AGÕæÈ˹ٷ½

STOCK TITAN

CB Financial Services, Inc. Announces Fourth Quarter and Full Year 2024 Financial Results and Declares Quarterly Cash Dividend

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags
dividends earnings

WASHINGTON, Pa.--(BUSINESS WIRE)-- CB Financial Services, Inc. (“CB� or the “Company�) (NASDAQGM: CBFV), the holding company of Community Bank (the “Bank�), today announced its fourth quarter and 2024 financial results.

Ìý

Three Months Ended

Ìý

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

Ìý

12/31/24

12/31/23

(Dollars in thousands, except per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

2,529

Ìý

$

3,219

Ìý

$

2,650

$

4,196

Ìý

$

12,966

Ìý

Ìý

$

12,594

Ìý

$

22,550

Ìý

Net Income Adjustments

Ìý

(562

)

Ìý

(293

)

Ìý

24

Ìý

Ìý

(1,000

)

Ìý

(9,905

)

Ìý

Ìý

(1,830

)

Ìý

(9,926

)

Adjusted Net Income (Non-GAAP) (1)

$

1,967

Ìý

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

Ìý

$

10,764

Ìý

$

12,624

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per Common Share - Diluted (GAAP)

$

0.46

Ìý

$

0.60

Ìý

$

0.51

Ìý

$

0.82

Ìý

$

2.52

Ìý

Ìý

$

2.38

Ìý

$

4.40

Ìý

Adjusted Earnings per Common Share - Diluted (Non-GAAP) (1)

$

0.35

Ìý

$

0.55

Ìý

$

0.52

Ìý

$

0.62

Ìý

$

0.60

Ìý

Ìý

$

2.03

Ìý

$

2.46

Ìý

(1)

Refer to Explanation of Use of Non-GAAP Financial Measures and reconciliation of adjusted net income and adjusted earnings per common share - diluted as presented later in this Press Release.

2024 Fourth Quarter Financial Highlights

(Comparisons to three months ended December 31, 2023 unless otherwise noted)

  • Net income was $2.5 million, compared to $13.0 million. Prior period results included a $24.6 million pre-tax gain on the sale of the Bank’s subsidiary insurance company, Exchange Underwriters (EU), partially offset by a $9.8 million pre-tax loss on the sale of securities resulting primarily from the execution of a balance sheet repositioning strategy. The December 2023 sale of EU drove decreases in noninterest income and noninterest expense.
  • Net interest and dividend income was $11.5 million, compared to $11.1 million.
  • Noninterest income decreased to $1.7 million, compared to $16.5 million. Noninterest income for the prior period included the gain on the sale of EU and the loss on the sale of securities as described above and $1.0 million in insurance commissions from the operation of EU. Noninterest income for the current period included a $708,000 earn out payment related to the prior year sale of EU.
  • Noninterest expense decreased to $9.5 million, compared to $10.8 million, due to decreases in compensation and benefits, intangible amortization, legal and professional fees, occupancy and other expenses also driven by the sale of EU, partially offset by increases in contracted services, data processing and Pennsylvania shares tax expenses.

(Amounts at December 31, 2024; comparisons to December 31, 2023, unless otherwise noted)

  • Total assets increased $25.5 million, or 1.8%, to $1.48 billion from $1.46 billion.
  • Total loans decreased $17.8 million, or 1.6%, to $1.09 billion compared to $1.11 billion, and included decreases in consumer and residential real estate loans of $41.1 million and $9.8 million, respectively, partially offset by increases in commercial real estate, construction real estate and other loans of $18.4 million, $11.6 million and $2.5 million, respectively. The consumer loan portfolio is primarily comprised of indirect automobile loans and decreased as a result of the discontinuation of that product as of June 30, 2023. Excluding the $41.5 million decrease in indirect automobile loans, total loans increased $23.7 million, or 2.1%. In total, $112.2 million of loans have paid off since December 31, 2023.
  • Nonperforming loans to total loans was 0.16% at December 31, 2024, compared to 0.20% at December 31, 2023.
  • Total deposits were $1.28 billion, an increase of $16.4 million, compared to $1.27 billion.
  • Book value per share was $28.71, compared to $29.07 as of September 30, 2024 and $27.32 as of December 31, 2023.
  • Tangible book value per share (Non-GAAP) was $26.82, compared to $27.16 as of September 30, 2024 and $25.23 as of December 31, 2023. The year-to-date change was due to an increase in stockholdersâ€� equity primarily related to current period net income of $12.6 million, partially offset by the payment of $5.1 million in dividends since December 31, 2023 and a $488,000 increase in accumulated other comprehensive loss.

Management Commentary

President and CEO John H. Montgomery commented, “While 2024 presented many dynamic issues for banks, we finished the year strong, with a consistent net interest margin along with solid fourth quarter loan growth. Funding costs decreased at a more favorable rate than asset yields from the prior period, contributing to the stability of the net interest margin for the fourth quarter. In addition to softening deposit costs from the impact from the recent Federal Reserve rate cuts, we reduced our concentration of brokered time deposits during the quarter, which also helped lower our cost of funds. Our conservative balance sheet strategy and continued focus on high quality, relationship driven loan production continues to strengthen our bank.

Compared to a year ago, our loan portfolio decreased $17.8 million, or 1.6%, driven by decreases in the consumer loan portfolio of $41.1 million, in part due to the previously exited Indirect Lending Portfolio. On a quarter over quarter basis, the loan portfolio grew $26.5 million, with commercial real estate loans, construction loans and commercial and industrial loans posting the largest gains. We have made tremendous efforts in expanding our commercial lending team over the last year, which is contributing to this growth. In addition, our asset quality remained pristine at year-end, with nonperforming loans improving to 0.16% of total loans, from 0.20% of total loans a year ago.

Changes in our deposit mix continued during the quarter, with a shift from low interest-bearing accounts to higher-yielding deposit accounts. On a quarter over quarter basis, deposits decreased by $70.3 million, which was largely due to allowing $60.6 million of brokered time deposits to mature. This helped to reduce cash on the balance sheet and improve our net interest margin. For the year, total deposits increased modestly, primarily due to growth in our interest-bearing demand deposits and time deposits as well as an increase in brokered time deposits.

We are making forward progress in implementing our Specialty Treasury Payments & Services program as part of our long term strategic initiatives to drive revenue growth and enhance our core deposit base. This strategy includes development of a platform that will provide Treasury Management payments, products, and an exceptional client experience to our traditional Commercial Treasury Clients and Multiple Deposit Niche markets nationwide. Implementation of this strategy commenced during the second quarter of 2024, with full utilization expected during the third quarter of 2025. While costs associated with the full implementation of this strategy will impact our operating expenses in the near term, we believe that this investment in our franchise will ultimately benefit all stakeholders over time and anticipate this strategy contributing to revenue growth by the end of the year.

With our strong capital levels, pristine credit quality and ample liquidity, we have a great foundation to build upon as we transform the bank and take advantage of growth opportunities in the year ahead.�

Dividend Declaration

The Company’s Board of Directors declared a $0.25 quarterly cash dividend per outstanding share of common stock, payable on or about February 28, 2025, to stockholders of record as of the close of business on February 14, 2025.

2024 Fourth Quarter Financial Review

Net Interest and Dividend Income

  • Net interest and dividend income increased $396,000, or 3.6%, to $11.5 million for the three months ended December 31, 2024 compared to $11.1 million for the three months ended December 31, 2023.
  • Net Interest Margin (NIM) (GAAP) decreased to 3.12% for the three months ended December 31, 2024 compared to 3.19% for the three months ended December 31, 2023. Fully tax equivalent (FTE) NIM (Non-GAAP) decreased 8 basis points (“bpsâ€�) to 3.13% for the three months ended December 31, 2024 compared to 3.21% for the three months ended December 31, 2023.
  • Interest and dividend income increased $2.5 million, or 14.9%, to $19.4 million for the three months ended December 31, 2024 compared to $16.9 million for the three months ended December 31, 2023.
    • Interest income on loans increased $126,000, or 0.9%, to $14.9 million for the three months ended December 31, 2024 compared to $14.8 million for the three months ended December 31, 2023. The average yield on loans increased 23 bps to 5.59% compared to 5.36% resulting in a $624,000 increase in interest income on loans. The yield on loans was positively impacted as the Bank collected $313,000 of interest income related to the payoff of a loan previously on nonaccrual during the three months ended December 31, 2024. Additionally, the increase in loan yield has been driven by a reduction in lower yielding consumer loans due to the discontinuation of the indirect automobile loan product with the redeployment of those funds into higher yielding commercial loan products. The average balance of loans decreased $32.0 million to $1.07 billion from $1.10 billion, causing a $489,000 decrease in interest income on loans.
    • Interest income on taxable investment securities increased $1.9 million, or 166.0%, to $3.1 million for the three months ended December 31, 2024 compared to $1.2 million for the three months ended December 31, 2023 driven by a 211 bp increase in average yield coupled with a $77.3 million increase in average balances. The increase in the average yield was the result of the Bank implementing a balance sheet repositioning strategy of its portfolio of available-for-sale securities during the fourth quarter of 2023. The Bank sold $69.3 million in market value of its lower yielding U.S. government agency, mortgage-backed and municipal securities with an average yield of 1.89% and purchased $69.3 million of higher yielding mortgage-backed and collateralized mortgage obligation securities with an average yield of 5.49%. The increase in volume was driven by a $99.2 million increase in the average balance of collateralized loan obligation (“CLOâ€�) securities as the Bank executed a leverage strategy to purchase these assets funded with cash reserves and brokered certificates of deposits.
    • Interest income on interest-earning deposits at other banks increased $530,000 to $1.3 million for the three months ended December 31, 2024 compared to $808,000 for the three months ended December 31, 2023 driven by a $46.8 million increase in average balances, partially offset by a 11 bp decrease in the average yield. The volume increase was due in part to $30.5 million in cash received from the December 2023 sale of EU.
  • Interest expense increased $2.1 million, or 36.9%, to $7.9 million for the three months ended December 31, 2024 compared to $5.8 million for the three months ended December 31, 2023.
    • Interest expense on deposits increased $2.2 million, or 40.4%, to $7.5 million for the three months ended December 31, 2024 compared to $5.3 million for the three months ended December 31, 2023. Rising market interest rates led to the repricing of interest-bearing demand and money market deposits and a shift in deposits from noninterest-bearing and interest-bearing demand deposits into money market and time deposits which resulted in a 59 bp, or 26.8%, increase in the average cost of interest-bearing deposits compared to the three months ended December 31, 2023. This accounted for a $1.5 million increase in interest expense. Additionally, interest-bearing deposit balances increased $107.0 million, or 11.1%, to $1.1 billion as of December 31, 2024 compared to $961.0 million as of December 31, 2023, accounting for a $619,000 increase in interest expense.

Provision for Credit Losses

The provision for credit losses recorded for the three months ended December 31, 2024 was $683,000. The provision for credit losses - loans was $483,000 and was primarily due to loan growth, increases in the loss rate and qualitative adjustments on construction and land development loans and an increase in qualitative adjustments on residential real estate loans, partially offset by a payoff of an impaired loan. The provision for credit losses - unfunded commitments was $200,000 and was due to an increase in the loss rate on construction loans. This compared to a $1.4 million recovery for credit losses recorded for the three months ended December 31, 2023 and was primarily due to improvements in qualitative factors coupled with a decrease in historical loss rates.

Noninterest Income

Noninterest income decreased $14.9 million, or 90.0%, to $1.7 million for the three months ended December 31, 2024, compared to $16.5 million for the three months ended December 31, 2023. This decrease resulted primarily as prior period results included a $24.6 million pre-tax gain on the sale of EU, partially offset by a $9.8 million pre-tax loss on the sale of securities from the execution of a balance sheet repositioning strategy. Additionally, insurance commissions decreased $968,000 as no income was recognized for the three months ended December 31, 2024 due to the December 2023 sale of EU, compared to a full quarter of income recognized for the three months ended December 31, 2023. Other noninterest income increased $840,000 due to a $708,000 earn out payment related to the sale of EU recognized in December 2024.

Noninterest Expense

Noninterest expense decreased $1.3 million, or 12.2%, to $9.5 million for the three months ended December 31, 2024 compared to $10.8 million for the three months ended December 31, 2023. Salaries and benefits decreased $966,000, or 15.5%, to $5.3 million primarily due one-time non-recurring expenses associated with sale of the insurance subsidiary of $691,000 recognized during the three months ended December 31, 2023 and $561,000 of normal salary expense recognized for the three months ended December 31, 2023 compared to no expense related to EU recognized for the three months ended December 31, 2024 due to the December 2023 sale, partially offset by merit increases and revenue producing staff additions. Intangible amortization decreased $342,000 as a portion of the Bank’s core deposit intangible was fully amortized in February 2024 and EU intangible amortization of $42,000 was realized during the three months ended December 31, 2023. Legal and professional fees decreased $166,000 primarily due to timing differences related to internal audit and CECL model validation services. Occupancy expense decreased $158,000 due to $244,000 of non-recurring purchase accounting amortization related to a branch rebuild and $44,000 of EU occupancy expenses realized during the three months ended December 31, 2023, partially offset by increases in rent and depreciation expenses. Other noninterest expense decreased $140,000 primarily due to $116,000 of EU expenses realized during the three months ended December 31, 2023. Contracted services increased $223,000 due to costs associated with cybersecurity support, website administration, equity compensation management and treasury product consulting services. Data processing expense increased $106,000 due to costs associated with the implementation of a new loan origination system and financial dashboard platform. Pennsylvania shares tax expense increased $84,000 due to a higher taxable base due to the increase in equity resulting from the sale of EU.

Statement of Financial Condition Review

Assets

Total assets increased $25.5 million, or 1.8%, to $1.48 billion at December 31, 2024, compared to $1.46 billion at December 31, 2023.

  • Cash and due from banks decreased $18.7 million, or 27.3%, to $49.6 million at December 31, 2024, compared to $68.2 million at December 31, 2023.
  • Securities increased $55.1 million, or 26.6%, to $262.2 million at December 31, 2024, compared to $207.1 million at December 31, 2023. The securities balance was primarily impacted by the purchase of $69.8 million of CLO securities, partially offset by $15.4 million of principal repayments on amortizing securities.

Loans and Credit Quality

  • Total loans decreased $17.8 million, or 1.6%, to $1.09 billion compared to $1.11 billion, and included decreases in consumer and residential real estate loans of $41.1 million and $9.8 million, respectively, partially offset by increases in commercial real estate, construction real estate and other loans of $18.4 million, $11.6 million and $2.5 million, respectively. The decrease in consumer loans resulted from a reduction in indirect automobile loan production due to rising market interest rates and the discontinuation of this product offering as of June 30, 2023. This portfolio is expected to continue to decline as resources are allocated and production efforts are focused on more profitable commercial products. Total loans increased $26,871, or 2.5%, from September 30, 2024 due to strong commercial loan production during the quarter. Loan production totaled $148.2 million while $112.2 million of loans were paid off since December 31, 2023.
  • The allowance for credit losses (ACL) was $9.8 million at December 31, 2024 and $9.7 million at December 31, 2023. As a result, the ACL to total loans was 0.90% at December 31, 2024 and 0.87% at December 31, 2023. During the current year, the Company recorded a net provision for credit losses of $570,000.
  • Net charge-offs for the three months ended December 31, 2024 were $157,000, or 0.06% of average loans on an annualized basis. Net recoveries for the three months ended December 31, 2023 were $6,000, or 0.00% of average loans on an annualized basis. Net charge-offs for the year ended December 31, 2024 were $281,000. Net recoveries for the year ended December 31, 2023 were $557,000 primarily due to recoveries totaling $750,000 related to a prior year $2.7 million charged-off commercial and industrial loan.
  • Nonperforming loans, which include nonaccrual loans and accruing loans past due 90 days or more, were $1.8 million at December 31, 2024 and $2.2 million at December 31, 2023. Nonperforming loans to total loans ratio was 0.16% at December 31, 2024 and 0.20% at December 31, 2023.

Other

  • Accrued interest and other assets increased $7.2 million or 29.6%, to $31.5 million at December 31, 2024, compared to $24.3 million at December 31, 2023 due primarily to a $6.0 million investment in a low-income housing tax credit project.

Total liabilities increased $17.9 million, or 1.4%, to $1.33 billion at December 31, 2024 compared to $1.32 billion at December 31, 2023.

Deposits

  • Total deposits increased $16.4 million to $1.28 billion as of December 31, 2024 compared to $1.27 billion at December 31, 2023. Time deposits increased $66.2 million and money market deposits increased $30.4 million while interest-bearing demand, savings and non interest-bearing demand deposits decreased $46.2 million, $24.2 million and $9.9 million, respectively. Deposit changes were primarily the result of the current interest rate environment causing a shift in deposit products to higher priced money market and time deposits. Additionally, the Bank added $10.0 million of brokered time deposits during the period. Brokered time deposits totaled $39.0 million as of December 31, 2024 compared to $29.0 million at December 31, 2023, all of which mature within three months and were utilized to fund the purchase of floating rate CLO securities. At December 31, 2024, FDIC insured deposits totaled approximately 62.5% of total deposits while an additional 15.9% of total deposits were collateralized with investment securities.

Accrued Interest Payable and Other Liabilities

  • Accrued interest payable and other liabilities increased $1.5 million, or 10.4%, to $16.0 million at December 31, 2024, compared to $14.4 million at December 31, 2023 primarily due to a $5.0 million unfunded commitment related to a low-income housing tax credit project.

Stockholders� Equity

Stockholders� equity increased $7.5 million, or 5.4%, to $147.4 million at December 31, 2024, compared to $139.8 million at December 31, 2023. The key factor positively impacting stockholders� equity was $12.6 million of net income for the current year partially offset by the payment of $5.1 million in dividends since December 31, 2023 and a $488,000 increase in accumulated other comprehensive loss.

Book value per share

Book value per common share was $28.71 at December 31, 2024 compared to $27.32 at December 31, 2023, an increase of $1.39.

Tangible book value per common share (Non-GAAP) was $26.82 at December 31, 2024, compared to $25.23 at December 31, 2023, an increase of $1.59.

Refer to “Explanation of Use of Non-GAAP Financial Measures� at the end of this Press Release.

About CB Financial Services, Inc.

CB Financial Services, Inc. is the bank holding company for Community Bank, a Pennsylvania-chartered commercial bank. Community Bank operates its branch network in southwestern Pennsylvania and West Virginia. Community Bank offers a broad array of retail and commercial lending and deposit services.

For more information about CB Financial Services, Inc. and Community Bank, visit our website at www.communitybank.tv.

Statement About Forward-Looking Statements

Statements contained in this press release that are not historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995 and such forward-looking statements are subject to significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions contained in the Act. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries include, but are not limited to, general and local economic conditions, changes in market interest rates, deposit flows, demand for loans, real estate values and competition, competitive products and pricing, the ability of our customers to make scheduled loan payments, loan delinquency rates and trends, our ability to manage the risks involved in our business, our ability to control costs and expenses, inflation, market and monetary fluctuations, changes in federal and state legislation and regulation applicable to our business, actions by our competitors, and other factors that may be disclosed in the Company’s periodic reports as filed with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

CB FINANCIAL SERVICES, INC.

SELECTED CONSOLIDATED FINANCIAL INFORMATION

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selected Financial Condition Data

12/31/24

Ìý

9/30/24

Ìý

6/30/24

Ìý

3/31/24

Ìý

12/31/23

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and Due From Banks

$

49,572

Ìý

Ìý

$

147,325

Ìý

Ìý

$

142,600

Ìý

Ìý

$

73,691

Ìý

Ìý

$

68,223

Ìý

Securities

Ìý

262,153

Ìý

Ìý

Ìý

270,881

Ìý

Ìý

Ìý

268,769

Ìý

Ìý

Ìý

232,276

Ìý

Ìý

Ìý

207,095

Ìý

Loans Held for Sale

Ìý

900

Ìý

Ìý

Ìý

428

Ìý

Ìý

Ìý

632

Ìý

Ìý

Ìý

200

Ìý

Ìý

Ìý

�

Ìý

Loans

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½ Estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

337,990

Ìý

Ìý

Ìý

338,926

Ìý

Ìý

Ìý

342,689

Ìý

Ìý

Ìý

346,938

Ìý

Ìý

Ìý

347,808

Ìý

Commercial

Ìý

485,513

Ìý

Ìý

Ìý

464,354

Ìý

Ìý

Ìý

458,724

Ìý

Ìý

Ìý

470,430

Ìý

Ìý

Ìý

467,154

Ìý

Construction

Ìý

54,705

Ìý

Ìý

Ìý

43,515

Ìý

Ìý

Ìý

44,038

Ìý

Ìý

Ìý

44,323

Ìý

Ìý

Ìý

43,116

Ìý

Commercial and Industrial

Ìý

112,047

Ìý

Ìý

Ìý

108,554

Ìý

Ìý

Ìý

112,395

Ìý

Ìý

Ìý

103,313

Ìý

Ìý

Ìý

111,278

Ìý

Consumer

Ìý

70,508

Ìý

Ìý

Ìý

80,004

Ìý

Ìý

Ìý

90,357

Ìý

Ìý

Ìý

100,576

Ìý

Ìý

Ìý

111,643

Ìý

Other

Ìý

31,863

Ìý

Ìý

Ìý

30,402

Ìý

Ìý

Ìý

30,491

Ìý

Ìý

Ìý

30,763

Ìý

Ìý

Ìý

29,397

Ìý

Total Loans

Ìý

1,092,626

Ìý

Ìý

Ìý

1,065,755

Ìý

Ìý

Ìý

1,078,694

Ìý

Ìý

Ìý

1,096,343

Ìý

Ìý

Ìý

1,110,396

Ìý

Allowance for Credit Losses

Ìý

(9,805

)

Ìý

Ìý

(9,479

)

Ìý

Ìý

(9,527

)

Ìý

Ìý

(9,582

)

Ìý

Ìý

(9,707

)

Loans, Net

Ìý

1,082,821

Ìý

Ìý

Ìý

1,056,276

Ìý

Ìý

Ìý

1,069,167

Ìý

Ìý

Ìý

1,086,761

Ìý

Ìý

Ìý

1,100,689

Ìý

Premises and Equipment, Net

Ìý

20,708

Ìý

Ìý

Ìý

20,838

Ìý

Ìý

Ìý

20,326

Ìý

Ìý

Ìý

19,548

Ìý

Ìý

Ìý

19,704

Ìý

Bank-Owned Life Insurance

Ìý

24,209

Ìý

Ìý

Ìý

24,057

Ìý

Ìý

Ìý

23,910

Ìý

Ìý

Ìý

23,763

Ìý

Ìý

Ìý

25,378

Ìý

Goodwill

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Ìý

Ìý

9,732

Ìý

Intangible Assets, Net

Ìý

�

Ìý

Ìý

Ìý

88

Ìý

Ìý

Ìý

353

Ìý

Ìý

Ìý

617

Ìý

Ìý

Ìý

958

Ìý

Accrued Interest Receivable and Other Assets

Ìý

31,469

Ìý

Ìý

Ìý

32,116

Ìý

Ìý

Ìý

24,770

Ìý

Ìý

Ìý

26,501

Ìý

Ìý

Ìý

24,312

Ìý

Total Assets

$

1,481,564

Ìý

Ìý

$

1,561,741

Ìý

Ìý

$

1,560,259

Ìý

Ìý

$

1,473,089

Ìý

Ìý

$

1,456,091

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-Bearing Demand Accounts

$

267,896

Ìý

Ìý

$

267,022

Ìý

Ìý

$

269,964

Ìý

Ìý

$

275,182

Ìý

Ìý

$

277,747

Ìý

Interest-Bearing Demand Accounts

Ìý

316,764

Ìý

Ìý

Ìý

326,505

Ìý

Ìý

Ìý

324,688

Ìý

Ìý

Ìý

323,134

Ìý

Ìý

Ìý

362,994

Ìý

Money Market Accounts

Ìý

231,458

Ìý

Ìý

Ìý

220,789

Ìý

Ìý

Ìý

229,998

Ìý

Ìý

Ìý

208,375

Ìý

Ìý

Ìý

201,074

Ìý

Savings Accounts

Ìý

170,530

Ìý

Ìý

Ìý

172,354

Ìý

Ìý

Ìý

179,081

Ìý

Ìý

Ìý

190,206

Ìý

Ìý

Ìý

194,703

Ìý

Time Deposits

Ìý

296,869

Ìý

Ìý

Ìý

367,150

Ìý

Ìý

Ìý

346,037

Ìý

Ìý

Ìý

265,597

Ìý

Ìý

Ìý

230,641

Ìý

Total Deposits

Ìý

1,283,517

Ìý

Ìý

Ìý

1,353,820

Ìý

Ìý

Ìý

1,349,768

Ìý

Ìý

Ìý

1,262,494

Ìý

Ìý

Ìý

1,267,159

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Borrowings

Ìý

34,718

Ìý

Ìý

Ìý

34,708

Ìý

Ìý

Ìý

34,698

Ìý

Ìý

Ìý

34,688

Ìý

Ìý

Ìý

34,678

Ìý

Accrued Interest Payable and Other Liabilities

Ìý

15,951

Ìý

Ìý

Ìý

24,073

Ìý

Ìý

Ìý

32,911

Ìý

Ìý

Ìý

34,317

Ìý

Ìý

Ìý

14,420

Ìý

Total Liabilities

Ìý

1,334,186

Ìý

Ìý

Ìý

1,412,601

Ìý

Ìý

Ìý

1,417,377

Ìý

Ìý

Ìý

1,331,499

Ìý

Ìý

Ìý

1,316,257

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� Equity

Ìý

147,378

Ìý

Ìý

Ìý

149,140

Ìý

Ìý

Ìý

142,882

Ìý

Ìý

Ìý

141,590

Ìý

Ìý

Ìý

139,834

Ìý

Total Liabilities and Stockholders� Equity

$

1,481,564

Ìý

Ìý

$

1,561,741

Ìý

Ìý

$

1,560,259

Ìý

Ìý

$

1,473,089

Ìý

Ìý

$

1,456,091

Ìý

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Year Ended

Selected Operating Data

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

Interest and Dividend Income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Including Fees

$

14,930

$

14,945

Ìý

$

14,670

Ìý

$

14,838

Ìý

$

14,804

Ìý

$

59,383

$

54,650

Ìý

Securities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

3,096

Ìý

Ìý

3,289

Ìý

Ìý

2,844

Ìý

Ìý

2,303

Ìý

Ìý

1,164

Ìý

Ìý

11,533

Ìý

Ìý

4,017

Ìý

Tax-Exempt

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

33

Ìý

Ìý

�

Ìý

Ìý

157

Ìý

Dividends

Ìý

27

Ìý

Ìý

28

Ìý

Ìý

27

Ìý

Ìý

27

Ìý

Ìý

32

Ìý

Ìý

110

Ìý

Ìý

106

Ìý

Other Interest and Dividend Income

Ìý

1,378

Ìý

Ìý

1,511

Ìý

Ìý

1,398

Ìý

Ìý

818

Ìý

Ìý

872

Ìý

Ìý

5,105

Ìý

Ìý

3,295

Ìý

Total Interest and Dividend Income

Ìý

19,431

Ìý

Ìý

19,773

Ìý

Ìý

18,939

Ìý

Ìý

17,986

Ìý

Ìý

16,905

Ìý

Ìý

76,131

Ìý

Ìý

62,225

Ìý

Interest Expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

7,492

Ìý

Ìý

7,892

Ìý

Ìý

7,065

Ìý

Ìý

5,991

Ìý

Ìý

5,336

Ìý

Ìý

28,441

Ìý

Ìý

16,433

Ìý

Short-Term Borrowings

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

26

Ìý

Ìý

�

Ìý

Ìý

32

Ìý

Other Borrowings

Ìý

407

Ìý

Ìý

407

Ìý

Ìý

404

Ìý

Ìý

404

Ìý

Ìý

407

Ìý

Ìý

1,622

Ìý

Ìý

1,207

Ìý

Total Interest Expense

Ìý

7,899

Ìý

Ìý

8,299

Ìý

Ìý

7,469

Ìý

Ìý

6,395

Ìý

Ìý

5,769

Ìý

Ìý

30,063

Ìý

Ìý

17,672

Ìý

Net Interest and Dividend Income

Ìý

11,532

Ìý

Ìý

11,474

Ìý

Ìý

11,470

Ìý

Ìý

11,591

Ìý

Ìý

11,136

Ìý

Ìý

46,068

Ìý

Ìý

44,553

Ìý

Provision (Recovery) for Credit Losses - Loans

Ìý

483

Ìý

Ìý

25

Ìý

Ìý

12

Ìý

Ìý

(143

)

Ìý

(1,147

)

Ìý

379

Ìý

Ìý

(284

)

Provision (Recovery) for Credit Losses - Unfunded Commitments

Ìý

200

Ìý

Ìý

(66

)

Ìý

(48

)

Ìý

106

Ìý

Ìý

(273

)

Ìý

191

Ìý

Ìý

(218

)

Net Interest and Dividend Income After Net Provision (Recovery) for Credit Losses

Ìý

10,849

Ìý

Ìý

11,515

Ìý

Ìý

11,506

Ìý

Ìý

11,628

Ìý

Ìý

12,556

Ìý

Ìý

45,498

Ìý

Ìý

45,055

Ìý

Noninterest Income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service Fees

Ìý

460

Ìý

Ìý

451

Ìý

Ìý

354

Ìý

Ìý

415

Ìý

Ìý

460

Ìý

Ìý

1,680

Ìý

Ìý

1,819

Ìý

Insurance Commissions

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

2

Ìý

Ìý

969

Ìý

Ìý

6

Ìý

Ìý

5,839

Ìý

Other Commissions

Ìý

63

Ìý

Ìý

104

Ìý

Ìý

22

Ìý

Ìý

62

Ìý

Ìý

60

Ìý

Ìý

251

Ìý

Ìý

521

Ìý

Net Gain on Sales of Loans

Ìý

3

Ìý

Ìý

18

Ìý

Ìý

9

Ìý

Ìý

22

Ìý

Ìý

2

Ìý

Ìý

52

Ìý

Ìý

�

Ìý

Net Gain (Loss) on Securities

Ìý

3

Ìý

Ìý

245

Ìý

Ìý

(31

)

Ìý

(166

)

Ìý

(9,830

)

Ìý

51

Ìý

Ìý

(10,199

)

Net Gain on Purchased Tax Credits

Ìý

12

Ìý

Ìý

12

Ìý

Ìý

12

Ìý

Ìý

12

Ìý

Ìý

7

Ìý

Ìý

49

Ìý

Ìý

29

Ìý

Gain on Sale of Subsidiary

Ìý

�

Ìý

Ìý

138

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

24,578

Ìý

Ìý

138

Ìý

Ìý

24,578

Ìý

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

274

Ìý

Ìý

�

Ìý

Ìý

274

Ìý

Ìý

11

Ìý

Income from Bank-Owned Life Insurance

Ìý

152

Ìý

Ìý

147

Ìý

Ìý

147

Ìý

Ìý

148

Ìý

Ìý

151

Ìý

Ìý

594

Ìý

Ìý

576

Ìý

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

915

Ìý

Ìý

�

Ìý

Ìý

915

Ìý

Ìý

303

Ìý

Other Income

Ìý

961

Ìý

Ìý

117

Ìý

Ìý

174

Ìý

Ìý

232

Ìý

Ìý

121

Ìý

Ìý

1,484

Ìý

Ìý

535

Ìý

Total Noninterest Income

Ìý

1,655

Ìý

Ìý

1,233

Ìý

Ìý

688

Ìý

Ìý

1,916

Ìý

Ìý

16,518

Ìý

Ìý

5,494

Ìý

Ìý

24,012

Ìý

Noninterest Expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and Employee Benefits

Ìý

5,258

Ìý

Ìý

4,561

Ìý

Ìý

4,425

Ìý

Ìý

4,576

Ìý

Ìý

6,224

Ìý

Ìý

18,821

Ìý

Ìý

21,903

Ìý

Occupancy

Ìý

652

Ìý

Ìý

755

Ìý

Ìý

940

Ìý

Ìý

749

Ìý

Ìý

810

Ìý

Ìý

3,096

Ìý

Ìý

2,998

Ìý

Equipment

Ìý

313

Ìý

Ìý

280

Ìý

Ìý

298

Ìý

Ìý

264

Ìý

Ìý

298

Ìý

Ìý

1,155

Ìý

Ìý

1,064

Ìý

Data Processing

Ìý

832

Ìý

Ìý

772

Ìý

Ìý

1,011

Ìý

Ìý

692

Ìý

Ìý

726

Ìý

Ìý

3,308

Ìý

Ìý

3,014

Ìý

Federal Deposit Insurance Corporation Assessment

Ìý

172

Ìý

Ìý

177

Ìý

Ìý

161

Ìý

Ìý

129

Ìý

Ìý

189

Ìý

Ìý

639

Ìý

Ìý

754

Ìý

Pennsylvania Shares Tax

Ìý

301

Ìý

Ìý

265

Ìý

Ìý

297

Ìý

Ìý

297

Ìý

Ìý

217

Ìý

Ìý

1,161

Ìý

Ìý

889

Ìý

Contracted Services

Ìý

522

Ìý

Ìý

431

Ìý

Ìý

390

Ìý

Ìý

281

Ìý

Ìý

299

Ìý

Ìý

1,623

Ìý

Ìý

1,166

Ìý

Legal and Professional Fees

Ìý

268

Ìý

Ìý

297

Ìý

Ìý

208

Ìý

Ìý

212

Ìý

Ìý

434

Ìý

Ìý

985

Ìý

Ìý

1,182

Ìý

Advertising

Ìý

137

Ìý

Ìý

141

Ìý

Ìý

78

Ìý

Ìý

129

Ìý

Ìý

158

Ìý

Ìý

484

Ìý

Ìý

426

Ìý

Other AGÕæÈ˹ٷ½ Estate Owned (Income)

Ìý

34

Ìý

Ìý

2

Ìý

Ìý

37

Ìý

Ìý

(23

)

Ìý

(36

)

Ìý

50

Ìý

Ìý

(115

)

Amortization of Intangible Assets

Ìý

88

Ìý

Ìý

264

Ìý

Ìý

264

Ìý

Ìý

341

Ìý

Ìý

430

Ìý

Ìý

958

Ìý

Ìý

1,766

Ìý

Other Expense

Ìý

876

Ìý

Ìý

837

Ìý

Ìý

875

Ìý

Ìý

781

Ìý

Ìý

1,016

Ìý

Ìý

3,369

Ìý

Ìý

3,735

Ìý

Total Noninterest Expense

Ìý

9,453

Ìý

Ìý

8,782

Ìý

Ìý

8,984

Ìý

Ìý

8,428

Ìý

Ìý

10,765

Ìý

Ìý

35,649

Ìý

Ìý

38,782

Ìý

Income Before Income Tax Expense

Ìý

3,051

Ìý

Ìý

3,966

Ìý

Ìý

3,210

Ìý

Ìý

5,116

Ìý

Ìý

18,309

Ìý

Ìý

15,343

Ìý

Ìý

30,285

Ìý

Income Tax Expense

Ìý

522

Ìý

Ìý

747

Ìý

Ìý

560

Ìý

Ìý

920

Ìý

Ìý

5,343

Ìý

Ìý

2,749

Ìý

Ìý

7,735

Ìý

Net Income

$

2,529

Ìý

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

12,594

Ìý

$

22,550

Ìý

Ìý

Three Months Ended

Year Ended

Per Common Share Data

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

Dividends Per Common Share

$

0.25

$

0.25

$

0.25

$

0.25

$

0.25

$

1.00

$

1.00

Earnings Per Common Share - Basic

Ìý

0.49

Ìý

Ìý

0.63

Ìý

Ìý

0.52

Ìý

Ìý

0.82

Ìý

Ìý

2.53

Ìý

Ìý

2.45

Ìý

Ìý

4.41

Ìý

Earnings Per Common Share - Diluted

Ìý

0.46

Ìý

Ìý

0.60

Ìý

Ìý

0.51

Ìý

Ìý

0.82

Ìý

Ìý

2.52

Ìý

Ìý

2.38

Ìý

Ìý

4.40

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted Average Common Shares Outstanding - Basic

Ìý

5,126,782

Ìý

Ìý

5,137,586

Ìý

Ìý

5,142,139

Ìý

Ìý

5,129,903

Ìý

Ìý

5,119,184

Ìý

Ìý

5,134,092

Ìý

Ìý

5,113,978

Ìý

Weighted Average Common Shares Outstanding - Diluted

Ìý

5,544,829

Ìý

Ìý

5,346,750

Ìý

Ìý

5,152,657

Ìý

Ìý

5,142,286

Ìý

Ìý

5,135,997

Ìý

Ìý

5,302,522

Ìý

Ìý

5,122,916

Ìý

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

Common Shares Outstanding

Ìý

5,132,654

Ìý

Ìý

5,129,921

Ìý

Ìý

5,141,911

Ìý

Ìý

5,142,901

Ìý

Ìý

5,118,713

Ìý

Book Value Per Common Share

$

28.71

Ìý

$

29.07

Ìý

$

27.79

Ìý

$

27.53

Ìý

$

27.32

Ìý

Tangible Book Value per Common Share (1)

Ìý

26.82

Ìý

Ìý

27.16

Ìý

Ìý

25.83

Ìý

Ìý

25.52

Ìý

Ìý

25.23

Ìý

Stockholders� Equity to Assets

Ìý

9.9

%

Ìý

9.5

%

Ìý

9.2

%

Ìý

9.6

%

Ìý

9.6

%

Tangible Common Equity to Tangible Assets (1)

Ìý

9.4

Ìý

Ìý

9.0

Ìý

Ìý

8.6

Ìý

Ìý

9.0

Ìý

Ìý

8.9

Ìý

Ìý

Three Months Ended

Year Ended

Selected Financial Ratios (2)

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

Return on Average Assets

0.65

%

0.84

%

0.71

%

1.17

%

3.62

%

0.84

%

1.60

%

Return on Average Equity

6.80

Ìý

8.80

Ìý

7.58

Ìý

12.03

Ìý

44.99

Ìý

8.77

Ìý

19.42

Ìý

Average Interest-Earning Assets to Average Interest-Bearing Liabilities

133.33

Ìý

133.26

Ìý

135.69

Ìý

137.07

Ìý

138.67

Ìý

134.78

Ìý

141.85

Ìý

Average Equity to Average Assets

9.63

Ìý

9.54

Ìý

9.36

Ìý

9.72

Ìý

8.04

Ìý

9.56

Ìý

8.25

Ìý

Net Interest Rate Spread

2.41

Ìý

2.36

Ìý

2.44

Ìý

2.67

Ìý

2.56

Ìý

2.47

Ìý

2.73

Ìý

Net Interest Rate Spread (FTE) (1)

2.42

Ìý

2.38

Ìý

2.46

Ìý

2.68

Ìý

2.57

Ìý

2.48

Ìý

2.74

Ìý

Net Interest Margin

3.12

Ìý

3.11

Ìý

3.18

Ìý

3.36

Ìý

3.19

Ìý

3.19

Ìý

3.28

Ìý

Net Interest Margin (FTE) (1)

3.13

Ìý

3.12

Ìý

3.19

Ìý

3.37

Ìý

3.21

Ìý

3.20

Ìý

3.29

Ìý

Net Charge-Offs (Recoveries) to Average Loans

0.06

Ìý

0.03

Ìý

0.02

Ìý

(0.01

)

�

Ìý

0.03

Ìý

(0.05

)

Efficiency Ratio

71.68

Ìý

69.11

Ìý

73.89

Ìý

62.40

Ìý

38.93

Ìý

69.14

Ìý

56.56

Ìý

Asset Quality Ratios

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

Allowance for Credit Losses to Total Loans

0.90

%

0.89

%

0.88

%

0.87

%

0.87

%

Allowance for Credit Losses to Nonperforming Loans (3)

548.07

Ìý

463.07

Ìý

513.03

Ìý

437.73

Ìý

433.35

Ìý

Delinquent and Nonaccrual Loans to Total Loans (4)

0.72

Ìý

0.98

Ìý

0.53

Ìý

0.63

Ìý

0.62

Ìý

Nonperforming Loans to Total Loans (3)

0.16

Ìý

0.19

Ìý

0.17

Ìý

0.20

Ìý

0.20

Ìý

Nonperforming Assets to Total Assets (5)

0.12

Ìý

0.14

Ìý

0.13

Ìý

0.15

Ìý

0.16

Ìý

Capital Ratios (6)

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

Common Equity Tier 1 Capital (to Risk Weighted Assets)

14.78

%

14.79

%

14.62

%

14.50

%

13.64

%

Tier 1 Capital (to Risk Weighted Assets)

14.78

Ìý

14.79

Ìý

14.62

Ìý

14.50

Ìý

13.64

Ìý

Total Capital (to Risk Weighted Assets)

15.79

Ìý

15.76

Ìý

15.61

Ìý

15.51

Ìý

14.61

Ìý

Tier 1 Leverage (to Adjusted Total Assets)

9.98

Ìý

9.96

Ìý

9.98

Ìý

10.28

Ìý

10.19

Ìý

(1)

Refer to Explanation of Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(2)

Interim period ratios are calculated on an annualized basis.

(3)

Nonperforming loans consist of all nonaccrual loans and accruing loans that are 90 days or more past due.

(4)

Delinquent loans consist of accruing loans that are 30 days or more past due.

(5)

Nonperforming assets consist of nonperforming loans and other real estate owned.

(6)

Capital ratios are for Community Bank only.

Certain items previously reported may have been reclassified to conform with the current reporting period’s format.

AVERAGE BALANCES AND YIELDS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

December 31, 2024

Ìý

September 30, 2024

Ìý

June 30, 2024

Ìý

March 31, 2024

Ìý

December 31, 2023

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

Ìý

Average Balance

Interest and Dividends

Yield / Cost (1)

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Net (2)

$

1,066,304

$

14,975

5.59

%

Ìý

$

1,063,946

$

14,987

5.60

%

Ìý

$

1,076,455

$

14,711

5.50

%

Ìý

$

1,087,889

$

14,877

5.50

%

Ìý

$

1,098,284

$

14,840

5.36

%

Debt Securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

284,002

Ìý

Ìý

3,096

Ìý

4.36

Ìý

Ìý

Ìý

288,208

Ìý

Ìý

3,289

Ìý

4.56

Ìý

Ìý

Ìý

266,021

Ìý

Ìý

2,844

Ìý

4.28

Ìý

Ìý

Ìý

235,800

Ìý

Ìý

2,303

Ìý

3.91

Ìý

Ìý

Ìý

206,702

Ìý

Ìý

1,164

Ìý

2.25

Ìý

Tax-Exempt

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

4,833

Ìý

Ìý

42

Ìý

3.48

Ìý

Equity Securities

Ìý

2,693

Ìý

Ìý

27

Ìý

4.01

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

28

Ìý

4.16

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

27

Ìý

4.01

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

27

Ìý

4.01

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

32

Ìý

4.75

Ìý

Interest-Earning Deposits at Banks

Ìý

114,245

Ìý

Ìý

1,338

Ìý

4.68

Ìý

Ìý

Ìý

111,131

Ìý

Ìý

1,448

Ìý

5.21

Ìý

Ìý

Ìý

101,277

Ìý

Ìý

1,313

Ìý

5.19

Ìý

Ìý

Ìý

58,887

Ìý

Ìý

733

Ìý

4.98

Ìý

Ìý

Ìý

67,450

Ìý

Ìý

808

Ìý

4.79

Ìý

Other Interest-Earning Assets

Ìý

3,070

Ìý

Ìý

40

Ìý

5.18

Ìý

Ìý

Ìý

3,108

Ìý

Ìý

63

Ìý

8.06

Ìý

Ìý

Ìý

3,154

Ìý

Ìý

85

Ìý

10.84

Ìý

Ìý

Ìý

3,235

Ìý

Ìý

85

Ìý

10.57

Ìý

Ìý

Ìý

3,387

Ìý

Ìý

64

Ìý

7.50

Ìý

Total Interest-Earning Assets

Ìý

1,470,314

Ìý

Ìý

19,476

Ìý

5.27

Ìý

Ìý

Ìý

1,469,086

Ìý

Ìý

19,815

Ìý

5.37

Ìý

Ìý

Ìý

1,449,600

Ìý

Ìý

18,980

Ìý

5.27

Ìý

Ìý

Ìý

1,388,504

Ìý

Ìý

18,025

Ìý

5.22

Ìý

Ìý

Ìý

1,383,349

Ìý

Ìý

16,950

Ìý

4.86

Ìý

Noninterest-Earning Assets

Ìý

65,786

Ìý

Ìý

Ìý

Ìý

Ìý

57,602

Ìý

Ìý

Ìý

Ìý

Ìý

53,564

Ìý

Ìý

Ìý

Ìý

Ìý

54,910

Ìý

Ìý

Ìý

Ìý

Ìý

38,464

Ìý

Ìý

Ìý

Total Assets

$

1,536,100

Ìý

Ìý

Ìý

Ìý

$

1,526,688

Ìý

Ìý

Ìý

Ìý

$

1,503,164

Ìý

Ìý

Ìý

Ìý

$

1,443,414

Ìý

Ìý

Ìý

Ìý

$

1,421,813

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Demand Accounts

$

328,129

Ìý

$

1,838

Ìý

2.23

%

Ìý

$

316,301

Ìý

$

1,923

Ìý

2.42

%

Ìý

$

325,069

Ìý

$

1,858

Ìý

2.30

%

Ìý

$

334,880

Ìý

$

1,794

Ìý

2.15

%

Ìý

$

362,018

Ìý

$

1,965

Ìý

2.15

%

Money Market Accounts

Ìý

227,606

Ìý

Ìý

1,821

Ìý

3.18

Ìý

Ìý

Ìý

217,148

Ìý

Ìý

1,726

Ìý

3.16

Ìý

Ìý

Ìý

214,690

Ìý

Ìý

1,646

Ìý

3.08

Ìý

Ìý

Ìý

203,867

Ìý

Ìý

1,514

Ìý

2.99

Ìý

Ìý

Ìý

205,060

Ìý

Ìý

1,441

Ìý

2.79

Ìý

Savings Accounts

Ìý

170,612

Ìý

Ìý

45

Ìý

0.10

Ìý

Ìý

Ìý

175,753

Ìý

Ìý

46

Ìý

0.10

Ìý

Ìý

Ìý

184,944

Ìý

Ìý

52

Ìý

0.11

Ìý

Ìý

Ìý

191,444

Ìý

Ìý

59

Ìý

0.12

Ìý

Ìý

Ìý

200,737

Ìý

Ìý

57

Ìý

0.11

Ìý

Time Deposits

Ìý

341,686

Ìý

Ìý

3,788

Ìý

4.41

Ìý

Ìý

Ìý

358,498

Ìý

Ìý

4,197

Ìý

4.66

Ìý

Ìý

Ìý

308,956

Ìý

Ìý

3,509

Ìý

4.57

Ìý

Ìý

Ìý

248,118

Ìý

Ìý

2,624

Ìý

4.25

Ìý

Ìý

Ìý

193,188

Ìý

Ìý

1,873

Ìý

3.85

Ìý

Total Interest-Bearing Deposits

Ìý

1,068,033

Ìý

Ìý

7,492

Ìý

2.79

Ìý

Ìý

Ìý

1,067,700

Ìý

Ìý

7,892

Ìý

2.94

Ìý

Ìý

Ìý

1,033,659

Ìý

Ìý

7,065

Ìý

2.75

Ìý

Ìý

Ìý

978,309

Ìý

Ìý

5,991

Ìý

2.46

Ìý

Ìý

Ìý

961,003

Ìý

Ìý

5,336

Ìý

2.20

Ìý

Short-Term Borrowings

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

Ìý

Ìý

Ìý

1,902

Ìý

Ìý

26

Ìý

5.42

Ìý

Other Borrowings

Ìý

34,713

Ìý

Ìý

407

Ìý

4.66

Ìý

Ìý

Ìý

34,702

Ìý

Ìý

407

Ìý

4.67

Ìý

Ìý

Ìý

34,692

Ìý

Ìý

404

Ìý

4.68

Ìý

Ìý

Ìý

34,682

Ìý

Ìý

404

Ìý

4.69

Ìý

Ìý

Ìý

34,673

Ìý

Ìý

407

Ìý

4.66

Ìý

Total Interest-Bearing Liabilities

Ìý

1,102,746

Ìý

Ìý

7,899

Ìý

2.85

Ìý

Ìý

Ìý

1,102,402

Ìý

Ìý

8,299

Ìý

2.99

Ìý

Ìý

Ìý

1,068,353

Ìý

Ìý

7,469

Ìý

2.81

Ìý

Ìý

Ìý

1,012,991

Ìý

Ìý

6,395

Ìý

2.54

Ìý

Ìý

Ìý

997,578

Ìý

Ìý

5,769

Ìý

2.29

Ìý

Noninterest-Bearing Demand Deposits

Ìý

267,598

Ìý

Ìý

Ìý

Ìý

Ìý

263,650

Ìý

Ìý

Ìý

Ìý

Ìý

272,280

Ìý

Ìý

Ìý

Ìý

Ìý

278,691

Ìý

Ìý

Ìý

Ìý

Ìý

305,789

Ìý

Ìý

Ìý

Total Funding and Cost of Funds

Ìý

1,370,344

Ìý

Ìý

2.29

Ìý

Ìý

Ìý

1,366,052

Ìý

Ìý

2.42

Ìý

Ìý

Ìý

1,340,633

Ìý

Ìý

2.24

Ìý

Ìý

Ìý

1,291,682

Ìý

Ìý

1.99

Ìý

Ìý

Ìý

1,303,367

Ìý

Ìý

1.76

Ìý

Other Liabilities

Ìý

17,883

Ìý

Ìý

Ìý

Ìý

Ìý

15,043

Ìý

Ìý

Ìý

Ìý

Ìý

21,867

Ìý

Ìý

Ìý

Ìý

Ìý

11,441

Ìý

Ìý

Ìý

Ìý

Ìý

4,119

Ìý

Ìý

Ìý

Total Liabilities

Ìý

1,388,227

Ìý

Ìý

Ìý

Ìý

Ìý

1,381,095

Ìý

Ìý

Ìý

Ìý

Ìý

1,362,500

Ìý

Ìý

Ìý

Ìý

Ìý

1,303,123

Ìý

Ìý

Ìý

Ìý

Ìý

1,307,486

Ìý

Ìý

Ìý

Stockholders' Equity

Ìý

147,873

Ìý

Ìý

Ìý

Ìý

Ìý

145,593

Ìý

Ìý

Ìý

Ìý

Ìý

140,664

Ìý

Ìý

Ìý

Ìý

Ìý

140,291

Ìý

Ìý

Ìý

Ìý

Ìý

114,327

Ìý

Ìý

Ìý

Total Liabilities and Stockholders' Equity

$

1,536,100

Ìý

Ìý

Ìý

Ìý

$

1,526,688

Ìý

Ìý

Ìý

Ìý

$

1,503,164

Ìý

Ìý

Ìý

Ìý

$

1,443,414

Ìý

Ìý

Ìý

Ìý

$

1,421,813

Ìý

Ìý

Ìý

Net Interest Income (FTE)

(Non-GAAP) (3)

Ìý

$

11,577

Ìý

Ìý

Ìý

Ìý

$

11,516

Ìý

Ìý

Ìý

Ìý

$

11,511

Ìý

Ìý

Ìý

Ìý

$

11,630

Ìý

Ìý

Ìý

Ìý

$

11,181

Ìý

Ìý

Net Interest-Earning Assets (4)

Ìý

367,568

Ìý

Ìý

Ìý

Ìý

Ìý

366,684

Ìý

Ìý

Ìý

Ìý

Ìý

381,247

Ìý

Ìý

Ìý

Ìý

Ìý

375,513

Ìý

Ìý

Ìý

Ìý

Ìý

385,771

Ìý

Ìý

Ìý

Net Interest Rate Spread (FTE)

(Non-GAAP) (3) (5)

Ìý

Ìý

2.42

%

Ìý

Ìý

Ìý

2.38

%

Ìý

Ìý

Ìý

2.46

%

Ìý

Ìý

Ìý

2.68

%

Ìý

Ìý

Ìý

2.57

%

Net Interest Margin (FTE)

(Non-GAAP) (3)(6)

Ìý

Ìý

3.13

Ìý

Ìý

Ìý

Ìý

3.12

Ìý

Ìý

Ìý

Ìý

3.19

Ìý

Ìý

Ìý

Ìý

3.37

Ìý

Ìý

Ìý

Ìý

3.21

Ìý

(1)

Annualized based on three months ended results.

(2)

Net of the allowance for credit losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable.

(3)

Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(4)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents annualized net interest income divided by average total interest-earning assets.

Ìý

AVERAGE BALANCES AND YIELDS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Year Ended

Ìý

December 31, 2024

Ìý

December 31, 2023

Ìý

Average Balance

Ìý

Interest and Dividends

Ìý

Yield /Cost

Ìý

Average Balance

Ìý

Interest and Dividends

Ìý

Yield / Cost

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, Net (1)

$

1,073,601

Ìý

$

59,544

Ìý

5.55

%

Ìý

$

1,076,928

Ìý

$

54,763

Ìý

5.09

%

Debt Securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

268,604

Ìý

Ìý

Ìý

11,533

Ìý

Ìý

4.29

Ìý

Ìý

Ìý

208,472

Ìý

Ìý

Ìý

4,017

Ìý

Ìý

1.93

Ìý

Exempt From Federal Tax

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,821

Ìý

Ìý

Ìý

199

Ìý

Ìý

3.42

Ìý

Marketable Equity Securities

Ìý

2,693

Ìý

Ìý

Ìý

110

Ìý

Ìý

4.08

Ìý

Ìý

Ìý

2,693

Ìý

Ìý

Ìý

106

Ìý

Ìý

3.94

Ìý

Interest-Earning Deposits at Banks

Ìý

96,474

Ìý

Ìý

Ìý

4,831

Ìý

Ìý

5.01

Ìý

Ìý

Ìý

61,638

Ìý

Ìý

Ìý

3,084

Ìý

Ìý

5.00

Ìý

Other Interest-Earning Assets

Ìý

3,142

Ìý

Ìý

Ìý

274

Ìý

Ìý

8.72

Ìý

Ìý

Ìý

3,027

Ìý

Ìý

Ìý

211

Ìý

Ìý

6.97

Ìý

Total Interest-Earning Assets

Ìý

1,444,514

Ìý

Ìý

Ìý

76,292

Ìý

Ìý

5.28

Ìý

Ìý

Ìý

1,358,579

Ìý

Ìý

Ìý

62,380

Ìý

Ìý

4.59

Ìý

Noninterest-Earning Assets

Ìý

57,986

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

48,448

Ìý

Ìý

Ìý

Ìý

Ìý

Total Assets

$

1,502,500

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

1,407,027

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Demand Accounts

$

326,073

Ìý

Ìý

$

7,414

Ìý

Ìý

2.27

%

Ìý

$

354,060

Ìý

Ìý

$

6,741

Ìý

Ìý

1.90

%

Savings Accounts

Ìý

180,647

Ìý

Ìý

Ìý

202

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

220,146

Ìý

Ìý

Ìý

202

Ìý

Ìý

0.09

Ìý

Money Market Accounts

Ìý

215,864

Ìý

Ìý

Ìý

6,706

Ìý

Ìý

3.11

Ìý

Ìý

Ìý

199,962

Ìý

Ìý

Ìý

4,554

Ìý

Ìý

2.28

Ìý

Time Deposits

Ìý

314,510

Ìý

Ìý

Ìý

14,119

Ìý

Ìý

4.49

Ìý

Ìý

Ìý

156,310

Ìý

Ìý

Ìý

4,936

Ìý

Ìý

3.16

Ìý

Total Interest-Bearing Deposits

Ìý

1,037,094

Ìý

Ìý

Ìý

28,441

Ìý

Ìý

2.74

Ìý

Ìý

Ìý

930,478

Ìý

Ìý

Ìý

16,433

Ìý

Ìý

1.77

Ìý

Short-Term Borrowings

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

931

Ìý

Ìý

Ìý

32

Ìý

Ìý

3.44

Ìý

Other Borrowings

Ìý

34,697

Ìý

Ìý

Ìý

1,622

Ìý

Ìý

4.67

Ìý

Ìý

Ìý

26,328

Ìý

Ìý

Ìý

1,207

Ìý

Ìý

4.58

Ìý

Total Interest-Bearing Liabilities

Ìý

1,071,791

Ìý

Ìý

Ìý

30,063

Ìý

Ìý

2.80

Ìý

Ìý

Ìý

957,737

Ìý

Ìý

Ìý

17,672

Ìý

Ìý

1.85

Ìý

Noninterest-Bearing Demand Deposits

Ìý

270,528

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

326,408

Ìý

Ìý

Ìý

Ìý

Ìý

Total Funding and Cost of Funds

Ìý

1,342,319

Ìý

Ìý

Ìý

Ìý

2.24

Ìý

Ìý

Ìý

1,284,145

Ìý

Ìý

Ìý

Ìý

1.38

Ìý

Other Liabilities

Ìý

16,559

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

6,764

Ìý

Ìý

Ìý

Ìý

Ìý

Total Liabilities

Ìý

1,358,878

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,290,909

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders' Equity

Ìý

143,622

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

116,118

Ìý

Ìý

Ìý

Ìý

Ìý

Total Liabilities and Stockholders' Equity

$

1,502,500

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

1,407,027

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Income (FTE) (Non-GAAP) (2)

Ìý

Ìý

Ìý

46,229

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

44,708

Ìý

Ìý

Ìý

Net Interest-Earning Assets (3)

Ìý

372,723

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

400,842

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Rate Spread (FTE) (Non-GAAP) (2)(4)

Ìý

Ìý

Ìý

Ìý

2.48

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.74

%

Net Interest Margin (FTE) (Non-GAAP) (2)(5)

Ìý

Ìý

Ìý

Ìý

3.20

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.29

Ìý

(1)

Net of the allowance for credit losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable.

(2)

Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure.

(3)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(4)

Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(5)

Net interest margin represents annualized net interest income divided by average total interest-earning assets.

Ìý

Explanation of Use of Non-GAAP Financial Measures

In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP�), we use, and this Press Release contains or references, certain Non-GAAP financial measures. We believe these Non-GAAP financial measures provide useful information in understanding our underlying results of operations or financial position and our business and performance trends as they facilitate comparisons with the performance of other companies in the financial services industry. Non-GAAP adjusted items impacting the Company's financial performance are identified to assist investors in providing a complete understanding of factors and trends affecting the Company’s business and in analyzing the Company’s operating results on the same basis as that applied by management. Although we believe that these Non-GAAP financial measures enhance the understanding of our business and performance, they should not be considered an alternative to GAAP or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with similar Non-GAAP measures which may be presented by other companies. Where Non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found herein.

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total Assets (GAAP)

$

1,481,564

Ìý

$

1,561,741

Ìý

$

1,560,259

Ìý

$

1,473,089

Ìý

$

1,456,091

Ìý

Goodwill and Intangible Assets, Net

Ìý

(9,732

)

Ìý

(9,820

)

Ìý

(10,085

)

Ìý

(10,349

)

Ìý

(10,690

)

Tangible Assets (Non-GAAP) (Numerator)

$

1,471,832

Ìý

$

1,551,921

Ìý

$

1,550,174

Ìý

$

1,462,740

Ìý

$

1,445,401

Ìý

Stockholders' Equity (GAAP)

$

147,378

Ìý

$

149,140

Ìý

$

142,882

Ìý

$

141,590

Ìý

$

139,834

Ìý

Goodwill and Intangible Assets, Net

Ìý

(9,732

)

Ìý

(9,820

)

Ìý

(10,085

)

Ìý

(10,349

)

Ìý

(10,690

)

Tangible Common Equity or Tangible Book Value (Non-GAAP) (Denominator)

$

137,646

Ìý

$

139,320

Ìý

$

132,797

Ìý

$

131,241

Ìý

$

129,144

Ìý

Stockholders� Equity to Assets (GAAP)

Ìý

9.9

%

Ìý

9.5

%

Ìý

9.2

%

Ìý

9.6

%

Ìý

9.6

%

Tangible Common Equity to Tangible Assets (Non-GAAP)

Ìý

9.4

%

Ìý

9.0

%

Ìý

8.6

%

Ìý

9.0

%

Ìý

8.9

%

Common Shares Outstanding (Denominator)

Ìý

5,132,654

Ìý

Ìý

5,129,921

Ìý

Ìý

5,141,911

Ìý

Ìý

5,142,901

Ìý

Ìý

5,118,713

Ìý

Book Value per Common Share (GAAP)

$

28.71

Ìý

$

29.07

Ìý

$

27.79

Ìý

$

27.53

Ìý

$

27.32

Ìý

Tangible Book Value per Common Share (Non-GAAP)

$

26.82

Ìý

$

27.16

Ìý

$

25.83

Ìý

$

25.52

Ìý

$

25.23

Ìý

Ìý

Three Months Ended

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

2,529

Ìý

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

12,594

Ìý

$

22,550

Ìý

Amortization of Intangible Assets, Net

Ìý

88

Ìý

Ìý

264

Ìý

Ìý

264

Ìý

Ìý

341

Ìý

Ìý

430

Ìý

Ìý

958

Ìý

Ìý

1,766

Ìý

Adjusted Net Income (Non-GAAP) (Numerator)

$

2,617

Ìý

$

3,483

Ìý

$

2,914

Ìý

$

4,537

Ìý

$

13,396

Ìý

$

13,552

Ìý

$

24,316

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Stockholders' Equity (GAAP)

$

147,873

Ìý

$

145,593

Ìý

$

140,664

Ìý

$

140,291

Ìý

$

114,327

Ìý

$

143,622

Ìý

$

116,118

Ìý

Average Goodwill and Intangible Assets, Net

Ìý

(9,758

)

Ìý

(9,987

)

Ìý

(10,242

)

Ìý

(10,553

)

Ìý

(11,829

)

Ìý

(10,134

)

Ìý

(12,426

)

Average Tangible Common Equity (Non-GAAP) (Denominator)

$

138,115

Ìý

$

135,606

Ìý

$

130,422

Ìý

$

129,738

Ìý

$

102,498

Ìý

$

133,488

Ìý

$

103,692

Ìý

Return on Average Equity (GAAP)

Ìý

6.80

%

Ìý

8.80

%

Ìý

7.58

%

Ìý

12.03

%

Ìý

44.99

%

Ìý

8.77

%

Ìý

19.42

%

Return on Average Tangible Common Equity (Non-GAAP)

Ìý

7.54

%

Ìý

10.22

%

Ìý

8.99

%

Ìý

14.07

%

Ìý

51.85

%

Ìý

10.15

%

Ìý

23.45

%

Ìý

Three Months Ended

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Income (GAAP)

$

19,431

Ìý

$

19,773

Ìý

$

18,939

Ìý

$

17,986

Ìý

$

16,905

Ìý

$

76,131

Ìý

$

62,225

Ìý

Adjustment to FTE Basis

Ìý

45

Ìý

Ìý

42

Ìý

Ìý

41

Ìý

Ìý

39

Ìý

Ìý

45

Ìý

Ìý

161

Ìý

Ìý

155

Ìý

Interest Income (FTE) (Non-GAAP)

Ìý

19,476

Ìý

Ìý

19,815

Ìý

Ìý

18,980

Ìý

Ìý

18,025

Ìý

Ìý

16,950

Ìý

Ìý

76,292

Ìý

Ìý

62,380

Ìý

Interest Expense (GAAP)

Ìý

7,899

Ìý

Ìý

8,299

Ìý

Ìý

7,469

Ìý

Ìý

6,395

Ìý

Ìý

5,769

Ìý

Ìý

30,063

Ìý

Ìý

17,672

Ìý

Net Interest Income (FTE) (Non-GAAP)

$

11,577

Ìý

$

11,516

Ìý

$

11,511

Ìý

$

11,630

Ìý

$

11,181

Ìý

$

46,229

Ìý

$

44,708

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Rate Spread (GAAP)

Ìý

2.41

%

Ìý

2.36

%

Ìý

2.44

%

Ìý

2.67

%

Ìý

2.56

%

Ìý

2.47

%

Ìý

2.73

%

Adjustment to FTE Basis

Ìý

0.01

Ìý

Ìý

0.02

Ìý

Ìý

0.02

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Net Interest Rate Spread (FTE) (Non-GAAP)

Ìý

2.42

%

Ìý

2.38

%

Ìý

2.46

%

Ìý

2.68

%

Ìý

2.57

%

Ìý

2.48

%

Ìý

2.74

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Interest Margin (GAAP)

Ìý

3.12

%

Ìý

3.11

%

Ìý

3.18

%

Ìý

3.36

%

Ìý

3.19

%

Ìý

3.19

%

Ìý

3.28

%

Adjustment to FTE Basis

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

0.02

Ìý

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Net Interest Margin (FTE) (Non-GAAP)

Ìý

3.13

%

Ìý

3.12

%

Ìý

3.19

%

Ìý

3.37

%

Ìý

3.21

%

Ìý

3.20

%

Ìý

3.29

%

Ìý

Three Months Ended

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income Before Income Tax Expense (GAAP)

$

3,051

Ìý

$

3,966

Ìý

$

3,210

Ìý

$

5,116

Ìý

$

18,309

Ìý

$

15,343

Ìý

$

30,285

Ìý

Net Provision (Recovery) for Credit Losses

Ìý

683

Ìý

Ìý

(41

)

Ìý

(36

)

Ìý

(37

)

Ìý

(1,420

)

Ìý

570

Ìý

Ìý

(502

)

Adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (Gain) Loss on Securities

Ìý

(3

)

Ìý

(245

)

Ìý

31

Ìý

Ìý

166

Ìý

Ìý

9,830

Ìý

Ìý

(51

)

Ìý

10,199

Ìý

Gain on Sale of Subsidiary

Ìý

�

Ìý

Ìý

(138

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(24,578

)

Ìý

(138

)

Ìý

(24,578

)

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

�

Ìý

Ìý

(274

)

Ìý

(11

)

Earn-out Payment Related to the Sale of EU

Ìý

(708

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(708

)

Ìý

�

Ìý

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

�

Ìý

Ìý

(915

)

Ìý

(303

)

Adjusted PPNR (Non-GAAP) (Numerator)

$

3,023

Ìý

$

3,542

Ìý

$

3,205

Ìý

$

4,056

Ìý

$

2,141

Ìý

$

13,827

Ìý

$

15,090

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Assets (Denominator)

$

1,536,100

Ìý

$

1,526,688

Ìý

$

1,503,164

Ìý

$

1,443,414

Ìý

$

1,421,813

Ìý

$

1,502,500

Ìý

$

1,407,027

Ìý

Adjusted PPNR Return on Average Assets (Non-GAAP)

Ìý

0.78

%

Ìý

0.92

%

Ìý

0.86

%

Ìý

1.13

%

Ìý

0.60

%

Ìý

0.92

%

Ìý

1.07

%

Ìý

Three Months Ended

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

(Dollars in thousands, except share and per share data) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP)

$

2,529

Ìý

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

12,594

Ìý

$

22,550

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (Gain) Loss on Securities

Ìý

(3

)

Ìý

(245

)

Ìý

31

Ìý

Ìý

166

Ìý

Ìý

9,830

Ìý

Ìý

(51

)

Ìý

10,199

Ìý

Gain on Sale of Subsidiary

Ìý

�

Ìý

Ìý

(138

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(24,578

)

Ìý

(138

)

Ìý

(24,578

)

Net Gain on Disposal of Premises and Equipment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(274

)

Ìý

�

Ìý

Ìý

(274

)

Ìý

(11

)

Earn-out Payment Related to the Sale of EU

Ìý

(708

)

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(708

)

Ìý

�

Ìý

Net Gain on Bank-Owned Life Insurance Claims

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(915

)

Ìý

�

Ìý

Ìý

(915

)

Ìý

(303

)

Tax effect

Ìý

149

Ìý

Ìý

90

Ìý

Ìý

(7

)

Ìý

23

Ìý

Ìý

4,843

Ìý

Ìý

256

Ìý

Ìý

4,767

Ìý

Adjusted Net Income (Non-GAAP)

$

1,967

Ìý

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

10,764

Ìý

$

12,624

Ìý

Weighted-Average Diluted Common Shares and Common Stock Equivalents Outstanding

Ìý

5,544,829

Ìý

Ìý

5,346,750

Ìý

Ìý

5,152,657

Ìý

Ìý

5,142,286

Ìý

Ìý

5,135,997

Ìý

Ìý

5,302,522

Ìý

Ìý

5,122,916

Ìý

Earnings per Common Share - Diluted (GAAP)

$

0.46

Ìý

$

0.60

Ìý

$

0.51

Ìý

$

0.82

Ìý

$

2.52

Ìý

$

2.38

Ìý

$

4.40

Ìý

Adjusted Earnings per Common Share - Diluted (Non-GAAP)

$

0.35

Ìý

$

0.55

Ìý

$

0.52

Ìý

$

0.62

Ìý

$

0.60

Ìý

$

2.03

Ìý

$

2.46

Ìý

Net Income (GAAP) (Numerator)

$

2,529

Ìý

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

12,594

Ìý

$

22,550

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Assets (Denominator)

Ìý

1,536,100

Ìý

Ìý

1,526,688

Ìý

Ìý

1,503,164

Ìý

Ìý

1,443,414

Ìý

Ìý

1,421,813

Ìý

Ìý

1,502,500

Ìý

Ìý

1,407,027

Ìý

Return on Average Assets (GAAP)

Ìý

0.65

%

Ìý

0.84

%

Ìý

0.71

%

Ìý

1.17

%

Ìý

3.62

%

Ìý

0.84

%

Ìý

1.60

%

Adjusted Net Income (Non-GAAP) (Numerator)

$

1,967

Ìý

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

10,764

Ìý

$

12,624

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Assets (Denominator)

Ìý

1,536,100

Ìý

Ìý

1,526,688

Ìý

Ìý

1,503,164

Ìý

Ìý

1,443,414

Ìý

Ìý

1,421,813

Ìý

Ìý

1,502,500

Ìý

Ìý

1,407,027

Ìý

Adjusted Return on Average Assets (Non-GAAP)

Ìý

0.51

%

Ìý

0.76

%

Ìý

0.72

%

Ìý

0.89

%

Ìý

0.85

%

Ìý

0.72

%

Ìý

0.90

%

Ìý

Three Months Ended

Year Ended

Ìý

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

12/31/24

12/31/23

(Dollars in thousands) (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income (GAAP) (Numerator)

$

2,529

Ìý

$

3,219

Ìý

$

2,650

Ìý

$

4,196

Ìý

$

12,966

Ìý

$

12,594

Ìý

$

22,550

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Equity (GAAP) (Denominator)

Ìý

147,873

Ìý

Ìý

145,593

Ìý

Ìý

140,664

Ìý

Ìý

140,291

Ìý

Ìý

114,327

Ìý

Ìý

143,622

Ìý

Ìý

116,118

Ìý

Return on Average Equity (GAAP)

Ìý

6.80

%

Ìý

8.80

%

Ìý

7.58

%

Ìý

12.03

%

Ìý

44.99

%

Ìý

8.77

%

Ìý

19.42

%

Adjusted Net Income (Non-GAAP) (Numerator)

$

1,967

Ìý

$

2,926

Ìý

$

2,674

Ìý

$

3,196

Ìý

$

3,061

Ìý

$

10,764

Ìý

$

12,624

Ìý

Annualization Factor

Ìý

3.98

Ìý

Ìý

3.98

Ìý

Ìý

4.02

Ìý

Ìý

4.02

Ìý

Ìý

3.97

Ìý

Ìý

1.00

Ìý

Ìý

1.00

Ìý

Average Equity (GAAP) (Denominator)

Ìý

147,873

Ìý

Ìý

145,593

Ìý

Ìý

140,664

Ìý

Ìý

140,291

Ìý

Ìý

114,327

Ìý

Ìý

143,622

Ìý

Ìý

116,118

Ìý

Adjusted Return on Average Equity (Non-GAAP)

Ìý

5.29

%

Ìý

8.00

%

Ìý

7.65

%

Ìý

9.16

%

Ìý

10.62

%

Ìý

7.49

%

Ìý

10.87

%

Ìý

John H. Montgomery

President and Chief Executive Officer

Phone: (724) 223-8317

Source: CB Financial Services, Inc.

Cb Financl Srvcs

NASDAQ:CBFV

CBFV Rankings

CBFV Latest News

CBFV Latest SEC Filings

CBFV Stock Data

137.33M
4.53M
10.04%
42.35%
0.97%
Banks - Regional
State Commercial Banks
United States
CARMICHAELS