation

This news release contains financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). The Company's management uses this non-GAAP financial information in its analysis of the Company's performance. In this news release, information is included which excludes intangible assets. Management believes the presentation of this non-GAAP financial information provides useful information that is helpful to a full understanding of the Company’s financial position and operating results. This non-GAAP financial information should not be viewed as a substitute for financial information determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP financial information presented by other companies. A reconciliation of non-GAAP information included herein to GAAP is presented below.




Quarter Ended
(dollars in thousands, except per share data) 12/31/2025 9/30/2025 6/30/2025 3/31/2025 12/31/2024




Reported net income $ 11,411  $ 12,357  $ 11,330  $ 10,964  $ 9,673 
Add: Core deposit intangible amortization, net tax 203  212  213  231  250 
Non-GAAP tangible income $ 11,614  $ 12,569  $ 11,543  $ 11,195  $ 9,923 
Total assets $ 3,492,626  $ 3,494,074  $ 3,491,455  $ 3,485,453  $ 3,443,668 
Less: Intangible assets 83,957  84,214  84,482  84,751  85,044 
Non-GAAP tangible assets $ 3,408,669  $ 3,409,860  $ 3,406,973  $ 3,400,702  $ 3,358,624 




Total shareholders’ equity $ 435,094  $ 423,044  $ 408,818  $ 402,831  $ 396,088 
Less: Intangible assets 83,957  84,214  84,482  84,751  85,044 
Non-GAAP tangible shareholders’ equity $ 351,137  $ 338,830  $ 324,336  $ 318,080  $ 311,044 




Return on average equity 10.52  % 11.78  % 11.24  % 11.02  % 9.71  %
Add: Average intangible assets 2.79  3.24  3.24  3.23  2.99 
Non-GAAP return on average tangible common equity 13.31  % 15.02  % 14.48  % 14.25  % 12.70  %




Common equity ratio 12.46  % 12.11  % 11.71  % 11.56  % 11.50  %
Less: Intangible assets 2.16  2.17  2.19  2.21  2.24 
Non-GAAP tangible common equity ratio 10.30  % 9.94  % 9.52  % 9.35  % 9.26  %




Book value per share $ 55.56  $ 54.05  $ 52.36  $ 50.82  $ 48.95 
Less: Intangible assets 10.72  10.76  10.82  10.69  10.51 
Non-GAAP tangible book value per share $ 44.84  $ 43.29  $ 41.54  $ 40.13  $ 38.44 






6

    
This news release contains certain forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.”

Forward-looking statements, by their nature, are subject to risks and uncertainties. A number of factors - many of which are beyond our control - could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. Home Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2024, describes some of these factors, including risk elements in the loan portfolio, risks related to our deposit actives, the level of the allowance for credit losses, risks of our growth strategy, geographic concentration of our business, dependence on our management team, risks of market rates of interest and of regulation on our business and risks of competition. Forward-looking statements speak only as of the date they are made. We do not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made or to reflect the occurrence of unanticipated events.
7

    
HOME BANCORP, INC. AND SUBSIDIARY
CONDENSED STATEMENTS OF FINANCIAL CONDITION
(Unaudited)
(dollars in thousands) 12/31/2025 9/30/2025 6/30/2025 3/31/2025 12/31/2024
Assets
Cash and cash equivalents $ 141,605  $ 189,324  $ 112,595  $ 110,662  $ 98,548 
Investment securities available for sale, at fair value 391,448  383,340  393,462  400,553  402,792 
Investment securities held to maturity 1,065  1,065  1,065  1,065  1,065 
Mortgage loans held for sale 1,558  1,932  1,305  1,855  832 
Loans, net of unearned income 2,744,023  2,705,895  2,764,538  2,747,277  2,718,185 
Allowance for loan losses (33,142) (32,827) (33,432) (33,278) (32,916)
Total loans, net of allowance for loan losses 2,710,881  2,673,068  2,731,106  2,713,999  2,685,269 
Office properties and equipment, net 48,995  45,223  45,216  45,327  42,324 
Cash surrender value of bank-owned life insurance 49,557  49,269  48,981  48,699  48,421 
Goodwill and core deposit intangibles 83,957  84,214  84,482  84,751  85,044 
Accrued interest receivable and other assets 63,560  66,639  73,243  78,542  79,373 
Total Assets $ 3,492,626  $ 3,494,074  $ 3,491,455  $ 3,485,453  $ 3,443,668 
Liabilities
Deposits $ 2,972,806  $ 2,975,503  $ 2,908,234  $ 2,827,207  $ 2,780,696 
Other Borrowings —  5,539  5,539  5,539  5,539 
Subordinated debt, net of issuance cost 54,675  54,621  54,567  54,513  54,459 
Federal Home Loan Bank advances 3,024  3,059  88,196  163,259  175,546 
Accrued interest payable and other liabilities 27,027  32,308  26,101  32,104  31,340 
Total Liabilities 3,057,532  3,071,030  3,082,637  3,082,622  3,047,580 
Shareholders' Equity
Common stock 78  78  78  79  81 
Additional paid-in capital 168,963  168,016  166,576  167,231  168,138 
Common stock acquired by benefit plans (982) (1,071) (1,160) (1,250) (1,339)
Retained earnings 284,834  275,912  265,817  261,856  259,190 
Accumulated other comprehensive loss (17,799) (19,891) (22,493) (25,085) (29,982)
Total Shareholders' Equity 435,094  423,044  408,818  402,831  396,088 
Total Liabilities and Shareholders' Equity $ 3,492,626  $ 3,494,074  $ 3,491,455  $ 3,485,453  $ 3,443,668 

8

    
HOME BANCORP, INC. AND SUBSIDIARY
CONDENSED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended
Twelve Months Ended
(dollars in thousands, except per share data) 12/31/2025 9/30/2025 12/31/2024 12/31/2025 12/31/2024
Interest Income
Loans, including fees $ 44,548  $ 45,607  $ 43,978  $ 179,474  $ 170,255 
Investment securities 2,530  2,504  2,703  10,294  10,908 
Other investments and deposits
1,642  1,111  1,123  4,004  3,604 
Total interest income 48,720  49,222  47,804  193,772  184,767 
Interest Expense
Deposits 13,808  13,805  13,606  53,377  52,780 
Other borrowings 54  1,279  168  6,094 
Subordinated debt expense 845  845  848  3,379  3,381 
Federal Home Loan Bank advances
11  412  485  3,594  2,250 
Total interest expense 14,672  15,116  16,218  60,518  64,505 
Net interest income 34,048  34,106  31,586  133,254  120,262 
Provision (reversal) for loan losses 480  (229) 873  1,134  2,415 
Net interest income after provision for loan losses 33,568  34,335  30,713  132,120  117,847 
Noninterest Income
Service fees and charges 1,438  1,408  1,334  5,500  5,118 
Bank card fees 1,624  1,646  1,586  6,598  6,525 
Gain on sale of loans, net 225  144  62  860  470 
Income from bank-owned life insurance
289  288  282  1,136  1,100 
(Loss) gain on sale of assets, net (4) —  39  33 
Other income 426  252  326  1,364  1,379 
Total noninterest income 3,998  3,738  3,629  15,461  14,625 
Noninterest Expense
Compensation and benefits 13,974  13,531  13,314  53,479  51,330 
Occupancy 2,406  2,544  2,342  10,024  10,131 
Marketing and advertising 560  515  667  1,965  2,000 
Data processing and communication
2,548  2,556  2,526  10,374  10,241 
Professional fees 401  406  416  1,608  1,922 
Forms, printing and supplies 224  175  214  802  794 
Franchise and shares tax 434  475  400  1,868  1,863 
Regulatory fees 431  459  483  1,908  1,954 
Foreclosed assets, net 54  377  125  1,077  341 
Amortization of acquisition intangible
257  268  317  1,087  1,328 
(Reversal) provision for credit losses on unfunded commitments
(105) —  240  (1,075) 106 
Other expenses 1,862  1,225  1,311  6,446  5,279 
Total noninterest expense 23,046  22,531  22,355  89,563  87,289 
Income before income tax expense 14,520  15,542  11,987  58,018  45,183 
Income tax expense 3,109  3,185  2,314  11,956  8,756 
Net income $ 11,411  $ 12,357  $ 9,673  $ 46,062  $ 36,427 
Earnings per share - basic $ 1.48  $ 1.60  $ 1.22  $ 5.93  $ 4.58 
Earnings per share - diluted $ 1.46  $ 1.59  $ 1.21  $ 5.87  $ 4.55 
Cash dividends declared per common share $ 0.31  $ 0.29  $ 0.26  $ 1.14  $ 1.01 

9

    
HOME BANCORP, INC. AND SUBSIDIARY
SUMMARY FINANCIAL INFORMATION
(Unaudited)
Three Months Ended
Twelve Months Ended
(dollars in thousands, except per share data) 12/31/2025 9/30/2025 12/31/2024 12/31/2025 12/31/2024
EARNINGS DATA
Total interest income $ 48,720  $ 49,222  $ 47,804  $ 193,772  $ 184,767 
Total interest expense 14,672  15,116  16,218  60,518  64,505 
  Net interest income 34,048  34,106  31,586  133,254  120,262 
Provision (reversal) for loan losses
480  (229) 873  1,134  2,415 
Total noninterest income 3,998  3,738  3,629  15,461  14,625 
Total noninterest expense 23,046  22,531  22,355  89,563  87,289 
Income tax expense 3,109  3,185  2,314  11,956  8,756 
  Net income $ 11,411  $ 12,357  $ 9,673  $ 46,062  $ 36,427 
AVERAGE BALANCE SHEET DATA
Total assets $ 3,501,957  $ 3,467,070  $ 3,439,925  $ 3,473,442  $ 3,386,721 
Total interest-earning assets 3,288,830  3,255,291  3,232,896  3,261,733  3,183,952 
Total loans 2,716,382  2,743,695  2,686,188  2,742,263  2,652,669 
PPP loans 168  235  2,742  509  4,436 
Total interest-bearing deposits 2,183,431  2,128,540  2,035,579  2,110,057  1,982,064 
Total interest-bearing liabilities 2,241,895  2,228,117  2,250,699  2,252,653  2,222,067 
Total deposits 2,977,273  2,918,938  2,789,712  2,883,707  2,729,704 
Total shareholders' equity 430,198  416,239  396,163  413,657  381,196 
PER SHARE DATA
Earnings per share - basic $ 1.48  $ 1.60  $ 1.22  $ 5.93  $ 4.58 
Earnings per share - diluted 1.46  1.59  1.21  5.87  4.55 
Book value at period end 55.56  54.05  48.95  55.56  48.95 
Tangible book value at period end 44.84  43.29  38.44  44.84  38.44 
Shares outstanding at period end 7,831,342  7,827,481  8,091,522  7,831,342  8,091,522 
Weighted average shares outstanding
Basic 7,726,157  7,712,707  7,944,629  7,773,161  7,955,619 
Diluted 7,795,826  7,782,979  7,993,852  7,845,853  8,004,672 
SELECTED RATIOS (1)
Return on average assets 1.29  % 1.41  % 1.12  % 1.33  % 1.08  %
Return on average equity 10.52  11.78  9.71  11.14  9.56 
Common equity ratio 12.46  12.11  11.50  12.46  11.50 
Efficiency ratio (2)
60.57  59.54  63.48  60.22  64.71 
Average equity to average assets 12.28  12.01  11.52  11.91  11.26 
Tier 1 leverage capital ratio (3)
11.84  11.80  11.38  11.84  11.38 
Total risk-based capital ratio (3)
15.29  15.24  14.51  15.29  14.51 
Net interest margin (4)
4.06  4.10  3.82  4.03  3.71 
SELECTED NON-GAAP RATIOS (1)
Tangible common equity ratio (5)
10.30  % 9.94  % 9.26  % 10.30  % 9.26  %
Return on average tangible common equity (6)
13.31  15.02  12.70  14.25  12.68 
10

    
(1)With the exception of end-of-period ratios, all ratios are based on average daily balances during the respective periods.
(2)The efficiency ratio represents noninterest expense as a percentage of total revenues. Total revenues is the sum of net interest income and noninterest income.
(3)Capital ratios are preliminary end-of-period ratios for the Bank only and are subject to change.
(4)Net interest margin represents net interest income as a percentage of average interest-earning assets. Taxable equivalent yields are calculated using a marginal tax rate of 21%.
(5)Tangible common equity ratio is common shareholders' equity less intangible assets divided by total assets less intangible assets. See "Non-GAAP Reconciliation" for additional information.
(6)Return on average tangible common equity is net income plus amortization of core deposit intangible, net of taxes, divided by average common shareholders' equity less average intangible assets. See "Non-GAAP Reconciliation" for additional information.

11

    
HOME BANCORP, INC. AND SUBSIDIARY
Consolidated Net Interest Margin
(Unaudited)

Three Months Ended

12/31/2025 9/30/2025 12/31/2024
(dollars in thousands) Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate
Interest-earning assets:






Loans receivable $ 2,716,382  $ 44,548  6.44  % $ 2,743,695  $ 45,607  6.53  % $ 2,686,188  $ 43,978  6.43  %
Investment securities (TE)(1)
409,391  2,530  2.49  411,889  2,504  2.45  449,216  2,703  2.42 
Other interest-earning assets 163,057  1,642  4.00  99,707  1,111  4.42  97,492  1,123  4.58 
Total interest-earning assets $ 3,288,830  $ 48,720  5.83  % $ 3,255,291  $ 49,222  5.95  % $ 3,232,896  $ 47,804  5.82  %
Interest-bearing liabilities:
Deposits:
Savings, checking, and money market $ 1,359,342  $ 5,860  1.71  % $ 1,301,888  $ 5,783  1.76  % $ 1,311,815  $ 5,721  1.73  %
Certificates of deposit 824,089  7,948  3.83  826,652  8,022  3.85  723,764  7,885  4.33 
Total interest-bearing deposits 2,183,431  13,808  2.51  2,128,540  13,805  2.57  2,035,579  13,606  2.66 
Other borrowings 783  4.19  5,539  54  3.80  107,767  1,279  4.72 
Subordinated debt 54,647  845  6.18  54,593  845  6.19  54,427  848  6.23 
FHLB advances 3,034  11  1.52  39,445  412  4.12  52,926  485  3.63 
Total interest-bearing liabilities $ 2,241,895  $ 14,672  2.60  % $ 2,228,117  $ 15,116  2.69  % $ 2,250,699  $ 16,218  2.87  %
Noninterest-bearing deposits $ 793,842  $ 790,398  $ 754,133 
Net interest spread (TE)(1)
3.23  % 3.26  % 2.95  %
Net interest margin (TE)(1)
4.06  % 4.10  % 3.82  %
(1)Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%

12

    
HOME BANCORP, INC. AND SUBSIDIARY
Consolidated Net Interest Margin
(Unaudited)

Twelve Months Ended

12/31/2025 12/31/2024
(dollars in thousands) Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate
Interest-earning assets:



Loans receivable $ 2,742,263  $ 179,474  6.47  % $ 2,652,669  $ 170,255  6.33  %
Investment securities (TE)(1)
421,750  10,294  2.46  459,785  10,908  2.39 
Other interest-earning assets 97,720  4,004  4.10  71,498  3,604  5.04 
Total interest-earning assets $ 3,261,733  $ 193,772  5.88  % $ 3,183,952  $ 184,767  5.74  %
Interest-bearing liabilities:
Deposits:
Savings, checking, and money market $ 1,316,199  $ 22,575  1.72  % $ 1,277,083  $ 21,200  1.66  %
Certificates of deposit 793,858  30,802  3.88  704,981  31,580  4.48 
Total interest-bearing deposits 2,110,057  53,377  2.53  1,982,064  52,780  2.66 
Other borrowings 4,348  168  3.86  128,699  6,094  4.74 
Subordinated debt 54,567  3,379  6.19  54,348  3,381  6.22 
FHLB advances 83,681  3,594  4.24  56,956  2,250  3.92 
Total interest-bearing liabilities $ 2,252,653  $ 60,518  2.68  % $ 2,222,067  $ 64,505  2.90  %
Noninterest-bearing deposits $ 773,650  $ 747,640 
Net interest spread (TE)(1)
3.20  % 2.84  %
Net interest margin (TE)(1)
4.03  % 3.71  %
(1)Taxable equivalent (TE) amounts are calculated using a federal income tax rate of 21%.
13

    
HOME BANCORP, INC. AND SUBSIDIARY
SUMMARY CREDIT QUALITY INFORMATION
(Unaudited)
Three Months Ended
(dollars in thousands) 12/31/2025 9/30/2025 6/30/2025 3/31/2025 12/31/2024
CREDIT QUALITY (1)
Nonaccrual loans:
One- to four-family first mortgage
$ 6,531  $ 6,402  $ 6,272  $ 6,368  $ 7,039 
Home equity loans and lines 531  1,008  1,033  372  279 
Commercial real estate 9,011  10,016  7,669  4,349  3,304 
Construction and land 15,367  9,847  6,103  5,584  1,622 
Multi-family residential 1,281  973  916  930  — 
Commercial and industrial 1,344  1,161  1,312  1,206  1,311 
Consumer 46  60  35  161  27 
Total nonaccrual loans
$ 34,111  $ 29,467  $ 23,340  $ 18,970  $ 13,582 
Accruing loans past due 90 days and over 65  55  12  77  16 
Total nonperforming loans 34,176  29,522  23,352  19,047  13,598 
Foreclosed assets and ORE 1,929  1,384  2,077  2,424  2,010 
Total nonperforming assets $ 36,105  $ 30,906  $ 25,429  $ 21,471  $ 15,608 
Nonperforming assets to total assets 1.03  % 0.88  % 0.73  % 0.62  % 0.45  %
Nonperforming loans to total assets 0.98  0.84  0.67  0.55  0.39 
Nonperforming loans to total loans 1.25  1.09  0.84  0.69  0.50 
ALLOWANCE FOR CREDIT LOSSES
Allowance for loan losses:
Beginning balance
$ 32,827  $ 33,432  $ 33,278  $ 32,916  $ 32,278 
(Reversal) provision for loan losses
480  (229) 489  394  873 
Charge-offs
(189) (488) (460) (226) (255)
Recoveries
24  112  125  194  20 
Net charge-offs
(165) (376) (335) (32) (235)
Ending balance
$ 33,142  $ 32,827  $ 33,432  $ 33,278  $ 32,916 
14

    
HOME BANCORP, INC. AND SUBSIDIARY
SUMMARY CREDIT QUALITY INFORMATION
(Unaudited)
Three Months Ended
(dollars in thousands) 12/31/2025 9/30/2025 6/30/2025 3/31/2025 12/31/2024
Reserve for unfunded lending commitments(2)
Beginning balance
$ 1,730  $ 1,730  $ 2,700  $ 2,700  $ 2,460 
(Reversal) provision for losses on unfunded lending commitments
(105) —  (970) —  240 
Ending balance
$ 1,625  $ 1,730  $ 1,730  $ 2,700  $ 2,700 
Total allowance for credit losses 34,767  34,557  35,162  35,978  35,616 
Total loans
$ 2,744,023  $ 2,705,895  $ 2,764,538  $ 2,747,277  $ 2,718,185 
Total unfunded commitments
509,331  509,709  492,306  508,864  516,785 
Allowance for loan losses to nonperforming assets 91.79  % 106.22  % 131.47  % 154.99  % 210.89  %
Allowance for loan losses to nonperforming loans 96.97  111.20  143.17  174.72  242.07 
Allowance for loan losses to total loans 1.21  1.21  1.21  1.21  1.21 
Allowance for credit losses to total loans 1.27  1.28  1.27  1.31  1.31 
Year-to-date loan charge-offs $ (1,363) $ (1,174) $ (686) $ (226) $ (1,285)
Year-to-date loan recoveries 455  431  319  194  249 
Year-to-date net loan charge-offs $ (908) $ (743) $ (367) $ (32) $ (1,036)
Annualized YTD net loan charge-offs to average loans (0.03) % (0.04) % (0.03) % —  % (0.04) %
(1)It is our policy to cease accruing interest on loans 90 days or more past due, with certain limited exceptions. Nonperforming assets consist of nonperforming loans, foreclosed assets and surplus real estate (ORE). Foreclosed assets consist of assets acquired through foreclosure or acceptance of title in-lieu of foreclosure. ORE consists of closed or unused bank buildings.
(2)The allowance for unfunded lending commitments is recorded within accrued interest payable and other liabilities on the Consolidated Statements of Financial Condition.

15
EX-99.2 3 investorpresentationq420.htm EX-99.2 investorpresentationq420
Q4 2025 Earnings Conference Call


 
Certain comments in this presentation contain certain forward looking statements (as defined in the Securities Exchange Act of 1934 and the regulations thereunder). Forward looking statements are not historical facts but instead represent only the beliefs, expectations or opinions of Home Bancorp, Inc. and its management regarding future events, many of which, by their nature, are inherently uncertain. Forward looking statements may be identified by the use of such words as: “believe”, “expect”, “anticipate”, “intend”, “plan”, “estimate”, or words of similar meaning, or future or conditional terms such as “will”, “would”, “should”, “could”, “may”, “likely”, “probably”, or “possibly.” Forward looking statements include, but are not limited to, financial projections and estimates and their underlying assumptions; statements regarding plans, objectives and expectations with respect to future operations, products and services; and statements regarding future performance. Such statements are subject to certain risks, uncertainties and assumption, many of which are difficult to predict and generally are beyond the control of Home Bancorp, Inc. and its management, that could cause actual results to differ materially from those expressed in, or implied or projected by, forward looking statements. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward looking statements: (1) economic and competitive conditions which could affect the volume of loan originations, deposit flows and real estate values; (2) the levels of noninterest income and expense and the amount of loan losses; (3) competitive pressure among depository institutions increasing significantly; (4) changes in the interest rate environment causing reduced interest margins; (5) general economic conditions, either nationally or in the markets in which Home Bancorp, Inc. is or will be doing business, being less favorable than expected; (6) political and social unrest, including acts of war or terrorism; (7) we may not fully realize all the benefits we anticipated in connection with our acquisitions of other institutions or our assumptions made in connection therewith may prove to be inaccurate; (8) cyber incidents or other failures, disruptions or security beaches; or (9) legislation or changes in regulatory requirements adversely affecting the business of Home Bancorp, Inc. Home Bancorp, Inc. undertakes no obligation to update these forward looking statements to reflect events or circumstances that occur after the date on which such statements were made. As used in this report, unless the context otherwise requires, the terms “we,” “our,” “us,” or the “Company” refer to Home Bancorp, Inc. and the term the “Bank” refers to Home Bank, N.A., a national bank and wholly owned subsidiary of the Company. In addition, unless the context otherwise requires, references to the operations of the Company include the operations of the Bank. For a more detailed description of the factors that may affect Home Bancorp’s operating results or the outcomes described in these forward-looking statements, we refer you to our filings with the Securities and Exchange Commission, including our annual report on Form 10-K for the year ended December 31, 2024. Home Bancorp assumes no obligation to update the forward-looking statements made during this presentation. For more information, please visit our website www.home24bank.com. Non-GAAP Information This presentation contains financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). The Company's management uses this non-GAAP financial information in its analysis of the Company's performance. In this presentation, information is included which excludes acquired loans, intangible assets, impact of the gain (loss) on the sale of a banking center, the impact of merger-related expenses and one-time tax effects. Management believes the presentation of this non-GAAP financial information provides useful information that is helpful to a full understanding of the Company’s financial position and core operating results. This non-GAAP financial information should not be viewed as a substitute for financial information determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP financial information presented by other companies. | 2 Forward-Looking Statements


 
Headquarters: Lafayette, LA Ticker: HBCP (NASDAQ) History: • Founded in 1908 • IPO completed October 2008 • Six acquisitions completed since 2010 • 43 locations across Southern Louisiana, Western Mississippi and Houston Highlights: • Total Assets: $3.5 billion at December 31, 2025 • Market Cap: $494 million at January 22, 2026 • Ownership (S&P Global as of January 22, 2026) • Institutional: 49% • Insider/ESOP: 12% | 3 Our Company Total Assets $3.5B Total Loans $2.7B Total Deposits $3.0B


 
| 4 Our Markets


 
Quarterly Financial Highlights 3Q 2024 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 Profitability Net income $ 9,437 $ 9,673 $ 10,964 $ 11,330 $ 12,357 $ 11,411 Diluted EPS 1.18 1.21 1.37 1.45 1.59 1.46 Net interest income 30,382 31,586 31,749 33,351 34,106 34,048 Provision (reversal) for loan losses 140 873 394 489 (229) 480 Core pre-provision net income(1) 9,430 10,430 11,205 10,881 12,113 11,721 Net interest margin ("NIM") 3.71 % 3.82 % 3.91 % 4.04 % 4.10 % 4.06 % ROA 1.10 1.12 1.29 1.31 1.41 1.29 ROE 9.8 9.7 11.0 11.2 11.8 10.5 ROATCE(1) 12.9 12.7 14.3 14.5 15.0 13.3 Efficiency ratio 65.3 63.5 60.4 60.5 59.5 60.6 Balance Sheet Assets $ 3,441,990 $ 3,443,668 $ 3,485,453 $ 3,491,455 $ 3,494,074 $ 3,492,626 Loans 2,668,286 2,718,185 2,747,277 2,764,538 2,705,895 2,744,023 Cash and cash equivalents 135,877 98,548 110,662 112,595 189,324 141,605 Allowance for loan losses (32,278) (32,916) (33,278) (33,432) (32,827) (33,142) Total deposits 2,777,487 2,780,696 2,827,207 2,908,234 2,975,503 2,972,806 TCE ratio 9.2 % 9.3 % 9.4 % 9.5 % 9.9 % 10.3 % Loan/Deposit ratio 96.1 97.8 97.2 95.1 90.9 92.3 Per Share Data Share price $ 44.58 $ 46.21 $ 44.80 $ 51.78 $ 54.33 $ 57.80 Book value 48.75 48.95 50.82 52.36 54.05 55.56 Tangible book value(1) 38.17 38.44 40.13 41.54 43.29 44.84 Price / tangible book value per share 117 % 120 % 112 % 125 % 126 % 129 % Dividend paid $ 0.25 $ 0.26 $ 0.27 $ 0.27 $ 0.29 $ 0.31 (1) See appendix for reconciliation of Non-GAAP items. | 5 (dollars in thousands, except per share data)


 
H om e B an k To ta l A ss et s ($ in m illi on s) 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 Statewide Bank - $199 MM Guaranty Savings Bank - $257 MM Britton & Koontz Bank - $301 MM Bank of New Orleans - $346 MM St. Martin Bank & Trust - $597 MM CAGR = 11.7% as of December 31, 2025 | 6 Asset Growth Texan Bank - $416 MM


 
Profitability 0.99 1.76 1.07 1.23 1.08 1.33 1.12 1.04 1.25 1.27 1.12 1.32 GAAP Core pre-provision earnings 2020 2021 2022 2023 2024 2025 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% 1.6% 1.8% 2.0% Return on Average Assets 7.8 14.4 10.2 11.6 9.6 11.1 8.9 8.5 11.8 11.9 9.9 11.1 GAAP Core pre-provision earnings 2020 2021 2022 2023 2024 2025 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% Return on Average Equity 10.2 18.0 13.9 16.0 12.7 14.3 11.1 10.5 15.6 15.9 12.8 13.9 ROATCE Core pre-provision earnings 2020 2021 2022 2023 2024 2025 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% Return on Tangible Common Equity 59.1 57.1 62.1 61.2 64.7 60.2 63.8 64.8 61.2 61.3 64.6 60.8 GAAP Core pre-provision earnings 2020 2021 2022 2023 2024 2025 50.0% 55.0% 60.0% 65.0% 70.0% Efficiency Ratio (1) See appendix for reconciliation of Non-GAAP items. (1) | 7


 
Lo an B al an ce O ut st an di ng ($ in m ill io ns ) A nnualized G row th R ate Total Loans Annualized Growth Rate 1Q 2024 2Q 2024 3Q 2024 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 2,550 2,600 2,650 2,700 2,750 2,800 Loan Portfolio (as of December 31, 2025) CRE O.O. 26% 1-4 Mortgage 18% CRE N.O.O. 17% C&I 16% C&D 12% Multifamily 7% Home Equity 3% Consumer 1% Composition Market Diversification Acadiana 28% New Orleans 27% Houston 20% Northshore 13% Baton Rouge 10% MS 2% | 8 6% 1% 7% (8)%4% 3% 6% • Total loans - $2.7 billion • 4Q 2025 WAR - 6.44% • Houston market - 7% YTD annualized growth rate


 
OO CRE Portfolio (as of December 31, 2025) Geographic Exposure Houston, 36% Acadiana, 27% New Orleans 14% Northshore 12% Baton Rouge 9% Southwest LA, 1% Mississippi, 1% | 9 dollars in thousands Balances % of Total Loans % of OO CRE Avg Loan Size Criticized Balances Convenience Store $ 162,913 6 % 22 % $ 1,537 $ — Office 116,616 4 16 498 — Warehouse Or Industrial 95,969 4 13 568 7,460 Office Medical 86,264 3 12 863 — Other Specialty Use 53,373 2 7 905 3,729 Retail Single Tenant 52,235 2 7 629 — Restaurant/Bar 48,569 2 7 704 270 Hospital Or Surgical Center 48,509 2 7 4,410 — Church/School Mtg 42,063 2 6 914 1,463 Other 18,474 1 3 596 — Total $ 724,985 26 % 100 % $ 798 $ 12,922 Repricing or Maturing Term dollars in thousands 3 mths or less 4 - 12 mths 1 - 3 Years 3 - 5 Years 5+ Years Balances $ 121,366 $ 72,561 $ 172,689 $ 183,788 $ 174,581 WAR 6.1 % 5.4 % 5.5 % 6.8 % 4.5 % Average Rate 5.7% Fixed Rate % 67% Convenience Store Balances 87% in Houston Nonaccrual Balance $6.5 million


 
NOO CRE Portfolio, including Multifamily (as of December 31, 2025) Geographic Exposure New Orleans 41% Houston 20% Northshore 18% Acadiana 12% Baton Rouge 8% Other, 1% | 10 dollars in thousands Balances % of Total Loans % of NOO CRE Avg Loan Size Criticized Balances Multifamily $ 177,825 7 % 28 % $ 1,218 $ 1,598 Retail Multi-tenant 120,859 4 19 1,611 — Multi Use Facility 70,754 3 11 1,199 7,954 Other 67,463 3 10 1,143 392 Office 66,663 2 10 980 5,919 Hotel/Motel 58,278 2 9 1,355 7,813 Warehouse or Industrial 43,039 2 7 566 — Other Specialty Use 13,623 1 2 649 — Retail Single Tenant 13,065 1 2 451 363 Hospital or Surgical Center 11,659 — 2 1,943 — Total $ 643,228 23 % 100 % $ 1,105 $ 24,039 Repricing or Maturing Term dollars in thousands 3 mths or less 4 - 12 mths 1-3 years 3-5 Years 5+ Years Balances $ 123,158 $ 103,372 $ 204,601 $ 152,099 $ 59,998 WAR 6.4 % 4.9 % 5.7 % 6.9 % 4.2 % Average Rate 5.83% Fixed Rate % 70% Nonaccrual Balance $3.8 million


 
CRE Non-Medical Office Exposure (as of December 31, 2025) | 11 Nonaccrual Balance NOO loans - $0.0 OO loans - $0.0 Total Non-Medical Office Loans $183.3 million or 6.7% of total loans NOO Geographic Exposure Baton Rouge 0.9% Houston 0.8% Norths hore 0.3% Acadiana 0.3% New Orlean s 0.1% Mississ ippi —% dollars in thousands Balances % of Total Loans Avg Loan Size Criticized Balances Baton Rouge $ 23,795 0.9 % $ 1,400 $ — Houston 21,781 0.8 1,815 5,919 Northshore 8,878 0.3 986 — Acadiana 8,493 0.3 369 — New Orleans 3,545 0.1 591 — Mississippi 171 — 171 — Total NOO Office $ 66,663 2.4 % $ 980 $ 5,919 dollars in thousands Balances % of Total Loans Avg Loan Size Criticized Balances Acadiana $ 32,941 1.2 % $ 471 $ — Houston 29,349 1.1 863 — New Orleans 22,007 0.8 550 — Baton Rouge 14,318 0.5 367 — Northshore 12,003 0.4 445 — Mississippi 3,525 0.1 352 — Southwest LA 2,474 0.1 177 — Total OO Office $ 116,616 4.2 % $ 498 $ — OO Office Exposure NOO Office Exposure Average Remaining Maturity NOO 5.8 yrs OO 7.0 yrs Average Rate NOO 5.1% OO 5.9%


 
Commercial & Industrial (as of December 31, 2025) | 12 Nonaccrual Balance $1.3 million LOC Utilization Rate 51% Average Rate 7.1% Geographic Exposure Acadiana 43% Baton Rouge 17% New Orleans 10% Houston 10% Northshore 9% Southwest 8% Natchez 3% dollars in thousands Balances % of C&I % of Loans Avg Loan Size Criticized Balances Finance and Insurance $ 57,973 13.5 % 2.1 % $ 1,035 $ 1,068 Professional Services 51,153 11.9 % 1.9 124 73 Retail 48,920 11.4 % 1.8 263 348 Manufacturing 39,380 9.1 % 1.4 285 578 Real Estate Leasing 38,870 9.0 % 1.4 165 1,404 Construction 33,611 7.8 % 1.2 111 214 Healthcare 31,211 7.2 % 1.1 136 — Transportation 28,469 6.6 % 1.0 206 175 Agriculture 24,015 5.6 % 0.9 161 59 Oil & Gas Extraction 18,697 4.3 % 0.7 267 — Other 58,218 13.5 % 2.1 150 335 Totals $ 430,517 100 % 15.7 % $ 185 $ 4,254 Repricing or Maturing Term dollars in thousands 3 mths or less 4 -12 Mths 1 - 3 Years 3 - 5 Years 5+ Years Balances $ 242,842 $ 36,361 $ 39,674 $ 46,986 $ 64,654 WAR 7.5 % 7.4 % 6.3 % 7.0 % 6.2 % Fixed Rate % 41%


 
C&D Portfolio (as of December 31, 2025) Commercial Construction, 52% Lots, Development and Unimproved Land, 27% 1-4 Family Construction, 21% Composition | 13 Historic Charge-off (Recovery Rate) Charge-off (recovery) 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 (0.25)% —% 0.25% 0.50% 0.75% 1.00% Total Balance $329.2 million Average Balance $563,000 $883K net charge-offs since 2009 4.6% on Nonaccrual or $15.4 million


 
Loans & Securities - Repricing and Maturity (as of December 31, 2025) | 14 Loan Repricing or Maturing Term Rate Structure Total Loans and Leases (1) dollars in millions Floating Rate* 3 mths or less 4 -12 Mths 1 - 3 Years 3 - 5 Years 5 - 7 Years 7+ Years Total Fixed Adjustable Residential mortgages $35 $19 $63 $120 $92 $30 $134 $493 $273 $220 Home equity loans and lines 84 — 1 2 1 — 5 93 8 85 Commercial real estate 150 68 153 303 293 118 105 1,190 796 394 Construction and land 129 46 102 32 16 2 2 329 135 194 Multifamily 23 4 23 74 43 2 9 178 140 38 Commercial and industrial 228 15 37 39 47 37 28 431 178 253 Other consumer 10 2 2 5 3 2 6 30 25 5 Total Loans and Leases $659 $154 $381 $575 $495 $191 $289 $2,744 $1,555 $1,189 % of Total 24% 6% 14% 21% 18% 7% 10% 100% 57% 43% Cumulative 24% 30% 44% 65% 83% 90% 100% Weighted average rate 7.05% 5.81% 5.91% 5.85% 6.86% 4.95% 4.97% 6.17% 5.59% 6.93% Investment Securities Projected Cash Flow Total Investment Securities (2) dollars in millions 3 mths or less 4 -12 Mths 1 - 3 Years 3 - 5 Years 5 - 7 Years 7+ Years Total Current par value $29 $51 $137 $83 $49 $68 $417 % of Total 7% 12% 33% 20% 12% 16% 100% Cumulative 7% 19% 52% 72% 84% 100% Weighted average rate 3.11% 2.43% 2.49% 2.67% 2.94% 2.19% 2.57% (1) Based on maturity date for fixed rate loans. (2) Par value for securities at December 31, 2025 by expected cash flow are shown. Actual cash flow may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties. *Floating rate loans reprice regularly every 3 months or less.


 
($ in m illi on s) $29.3 $2.3 $(0.1) $2.4 $(1.0) $1.1 $(0.9) $29.3 $31.5 $32.9 $33.1 Dec 2022 Organic Provision Net Charge- offs Dec 2023 Organic Provision Net Charge- offs Dec 2024 Organic Provision Net Charge- offs Dec 2025 0 10 20 30 40 2023 (dollars in thousands) 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 Total Loans $ 2,718,185 $ 2,747,277 $ 2,764,538 $ 2,705,895 $ 2,744,023 Total nonperforming loans 13,598 19,047 23,352 29,522 34,176 Total special mention loans 823 820 1,812 3,959 4,624 Total substandard loans 35,790 36,409 49,811 57,643 61,131 Total criticized loans $ 36,613 $ 37,229 $ 51,623 $ 61,602 $ 65,755 Nonperforming loans / Total loans 0.50 % 0.69 % 0.84 % 1.09 % 1.25 % Criticized loans / Total loans 1.35 % 1.36 % 1.87 % 2.28 % 2.40 % ALL / Total Loans 1.21 % 1.21 % 1.21 % 1.21 % 1.21 % 20242021 Changes in ALL | 15 2025


 
1.30 0.77 0.49 0.34 0.31 0.45 1.03 0.75 0.40 0.28 0.14 0.20 0.32 0.80 NPAs / Total Assets Originated NPAs / Total Assets 2019 2020 2021 2022 2023 2024 2025 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% 1.6% NPAs / Assets title 0.09 0.12 0.09 0.03 — 0.04 0.03 2019 2020 2021 2022 2023 2024 2025 0.00% 0.05% 0.10% 0.15% Net Charge-offs / YTD Average Loans 63 165 146 267 304 211 92 ALL / NPAs 2019 2020 2021 2022 2023 2024 2025 0% 50% 100% 150% 200% 250% 300% 350% ALL / NPAs 1.73 1.03 0.83 0.41 0.52 0.76 1.24 1.32 0.74 0.57 0.32 0.36 0.67 1.18 Past Due Loans / Loans Originated Past Due / Originated Loans 2019 2020 2021 2022 2023 2024 2025 0.0% 0.5% 1.0% 1.5% 2.0% 2.5% Loans Past Due Credit Quality Trends | 16


 
Investment Portfolio | 17 (dollars in millions) Book Value Gain/(loss) Eff. Duration MBS $176 $(14) 4.0 Agency CMBS 156 (3) 2.1 Muni 54 (5) 5.1 CMO 14 — 2.4 Agency 11 — 3.4 Corp 4 — 0.4 Total $416 $(23) 3.3 10 Year Investment Cash Flow 19% 38% 52% 63% 72% 79% 84% 89% 92% 96% Expected Principal Cash Flows (dollars in thousands) Percentage of Cash Flows - Cumulative FYE 2026 FYE 2027 FYE 2028 FYE 2029 FYE 2030 FYE 2031 FYE 2032 FYE 2033 FYE 2034 FYE 2035 $— $10,000 $20,000 $30,000 $40,000 $50,000 $60,000 $70,000 $80,000 $90,000 —% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% MBS 42.3% Agency CMBS 37.5% Muni 13.0% Agency 2.8% CMO 3.3% Corp 1.1% 11.2% of total assets 2.5% Q4 yield $23.4 million unrealized loss ~ 5.6% of book value 99.7% AFS $3.1 million MV increase in Q4 $5.0 million increase in book value QoQ


 
Acadiana 54% New Orleans 14% Houston 10% Northshore 11% Mississippi, 7% Baton Rouge, 4% $ in m illi on s 28% 30% 34% 28% 26% 27% 29% 31% 25% 24% 23% 22% 17% 13% 13% 24% 26% 27% 15% 15% 16% 15% 17% 17% 11% 11% 12% 9% 8% 7% Demand deposits NOW Certificates of deposit Money Market Savings Balance 2020 2021 2022 2023 2024 2025 1,500 2,000 2,500 3,000 Change (dollars in thousands) 12/31/2024 9/30/2025 12/31/2025 QoQ YoY Demand Deposits 733,073 801,974 792,951 (9,023) 59,878 Savings 210,977 200,135 201,265 1,130 (9,712) Money Market 457,483 499,404 518,740 19,336 61,257 NOW 645,246 641,204 654,227 13,023 8,981 CDs 733,917 832,786 805,623 (27,163) 71,706 Total Deposits $ 2,780,696 $ 2,975,503 $ 2,972,806 $ (2,697) $ 192,110 Deposits (as of December 31, 2025) | 18 $35,809 Average deposit size 27% Non-interest bearing deposit composition 7% YTD 2025 growth rate


 
Deposits (as of December 31, 2025) | 19 Retail Business Public Broker Total FDIC Insured 44% 17% —% —% 61% Uninsured (1) 8 17 — — 25 Reciprocal — 5 — — 5 Public Funds — — 6 — 6 Brokered Deposits — — — 3 3 Total 52% 39% 6% 3% 100% Cost of Deposits 1.52 1.63 1.75 1.73 1.68 1.71 1.76 1.71 4.41 4.58 4.59 4.33 4.00 3.86 3.85 3.83 2.52 2.69 2.78 2.66 2.51 2.52 2.57 2.51 1.82 1.94 2.03 1.94 1.85 1.84 1.88 1.84 Interest-bearing non-maturity deposits Certificates of deposit Total interest-bearing deposits Total deposits 1Q 2024 2Q 2024 3Q 2024 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 1.20 1.60 2.00 2.40 2.80 3.20 3.60 4.00 4.40 4.80 (1) Excluding internal accounts, over FDIC limit and not collateralized (2) Total primary funding sources covering uninsured deposits. Funding Availability (in thousands) Q4 2025 FHLB availability $ 1,256,621 Unencumbered investments (book) 63,558 FRB discount window 500 Total primary funding sources $ 1,320,679 Fed fund lines 55,000 Total primary and secondary liquidity $ 1,375,679 Uninsured Deposits(1) Approximately $726 million or 24% of total deposits Coverage of Uninsured Deposits(2) 182%


 
3.64 3.66 3.71 3.82 3.91 4.04 4.10 4.06 NIM 1Q 24 2Q 24 3Q 24 4Q 24 1Q 25 2Q 25 3Q 25 4Q 25 3.40% 3.60% 3.80% 4.00% 4.20% 4.40% 4.60% NIM (TE) 6.18 6.28 6.43 6.43 6.43 6.50 6.53 6.44 Loan Yield 1Q 24 2Q 24 3Q 24 4Q 24 1Q 25 2Q 25 3Q 25 4Q 25 6.15% 6.30% 6.45% 6.60% Yield on Loans 2.79 2.93 3.02 2.87 2.74 2.71 2.69 2.60 1Q 24 2Q 24 3Q 24 4Q 24 1Q 25 2Q 25 3Q 25 4Q 25 2.5% 2.8% 3.0% 3.3% Cost of Interest-Bearing Liabilities Yields | 20 Total borrowings decreased $41.1 million for the quarter ended December 2025 NIM 4.06% for the quarter ended December 2025 1.84% Cost of total deposits for the quarter ended December 2025


 
Rate Shock 1 Year % Change in NII 200 7.2% 100 3.7% (100) (4.1)% (200) (8.4)% % of assets 2019 2024 2025 Cash 2% 3% 4% Investments 12% 12% 11% Loans, excluding PPP 78% 79% 79% Other Assets 8% 6% 6% NMD - noninterest-bearing 20% 21% 23% NMD - interest-bearing 45% 38% 39% CDs 18% 21% 23% Total Deposits 83% 80% 85% Borrowings 2% 5% —% Subordinated Debt —% 2% 2% Other 1% 1% 1% Equity 14% 12% 12% Loan portfolio effective duration ~ 1.8 (based on management estimates) Cost of 2Q2016 - 3Q2019 3Q2019 - 1Q2022 1Q2022 - 3Q2024 3Q2024 - 4Q2025 Interest-bearing deposits 36% 40% 49% 16% Total deposits 27% 31% 36% 11% Interest-bearing liabilities 33% 40% 53% 25% Funding earning assets 23% 29% 37% 20% Interest Rate Risk Forecasted Change in NII Liability Betas Historical Funding Betas Balance Sheet Composition | 21 Fed Funds Effective Cost of Deposits Cost of Funding Earning Assets Q2- 16 Q4- 16 Q2- 17 Q4- 17 Q2- 18 Q4- 18 Q3- 19 Q4- 19 Q2- 20 Q4- 20 Q2- 21 Q4- 21 Q1- 22 Q2- 22 Q4- 22 Q2- 23 Q4- 23 Q1- 24 Q2- 24 Q3- 24 Q4- 2024 Q1- 25 Q2- 25 Q3- 25 Q4- 2025 —% 1.00% 2.00% 3.00% 4.00% 5.00% Investment Portfolio effective duration = 3.3 43% of loan portfolio is variable


 
0.62 0.57 0.54 0.44 0.46 0.43 0.45 2019 2020 2021 2022 2023 2024 2025 0.40% 0.45% 0.50% 0.55% 0.60% 0.65% Noninterest Income(1) / Assets 2.87 2.53 2.41 2.51 2.52 2.58 2.59 2019 2020 2021 2022 2023 2024 2025 2.00% 2.50% 3.00% 3.50% Noninterest Expense(1) / Assets (1) Excludes non-core items. See appendix for reconciliation of non-GAAP items. (dollars in thousands) 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 Service fees and charges $ 1,334 $ 1,309 $ 1,345 $ 1,408 $ 1,438 Bank card fees 1,586 1,578 1,750 1,646 1,624 Gain on sale of loans 62 377 114 144 225 Gain (loss) on sale of assets, net 39 9 (2) — (4) Other 608 736 509 540 715 Total noninterest income $ 3,629 $ 4,009 $ 3,716 $ 3,738 $ 3,998 (dollars in thousands) 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 Compensation $ 13,314 $ 12,652 $ 13,322 $ 13,531 $ 13,974 Data processing 2,526 2,642 2,628 2,556 2,548 Occupancy 2,342 2,561 2,513 2,544 2,406 Provision (reversal) for unfunded 240 — (970) — (105) Other 3,933 3,724 4,914 3,900 4,223 Total noninterest expense $ 22,355 $ 21,579 $ 22,407 $ 22,531 $ 23,046 Noninterest expense excl. provision for unfunded $ 22,115 $ 21,579 $ 23,377 $ 22,531 $ 23,151 Noninterest Income & Expense | 22


 
0.84 0.88 0.91 0.93 1.00 1.01 1.14 0.31 Q1 Q2 Q3 Q4 2019 2020 2021 2022 2023 2024 2025 2026 0.00 0.50 1.00 1.50 Dividends Per Share 27.22 29.60 34.00 29.57 29.20 34.45 38.44 44.84 Tangible book value 2019 2020 2021 March 2022 2022 2023 2024 2025 20 25 30 35 40 Tangible Book Value Share Repurchase Activity Year # Shares Average Price Cash Utilized 2019 419,498 36.82 15,444,895 2020 530,504 26.41 14,011,605 2021 246,012 36.18 8,900,409 2022 288,350 39.30 11,333,399 2023 164,272 32.01 5,257,822 2024 124,634 37.79 4,710,202 2025 321,590 44.30 14,247,421 2026 (as of 01/22/2026) — — — Total 2,094,860 $ 35.28 $ 73,905,753 Capital | 23 ~ 390,222 shares remaining in current plans as of January 22, 2026 New Share Repurchase Plan approved 405,000 17% Shares repurchased since 2019 8.7% CAGR TBV / share, since 2019 Cash acquisition - Texan Bank Cash dividend of $0.31 per share payable on February 20, 2026 *payable in February 2026 *


 
9.8 10.4 11.0 11.4 11.8 14.7 12.4 13.0 13.3 14.1 15.9 13.6 14.2 14.5 15.3 Tier 1 leverage capital Common equity tier 1 Total risk-based capital 2021 2022 2023 2024 2025 0% 5% 10% 15% 20% Capital Ratios (Bank only) Capital | 24 Home Bank, N.A. Home Bancorp, Inc. As Reported Including AOCI Losses (1) As Reported Including AOCI Losses (1) Common Equity Tier 1 capital 14.1% 13.5% 12.7% 12.1% Tier 1 risk based capital 14.1% 13.5% 12.7% 12.1% Total risk based capital 15.3% 14.7% 15.8% 15.2% Tier 1 leverage capital 11.8% 11.3% 10.7% 10.2% (1) Assumes AOCI adjustments related to market valuations on securities and interest rate derivatives are included for regulatory capital calculations. Regulatory Capital and Adjusted Capital as of December 31, 2025


 
Investment Perspective | 25


 
| 26


 
3Q 2024 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 Total shareholders' equity $ 393,453 $ 396,088 $ 402,831 $ 408,818 $ 423,044 $ 435,094 Less: intangible assets 85,361 85,044 84,751 84,482 84,214 83,957 Non-GAAP tangible shareholders' equity $ 308,092 $ 311,044 $ 318,080 $ 324,336 $ 338,830 $ 351,137 Reported net income $ 9,437 $ 9,673 $ 10,964 $ 11,330 $ 12,357 $ 11,411 Add: amortization CDI, net tax 259 250 231 213 212 203 Non-GAAP tangible net income $ 9,696 $ 9,923 $ 11,195 $ 11,543 $ 12,569 $ 11,614 Return on average equity 9.8 % 9.7 % 11.0 % 11.2 % 11.8 % 10.5 % Add: intangible assets 3.1 3.0 3.3 3.3 3.2 2.8 Non-GAAP return on tangible common equity 12.9 % 12.7 % 14.3 % 14.5 % 15.0 % 13.3 % Book value per share $ 48.75 $ 48.95 $ 50.82 $ 52.36 $ 54.05 $ 55.56 Less: intangible assets 10.58 10.51 10.69 10.82 10.76 10.72 Non-GAAP tangible book value per share $ 38.17 $ 38.44 $ 40.13 $ 41.54 $ 43.29 $ 44.84 Reported net income $ 9,437 $ 9,673 $ 10,964 $ 11,330 $ 12,357 $ 11,411 Less: PPP loan income 35 12 17 2 1 1 Less: gain (loss) on sale of assets (10) 39 9 (2) — (4) Less: loan discount accretion 452 421 356 356 347 242 Add: provision (reversal) for loan losses 140 873 394 489 (229) 480 Add: provision (reversal) for credit losses on unfunded commitments — 240 — (970) — (105) Add: CDI amortization 328 317 293 269 268 257 Total non-core items, net of taxes (7) 757 241 (449) (244) 310 Core pre-provision net income (1) $ 9,430 $ 10,430 $ 11,205 $ 10,881 $ 12,113 $ 11,721 Appendix (non-GAAP reconciliation) | 27 (dollars in thousands, except per share data)


 
2020 2021 2022 2023 2024 2025 Total shareholders' equity $ 321,842 $ 351,903 $ 329,954 $ 367,444 $ 396,088 $ 435,094 Less: intangible assets 63,112 61,949 87,973 86,372 85,044 83,957 Non-GAAP tangible shareholders' equity $ 258,730 $ 289,954 $ 241,981 $ 281,072 $ 311,044 $ 351,137 Reported net income $ 24,765 $ 48,621 $ 34,072 $ 40,240 $ 36,427 $ 46,062 Add: amortization CDI, net tax 1,074 919 1,266 1,264 1,049 859 Non-GAAP tangible income $ 25,839 $ 49,540 $ 35,338 $ 41,504 $ 37,476 $ 46,921 Return on average equity 7.8 % 14.4 % 10.2 % 11.6 % 9.6 % 11.1 % Add: intangible assets 2.4 3.6 3.7 4.4 3.1 3.2 Non-GAAP return on tangible common equity 10.2 % 18.0 % 13.9 % 16.0 % 12.7 % 14.3 % Originated loans $ 1,625,139 $ 1,593,769 $ 1,961,425 $ 2,169,500 $ 2,354,927 $ 2,436,576 Acquired loans 354,815 246,324 469,325 412,138 363,258 307,447 Total loans $ 1,979,954 $ 1,840,093 $ 2,430,750 $ 2,581,638 $ 2,718,185 $ 2,744,023 Originated NPAs $ 10,353 $ 8,348 $ 4,489 $ 6,518 $ 10,970 $ 27,838 Acquired NPAs 9,628 6,116 6,487 3,871 4,638 8,267 Total NPAs $ 19,981 $ 14,464 $ 10,976 $ 10,389 $ 15,608 $ 36,105 Originated past due loans $ 12,070 $ 9,071 $ 6,215 $ 7,864 $ 15,681 $ 28,852 Acquired past due loans 8,335 6,146 3,683 5,569 4,920 5,184 Total past due loans $ 20,405 $ 15,217 $ 9,898 $ 13,433 $ 20,601 $ 34,036 Average assets $ 2,491,612 $ 2,765,878 $ 3,178,862 $ 3,262,820 $ 3,386,721 $ 3,473,442 Less: average PPP loans 169,665 169,149 15,691 5,997 4,436 509 Average assets excluding PPP loans $ 2,321,947 $ 2,596,729 $ 3,163,171 $ 3,256,823 $ 3,382,285 $ 3,472,933 Appendix (non-GAAP reconciliation) | 28 (dollars in thousands)


 
2020 2021 2022 2023 2024 2025 Reported noninterest income $ 14,305 $ 16,271 $ 13,885 $ 14,636 $ 14,625 $ 15,461 Less: BOLI benefit — 1,717 — — — — Less: gain (loss) on sale of securities — — — (249) — — Less: gain (loss) on sale of assets — (504) 26 (27) 33 3 Non-GAAP noninterest income $ 14,305 $ 15,058 $ 13,859 $ 14,912 $ 14,592 $ 15,458 Reported noninterest expense $ 62,981 $ 66,982 $ 81,909 $ 82,841 $ 87,289 $ 89,563 Less: one-time foreclosed asset recovery — — — 739 — — Less: merger-related expenses — 299 1,971 — — — Non-GAAP noninterest expense $ 62,981 $ 66,683 $ 79,938 $ 82,102 $ 87,289 $ 89,563 Reported net income $ 24,765 $ 48,621 $ 34,072 $ 40,240 $ 36,427 $ 46,062 Less: PPP loan income 5,895 13,208 1,359 95 89 21 Less: BOLI benefit — 1,717 — — — — Less: gain (loss) on sale of assets — (504) 26 (27) 33 3 Less: gain (loss) on sale of securities — — — (249) — — Less: loan discount accretion 4,097 2,361 2,933 2,532 1,888 1,301 Add: provision (reversal) for loan losses 12,728 (10,161) 7,489 2,341 2,415 1,134 Add: provision (reversal) for credit losses on unfunded commitments — 390 278 501 106 (1,075) Add: CDI amortization 1,360 1,163 1,602 1,601 1,328 1,087 Add: one-time foreclosed asset recovery — — — (739) — — Add: merger-related expenses — 299 1,971 — — — Non-core items, net of taxes 3,236 (19,822) 5,547 1,069 1,453 (142) Core pre-provision net income (1) $ 28,001 $ 28,799 $ 39,619 $ 41,309 $ 37,880 $ 45,920 (1) Core pre-provision net income - removes the impact of one time items, PPP income, provision for credit losses, loan discount accretion and CDI. Appendix (non-GAAP reconciliation) | 29 (dollars in thousands)


 
2020 2021 1Q2022 2022 2023 2024 1Q2025 2Q2025 3Q2025 4Q2025 Total shareholders' equity $ 321,842 $ 351,903 $ 337,504 $ 329,954 $ 367,444 $ 396,088 $ 402,831 $ 408,818 $ 423,044 $ 435,094 Less: intangible assets 63,112 61,949 87,569 87,973 86,372 85,044 84,751 84,482 84,214 83,957 Non-GAAP tangible shareholders' equity $ 258,730 $ 289,954 $ 249,935 $ 241,981 $ 281,072 $ 311,044 $ 318,080 $ 324,336 $ 338,830 $ 351,137 Shares Outstanding 8,740,104 8,526,907 8,453,014 8,286,084 8,158,281 8,091,522 7,926,331 7,808,421 7,827,481 7,831,342 Book value per share $ 36.82 $ 41.27 $ 39.93 $ 39.82 $ 45.04 $ 48.95 $ 50.82 $ 52.36 $ 54.05 $ 55.56 Less: intangible assets 7.22 7.27 10.36 10.62 10.59 10.51 10.69 10.82 10.76 10.72 Non-GAAP tangible book value per share $ 29.60 $ 34.00 $ 29.57 $ 29.20 $ 34.45 $ 38.44 $ 40.13 $ 41.54 $ 43.29 $ 44.84 Appendix (non-GAAP reconciliation) | 30 (dollars in thousands except for per share data)