AGÕæÈ˹ٷ½

STOCK TITAN

CSB Bancorp, Inc. Reports Fourth Quarter Earnings

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Negative)
Tags

MILLERSBURG, Ohio--(BUSINESS WIRE)-- CSB Bancorp, Inc. (OTC Pink: CSBB)

Fourth Quarter Highlights

Ìý

Ìý

Quarter Ended

December 31, 2024

Ìý

Ìý

Ìý

Quarter Ended

December 31, 2023

Ìý

Diluted earnings per share

Ìý

$

0.87

Ìý

Ìý

Ìý

$

1.38

Ìý

Net Income

Ìý

$

2,319,000

Ìý

Ìý

Ìý

$

3,697,000

Ìý

Return on average common equity

Ìý

Ìý

7.99

%

Ìý

Ìý

Ìý

14.22

%

Return on average assets

Ìý

Ìý

0.76

%

Ìý

Ìý

Ìý

1.25

%

CSB Bancorp, Inc. (OTC Pink: CSBB) today announced fourth quarter 2024 net income of $2,319,000, or $0.87 per basic and diluted share, as compared to $3,697,000, or $1.38 per basic and diluted share, for the same period in 2023. For the twelve-month period ended December 31, 2024 net income totaled $10,012,000 compared to $14,756,000 for the same period last year, a decrease of 32%.

Credit loss provision expense for the quarter increased $2.1 million from fourth quarter 2023 and $6.6 million for the comparable twelve-month period. As previously identified in the prior two quarters, court liquidation of a commercial lending relationship totaling $7.1 million continues; the credit has been charged down by $6.2 million. The bank holds priority liens with the court holding approximately $413 thousand in auction proceeds from equipment and trucks, net of expenses, which will be applied to the loan balances when released. The commercial real estate loan has been charged down to an estimated auction liquidation value after several months of being listed. The court appointed receiver obtained auction values of the premises and the bank continues to move through the court system to schedule the remaining real estate liquidation. The court receiver expenses, and outside legal expenses are currently expensed.

Eddie Steiner, President and CEO stated, “Overall the loan pipeline was noticeably subdued during fourth quarter as borrowers awaited more clarity on the economy, interest rates, and post-election adjustments in fiscal policy. Net loan balances increased 5.1% during 2024, and the Company’s pre-provision net revenue totaled $19.4 million, up 2.9%. The large single relationship in court liquidation accounted for over 85% of the Company’s provision expense and has been charged down to less than $1 million comprised of real estate and cash held by the court receiver. Shareholders� equity increased by 6.4% in 2024 to $115 million on December 31.�

Annualized returns on average common equity (“ROE�) and average assets (“ROA�) for the quarter were 7.99% and 0.76%, respectively, compared with 14.22% and 1.25% for the fourth quarter of 2023. For the twelve-month period ended December 31, 2024 ROE and ROA were 8.96% and 0.85% as compared to 14.69% and 1.27% for the comparable period in 2023.

Pre-Provision Net Revenue (“PPNR�) (a non-GAAP measure) totaled $5.1 million during the quarter, an increase of $370 thousand, or 8%, from the prior year’s fourth quarter. Net interest income increased $221 thousand, or 2%, noninterest income increased $102 thousand, or 6%, and noninterest expense declined $47 thousand, or less than 1%, in the fourth quarter of 2024 compared to the same period in 2023.

The allowance for expected credit losses amounted to $7.6 million, or 1.03% of total loans, on December 31, 2024, as compared to $6.6 million or 0.94% of total loans on December 31, 2023. The allowance for credit losses on off-balance sheet commitments on December 31, 2024 was $524 thousand, as compared to a December 31, 2023 balance of $736 thousand. CSB recorded no allowance for credit losses related to AFS or HTM debt securities with no meaningful loss expectation on these securities.

Loan interest income including fees increased $728 thousand, or 7%, during fourth quarter 2024 as compared to the same quarter in 2023. The increase was primarily the result of a $37 million volume increase, augmented by a 13 basis point (“bp�) increase in quarter over prior quarter yield. Securities interest income decreased $126 thousand, or 6%, during the fourth quarter 2024 compared to the same quarter 2023 as the Company continues to deploy cash flow from investments into loan originations. Loan yields for fourth quarter 2024 averaged 5.77%, an increase of 13 bp from the 2023 fourth quarter average of 5.64%, while overnight funds and securities yields for fourth quarter 2024 averaged 4.81% and 2.24%, respectively, compared to 5.54% and 2.19% in the fourth quarter 2023.

Interest expense rose $662 thousand, or 21%, during fourth quarter 2024 as compared to fourth quarter 2023. The increase follows a period of rapid interest rate increases spurred by the Federal Reserve during March 2022 through May 2023, followed by competitive pressures from banks and others to secure adequate funding. The cost to fund gross earning assets for the fourth quarter 2024 was 1.32% as compared to 1.12% for the fourth quarter of 2023.

The fully-taxable equivalent (“FTE�) (a non-GAAP measure) net interest margin was 3.33% compared to 3.36% for the fourth quarter 2023. Compared to the 2023 fourth quarter, FTE net interest income increased $222 thousand, or 2%, reflecting increasing interest income with a $38 million increase in average earning assets as well as a 17 bp increase in the yield on assets. The higher interest rate environment coupled with the continued mix shift into loans from securities primarily drove the increase in earnings from assets, which was partially offset by higher average interest-bearing liabilities and a 25 bp higher cost of funds. Tax equivalency effect on net interest margin was 0.01% in fourth quarter 2024 and 2023.

Noninterest income increased $102 thousand, or 6%, compared to fourth quarter of 2023. The increase was primarily the result of a $47 thousand increase in earnings on bank owned life insurance, a $24 thousand increase in trust and brokerage fees, an increase of $17 thousand in debit card interchange fees, an $11 thousand increase in gain on sale of mortgage loans to the secondary market, and a $7 thousand increase in the unrealized gain or loss on equity securities held. Offsetting decreases were recognized in service charges related to deposit overdraft fees and credit card fees.

Noninterest expense decreased $47 thousand, or less than 1%, from fourth quarter 2023. Salary and employee benefits decreased $119 thousand, or 3%, compared to the prior year quarter, with decreases in incentive compensation and profit sharing. Marketing and public relation costs decreased $37 thousand, or 22%, with lesser spent. Financial institutions tax increased $25 thousand, or 13%, with higher capital levels. Software expense increased $23 thousand, or 5%. Occupancy and equipment expense increased $18 thousand, and $17 thousand, respectively, with increasing costs of maintenance contracts and repair. The Company’s fourth quarter efficiency ratio decreased to 54.7% compared to 56.7% in the prior year.

Federal income tax expense was $526 thousand in the 2024 fourth quarter compared to $912 thousand in the 2023 fourth quarter. The effective tax rate for the 2024 and 2023 fourth quarter was 18% and 20%, respectively.

Average earning assets for the 2024 fourth quarter increased $38 million, or 3%, from the year-ago quarter, primarily reflecting a $37 million, or 5%, increase in average loans, a $28 million, or 8%, decrease in average securities, and a $30 million, or 71%, increase in interest-earning deposits in other banks, held mainly at the Federal Reserve Bank.

Average commercial loan balances for the quarter, including commercial real estate, increased $24 million, or 5%, from prior year levels, as construction loans were drawn, and borrowers used term loans to fund equipment and other purchases. Average residential mortgage balances increased $10 million, or 6%, above the prior year’s quarter as borrowers have been favoring adjustable-rate mortgages during this period of higher interest rates. The bank does not sell adjustable-rate mortgages to the secondary market. Home equity lines of credit increased $3 million from the prior year’s quarter as borrowers covered expenses and avoided refinancing their lower interest rate mortgages. Average consumer credit balances decreased $1.5 million, or 9%, versus the same quarter of the prior year. Commercial loan demand leveled out during fourth quarter, with households and businesses alike preferring to limit borrowing until the election provides some clarity as to tax rates and inflation.

Nonperforming loans were $1.7 million, or 0.23%, of total loans on December 31, 2024, compared to $396 thousand, or 0.06% of total loans, a year ago. Delinquent loan balances as of December 31, 2024, increased to 0.40% of total loans as compared to 0.22% on December 31, 2023. The remaining $914 thousand nonperforming balances of the identified commercial relationship mentioned above, account for 0.12% of the 0.22% nonperforming loan balances, and 0.12% of the 0.40% delinquent total loans at December 31, 2024. Net loan charge-offs recognized during fourth quarter 2024 were $1.9 million, or 1% of average loans annualized, compared to fourth quarter 2023 net loan recoveries of $5 thousand. The net charge-off dollars were fully attributable to the previously identified commercial relationship. Management has no estimate of future recovery of charged-off dollars related to the relationship in court liquidation.

Average deposit balances increased on a quarter over prior year quarter comparison by $38 million, or 4%. For the fourth quarter 2024, the average cost of deposits amounted to 1.39%, as compared to 1.16% for the fourth quarter 2023. Fourth quarter 2024 increases in average deposit balances over the prior year quarter included money market accounts of $28 million and time deposits of $58 million. Noninterest-bearing accounts decreased $12 million from the prior year’s fourth quarter while savings and interest-bearing demand accounts declined $36 million. The average balance of securities sold under repurchase agreement during the fourth quarter of 2024 decreased by $10 million, or 29%, compared to the average for the same period in the prior year.

Shareholders� equity totaled $115 million on December 31, 2024, with 2.7 million common shares outstanding. The average equity to assets ratio amounted to 9.52% for the quarter ended December 31, 2024, and 8.80% for the quarter ended December 31, 2023. The Company declared a fourth quarter dividend of $0.40 per share, producing an annualized yield of 4.2% based on December 31, 2024 closing price of $38.30.

About CSB Bancorp, Inc.

CSB is a financial holding company headquartered in Millersburg, Ohio, with approximate assets of $1.2 billion as of December 31, 2024. CSB provides a complete range of banking and other financial services to consumers and businesses through its wholly owned subsidiary, The Commercial and Savings Bank, with sixteen banking centers in Holmes, Wayne, Tuscarawas, and Stark counties and Trust offices located in Millersburg, North Canton, and Wooster, Ohio. A loan production office was opened in Medina, Ohio on March 20, 2024.

Forward-Looking Statement

This release contains forward-looking statements relating to present or future trends or factors affecting the banking industry, and specifically the financial condition and results of operations, including without limitation, statements relating to the earnings outlook of the Company, as well as its operations, markets, and products. Actual results could differ materially from those indicated. Among the important factors that could cause results to differ materially are interest rate changes, softening in the economy, which could materially impact credit quality trends and the ability to generate loans, changes in the mix of the Company’s business, competitive pressures, changes in accounting, tax or regulatory practices or requirements and those risk factors detailed in the Company’s periodic reports and registration statements filed with the Securities and Exchange Commission. The Company undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this release. See the non-GAAP disclosures at the end of this release for a reconciliation of GAAP and non-GAAP measures.

CSB BANCORP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

Ìý

(Unaudited)

Ìý

Quarters

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in thousands, except per share data)

Ìý

2024

Ìý

Ìý

2024

Ìý

Ìý

2024

Ìý

Ìý

2024

Ìý

Ìý

2023

Ìý

Ìý

2024

Ìý

Ìý

2023

Ìý

Ìý

EARNINGS

Ìý

4th Qtr

Ìý

Ìý

3rd Qtr

Ìý

Ìý

2nd Qtr

Ìý

Ìý

1st Qtr

Ìý

Ìý

4th Qtr

Ìý

Ìý

12 months

Ìý

Ìý

12 months

Ìý

Ìý

Net interest income FTE (a)

$

Ìý

9,599

Ìý

$

Ìý

9,248

Ìý

$

Ìý

8,959

Ìý

$

Ìý

9,190

Ìý

$

Ìý

9,377

Ìý

$

Ìý

36,996

Ìý

$

Ìý

36,274

Ìý

Ìý

Provision for credit loss expense

Ìý

Ìý

2,290

Ìý

Ìý

Ìý

700

Ìý

Ìý

Ìý

2,889

Ìý

Ìý

Ìý

1,152

Ìý

Ìý

Ìý

156

Ìý

Ìý

Ìý

7,031

Ìý

Ìý

Ìý

442

Ìý

Ìý

Noninterest income

Ìý

Ìý

1,780

Ìý

Ìý

Ìý

1,809

Ìý

Ìý

Ìý

1,741

Ìý

Ìý

Ìý

1,772

Ìý

Ìý

Ìý

1,678

Ìý

Ìý

Ìý

7,102

Ìý

Ìý

Ìý

6,744

Ìý

Ìý

Noninterest expenses

Ìý

Ìý

6,211

Ìý

Ìý

Ìý

6,422

Ìý

Ìý

Ìý

5,814

Ìý

Ìý

Ìý

6,142

Ìý

Ìý

Ìý

6,258

Ìý

Ìý

Ìý

24,589

Ìý

Ìý

Ìý

24,060

Ìý

Ìý

FTE adjustment(a)

Ìý

Ìý

33

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

42

Ìý

Ìý

Ìý

32

Ìý

Ìý

Ìý

143

Ìý

Ìý

Ìý

133

Ìý

Ìý

Net income

Ìý

Ìý

2,319

Ìý

Ìý

Ìý

3,145

Ìý

Ìý

Ìý

1,615

Ìý

Ìý

Ìý

2,933

Ìý

Ìý

Ìý

3,697

Ìý

Ìý

Ìý

10,012

Ìý

Ìý

Ìý

14,756

Ìý

Ìý

Basic and Diluted earnings per share

Ìý

Ìý

0.87

Ìý

Ìý

Ìý

1.18

Ìý

Ìý

Ìý

0.61

Ìý

Ìý

Ìý

1.10

Ìý

Ìý

Ìý

1.38

Ìý

Ìý

Ìý

3.76

Ìý

Ìý

Ìý

5.51

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

PERFORMANCE RATIOS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average assets (ROA), annualized

Ìý

Ìý

0.76

Ìý

%

Ìý

1.05

Ìý

%

Ìý

0.56

Ìý

%

Ìý

1.02

Ìý

%

Ìý

1.25

Ìý

%

Ìý

0.85

Ìý

%

Ìý

1.27

Ìý

%

Return on average common equity (ROE), annualized

Ìý

Ìý

7.99

Ìý

Ìý

Ìý

11.14

Ìý

Ìý

Ìý

5.89

Ìý

Ìý

Ìý

10.84

Ìý

Ìý

Ìý

14.22

Ìý

Ìý

Ìý

8.96

Ìý

Ìý

Ìý

14.69

Ìý

Ìý

Net interest margin FTE(a)

Ìý

Ìý

3.33

Ìý

Ìý

Ìý

3.26

Ìý

Ìý

Ìý

3.28

Ìý

Ìý

Ìý

3.37

Ìý

Ìý

Ìý

3.36

Ìý

Ìý

Ìý

3.31

Ìý

Ìý

Ìý

3.32

Ìý

Ìý

Efficiency ratio

Ìý

Ìý

54.68

Ìý

Ìý

Ìý

58.17

Ìý

Ìý

Ìý

54.22

Ìý

Ìý

Ìý

56.00

Ìý

Ìý

Ìý

56.67

Ìý

Ìý

Ìý

55.77

Ìý

Ìý

Ìý

55.95

Ìý

Ìý

Number of full-time equivalent employees

Ìý

Ìý

166

Ìý

Ìý

Ìý

175

Ìý

Ìý

Ìý

173

Ìý

Ìý

Ìý

172

Ìý

Ìý

Ìý

168

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

MARKET DATA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book value per common share

$

Ìý

43.33

Ìý

$

Ìý

43.25

Ìý

$

Ìý

41.43

Ìý

$

Ìý

41.11

Ìý

$

Ìý

40.43

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Period-end common share market value

Ìý

Ìý

38.30

Ìý

Ìý

Ìý

38.50

Ìý

Ìý

Ìý

39.00

Ìý

Ìý

Ìý

40.00

Ìý

Ìý

Ìý

37.54

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Market as a % of book

Ìý

Ìý

88.39

Ìý

%

Ìý

89.02

Ìý

%

Ìý

94.14

Ìý

%

Ìý

97.30

Ìý

%

Ìý

92.85

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Price-to-earnings ratio

Ìý

Ìý

10.19

Ìý

Ìý

Ìý

9.02

Ìý

Ìý

Ìý

8.88

Ìý

Ìý

Ìý

7.78

Ìý

Ìý

Ìý

6.81

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average basic common shares outstanding

Ìý

Ìý

2,654,073

Ìý

Ìý

Ìý

2,661,474

Ìý

Ìý

Ìý

2,664,485

Ìý

Ìý

Ìý

2,665,277

Ìý

Ìý

Ìý

2,671,086

Ìý

Ìý

Ìý

2,661,308

Ìý

Ìý

Ìý

2,679,902

Ìý

Ìý

Average diluted common shares outstanding

Ìý

Ìý

2,654,073

Ìý

Ìý

Ìý

2,661,474

Ìý

Ìý

Ìý

2,664,485

Ìý

Ìý

Ìý

2,665,277

Ìý

Ìý

Ìý

2,671,086

Ìý

Ìý

Ìý

2,661,308

Ìý

Ìý

Ìý

2,679,902

Ìý

Ìý

Period end common shares outstanding

Ìý

Ìý

2,650,089

Ìý

Ìý

Ìý

2,659,324

Ìý

Ìý

Ìý

2,663,924

Ìý

Ìý

Ìý

2,664,683

Ìý

Ìý

Ìý

2,669,938

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock market capitalization

$

Ìý

101,498

Ìý

$

Ìý

102,384

Ìý

$

Ìý

103,893

Ìý

$

Ìý

106,587

Ìý

$

Ìý

100,229

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ASSET QUALITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross charge-offs

$

Ìý

1,937

Ìý

$

Ìý

4,095

Ìý

$

Ìý

274

Ìý

$

Ìý

88

Ìý

$

Ìý

15

Ìý

$

Ìý

6,394

Ìý

$

Ìý

112

Ìý

Ìý

Net (recoveries) charge-offs

Ìý

Ìý

1,928

Ìý

Ìý

Ìý

4,008

Ìý

Ìý

Ìý

246

Ìý

Ìý

Ìý

74

Ìý

Ìý

Ìý

(5

)

Ìý

Ìý

6,256

Ìý

Ìý

Ìý

(130

)

Ìý

Allowance for credit losses

Ìý

Ìý

7,595

Ìý

Ìý

Ìý

7,224

Ìý

Ìý

Ìý

10,587

Ìý

Ìý

Ìý

7,136

Ìý

Ìý

Ìý

6,607

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming assets (NPAs)

Ìý

Ìý

1,719

Ìý

Ìý

Ìý

3,371

Ìý

Ìý

Ìý

6,683

Ìý

Ìý

Ìý

361

Ìý

Ìý

Ìý

396

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net charge-off (recovery) / average loans ratio

Ìý

Ìý

1.05

Ìý

%

Ìý

2.20

Ìý

%

Ìý

0.14

Ìý

%

Ìý

0.04

Ìý

%

Ìý

0.00

Ìý

%

Ìý

0.87

Ìý

%

Ìý

(0.02

)

%

Allowance for credit losses / period-end loans

Ìý

Ìý

1.03

Ìý

Ìý

Ìý

1.00

Ìý

Ìý

Ìý

1.47

Ìý

Ìý

Ìý

1.00

Ìý

Ìý

Ìý

0.94

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NPAs/loans and other real estate

Ìý

Ìý

0.23

Ìý

Ìý

Ìý

0.47

Ìý

Ìý

Ìý

0.93

Ìý

Ìý

Ìý

0.05

Ìý

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for credit losses / nonperforming loans

Ìý

Ìý

445

Ìý

Ìý

Ìý

214

Ìý

Ìý

Ìý

158

Ìý

Ìý

Ìý

1,979

Ìý

Ìý

Ìý

1,667

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAPITAL & LIQUIDITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Period-end tangible equity to assets(b)

Ìý

Ìý

9.28

Ìý

%

Ìý

9.16

Ìý

%

Ìý

9.09

Ìý

%

Ìý

9.10

Ìý

%

Ìý

8.79

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average equity to assets

Ìý

Ìý

9.52

Ìý

Ìý

Ìý

9.43

Ìý

Ìý

Ìý

9.49

Ìý

Ìý

Ìý

9.38

Ìý

Ìý

Ìý

8.80

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average equity to loans

Ìý

Ìý

15.80

Ìý

Ìý

Ìý

15.54

Ìý

Ìý

Ìý

15.37

Ìý

Ìý

Ìý

15.43

Ìý

Ìý

Ìý

14.87

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average loans to deposits

Ìý

Ìý

68.50

Ìý

Ìý

Ìý

68.99

Ìý

Ìý

Ìý

70.54

Ìý

Ìý

Ìý

69.78

Ìý

Ìý

Ìý

67.47

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AVERAGE BALANCES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets

$

Ìý

1,211,960

Ìý

$

Ìý

1,191,037

Ìý

$

Ìý

1,161,533

Ìý

$

Ìý

1,160,661

Ìý

$

Ìý

1,172,324

Ìý

$

Ìý

1,181,417

Ìý

$

Ìý

1,158,286

Ìý

Ìý

Earning assets

Ìý

Ìý

1,145,031

Ìý

Ìý

Ìý

1,127,405

Ìý

Ìý

Ìý

1,097,706

Ìý

Ìý

Ìý

1,097,704

Ìý

Ìý

Ìý

1,107,002

Ìý

Ìý

Ìý

1,117,067

Ìý

Ìý

Ìý

1,093,182

Ìý

Ìý

Loans

Ìý

Ìý

730,413

Ìý

Ìý

Ìý

723,129

Ìý

Ìý

Ìý

717,105

Ìý

Ìý

Ìý

705,294

Ìý

Ìý

Ìý

693,779

Ìý

Ìý

Ìý

719,028

Ìý

Ìý

Ìý

666,793

Ìý

Ìý

Deposits

Ìý

Ìý

1,066,229

Ìý

Ìý

Ìý

1,048,214

Ìý

Ìý

Ìý

1,016,569

Ìý

Ìý

Ìý

1,010,745

Ìý

Ìý

Ìý

1,028,207

Ìý

Ìý

Ìý

1,035,558

Ìý

Ìý

Ìý

1,017,983

Ìý

Ìý

Shareholders' equity

Ìý

Ìý

115,430

Ìý

Ìý

Ìý

112,352

Ìý

Ìý

Ìý

110,219

Ìý

Ìý

Ìý

108,837

Ìý

Ìý

Ìý

103,164

Ìý

Ìý

Ìý

111,722

Ìý

Ìý

Ìý

100,452

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

ENDING BALANCES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets

$

Ìý

1,191,500

Ìý

$

Ìý

1,209,181

Ìý

$

Ìý

1,167,315

Ìý

$

Ìý

1,156,245

Ìý

$

Ìý

1,178,689

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earning assets

Ìý

Ìý

1,121,675

Ìý

Ìý

Ìý

1,134,786

Ìý

Ìý

Ìý

1,104,404

Ìý

Ìý

Ìý

1,097,703

Ìý

Ìý

Ìý

1,109,171

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans

Ìý

Ìý

737,641

Ìý

Ìý

Ìý

719,602

Ìý

Ìý

Ìý

721,916

Ìý

Ìý

Ìý

710,822

Ìý

Ìý

Ìý

701,404

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

1,044,887

Ìý

Ìý

Ìý

1,070,531

Ìý

Ìý

Ìý

1,023,835

Ìý

Ìý

Ìý

1,010,115

Ìý

Ìý

Ìý

1,027,427

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shareholders' equity

Ìý

Ìý

114,835

Ìý

Ìý

Ìý

115,008

Ìý

Ìý

Ìý

110,368

Ìý

Ìý

Ìý

109,555

Ìý

Ìý

Ìý

107,939

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Notes:

(a) - Net interest income on a fully-taxable equivalent ("FTE") basis, restates interest on tax-exempt securities and loans as if such interest were subject to federal income tax at the statutory rate. Net interest income on an FTE basis differs from net interest income under U.S. Generally Accepted Accounting Principles, and is considered a non-GAAP measure.

(b) - Tangible equity is a non-GAAP measure, which is shareholders' equity net of goodwill.

CSB BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

Ìý

(Unaudited)

Ìý

December 31,

Ìý

Ìý

Ìý

December 31,

Ìý

(Dollars in thousands, except per share data)

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and due from banks

$

Ìý

21,287

Ìý

Ìý

$

Ìý

24,463

Ìý

Interest-bearing deposits with banks

Ìý

Ìý

52,222

Ìý

Ìý

Ìý

Ìý

39,614

Ìý

Total cash and cash equivalents

Ìý

Ìý

73,509

Ìý

Ìý

Ìý

Ìý

64,077

Ìý

Securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Available-for-sale, at fair-value

Ìý

Ìý

125,434

Ìý

Ìý

Ìý

Ìý

140,080

Ìý

Held-to-maturity

Ìý

Ìý

204,309

Ìý

Ìý

Ìý

Ìý

226,279

Ìý

Equity securities

Ìý

Ìý

266

Ìý

Ìý

Ìý

Ìý

259

Ìý

Restricted stock, at cost

Ìý

Ìý

1,520

Ìý

Ìý

Ìý

Ìý

1,535

Ìý

Total securities

Ìý

Ìý

331,529

Ìý

Ìý

Ìý

Ìý

368,153

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans held for sale

Ìý

Ìý

283

Ìý

Ìý

Ìý

Ìý

-

Ìý

Loans

Ìý

Ìý

737,641

Ìý

Ìý

Ìý

Ìý

701,404

Ìý

Less allowance for credit losses

Ìý

Ìý

7,595

Ìý

Ìý

Ìý

Ìý

6,607

Ìý

Net loans

Ìý

Ìý

730,046

Ìý

Ìý

Ìý

Ìý

694,797

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Premises and equipment, net

Ìý

Ìý

14,069

Ìý

Ìý

Ìý

Ìý

13,002

Ìý

Goodwill

Ìý

Ìý

4,728

Ìý

Ìý

Ìý

Ìý

4,728

Ìý

Bank owned life insurance

Ìý

Ìý

28,225

Ìý

Ìý

Ìý

Ìý

25,410

Ìý

Accrued interest receivable and other assets

Ìý

Ìý

9,111

Ìý

Ìý

Ìý

Ìý

8,522

Ìý

TOTAL ASSETS

$

Ìý

1,191,500

Ìý

Ìý

$

Ìý

1,178,689

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND SHAREHOLDERS' EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing

$

Ìý

281,358

Ìý

Ìý

$

Ìý

301,697

Ìý

Interest-bearing

Ìý

Ìý

763,529

Ìý

Ìý

Ìý

Ìý

725,730

Ìý

Total deposits

Ìý

Ìý

1,044,887

Ìý

Ìý

Ìý

Ìý

1,027,427

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Short-term borrowings

Ìý

Ìý

25,683

Ìý

Ìý

Ìý

Ìý

35,843

Ìý

Other borrowings

Ìý

Ìý

1,266

Ìý

Ìý

Ìý

Ìý

1,754

Ìý

Accrued interest payable and other liabilities

Ìý

Ìý

4,829

Ìý

Ìý

Ìý

Ìý

5,726

Ìý

TOTAL LIABILITIES

Ìý

Ìý

1,076,665

Ìý

Ìý

Ìý

Ìý

1,070,750

Ìý

SHAREHOLDERS' EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock, $6.25 par value. Authorized 9,000,000 shares;

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

issued 2,980,602 shares in 2024 and 2023

Ìý

Ìý

18,629

Ìý

Ìý

Ìý

Ìý

18,629

Ìý

Additional paid-in capital

Ìý

Ìý

9,815

Ìý

Ìý

Ìý

Ìý

9,815

Ìý

Retained earnings

Ìý

Ìý

103,105

Ìý

Ìý

Ìý

Ìý

97,297

Ìý

Treasury stock at cost - 330,513 shares in 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

and 310,664 shares in 2023

Ìý

Ìý

(8,294

)

Ìý

Ìý

Ìý

(7,532

)

Accumulated other comprehensive loss

Ìý

Ìý

(8,420

)

Ìý

Ìý

Ìý

(10,270

)

TOTAL SHAREHOLDERS' EQUITY

Ìý

Ìý

114,835

Ìý

Ìý

Ìý

Ìý

107,939

Ìý

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

Ìý

1,191,500

Ìý

Ìý

$

Ìý

1,178,689

Ìý

CSB BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME

Ìý

Ìý

Ìý

Quarters ended

Ìý

Ìý

Ìý

Years ended

Ìý

(Unaudited)

Ìý

December 31,

Ìý

Ìý

Ìý

December 31,

Ìý

(Dollars in thousands, except per share data)

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Interest and dividend income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, including fees

$

Ìý

10,580

Ìý

Ìý

$

Ìý

9,852

Ìý

Ìý

$

Ìý

41,539

Ìý

Ìý

$

Ìý

35,707

Ìý

Taxable securities

Ìý

Ìý

1,826

Ìý

Ìý

Ìý

Ìý

1,936

Ìý

Ìý

Ìý

Ìý

7,315

Ìý

Ìý

Ìý

Ìý

7,803

Ìý

Nontaxable securities

Ìý

Ìý

78

Ìý

Ìý

Ìý

Ìý

94

Ìý

Ìý

Ìý

Ìý

342

Ìý

Ìý

Ìý

Ìý

399

Ìý

Other

Ìý

Ìý

868

Ìý

Ìý

Ìý

Ìý

587

Ìý

Ìý

Ìý

Ìý

2,405

Ìý

Ìý

Ìý

Ìý

2,107

Ìý

Total interest and dividend income

Ìý

Ìý

13,352

Ìý

Ìý

Ìý

Ìý

12,469

Ìý

Ìý

Ìý

Ìý

51,601

Ìý

Ìý

Ìý

Ìý

46,016

Ìý

Interest expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

3,717

Ìý

Ìý

Ìý

Ìý

3,015

Ìý

Ìý

Ìý

Ìý

14,404

Ìý

Ìý

Ìý

Ìý

9,499

Ìý

Other

Ìý

Ìý

69

Ìý

Ìý

Ìý

Ìý

109

Ìý

Ìý

Ìý

Ìý

344

Ìý

Ìý

Ìý

Ìý

376

Ìý

Total interest expense

Ìý

Ìý

3,786

Ìý

Ìý

Ìý

Ìý

3,124

Ìý

Ìý

Ìý

Ìý

14,748

Ìý

Ìý

Ìý

Ìý

9,875

Ìý

Net interest income

Ìý

Ìý

9,566

Ìý

Ìý

Ìý

Ìý

9,345

Ìý

Ìý

Ìý

Ìý

36,853

Ìý

Ìý

Ìý

Ìý

36,141

Ìý

Provision for credit loss expense

Ìý

Ìý

2,290

Ìý

Ìý

Ìý

Ìý

156

Ìý

Ìý

Ìý

Ìý

7,031

Ìý

Ìý

Ìý

Ìý

442

Ìý

Net interest income, after provision

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

for credit loss expense

Ìý

Ìý

7,276

Ìý

Ìý

Ìý

Ìý

9,189

Ìý

Ìý

Ìý

Ìý

29,822

Ìý

Ìý

Ìý

Ìý

35,699

Ìý

Noninterest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposit accounts

Ìý

Ìý

284

Ìý

Ìý

Ìý

Ìý

285

Ìý

Ìý

Ìý

Ìý

1,156

Ìý

Ìý

Ìý

Ìý

1,209

Ìý

Trust services

Ìý

Ìý

268

Ìý

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

Ìý

1,219

Ìý

Ìý

Ìý

Ìý

1,013

Ìý

Debit card interchange fees

Ìý

Ìý

545

Ìý

Ìý

Ìý

Ìý

528

Ìý

Ìý

Ìý

Ìý

2,115

Ìý

Ìý

Ìý

Ìý

2,107

Ìý

Credit card fees

Ìý

Ìý

159

Ìý

Ìý

Ìý

Ìý

166

Ìý

Ìý

Ìý

Ìý

643

Ìý

Ìý

Ìý

Ìý

701

Ìý

Earnings on bank owned life insurance

Ìý

Ìý

229

Ìý

Ìý

Ìý

Ìý

182

Ìý

Ìý

Ìý

Ìý

814

Ìý

Ìý

Ìý

Ìý

702

Ìý

Gain on sale of loans

Ìý

Ìý

66

Ìý

Ìý

Ìý

Ìý

55

Ìý

Ìý

Ìý

Ìý

281

Ìý

Ìý

Ìý

Ìý

161

Ìý

Unrealized gain (loss) on equity securities

Ìý

Ìý

20

Ìý

Ìý

Ìý

Ìý

13

Ìý

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

Ìý

15

Ìý

Other

Ìý

Ìý

209

Ìý

Ìý

Ìý

Ìý

205

Ìý

Ìý

Ìý

Ìý

866

Ìý

Ìý

Ìý

Ìý

836

Ìý

Total noninterest income

Ìý

Ìý

1,780

Ìý

Ìý

Ìý

Ìý

1,678

Ìý

Ìý

Ìý

Ìý

7,102

Ìý

Ìý

Ìý

Ìý

6,744

Ìý

Noninterest expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

Ìý

3,442

Ìý

Ìý

Ìý

Ìý

3,561

Ìý

Ìý

Ìý

Ìý

13,623

Ìý

Ìý

Ìý

Ìý

13,673

Ìý

Occupancy expense

Ìý

Ìý

300

Ìý

Ìý

Ìý

Ìý

282

Ìý

Ìý

Ìý

Ìý

1,172

Ìý

Ìý

Ìý

Ìý

1,138

Ìý

Equipment expense

Ìý

Ìý

214

Ìý

Ìý

Ìý

Ìý

197

Ìý

Ìý

Ìý

Ìý

863

Ìý

Ìý

Ìý

Ìý

792

Ìý

Professional and director fees

Ìý

Ìý

405

Ìý

Ìý

Ìý

Ìý

398

Ìý

Ìý

Ìý

Ìý

1,565

Ìý

Ìý

Ìý

Ìý

1,471

Ìý

Software expense

Ìý

Ìý

446

Ìý

Ìý

Ìý

Ìý

423

Ìý

Ìý

Ìý

Ìý

1,709

Ìý

Ìý

Ìý

Ìý

1,651

Ìý

Marketing and public relations

Ìý

Ìý

129

Ìý

Ìý

Ìý

Ìý

166

Ìý

Ìý

Ìý

Ìý

561

Ìý

Ìý

Ìý

Ìý

549

Ìý

Debit card expense

Ìý

Ìý

187

Ìý

Ìý

Ìý

Ìý

188

Ìý

Ìý

Ìý

Ìý

755

Ìý

Ìý

Ìý

Ìý

682

Ìý

Financial institutions tax

Ìý

Ìý

216

Ìý

Ìý

Ìý

Ìý

191

Ìý

Ìý

Ìý

Ìý

864

Ìý

Ìý

Ìý

Ìý

767

Ìý

FDIC insurance expense

Ìý

Ìý

142

Ìý

Ìý

Ìý

Ìý

134

Ìý

Ìý

Ìý

Ìý

538

Ìý

Ìý

Ìý

Ìý

514

Ìý

Other expenses

Ìý

Ìý

730

Ìý

Ìý

Ìý

Ìý

718

Ìý

Ìý

Ìý

Ìý

2,939

Ìý

Ìý

Ìý

Ìý

2,823

Ìý

Total noninterest expenses

Ìý

Ìý

6,211

Ìý

Ìý

Ìý

Ìý

6,258

Ìý

Ìý

Ìý

Ìý

24,589

Ìý

Ìý

Ìý

Ìý

24,060

Ìý

Income before income taxes

Ìý

Ìý

2,845

Ìý

Ìý

Ìý

Ìý

4,609

Ìý

Ìý

Ìý

Ìý

12,335

Ìý

Ìý

Ìý

Ìý

18,383

Ìý

Federal income tax provision

Ìý

Ìý

526

Ìý

Ìý

Ìý

Ìý

912

Ìý

Ìý

Ìý

Ìý

2,323

Ìý

Ìý

Ìý

Ìý

3,627

Ìý

Net income

$

Ìý

2,319

Ìý

Ìý

$

Ìý

3,697

Ìý

Ìý

$

Ìý

10,012

Ìý

Ìý

$

Ìý

14,756

Ìý

Net income per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic and diluted

$

Ìý

0.87

Ìý

Ìý

$

Ìý

1.38

Ìý

Ìý

$

Ìý

3.76

Ìý

Ìý

$

Ìý

5.51

Ìý

CSB BANCORP, INC.

NON-GAAP DISCLOSURES

Ìý

NET INTEREST INCOME, FULLY-TAXABLE EQUIVALENT

Ìý

Ìý

Quarters ended

Ìý

Ìý

(Unaudited)

Ìý

December 31,

Ìý

Ìý

(Dollars in thousands)

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Net interest income

$

Ìý

9,566

Ìý

Ìý

$

Ìý

9,345

Ìý

Ìý

Taxable equivalent adjustment1

Ìý

Ìý

33

Ìý

Ìý

Ìý

Ìý

32

Ìý

Ìý

Net interest income, FTE

$

Ìý

9,599

Ìý

Ìý

$

Ìý

9,377

Ìý

Ìý

Net interest margin

Ìý

Ìý

3.32

Ìý

%

Ìý

Ìý

3.35

Ìý

%

Taxable equivalent adjustment1

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

Ìý

0.01

Ìý

Ìý

Net interest margin, FTE

Ìý

Ìý

3.33

Ìý

%

Ìý

Ìý

3.36

Ìý

%

1 Net interest income on a fully-taxable equivalent ("FTE") basis, restates interest on tax-exempt securities and loans as if such interest were subject to federal income tax at the statutory rate. Net interest income on an FTE basis differs from net interest income under U.S. Generally Accepted Accounting Principles, and is considered a non-GAAP measure.

PRE-PROVISION NET REVENUE

Ìý

Ìý

Ìý

Quarters ended

Ìý

(Unaudited)

Ìý

December 31,

Ìý

(Dollars in thousands)

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Pre-Provision Net Revenue (PPNR)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income

$

Ìý

9,566

Ìý

Ìý

$

Ìý

9,345

Ìý

Total noninterest income

Ìý

Ìý

1,780

Ìý

Ìý

Ìý

Ìý

1,678

Ìý

Total revenue

Ìý

Ìý

11,346

Ìý

Ìý

Ìý

Ìý

11,023

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Less: Noninterest expense

Ìý

Ìý

6,211

Ìý

Ìý

Ìý

Ìý

6,258

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

PPNR (Non-GAAP)

$

Ìý

5,135

Ìý

Ìý

$

Ìý

4,765

Ìý

TANGIBLE EQUITY

Ìý

(Unaudited)

Ìý

December 31,

Ìý

Ìý

Ìý

December 31,

Ìý

(Dollars in thousands)

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Total Shareholders' Equity (GAAP)

$

Ìý

114,835

Ìý

Ìý

$

Ìý

107,939

Ìý

Less: Goodwill

Ìý

Ìý

4,728

Ìý

Ìý

Ìý

Ìý

4,728

Ìý

Tangible Shareholders' Equity (Non-GAAP)

$

Ìý

110,107

Ìý

Ìý

$

Ìý

103,211

Ìý

Ìý

Paula J. Meiler, SVP & CFO

330.763.2873

[email protected]

Source: CSB Bancorp, Inc.

Csb Bancorp Inc

OTC:CSBB

CSBB Rankings

CSBB Latest News

CSBB Stock Data

110.96M
2.45M
7.15%
2.67%
Banks - Regional
Financial Services
United States
Millersburg