株探米国株
日本語 英語
エドガーで原本を確認する
0001751783false00017517832026-01-292026-01-29

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 29, 2026

Rhinebeck Bancorp, Inc.

(Exact Name of Registrant as Specified in Charter)

Maryland

001-38779

83-2117268

(State or Other Jurisdiction)

of Incorporation)

(Commission File No.)

(I.R.S. Employer

Identification No.)

2 Jefferson Plaza, Poughkeepsie, New York

12601

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s telephone number, including area code:(845) 454-8555

Not Applicable

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

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

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.01 per share

RBKB

The NASDAQ Stock Market, LLC

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))

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 2.02Results of Operations and Financial Condition.

On January 29, 2026, Rhinebeck Bancorp, Inc. issued a press release announcing 2025 fourth quarter and year-end financial results.

A copy of the press release is attached to this report as Exhibit 99.1 and is incorporated by reference herein. The information contained in this Item 2.02, including the information set forth in the press release and incorporated by reference herein, is being “furnished” and not “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Item 9.01Financial Statements and Exhibits.

(d) Exhibits:

99.1​ ​Rhinebeck Bancorp, Inc. Press Release dated January 29, 2026.

104Cover Page Interactive Data File (embedded within the 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.

RHINEBECK BANCORP, INC.

DATE: January 29, 2026

By: /s/ Kevin Nihill

Kevin Nihill

Chief Financial Officer

EX-99 2 rbkb-20260129xex99.htm EX-99

Rhinebeck Bancorp, Inc. Reports

Results for the Quarter and Year Ended December 31, 2025

NEWS PROVIDED BY

Rhinebeck Bancorp, Inc.


Poughkeepsie, New York, January 29, 2026 /ACCESSWIRE/ Rhinebeck Bancorp, Inc. (the “Company”) (NASDAQ: RBKB), the holding company of Rhinebeck Bank (the “Bank”), reported net income for the fourth quarter of 2025 of $2.3 million, compared to net income of $2.7 million for the third quarter of 2025 and a net loss of $2.7 million for the fourth quarter of 2024. Diluted earnings per share were $0.21 for the fourth quarter of 2025, compared to earnings per share of $0.25 for the third quarter of 2025 and diluted loss per share of $0.25 for the same quarter of 2024. Net income for the year ended December 31, 2025 totaled $10.0 million, compared to a net loss of $8.6 million for last year. Diluted earnings per share were $0.92 and diluted loss per share was $0.80 for the years ended December 31, 2025 and 2024, respectively. The results for the quarter and year-ended December 31, 2024 reflected $4.0 million and $16.0 million of loss on the sale of securities, respectively, from the previously disclosed balance sheet restructurings.

President and Chief Executive Officer Matthew Smith said, “We are pleased to report a strong turnaround in profitability in 2025, highlighted by full-year net income of $10.0 million and a return on average assets of 0.78%. Our 2025 results reflect disciplined balance sheet management, improved operating efficiency, and margin expansion in a challenging interest rate environment. Net interest margin increased to 3.89% for the year, driven by prudent pricing strategies and stable funding costs, while our efficiency ratio improved meaningfully to 73.12%. Asset quality remains strong, with non-performing assets at just 0.28% of total assets. We enter 2026 with a solid capital position, strong liquidity, and a continued focus on supporting our customers and communities while delivering sustainable value to shareholders.”

Income Statement Analysis

Net interest income increased $1.7 million, or 16.3%, to $11.8 million for the three months ended December 31, 2025, from $10.2 million for the three months ended December 31, 2024.  Net  interest income for the three months ended September 30, 2025 was $12.0 million. The increase over prior year was primarily due to higher yields, higher average balances of interest-earning assets and lower costs on interest-bearing liabilities, partially offset by an increase in the average balance of interest-bearing liabilities. The interest rate spread improved 42 basis points from 2.78% for the three months ended December 31, 2024 to 3.20% for the three months ended December 31, 2025, as asset yields increased while liability costs decreased. For the three months ended December 31, 2025, when compared to the same period in 2024, the average yield of interest-earning assets improved by 30 basis points to 5.79% and the average balance of interest-earning assets increased by $55.8 million, or 4.8%, to $1.21 billion. The balance sheet restructuring in the fourth quarter of 2024 significantly increased the yield on our available-for-sale securities. The average balance of interest-bearing liabilities increased by $50.5 million, or 5.9%, primarily due to a $75.1 million increase in the average balance of interest-bearing deposits (primarily money market accounts and time deposits), partially offset by a $24.6 million decrease in the average balance of FHLB advances, while the cost of interest-bearing liabilities decreased by 12 basis points to 2.59% due to the lower market interest rate environment and less reliance on higher-costing FHLB advances. The net interest margin was 3.87% for the three months ended December 31, 2025, compared to 3.93% for the three months ended September 30, 2025 and 3.50% for the three months ended December 31, 2024.


Year-to-date net interest income increased $8.7 million, or 23.1%, to $46.4 million compared to $37.7 million for the prior year primarily due to higher yields on interest-earning assets and lower costs on interest- bearing liabilities. The interest rate spread increased by 79 basis points, from 2.44% for the year ended December 31, 2024, to 3.23% for 2025, primarily due to favorable asset and liability pricing. For the year ended December 31, 2025, the average balance of interest-earning assets increased by $3.0 million, or 0.3%, to $1.19 billion while the average yield improved by 46 basis points to 5.77%, when compared to the year ended December 31, 2024. The balance sheet restructuring in the second half of 2024 significantly increased the yield on our available-for-sale securities. The average balance of interest-bearing liabilities decreased by $4.6 million, or 0.5%, primarily due to a decrease in the average balance of FHLB advances of $42.8 million, partially offset by a $38.7 million increase in the average balance of deposits (primarily money market accounts and time deposits), while the cost of interest-bearing liabilities decreased by 33 basis points to 2.54% due to the lower interest rate environment and less reliance on higher-costing FHLB advances. The net interest margin increased by 72 basis points to 3.89% for the year ended December 31, 2025 from 3.17% for the year ended December 31, 2024.

The provision for credit losses decreased by $878,000, or 63.6%, from $1.4 million for the quarter ended December 31, 2024 to $503,000 for the current quarter primarily due to lower loan balances and a decrease in net charge-offs.  The provision for credit losses was $904,000 for the quarter ended September 30, 2025. Net charge-offs decreased by $600,000 from $971,000 for the fourth quarter of 2024 to $371,000 for the fourth quarter of 2025. The decrease was primarily due to a charge-off on a commercial loan of $524,000 in the fourth quarter of 2024.

The provision for credit losses decreased by $1.1 million, or 40.8%, from $2.8 million for the year ended December 31, 2024 to $1.7 million for the year ended December 31, 2025. The decrease in the provision was primarily due to decreases in net charge-offs on indirect automobile loans and commercial loans, partially offset by an increase in commercial real-estate loans. Net charge-offs decreased $462,000, or 19.3%, to $1.9 million for the year ended December 31, 2025 as compared to $2.4 million for the year ended December 31, 2024. The decrease was primarily due to decreased net charge-offs on indirect automobile and commercial loans, partially offset by increased net charge-offs on commercial real estate loans. The percentage of overdue account balances to total loans decreased to 1.52% at December 31, 2025 from 1.71% at December 31, 2024, while non-performing assets decreased $434,000, or 10.5%, to $3.7 million at December 31, 2025.

Non-interest income totaled $1.7 million for the three months ended December 31, 2025, compared to $1.9 million in the third quarter 2025 and a net loss of $2.2 million for the same period in 2024.  The prior-year period included a $4.0 million loss on the sale of investment securities related to the Company’s balance sheet restructuring. Excluding this loss, non-interest income would have decreased $178,000 from $1.9 million for the three months ended December 31, 2024 to $1.7 million for the current period. This decrease was primarily due to a $261,000 decrease in other non-interest income, particularly in swap income, partially offset by a $40,000, or 10.1%, increase in investment advisory income and a $27,000 increase in gain on sale of loans.

Non-interest income totaled $7.0 million for the year ended December 31, 2025, compared to a net loss of $9.0 million for 2024, representing an increase of $16.0 million. The net loss in 2024 was primarily attributable to a $16.0 million loss on the sale of investment securities in connection with the Company’s 2024 balance sheet restructuring. Excluding this loss, non-interest income would have decreased by $86,000, from $7.1 million for the year ended December 31, 2024, to $7.0 million for the year ended December 31, 2025. The decrease in non-interest income reflected a $413,000 decrease in income related to life insurance proceeds recognized during the fourth quarter of 2024, a $22,000 decrease in investment advisory income and an $18,000 decrease on service charges on deposit accounts. These decreases were largely offset by a $223,000, or 18.4%, increase in other non-interest income, primarily due to higher swap income, and a $92,000 increase in gain on the sales of loans.


For the fourth quarter of 2025, non-interest expense rose to $10.1 million, reflecting a $135,000, or 1.4%, increase compared to the same period in 2024. Noninterest expense was $9.7 million in the third quarter of 2025. The increase over the prior year quarter was primarily due to an increase in salaries and employee benefits which rose $343,000, or 6.3%, primarily due to increased incentive compensation and production commissions. Data processing expenses increased $83,000 and marketing expenses increased $62,000. These increases were partially offset by a $211,000 decrease in professional fees and a $126,000 decrease in FDIC deposit insurance.

For the year ended December 31, 2025, non-interest expense totaled $39.0 million, representing an increase of $2.2 million, or 5.9%, compared to $36.8 million in 2024. The increase was driven primarily by higher compensation and operating costs across several categories. Salaries and employee benefits rose $1.2 million, or 6.1%, largely reflecting higher incentive-based compensation, production commissions, and annual merit increases implemented to attract and retain talent. Other non-interest expense increased $629,000, or 9.7%, primarily due to higher retail banking and administrative costs. Marketing expense increased $271,000, or 46.1%, data processing expense rose $145,000, or 7.1%, and occupancy expense increased $91,000, or 2.1%, reflecting higher facilities-related costs. These increases were partially offset by decreases in professional fees of $123,000, or 6.4%, and FDIC deposit insurance and other insurance costs of $63,000, or 5.7%.

Balance Sheet Analysis

Total assets increased by $46.0 million, or 3.7%, to $1.30 billion as of December 31, 2025. Cash and cash equivalents rose by $64.5 million, or 172.1%. Available-for-sale securities increased by $2.3 million, or 1.4%, primarily due to $49.0 million in purchases and a $5.3 million reduction in unrealized losses, partially offset by $52.3 million in paydowns, calls, and maturities. Loans receivable decreased by $18.4 million, or 1.9%, to $953.4 million, primarily reflecting a strategic decrease of $81.9 million in indirect automobile loans, in line with our decision to reduce their share of the portfolio, partially offset by a $52.1 million increase in commercial real estate loans and a $13.4 million increase in residential real estate loans.

Past due loans decreased $2.2 million, or 13.0%, to $14.5 million, or 1.52% of total loans at December 31, 2025, down from $16.7 million, or 1.71% of total loans, at December 31, 2024. The decrease was most notable in indirect automobile loans, reflecting the positive impact of more conservative underwriting standards. The allowance for credit losses was 0.87% of total loans and 225.76% of non-performing loans at December 31, 2025 as compared to 0.88% of total loans and 206.56% of non-performing loans at December 31, 2024. Non-performing assets totaled $3.7 million at December 31, 2025, a decrease of $434,000, or 10.5%, from $4.1 million at December 31, 2024.

Total liabilities increased by $31.0 million, or 2.7%, to $1.16 billion at December 31, 2025. The increase was primarily driven by a $76.6 million, or 7.5%, increase in deposits. The growth in deposits was attributable to an $87.4 million, or 11.2%, increase in interest-bearing deposits, partially offset by a decrease in non-interest-bearing deposits of $10.9 million, or 4.6%. Uninsured deposits were approximately 27.9% and 26.9% of the Bank’s total deposits as of December 31, 2025 and December 31, 2024, respectively. The increase in deposits was partially offset by a $44.6 million, or 64.0%, reduction in borrowings as deposit growth allowed for excess cash to be used to pay down debt.

Stockholders' equity increased $15.0 million, or 12.3%, to $136.9 million at December 31, 2025. The increase was primarily due to net income of $10.0 million and a $5.0 million decrease in accumulated other comprehensive loss due to the balance sheet restructuring and the decreased interest rate environment. The Company's ratio of average equity to average assets was 10.09% for the year ended December 31, 2025 and 9.23% for the year ended December 31, 2024.


About Rhinebeck Bancorp

Rhinebeck Bancorp, Inc. is a Maryland corporation organized as the mid-tier holding company of Rhinebeck Bank and is the majority-owned subsidiary of Rhinebeck Bancorp, MHC.  The Bank is a New York chartered stock savings bank, which provides a full range of banking and financial services to consumer and commercial customers through its thirteen branches and two representative offices located in Dutchess, Ulster, Orange, and Albany counties in New York State.  Financial services including comprehensive brokerage, investment advisory services, financial product sales and employee benefits are offered through Rhinebeck Asset Management, a division of the Bank.

Forward Looking Statements

This press release contains certain forward-looking statements about the Company and the Bank.  Forward-looking statements include statements regarding anticipated future events or results and can be identified by the fact that they do not relate strictly to historical or current facts.  They often include words such as “believe”,  “expect”, “anticipate”, “estimate”, “intend”, “predict”, “forecast”, “improve”, “continue”, “will”, “would”, “should”, “could”, or “may”.  Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, inflation, changes in the interest rate environment, fluctuations in real estate values, general economic conditions or conditions within the securities markets, potential recessionary conditions, the imposition of tariffs or other domestic or international governmental policies and potential retaliatory responses, the impact of any federal government shutdown, changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio, our ability to access cost-effective funding, changes in asset quality, loan sale volumes, charge-offs and credit loss provisions, changes in economic assumptions that may impact our allowance for credit losses calculation, changes in demand for our products and services, legislative, accounting, tax and regulatory changes, including changes in the monetary and fiscal policies of the Board of Governors of the Federal Reserve System, the effect of our rating under the Community Reinvestment Act, political developments, uncertainties or instability, catastrophic events, acts of war or terrorism, natural disasters, such as earthquakes, drought, pandemics, extreme weather events, or a breach of our operational or security systems or infrastructure, including cyberattacks that could adversely affect the Company’s or the Bank’s financial condition and results of operations and the business in which the Company and the Bank are engaged.  

Accordingly, you should not place undue reliance on forward-looking statements. Rhinebeck Bancorp, Inc. undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.


The Company’s summary consolidated statements of income and financial condition and other selected financial data follow:

Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Income (Unaudited)

(In thousands, except share and per share data)

Three Months Ended

December 31,

September 30,

December 31,

Year Ended December 31, 

  ​ ​ ​

2025

2025

  ​ ​ ​

2024

  ​ ​ ​

2025

  ​ ​ ​

2024

Interest and Dividend Income

Interest and fees on loans

$

15,371

$

15,712

$

14,463

$

61,157

$

57,835

Interest and dividends on securities

 

1,360

 

1,124

 

1,285

 

5,110

 

4,274

Other income

 

990

 

923

 

235

 

2,606

 

1,113

Total interest and dividend income

 

17,721

 

17,759

 

15,983

 

68,873

 

63,222

Interest Expense

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Interest expense on deposits

 

5,446

 

5,443

 

5,223

 

20,517

 

21,294

Interest expense on borrowings

 

446

 

281

 

585

 

1,963

 

4,233

Total interest expense

 

5,892

 

5,724

 

5,808

 

22,480

 

25,527

Net interest income

 

11,829

 

12,035

 

10,175

 

46,393

 

37,695

Provision for Credit Losses

 

503

 

904

 

1,381

 

1,659

 

2,800

Net interest income after provision for credit losses

 

11,326

 

11,131

 

8,794

 

44,734

 

34,895

Non-interest Income (Loss)

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Service charges on deposit accounts

 

744

 

739

 

750

 

2,984

 

3,002

Net realized loss on sales of securities

 

 

 

(4,045)

 

 

(16,041)

Net gain on sales of loans

 

56

 

89

 

29

 

252

 

160

Increase in cash surrender value of life insurance

 

200

 

198

 

187

 

780

 

751

Net gain from sale of other real estate owned

 

 

 

 

 

4

Net gain (loss) on disposal of premises and equipment

 

10

 

(1)

 

 

9

 

(18)

Gain on life insurance

 

 

 

1

 

 

413

Investment advisory income

 

438

 

467

 

398

 

1,510

 

1,532

Other

 

231

 

447

 

492

 

1,436

 

1,213

Total non-interest income (loss)

 

1,679

 

1,939

 

(2,188)

 

6,971

 

(8,984)

Non-interest Expense

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Salaries and employee benefits

 

5,768

 

5,470

 

5,425

 

21,614

 

20,372

Occupancy

 

1,090

 

1,081

 

1,117

 

4,357

 

4,266

Data processing

 

603

 

524

 

520

 

2,186

 

2,041

Professional fees

 

337

 

501

 

548

 

1,807

 

1,930

Marketing

 

285

 

151

 

223

 

859

 

588

FDIC deposit insurance and other insurance

 

176

 

274

 

302

 

1,042

 

1,105

Amortization of intangible assets

 

7

 

16

 

20

 

60

 

80

Other

 

1,812

 

1,710

 

1,788

 

7,095

 

6,466

Total non-interest expense

 

10,078

 

9,727

 

9,943

 

39,020

 

36,848

Net income (loss) before income taxes

 

2,927

 

3,343

 

(3,337)

 

12,685

 

(10,937)

Net Provision (Benefit) for Income Taxes

 

591

 

648

 

(683)

 

2,640

 

(2,317)

Net income (loss)

$

2,336

$

2,695

$

(2,654)

$

10,045

$

(8,620)

Earnings (loss) per common share:

Basic

$

0.22

$

0.25

$

(0.25)

$

0.93

$

(0.80)

Diluted

$

0.21

$

0.25

$

(0.25)

$

0.92

$

(0.80)

Weighted average shares outstanding, basic

10,847,165

10,811,808

10,770,586

10,806,021

10,757,750

Weighted average shares outstanding, diluted

10,959,239

10,982,343

10,770,586

10,957,428

10,757,750


Rhinebeck Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition (Unaudited)

(In thousands, except share and per share data)

December 31, 

September 30,

December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2025

  ​ ​ ​

2024

Assets

Cash and due from banks

$

16,918

$

14,362

$

18,561

Federal funds sold

83,157

87,185

18,309

Interest-bearing depository accounts

1,911

1,918

614

Total cash and cash equivalents

101,986

103,465

37,484

Available-for-sale securities (at fair value)

 

162,203

 

148,920

 

159,947

Loans receivable (net of allowance for credit losses of $8,353, $8,196 and $8,539, respectively)

 

953,385

 

977,634

 

971,779

Federal Home Loan Bank stock

 

1,957

 

2,023

 

3,960

Accrued interest receivable

 

4,882

 

4,857

 

4,435

Cash surrender value of life insurance

 

30,996

 

30,796

 

30,193

Deferred tax assets (net of valuation allowance of $800, $928 and $1,336, respectively)

 

4,941

 

5,769

 

8,114

Premises and equipment, net

 

13,621

 

13,750

 

14,105

Goodwill

 

2,235

 

2,235

 

2,235

Intangible assets, net

 

106

 

113

 

166

Other assets

 

25,454

 

26,447

 

23,347

Total assets

$

1,301,766

$

1,316,009

$

1,255,765

Liabilities and Stockholders’ Equity

 

  ​

 

  ​

 

  ​

Liabilities

 

  ​

 

  ​

 

  ​

Deposits

 

  ​

 

  ​

 

  ​

Non-interest bearing

$

227,272

$

252,684

$

238,126

Interest bearing

 

870,068

 

863,144

 

782,657

Total deposits

 

1,097,340

 

1,115,828

 

1,020,783

Mortgagors’ escrow accounts

 

9,399

 

4,084

 

9,425

Advances from the Federal Home Loan Bank

 

25,153

 

26,603

 

69,773

Subordinated debt

 

5,155

 

5,155

 

5,155

Accrued expenses and other liabilities

 

27,867

 

31,335

 

28,796

Total liabilities

 

1,164,914

 

1,183,005

 

1,133,932

Stockholders’ Equity

 

  ​

 

  ​

 

  ​

Preferred stock (par value $0.01 per share; 5,000,000 authorized, no shares issued)

Common stock (par value $0.01; authorized 25,000,000; issued and outstanding 11,141,033, 11,145,681 and 11,094,828 at December 31, September 30, 2025 and December 31, 2024, respectively)

 

112

 

112

 

111

Additional paid-in capital

 

45,710

 

45,799

 

45,946

Unearned common stock held by the employee stock ownership plan

(2,837)

(2,891)

(3,055)

Retained earnings

 

101,797

 

99,475

 

91,766

Accumulated other comprehensive loss:

 

 

 

Net unrealized loss on available-for-sale securities, net of taxes

 

(6,255)

 

(6,892)

 

(10,480)

Defined benefit pension plan, net of taxes

 

(1,675)

 

(2,599)

 

(2,455)

Total accumulated other comprehensive loss

 

(7,930)

 

(9,491)

 

(12,935)

Total stockholders’ equity

 

136,852

 

133,004

 

121,833

Total liabilities and stockholders’ equity

$

1,301,766

$

1,316,009

$

1,255,765


Rhinebeck Bancorp, Inc. and Subsidiary

Average Balance Sheet (Unaudited)

(Dollars in thousands)

For the Three Months Ended December 31, 

2025

2024

  ​ ​ ​

Average

  ​ ​ ​

Interest and

  ​ ​ ​

  ​ ​ ​

Average

  ​ ​ ​

Interest and

  ​ ​ ​

  ​ ​ ​

Balance

Dividends

Yield/Cost(3)

Balance

Dividends

Yield/Cost(3)

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

Interest-bearing depository accounts and federal funds sold

$

82,385

$

990

 

4.77

%  

$

19,206

$

235

 

4.87

%  

Loans(1)

 

974,616

 

15,371

 

6.26

%  

 

969,088

 

14,463

 

5.94

%  

Available-for-sale securities

 

154,751

 

1,318

 

3.38

%  

 

166,512

 

1,212

 

2.90

%  

Other interest-earning assets

 

2,146

 

42

 

7.76

%  

 

3,250

 

73

 

8.94

%  

Total interest-earning assets

1,213,898

17,721

 

5.79

%  

1,158,056

15,983

 

5.49

%  

Non-interest-earning assets

 

90,180

 

  ​

 

  ​

 

88,239

 

  ​

 

  ​

Total assets

$

1,304,078

 

  ​

 

  ​

$

1,246,295

 

  ​

 

  ​

Liabilities and equity:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

NOW accounts

$

120,791

$

71

 

0.23

%  

$

123,333

$

47

 

0.15

%  

Money market accounts

 

236,500

 

1,614

 

2.71

%  

 

188,903

 

1,194

 

2.51

%  

Savings accounts

 

127,565

 

132

 

0.41

%  

 

136,106

 

125

 

0.37

%  

Certificates of deposit

 

378,492

 

3,608

 

3.78

%  

 

339,936

 

3,836

 

4.49

%  

Total interest-bearing deposits

 

863,348

 

5,425

 

2.49

%  

 

788,278

 

5,202

 

2.63

%  

Escrow accounts

 

7,137

 

21

 

1.17

%  

 

7,137

 

21

 

1.17

%  

Federal Home Loan Bank advances

 

25,903

 

357

 

5.47

%  

 

50,480

 

491

 

3.87

%  

Subordinated debt

5,155

 

89

 

6.85

%  

 

5,155

 

94

 

7.25

%  

Total other interest-bearing liabilities

 

38,195

 

467

 

4.85

%  

 

62,772

 

606

 

3.84

%  

Total interest-bearing liabilities

901,543

5,892

 

2.59

%  

851,050

5,808

 

2.71

%  

Non-interest-bearing deposits

 

236,530

 

  ​

 

  ​

 

243,639

 

  ​

 

  ​

Other non-interest-bearing liabilities

 

31,138

 

  ​

 

  ​

 

28,837

 

  ​

 

  ​

Total liabilities

1,169,211

 

  ​

 

  ​

1,123,526

 

  ​

 

  ​

Total stockholders’ equity

 

134,867

 

  ​

 

  ​

 

122,769

 

  ​

 

  ​

Total liabilities and stockholders’ equity

$

1,304,078

 

  ​

 

  ​

$

1,246,295

 

  ​

 

  ​

Net interest income

 

  ​

$

11,829

 

  ​

 

  ​

$

10,175

 

  ​

Interest rate spread

 

  ​

 

  ​

 

3.20

%  

 

  ​

 

  ​

 

2.78

%

Net interest margin(2)

 

  ​

 

  ​

 

3.87

%  

 

  ​

 

  ​

 

3.50

%  

Average interest-earning assets to average interest-bearing liabilities

 

  ​

 

  ​

 

134.65

%  

 

  ​

 

  ​

 

136.07

%  


(1)

Non-accruing loans are included in the outstanding loan balance. Deferred loan fees included in interest income totaled $36,000 and $16,000 for the three months ended December 31, 2025 and 2024, respectively.

(2)

Represents the difference between interest earned and interest paid, divided by average total interest-earning assets.

(3)

Annualized.


For the Year Ended December 31, 

2025

2024

  ​ ​ ​

Average

  ​ ​ ​

Interest and

  ​ ​ ​

  ​ ​ ​

Average

  ​ ​ ​

Interest and

  ​ ​ ​

  ​ ​ ​

Balance

Dividends

Yield/Cost(3)

Balance

Dividends

Yield/Cost(3)

(Dollars in thousands)

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

Interest-bearing depository accounts

$

59,805

$

2,606

 

4.36

%  

$

21,042

$

1,113

 

5.29

%  

Loans(1)

 

980,540

 

61,157

 

6.24

%  

 

987,212

 

57,835

 

5.86

%  

Available-for-sale securities

 

150,063

 

4,872

 

3.25

%  

 

177,214

 

3,799

 

2.14

%  

Other interest-earning assets

 

2,784

 

238

 

8.55

%  

 

4,689

 

475

 

10.13

%  

Total interest-earning assets

1,193,192

68,873

 

5.77

%  

1,190,157

63,222

 

5.31

%  

Non-interest-earning assets

 

88,381

 

  ​

 

  ​

 

88,221

 

  ​

 

  ​

Total assets

$

1,281,573

 

  ​

 

  ​

$

1,278,378

 

  ​

 

  ​

Liabilities and equity:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

NOW accounts

$

120,816

$

245

 

0.20

%  

$

124,061

$

175

 

0.14

%  

Money market accounts

 

222,719

 

5,828

 

2.62

%  

 

187,615

 

4,971

 

2.65

%  

Savings accounts

 

132,153

 

520

 

0.39

%  

 

141,189

 

511

 

0.36

%  

Certificates of deposit

 

355,027

 

13,814

 

3.89

%  

 

339,133

 

15,528

 

4.58

%  

Total interest-bearing deposits

 

830,715

 

20,407

 

2.46

%  

 

791,998

 

21,185

 

2.67

%  

Escrow accounts

 

9,705

 

110

 

1.13

%  

 

9,210

 

108

 

1.17

%  

Federal Home Loan Bank advances

 

40,117

 

1,616

 

4.03

%  

 

82,915

 

3,787

 

4.57

%  

Subordinated debt

 

5,155

 

347

 

6.73

%  

 

5,155

 

390

 

7.57

%  

Other interest-bearing liabilities

%  

1,043

57

5.47

%

Total other interest-bearing liabilities

 

54,977

 

2,073

 

3.77

%  

 

98,323

 

4,342

 

4.42

%  

Total interest-bearing liabilities

885,692

22,480

 

2.54

%  

890,321

25,527

 

2.87

%  

Non-interest-bearing deposits

 

236,431

 

  ​

 

  ​

 

242,603

 

  ​

 

  ​

Other non-interest-bearing liabilities

 

30,127

 

  ​

 

  ​

 

27,515

 

  ​

 

  ​

Total liabilities

1,152,250

 

  ​

 

  ​

1,160,439

 

  ​

 

  ​

Total stockholders’ equity

 

129,323

 

  ​

 

  ​

 

117,939

 

  ​

 

  ​

Total liabilities and stockholders’ equity

$

1,281,573

 

  ​

 

  ​

$

1,278,378

 

  ​

 

  ​

Net interest income

 

  ​

$

46,393

 

  ​

 

  ​

$

37,695

 

  ​

Interest rate spread

 

  ​

 

  ​

 

3.23

%  

 

  ​

 

  ​

 

2.44

%  

Net interest margin(2)

 

  ​

 

  ​

 

3.89

%  

 

  ​

 

  ​

 

3.17

%  

Average interest-earning assets to average interest-bearing liabilities

 

  ​

 

  ​

 

134.72

%  

 

  ​

 

  ​

 

133.68

%  


(1)

Non-accruing loans are included in the outstanding loan balance. Deferred loan fees included in interest income totaled $218,000 and $60,000 for the year ended December 31, 2025 and 2024, respectively.

(2)

Represents the difference between interest earned and interest paid, divided by average total interest-earning assets.

(3)

Annualized.


Rhinebeck Bancorp, Inc. and Subsidiary

Selected Ratios (Unaudited)

Three Months Ended

Year Ended

December 31,

September 30,

December 31,

December 31, 

2025

2025

2024

2025

2024

Performance Ratios (1):

Return on average assets (2)

0.71

%

0.82

%

(0.85)

%

0.78

%

(0.67)

%

Return on average equity (3)

6.87

%

8.18

%

(8.60)

%

7.77

%

(7.31)

%

Net interest margin (4)

3.87

%

3.93

%

3.50

%

3.89

%

3.17

%

Efficiency ratio, excluding impact of securities loss restructure (7)

74.61

%

69.61

%

82.64

%

73.12

%

82.34

%

Average interest-earning assets to average interest-bearing liabilities

134.65

%

135.11

%

136.07

%

134.72

%

133.68

%

Total gross loans to total deposits

87.32

%

87.99

%

95.51

%

87.32

%

95.51

%

Average equity to average assets (5)

10.34

%

10.03

%

9.85

%

10.09

%

9.23

%

Asset Quality Ratios:

Allowance for credit losses on loans as a percent of total gross loans

0.87

%

0.83

%

0.88

%

0.87

%

0.88

%

Allowance for credit losses on loans as a percent of non-performing loans

225.76

%

218.85

%

206.56

%

225.76

%

206.56

%

Net charge-offs to average outstanding loans during the period (1)

0.15

%

0.39

%

0.40

%

0.20

%

0.24

%

Non-performing loans as a percent of total gross loans

0.39

%

0.38

%

0.42

%

0.39

%

0.42

%

Non-performing assets as a percent of total assets

0.28

%

0.28

%

0.33

%

0.28

%

0.33

%

Capital Ratios (6):

Tier 1 capital (to risk-weighted assets)

13.57

%

13.08

%

11.81

%

13.57

%

11.81

%

Total capital (to risk-weighted assets)

14.40

%

13.88

%

12.63

%

14.40

%

12.63

%

Common equity Tier 1 capital (to risk-weighted assets)

13.57

%

13.08

%

11.81

%

13.57

%

11.81

%

Tier 1 leverage ratio (to average total assets)

10.62

%

10.46

%

10.07

%

10.62

%

10.07

%

Other Data:

Book value per common share

$ 12.28

$ 10.98

Tangible book value per common share(7)

$ 12.07

$ 10.76


(1) Ratios for the three month periods ended December 31, 2025,September 30, 2025 and December 31, 2024 are annualized.
(2) Represents net income divided by average total assets.
(3) Represents net income divided by average equity.
(4) Represents net interest income as a percent of average interest-earning assets.
(5) Represents average equity divided by average total assets.
(6) Capital ratios are for Rhinebeck Bank only. Rhinebeck Bancorp, Inc. is not subject to the minimum consolidated capital requirements as a small bank holding company with assets of less than $3.0 billion.
(7) Represents a non-GAAP financial measure, see table below for a reconciliation of the non-GAAP financial measures.


NON-GAAP FINANCIAL INFORMATION

 

This release contains financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). Such non-GAAP financial information includes the following measures: tangible book value per common share, efficiency ratio and earnings per share excluding securities loss. Management uses these non-GAAP measures because we believe that they may provide useful supplemental information for evaluating our operations and performance, as well as in managing and evaluating our business and in discussions about our operations and performance. Management believes these non-GAAP measures may also provide users of our financial information with a meaningful measure for assessing our financial results, as well as a comparison to financial results for prior periods. These non-GAAP measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP and are not necessarily comparable to other similarly titled measures used by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included below. Loss on available-for-sale securities is excluded from the following calculations as management believes that this presentation provides further comparability of net income (loss), earnings (loss) per share and the efficiency ratio and is consistent with industry practice.

(In thousands, except per share data)

Three Months Ended
December 31,

Twelve Months Ended
December 31,

2025

2024

2025

2024

Net income (loss) and earnings (loss) per share, reconciliation

Net Income (loss) (GAAP)

$

2,336

$

(2,654)

$

10,045

$

(8,620)

Exclude impact of securities loss restructure, net of tax

-

(3,196)

-

(12,672)

Net income excluding securities loss restructure (non-GAAP)

$

2,336

$

542

$

10,045

$

4,052

Basic earnings (loss) per share (GAAP)

$

0.22

$

(0.25)

$

0.93

$

(0.80)

Exclude impact of securities loss restructure, net of tax

-

0.30

-

1.18

Basic earnings per share excluding securities restructure, net of tax (non-GAAP)

$

0.22

$

0.05

$

0.93

$

0.38

Diluted earnings (loss) per share (GAAP)

$

0.21

$

(0.25)

$

0.92

$

(0.80)

Exclude impact of securities loss restructure, net of tax

-

0.30

-

1.17

Diluted earnings per share excluding securities loss restructure, net of tax (non-GAAP)

$

0.21

$

0.05

$

0.92

$

0.37

(In thousands, except per share data)

Three Months Ended
December 31,

Twelve Months Ended
December 31,

2025

2024

2025

2024

Efficiency ratio reconciliation

Non-interest expense (GAAP)

$

10,078

$

9,943

$

39,020

$

36,848

Net interest income (GAAP)

11,829

10,175

46,393

37,695

Non-interest (loss) income (GAAP)

1,679

(2,188)

6,971

(8,984)

Net interest income plus non-interest income (GAAP)

$

13,508

$

7,987

$

53,364

$

28,711

Less non-GAAP adjustments:

Net realized loss on sales and calls of securities

-

(4,045)

-

(16,041)

Net interest income plus non-interest income - as adjusted (non-GAAP)

$

13,508

$

12,032

$

53,364

$

44,752

Efficiency ratio (non- GAAP)

74.61%

82.64%

73.12%

82.34%


(In thousands, except per share data)

December 31, 

2025

2024

Book value per common share

Total shareholders' equity (book value) (GAAP)

$

136,852

$

121,833

Total shares outstanding

11,141

11,095

Book value per common share

$

12.28

$

10.98

Tangible common equity

Total shareholders' equity (book value) (GAAP)

$

136,852

$

121,833

Goodwill

(2,235)

(2,235)

Intangible assets, net

(106)

(166)

Tangible common equity (non-GAAP)

$

134,511

$

119,432

Tangible book value per common share

Tangible common equity (non-GAAP)

$

134,511

$

119,432

Total shares outstanding

11,141

11,095

Tangible book value per common share (non-GAAP)

$

12.07

$

10.76

SOURCE Rhinebeck Bancorp, Inc.

Related Links

http://www.Rhinebeckbank.com