8-K
Princeton Bancorp, Inc. (BPRN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
January 28, 2025
Date of Report (Date of earliest event reported)
PRINCETON BANCORP, INC.
(Exact name of registrant as specified in its charter)
| Pennsylvania | 001-41589 | 88-4268702 |
|---|---|---|
| (State or other jurisdiction<br> <br>of incorporation) | (Commission<br> <br>File Number) | (IRS Employer<br> <br>Ident. No.) |
| 183 Bayard Lane, Princeton, New Jersey | 08540 | |
| --- | --- | |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (609) 921-1700
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c)) |
| --- | --- |
Securities registered or to be registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange<br>on which registered |
|---|---|---|
| Common stock, no par value | BPRN | The Nasdaq Global Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
On January 28, 2025, the registrant, the bank holding company for The Bank of Princeton, issued a press release containing financial information regarding its financial condition and results of operations at and for the three and twelve months ended December 31, 2024.
| Item 9.01 | Financial Statements and Exhibits. |
|---|
(d) Exhibits:
| 99.1 | Press Release issued January 28, 2025. |
|---|---|
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this amendment to be signed on its behalf by the undersigned hereunto duly authorized.
| PRINCETON BANCORP, INC. | ||
|---|---|---|
| Dated: January 28, 2025 | ||
| By: | /s/ George S. Rapp | |
| George S. Rapp | ||
| Executive Vice President and Chief Financial Officer |
3
EX-99.1
Exhibit 99.1
For Immediate Release
Contact George Rapp
609.454.0718
grapp@thebankofprinceton.com
Princeton Bancorp Announces
YTD & Fourth Quarter 2024 Results
Princeton, NJ, January 28, 2025 / - Princeton Bancorp, Inc. (the “Company”) (NASDAQ - BPRN), the bank holding company for The Bank of Princeton (the “Bank”), today reported its unaudited financial condition and results of operations at and for the quarter and twelve-months ended December 31, 2024.
President/CEO Edward Dietzler commented, “We are proud to have completed our 17^th^ year of operations with a successful performance. We completed the acquisition of Cornerstone Bank, continuing our long-term strategic plan of becoming the community bank of choice up and down the I-95 corridor. At December 31, 2024, the Bank entered a new milestone by exceeding $2.0 billion in assets, supported by growth in core loans and deposits while maintaining a strong capital position. The Bank remains well positioned to continue our conservative growth path with our experienced management team.”
The Company reported a net income of $5.2 million, or $0.75 per diluted common share, for the fourth quarter of 2024, compared to net loss of ($4.5) million, or ($0.68) per diluted common share, for the third quarter of 2024, and net income of $5.3 million, or $0.82 per diluted common share, for the fourth quarter of 2023. The increase in net income for the fourth quarter of 2024 when compared to the third quarter of 2024 was primarily due to a decrease of $7.4 million in non-interest expense, a decrease in the provision for credit losses of $4.2 million and an increase in net-interest income of $900 thousand, partially offset by an increase in income tax expense of $2.7 million. The variance in non-operating expenses was impacted by a one-time recorded charge in the third quarter of 2024 of $7.8 million in merger related expenses along with a $3.2 million provision for credit loss associated with the acquired non-purchase credit deteriorated loans related to the acquisition of Cornerstone Financial Corporation (“Cornerstone”). The decrease in net income for the fourth quarter of 2024 when compared to the fourth quarter of 2023 was primarily due to increases of $1.8 million and $598 thousand in non-interest expense and income tax expense, respectively, mostly offset by increases of $2.1 million and $248 thousand in net interest income after provision for loan losses and non-interest income, respectively.
3
Review of Statements of Financial Condition
Total assets were $2.34 billion at December 31, 2024, an increase of $423.7 million, or 22.11% when compared to $1.92 billion at the end of 2023. The primary reasons for the increase in total assets were the acquisition of Cornerstone on August 23, 2024, which had approximately $303.5 million in assets at closing, and increases from existing core operations. When looking at specific components of the balance sheet, including acquired assets, the Company recorded an increase in net loans of $270.5 million, an increase in investments of $155.8 million, an increase in other assets of $24.9 million and a decrease in cash and cash equivalents of approximately $33.2 million that was partially used to purchase investment securities. The increase in the Company’s net loans consisted of increases of $242.2 million in commercial real estate loans, $41.9 million in commercial and industrial loans, $30.0 million in residential mortgages, and $10.1 in home equity and consumer loans, all partially offset by a decrease of $53.0 million in construction loans.
Total deposits on December 31, 2024, increased $396.9 million, or 24.26%, when compared to December 31, 2023. The primary reasons for the increase in total deposits were the $282.8 million in deposits acquired from Cornerstone and an increase of $114.1 million from existing branch operations. The increase in the Company’s deposits consisted of increases in money market deposits of $136.5 million, certificates of deposit of $131.6 million, interest-bearing demand deposits of $52.6 million, non-interest-bearing deposits of $51.7 million, and savings deposits of $24.4 million.
Total stockholders’ equity at December 31, 2024, increased $21.8 million or 9.09% when compared to December 31, 2023. The increase was primarily due to the $21.6 million increase in paid-in capital which is primarily associated with the issuance of $20.0 million of common stock related to the acquisition of Cornerstone, an increase in retained earnings of $2.5 million, which consisted of $10.2 million in net income, partially offset by $7.7 million of cash dividends recorded during the period and partially offset by an increase in accumulated other comprehensive loss of $1.4 million. The ratio of equity to total assets at December 31, 2024 and at December 31, 2023 was 11.2% and 12.5%, respectively. The current period ratio decrease was primarily due to the Cornerstone acquisition.
Asset Quality
At December 31, 2024, non-performing assets totaled $27.1million, an increase of $20.4 million when compared to the amount at December 31, 2023. The increase was due to the delinquency of two commercial real estate loans totaling $25.4 million with collateral supporting each loan. The Company is a participant in these loans and is currently evaluating its options with the lead bank, including but not limited to placing the loans on the market for sale.
Review of Quarterly and Year-to-Date Financial Results
Net interest income was $18.0 million for the fourth quarter of 2024, compared to $17.1 million for the third quarter of 2024 and $16.0 million for the fourth quarter of 2023. The increase from the previous quarter was the result of an increase in interest income of $1.9 million, or 5.8%, partially offset by an increase in interest expense of $1.0 million, or 6.5%. The net interest margin for the fourth quarter of 2024 was 3.28%, a decrease by 13 basis points when compared to the third quarter of 2024, and a decrease by 27 basis points when compared to the fourth quarter of 2023. When comparing the two 2024 periods, the increase in interest expense and the decrease in net interest margin were primarily associated with an increase in total interest-bearing deposits of $164.6 million and
4
deposit intangible expense increased by $104 thousand. For the year ended December 31, 2024, non-interest expense was $56.8 million, compared to $48.7 million for 2023. The increase of $8.0 million was primarily attributed increases in salaries and employee benefits of $2.7 million, occupancy and equipment of $1.2 million, professional fees of $515 thousand, data processing and communications of $352 thousand, federal deposit insurance of $254 thousand and merger-related expenses of $2.2 million during 2024 over the same period in 2023. The Cornerstone acquisition caused a significant portion of such increases.
For the three-month period ended December 31, 2024, the Company recorded an income tax expense of $1.6 million, resulting in an effective tax rate of 23.4%, compared to an income tax benefit of $1.1 million resulting in an effective tax rate of (20.1)% for the three-month period ended September 30, 2024 and compared to an income tax expense of $1.0 million resulting in an effective tax rate of 15.9% for the three-month period ended December 31, 2023. For the year ending December 31, 2024, income tax expense was $2.6 million resulting in an effective tax rate of 20.1% compared to income tax expense of $4.6 million and an effective tax rate of 15.1% for the year ended December 31, 2023. This decrease was due to the income taxes on the $9.7 million non-taxable bargain purchase gain from the Noah Bank acquisition, recorded in the year end December 31, 2023, and an increase in 2024 merger related expenses of $2.2 million when comparing December 31, 2024, and 2023.
About Princeton Bancorp, Inc. and The Bank of Princeton
Princeton Bancorp, Inc. is the holding company for The Bank of Princeton, a community bank founded in 2007. The Bank is a New Jersey state-chartered commercial bank with 28 branches in New Jersey, including three in Princeton and others in Bordentown, Browns Mills, Burlington, Chesterfield, Cherry Hill, Cream Ridge, Deptford, Fort Lee, Hamilton, Kingston, Lakewood, Lambertville, Lawrenceville, Medford, Monroe, Moorestown, New Brunswick, Palisades Park, Pennington, Piscataway, Princeton Junction, Quakerbridge, Sicklerville, Voorhees, and Woodbury. There are also five branches in the Philadelphia, Pennsylvania area and two in the New York City metropolitan area. The Bank of Princeton is a member of the Federal Deposit Insurance Corporation. ****
Forward-Looking Statements
The Company may from time to time make written or oral “forward-looking statements,” including statements contained in the Company’s filings with the Securities and Exchange Commission, in its reports to stockholders and in other communications by the Company (including this press release), which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended.
These forward-looking statements involve risks and uncertainties, such as statements of the Company’s plans, objectives, expectations, estimates and intentions that are subject to change based on various important factors (some of which are beyond the Company’s control). The most significant factors that could cause future results to differ materially from those anticipated by our forward-looking statements include the ongoing impact of higher inflation levels, higher interest rates and general economic and recessionary concerns, all of which could impact
6
economic growth and could cause a reduction in financial transactions and business activities, including decreased deposits and reduced loan originations, our ability to manage liquidity in a rapidly changing and unpredictable market, and supply chain disruptions. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following factors: the integration of the businesses of the Company and Cornerstone Bank following the completion of the Transaction may be more difficult; the global impact of the military conflicts in the Ukraine and the Middle East; the impact of any future pandemics or other natural disasters; civil unrest, rioting, acts or threats of terrorism, or actions taken by the local, state and Federal governments in response to such events, which could impact business and economic conditions in our market area; the strength of the United States economy in general and the strength of the local economies in which the Company and Bank conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; market and monetary fluctuations; market volatility; the value of the Bank’s products and services as perceived by actual and prospective customers, including the features, pricing and quality compared to competitors’ products and services; the willingness of customers to substitute competitors’ products and services for the Bank’s products and services; credit risk associated with the Bank’s lending activities; risks relating to the real estate market and the Bank’s real estate collateral; the impact of changes in applicable laws and regulations and requirements arising out of our supervision by banking regulators; other regulatory requirements applicable to the Company and the Bank; and the timing and nature of the regulatory response to any applications filed by the Company and the Bank; technological changes; other acquisitions; changes in consumer spending and saving habits; those risks under the heading “Risk Factors” set forth in the Bank’s Annual Report on Form 10-K for the year ended December 31, 2023, and the success of the Company at managing the risks involved in the foregoing.
The Company cautions that the foregoing list of important factors is not exclusive. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as required by applicable law or regulation.
7
Princeton Bancorp, Inc.
Consolidated Statements of Financial Condition
(Unaudited)
(Dollars inthousands, except per share data)
| December 31, 2024 vs<br>December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| December 31, | |||||||
| 2023 | Change | % Change | |||||
| ASSETS | |||||||
| Cash and cash equivalents | 117,348 | $ | 150,557 | (22.06 | )% | ||
| Securities<br>available-for-sale taxable | 207,442 | 50,544 | 310.42 | ||||
| Securities<br>available-for-sale tax-exempt | 39,729 | 40,808 | (2.64 | ) | |||
| Securities<br>held-to-maturity | 161 | 193 | (16.58 | ) | |||
| Loans receivable, net of deferred loan fees | 1,818,875 | 1,548,335 | 17.47 | ||||
| Allowance for credit losses | (23,657 | (18,492 | 27.93 | ||||
| Goodwill | 14,381 | 8,853 | 62.44 | ||||
| Core deposit intangible | 3,632 | 1,422 | 155.41 | ||||
| Equity method investments | 11,160 | 8,296 | 34.52 | ||||
| Other real estate owened | 295 | — | N/A | ||||
| Other assets | 150,867 | 125,981 | 19.75 | ||||
| TOTAL ASSETS | 2,340,233 | $ | 1,916,497 | 22.11 | % | ||
| LIABILITIES | |||||||
| Non-interest checking | 300,972 | $ | 249,282 | 20.74 | % | ||
| Interest checking | 300,559 | 247,939 | 21.22 | ||||
| Savings | 170,880 | 146,484 | 16.65 | ||||
| Money market | 490,543 | 354,005 | 38.57 | ||||
| Time deposits over 250,000 | 208,858 | 150,113 | 39.13 | ||||
| Other time deposits | 560,813 | 487,918 | 14.94 | ||||
| Total deposits | 2,032,625 | 1,635,741 | 24.26 | ||||
| Borrowings | — | — | — | ||||
| Other liabilities | 45,568 | 40,545 | 12.39 | ||||
| TOTAL LIABILITIES | 2,078,193 | 1,676,286 | 23.98 | ||||
| STOCKHOLDERS’ EQUITY | |||||||
| Paid-in capital | 119,908 | 98,291 | 21.99 | ||||
| Treasury stock 1 | (842 | — | N/A | ||||
| Retained earnings | 151,915 | 149,414 | 1.67 | ||||
| Accumulated other comprehensive income (loss) | (8,941 | (7,494 | 19.31 | ||||
| TOTAL STOCKHOLDERS’ EQUITY | 262,040 | 240,211 | 9.09 | ||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 2,340,233 | 1,916,497 | 22.11% | ||||
| Book value per common share | 38.07 | $ | 38.04 | 0.08 | % | ||
| Tangible book value per common share<br>2 | 35.45 | $ | 36.41 | (2.64 | )% |
All values are in US Dollars.
| ^1^ | Treasury stock repurchases commenced March 8, 2024, associated with the stock repurchase program announced<br>August 10, 2023. |
|---|---|
| ^2^ | Tangible book value per common share is a non-GAAP measure.<br> |
| --- | --- |
For more informaion, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.
8
Princeton Bancorp, Inc.
Loan and Deposit Tables
(Unaudited)
The components of loans receivable, net at December 31, 2024 and December 31, 2023 were as follows:
| December 31,2024 | December 31,2023 | |||||
|---|---|---|---|---|---|---|
| (In thousands) | ||||||
| Commercial real estate | $ | 1,385,085 | $ | 1,142,864 | ||
| Commercial and industrial | 92,857 | 50,961 | ||||
| Construction | 257,169 | 310,187 | ||||
| Residential first-lien mortgages | 68,030 | 38,040 | ||||
| Home equity / consumer | 18,133 | 8,081 | ||||
| Total loans | 1,821,274 | 1,550,133 | ||||
| Deferred fees and costs | (2,399 | ) | (1,798 | ) | ||
| Allowance for credit losses | (23,657 | ) | (18,492 | ) | ||
| Loans, net | $ | 1,795,218 | $ | 1,529,843 |
The components of deposits at December 31, 2024 and December 31, 2023 were as follows:
| December 31.2024 | December 31,2023 | |||
|---|---|---|---|---|
| (In thousands) | ||||
| Demand, non-interest-bearing | $ | 300,972 | $ | 249,282 |
| Demand, interest-bearing | 300,559 | 247,939 | ||
| Savings | 170,880 | 146,484 | ||
| Money market | 490,543 | 354,005 | ||
| Time deposits | 769,671 | 638,031 | ||
| Total deposits | $ | 2,032,625 | $ | 1,635,741 |
9
Princeton Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
(Amounts inthousands except per share data)
| Three Months EndedDecember 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | ||||||
| Interest and dividend income | |||||||||
| Loans and fees | $ | 29,477 | $ | 24,364 | 21.0 | % | |||
| Available-for-sale<br>debt securities: | |||||||||
| Taxable | 2,090 | 412 | 407.3 | % | |||||
| Tax-exempt | 285 | 285 | 0.0 | % | |||||
| Held-to-maturity<br>debt securities | 2 | 2 | 0.0 | % | |||||
| Other interest and dividend income | 1,806 | 2,491 | ) | -27.5 | % | ||||
| Total interest and dividends | 33,660 | 27,554 | 22.2 | % | |||||
| Interest expense | |||||||||
| Deposits | 15,653 | 11,544 | 35.6 | % | |||||
| Borrowings | — | — | N/A | ||||||
| Total interest expense | 15,653 | 11,544 | 35.6 | % | |||||
| Net interest income | 18,007 | 16,010 | 12.5 | % | |||||
| Provision for (reversal of) credit losses | 440 | 562 | ) | -21.7 | % | ||||
| Net interest income after provision for (reversal of) credit losses | 17,567 | 15,448 | 13.7 | % | |||||
| Non-interest income | |||||||||
| Gain (Loss) on sale of securities<br>available-for-sale, net | — | 45 | ) | -100.0 | % | ||||
| Income from bank-owned life insurance | 481 | 377 | 27.6 | % | |||||
| Fees and service charges | 527 | 462 | 14.1 | % | |||||
| Loan fees, including prepayment penalties | 637 | 656 | ) | -2.9 | % | ||||
| Other | 382 | 239 | 59.8 | % | |||||
| Total non-interest income | 2,027 | 1,779 | 13.9 | % | |||||
| Non-interest expense | |||||||||
| Salaries and employee benefits | 6,518 | 6,034 | 8.0 | % | |||||
| Occupancy and equipment | 2,241 | 1,849 | 21.2 | % | |||||
| Professional fees | 795 | 425 | 87.1 | % | |||||
| Data processing and communications | 1,358 | 1,166 | 16.5 | % | |||||
| Federal deposit insurance | 277 | 190 | 45.8 | % | |||||
| Advertising and promotion | 151 | 129 | 17.1 | % | |||||
| Office expense | 157 | 116 | 35.3 | % | |||||
| Other real estate owned expense | 14 | — | 100.0 | % | |||||
| Core deposit intangible | 228 | 124 | 83.9 | % | |||||
| Other | 1,034 | 916 | 12.9 | % | |||||
| Total non-interest expense | 12,773 | 10,949 | 16.7 | % | |||||
| Income before income tax expense | 6,821 | 6,278 | 8.6 | % | |||||
| Income tax expense | 1,594 | 996 | 60.0 | % | |||||
| Net income | $ | 5,227 | $ | 5,282 | ) | -1.0 | % | ||
| Net income per common share - basic | $ | 0.76 | $ | 0.84 | ) | -9.5 | % | ||
| Net income per common share - diluted | $ | 0.75 | $ | 0.82 | ) | -8.5 | % | ||
| Weighted average shares outstanding - basic | 6,880 | 6,300 | 9.2 | % | |||||
| Weighted average shares outstanding - diluted | 6,984 | 6,414 | 8.9 | % |
All values are in US Dollars.
10
Princeton Bancorp, Inc.
Consolidated Statements of Income (Current Quarter vs Prior Quarter)
(Unaudited)
(Amounts inthousands, except per share data)
| Three Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31,2024 | September 30,2024 | Change | % Change | |||||||
| Interest and dividend income | ||||||||||
| Loans and fees | $ | 29,477 | $ | 28,135 | 4.8 | % | ||||
| Available-for-sale<br>debt securities: | ||||||||||
| Taxable | 2,090 | 1,273 | 64.2 | % | ||||||
| Tax-exempt | 285 | 285 | 0.0 | % | ||||||
| Held-to-maturity<br>debt securities | 2 | 2 | 0.0 | % | ||||||
| Other interest and dividend income | 1,806 | 2,115 | ) | -14.6 | % | |||||
| Total interest and dividends | 33,660 | 31,810 | 5.8 | % | ||||||
| Interest expense | ||||||||||
| Deposits | 15,653 | 14,701 | 6.5 | % | ||||||
| Borrowings | — | — | N/A | |||||||
| Total interest expense | 15,653 | 14,701 | 6.5 | % | ||||||
| Net interest income | 18,007 | 17,109 | 5.2 | % | ||||||
| Provision for (reversal of) credit losses | 440 | 4,601 | ) | -90.4 | % | |||||
| Net interest income after provision for (reversal of) credit losses | 17,567 | 12,508 | 40.4 | % | ||||||
| Non-interest income | ||||||||||
| Gain on call/sale of securities<br>available-for-sale | — | (7 | ) | -100.0 | % | |||||
| Income from bank-owned life insurance | 481 | 423 | 13.7 | % | ||||||
| Fees and service charges | 527 | 521 | 1.2 | % | ||||||
| Loan fees, including prepayment penalties | 637 | 784 | ) | -18.8 | % | |||||
| Other | 382 | 335 | 14.0 | % | ||||||
| Total non-interest income | 2,027 | 2,056 | ) | -1.4 | % | |||||
| Non-interest expense | ||||||||||
| Salaries and employee benefits | 6,518 | 6,556 | ) | -0.6 | % | |||||
| Occupancy and equipment | 2,241 | 2,087 | 7.4 | % | ||||||
| Professional fees | 795 | 654 | 21.6 | % | ||||||
| Data processing and communications | 1,358 | 1,456 | ) | -6.7 | % | |||||
| Federal deposit insurance | 277 | 316 | ) | -12.3 | % | |||||
| Advertising and promotion | 151 | 181 | ) | -16.6 | % | |||||
| Office expense | 157 | 190 | ) | -17.4 | % | |||||
| Other real estate owned expense | 14 | — | 100.0 | % | ||||||
| Core deposit intangible | 228 | 143 | 59.4 | % | ||||||
| Merger-related expenses | — | 7,803 | ) | -100.0 | % | |||||
| Other | 1,034 | 758 | 36.4 | % | ||||||
| Total non-interest expense | 12,773 | 20,144 | ) | -36.6 | % | |||||
| Income (loss) before income tax expense | 6,821 | (5,580 | ) | 222.2 | % | |||||
| Income tax (benefit) expense | 1,594 | (1,124 | ) | 241.8 | % | |||||
| Net (loss) income | $ | 5,227 | $ | (4,456 | ) | 217.3 | % | |||
| Net (loss) income per common share - basic | $ | 0.76 | $ | (0.68 | ) | 211.8 | % | |||
| Net (loss) income per common share - diluted | $ | 0.75 | $ | (0.68 | ) | 210.3 | % | |||
| Weighted average shares outstanding - basic | 6,880 | 6,573 | 4.7 | % | ||||||
| Weighted average shares outstanding - diluted | 6,984 | 6,573 | 6.3 | % |
All values are in US Dollars.
11
Princeton Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
(Amounts inthousands, except per share data)
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2024 | 2023 | Change | % Change | |||||||
| Interest and dividend income | ||||||||||
| Loans and fees | $ | 108,586 | $ | 89,278 | 21.6 | % | ||||
| Available-for-sale<br>debt securities: | ||||||||||
| Taxable | 4,928 | 1,339 | 268.0 | % | ||||||
| Tax-exempt | 1,142 | 1,138 | 0.4 | % | ||||||
| Held-to-maturity<br>debt securities | 9 | 10 | ) | -10.0 | % | |||||
| Other interest and dividend income | 8,281 | 6,415 | 29.1 | % | ||||||
| Total interest and dividends | 122,946 | 98,180 | 25.2 | % | ||||||
| Interest expense | ||||||||||
| Deposits | 56,414 | 33,046 | 70.7 | % | ||||||
| Borrowings | — | 118 | ) | -100.0 | % | |||||
| Total interest expense | 56,414 | 33,164 | 70.1 | % | ||||||
| Net interest income | 66,532 | 65,016 | 2.3 | % | ||||||
| Provision for credit losses | 5,109 | 3,108 | 64.4 | % | ||||||
| Net interest income after provision for credit losses | 61,423 | 61,908 | ) | -0.8 | % | |||||
| Non-Interest income | ||||||||||
| (Loss) gain on sale of securities<br>available-for-sale, net | (7 | ) | 39 | ) | -117.9 | % | ||||
| Income from bank-owned life insurance | 1,673 | 1,293 | 29.4 | % | ||||||
| Fees and service charges | 1,945 | 1,853 | 5.0 | % | ||||||
| Loan fees, including prepayment penalties | 3,082 | 3,221 | ) | -4.3 | % | |||||
| Bargain purchase gain | — | 9,696 | ) | -100.0 | % | |||||
| Gain on sale of other real estate owned | — | 203 | ) | -100.0 | % | |||||
| Other | 1,462 | 816 | 79.2 | % | ||||||
| Total non-interest income | 8,155 | 17,121 | ) | -52.4 | % | |||||
| Non-interest expense | ||||||||||
| Salaries and employee benefits | 26,037 | 23,386 | 11.3 | % | ||||||
| Occupancy and equipment | 8,207 | 7,037 | 16.6 | % | ||||||
| Professional fees | 2,575 | 2,060 | 25.0 | % | ||||||
| Data processing and communications | 5,378 | 5,026 | 7.0 | % | ||||||
| Federal deposit insurance | 1,145 | 891 | 28.5 | % | ||||||
| Advertising and promotion | 630 | 504 | 25.0 | % | ||||||
| Office expense | 621 | 508 | 22.2 | % | ||||||
| Other real estate owned expense | 14 | 1 | 1300.0 | % | ||||||
| Core deposit intangible | 602 | 502 | 19.9 | % | ||||||
| Merger-related expenses | 7,803 | 5,635 | 38.5 | % | ||||||
| Other | 3,750 | 3,144 | 19.3 | % | ||||||
| Total non-interest expense | 56,762 | 48,694 | 16.6 | % | ||||||
| Income before income tax expense | 12,816 | 30,335 | ) | -57.8 | % | |||||
| Income tax expense | 2,574 | 4,570 | ) | -43.7 | % | |||||
| Net income | $ | 10,242 | $ | 25,765 | ) | -60.2 | % | |||
| Net income per common share - basic | $ | 1.57 | $ | 4.10 | ) | -61.7 | % | |||
| Net income per common share - diluted | $ | 1.55 | $ | 4.03 | ) | -61.5 | % | |||
| Weighted average shares outstanding - basic | 6,530 | 6,281 | 4.0 | % | ||||||
| Weighted average shares outstanding - diluted | 6,620 | 6,388 | 3.6 | % |
All values are in US Dollars.
12
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Three Months Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change in<br>Average<br>Balance | Change in<br>Yield/<br>Rate | |||||||||||||
| Average | Yield/ | Average | Yield/ | |||||||||||||
| Balance | Rate | Balance | Rate | |||||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,821,229 | 6.44 | % | $ | 1,522,906 | 6.35 | % | $ | 298,323 | 0.09 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 175,898 | 4.75 | % | 47,566 | 3.46 | % | 128,332 | 1.29 | % | |||||||
| Tax-exempt available-for-sale | 40,415 | 2.82 | % | 38,157 | 2.99 | % | 2,258 | -0.17 | % | |||||||
| Held-to-maturity | 162 | 5.33 | % | 194 | 5.28 | % | (32 | ) | 0.05 | % | ||||||
| Securities | 216,475 | 4.39 | % | 85,917 | 3.26 | % | 130,558 | 1.13 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 128,652 | 4.78 | % | 161,903 | 5.44 | % | (33,251 | ) | -0.66 | % | ||||||
| Other interest-earning assets | 19,503 | 5.31 | % | 18,898 | 5.71 | % | 605 | -0.40 | % | |||||||
| Other interest-earning assets | 148,155 | 4.85 | % | 180,801 | 5.47 | % | (32,646 | ) | -0.62 | % | ||||||
| Total interest-earning assets | 2,185,859 | 6.13 | % | 1,789,624 | 6.11 | % | 396,235 | 0.02 | % | |||||||
| Total non-earning assets | 172,357 | 138,225 | ||||||||||||||
| Total assets | $ | 2,358,216 | $ | 1,927,849 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 300,728 | 1.87 | % | $ | 250,941 | 1.96 | % | $ | 49,787 | -0.09 | % | ||||
| Savings | 174,376 | 2.39 | % | 146,294 | 2.32 | % | 28,082 | 0.07 | % | |||||||
| Money market | 489,485 | 3.45 | % | 353,372 | 3.72 | % | 136,113 | -0.27 | % | |||||||
| Certificates of deposit | 782,647 | 4.54 | % | 639,547 | 3.81 | % | 143,100 | 0.73 | % | |||||||
| Total interest-bearing deposits | 1,747,236 | 3.56 | % | 1,390,154 | 3.29 | % | 357,082 | 0.27 | % | |||||||
| Non-interest bearing deposits | 300,854 | 258,663 | 42,191 | |||||||||||||
| Total deposits | 2,048,090 | 3.04 | % | 1,648,817 | 2.78 | % | 399,273 | 0.26 | % | |||||||
| Borrowings | — | N/A | — | N/A | — | N/A | ||||||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,747,236 | 3.56 | % | 1,390,154 | 3.29 | % | 357,082 | 0.27 | % | |||||||
| Non-interest-bearing deposits | 300,854 | 258,663 | ||||||||||||||
| Total cost of funds | 2,048,090 | 3.04 | % | 1,648,817 | 2.78 | % | 399,273 | 0.26 | % | |||||||
| Accrued expenses and other liabilities | 49,069 | 44,404 | ||||||||||||||
| Stockholders’ equity | 261,057 | 234,628 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,358,216 | $ | 1,927,849 | ||||||||||||
| Net interest spread | 2.56 | % | 2.81 | % | ||||||||||||
| Net interest margin | 3.28 | % | 3.55 | % | ||||||||||||
| Net interest margin (FTE) ^1,^ ^2^ | 3.32 | % | 3.60 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
13
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change in<br>Average<br>Balance | Change in<br>Yield/<br>Rate | |||||||||||||
| Average | Yield/ | Average | Yield/ | |||||||||||||
| Balance | Rate | Balance | Rate | |||||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,663,013 | 6.53 | % | $ | 1,449,504 | 6.16 | % | $ | 213,509 | 0.37 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 109,145 | 4.51 | % | 43,476 | 3.08 | % | 65,669 | 1.43 | % | |||||||
| Tax-exempt available-for-sale | 40,239 | 2.84 | % | 40,264 | 2.83 | % | (25 | ) | 0.01 | % | ||||||
| Held-to-maturity | 169 | 5.27 | % | 197 | 5.28 | % | (28 | ) | -0.01 | % | ||||||
| Securities | 149,553 | 4.06 | % | 83,937 | 2.96 | % | 65,616 | 1.10 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 136,281 | 5.27 | % | 109,441 | 5.35 | % | 26,840 | -0.08 | % | |||||||
| Other interest-earning assets | 19,337 | 5.65 | % | 10,064 | 5.53 | % | 9,273 | 0.12 | % | |||||||
| Other interest-earning assets | 155,618 | 5.32 | % | 119,505 | 5.37 | % | 36,113 | -0.05 | % | |||||||
| Total interest-earning assets | 1,968,184 | 6.25 | % | 1,652,947 | 5.94 | % | 315,237 | 0.31 | % | |||||||
| Total non-earning assets | 151,600 | 122,320 | ||||||||||||||
| Total assets | $ | 2,119,784 | $ | 1,775,267 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 258,462 | 1.91 | % | $ | 250,312 | 1.46 | % | $ | 8,150 | 0.45 | % | ||||
| Savings | 157,538 | 2.52 | % | 159,175 | 1.72 | % | (1,637 | ) | 0.80 | % | ||||||
| Money market | 421,934 | 3.79 | % | 311,478 | 3.07 | % | 110,456 | 0.72 | % | |||||||
| Certificates of deposit | 724,060 | 4.35 | % | 538,343 | 3.17 | % | 185,717 | 1.18 | % | |||||||
| Total interest-bearing deposits | 1,561,994 | 3.61 | % | 1,259,308 | 2.62 | % | 302,686 | 0.99 | % | |||||||
| Non-interest bearing deposits | 264,418 | 248,233 | ||||||||||||||
| Total deposits | 1,826,412 | 3.09 | % | 1,507,541 | 2.19 | % | 318,871 | 0.90 | % | |||||||
| Borrowings | — | 0.00 | % | 2,343 | 5.01 | % | (2,343 | ) | -5.01 | % | ||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,561,994 | 3.61 | % | 1,261,651 | 2.63 | % | 300,343 | 0.98 | % | |||||||
| Non-interest-bearing deposits | 264,418 | 248,233 | ||||||||||||||
| Total cost of funds | 1,826,412 | 3.09 | % | 1,509,884 | 2.19 | % | 316,528 | 0.90 | % | |||||||
| Accrued expenses and other liabilities | 43,955 | 36,856 | ||||||||||||||
| Stockholders’ equity | 249,417 | 228,527 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,119,784 | $ | 1,775,267 | ||||||||||||
| Net interest spread | 2.64 | % | 3.31 | % | ||||||||||||
| Net interest margin | 3.38 | % | 3.93 | % | ||||||||||||
| Net interest margin (FTE) ^1,^ ^2^ | 3.42 | % | 3.99 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
14
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Three Months Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | Change in<br>Average<br>Balance | Change in<br>Yield/<br>Rate | |||||||||||||
| Average | Yield/ | Average | Yield/ | |||||||||||||
| Balance | Rate | Balance | Rate | |||||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,821,229 | 6.44 | % | $ | 1,691,688 | 6.62 | % | $ | 129,541 | -0.18 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 175,898 | 4.75 | % | 111,633 | 4.56 | % | 64,265 | 0.19 | % | |||||||
| Tax-exempt available-for-sale | 40,415 | 2.82 | % | 40,028 | 2.85 | % | 387 | -0.03 | % | |||||||
| Held-to-maturity | 162 | 5.33 | % | 164 | 5.33 | % | (2 | ) | 0.00 | % | ||||||
| Securities | 216,475 | 4.39 | % | 151,825 | 4.11 | % | 64,650 | 0.28 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 128,652 | 4.78 | % | 135,164 | 5.38 | % | (6,512 | ) | -0.60 | % | ||||||
| Other interest-earning assets | 19,503 | 5.31 | % | 19,549 | 5.85 | % | (46 | ) | -0.53 | % | ||||||
| Other interest-earning assets | 148,155 | 4.85 | % | 154,713 | 5.44 | % | (6,558 | ) | -0.59 | % | ||||||
| Total interest-earning assets | 2,185,859 | 6.13 | % | 1,998,226 | 6.33 | % | 187,633 | -0.21 | % | |||||||
| Total non-earning assets | 172,357 | 151,776 | ||||||||||||||
| Total assets | $ | 2,358,216 | $ | 2,150,002 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 300,728 | 1.87 | % | $ | 258,728 | 1.86 | % | $ | 42,000 | 0.01 | % | ||||
| Savings | 174,376 | 2.39 | % | 159,521 | 2.57 | % | 14,855 | -0.18 | % | |||||||
| Money market | 489,485 | 3.45 | % | 443,109 | 3.85 | % | 46,376 | -0.40 | % | |||||||
| Certificates of deposit | 782,647 | 4.54 | % | 721,240 | 4.50 | % | 61,407 | 0.04 | % | |||||||
| Total interest-bearing deposits | 1,747,236 | 3.56 | % | 1,582,598 | 3.70 | % | 164,638 | -0.13 | % | |||||||
| Non-interest bearing deposits | 300,854 | 269,030 | 31,824 | |||||||||||||
| Total deposits | 2,048,090 | 3.04 | % | 1,851,628 | 3.16 | % | 196,462 | -0.12 | % | |||||||
| Borrowings | — | N/A | — | N/A | — | N/A | ||||||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,747,236 | 3.56 | % | 1,582,598 | 3.70 | % | 164,638 | -0.13 | % | |||||||
| Non-interest-bearing deposits | 300,854 | 269,030 | ||||||||||||||
| Total cost of funds | 2,048,090 | 3.04 | % | 1,851,628 | 3.16 | % | 196,462 | -0.12 | % | |||||||
| Accrued expenses and other liabilities | 49,069 | 43,729 | ||||||||||||||
| Stockholders’ equity | 261,057 | 254,645 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,358,216 | $ | 2,150,002 | ||||||||||||
| Net interest spread | 2.56 | % | 2.64 | % | ||||||||||||
| Net interest margin | 3.28 | % | 3.41 | % | ||||||||||||
| Net interest margin (FTE) ^1,^ ^2^ | 3.32 | % | 3.45 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
15
Princeton Bancorp, Inc.
Quarterly Financial Highlights
(Unaudited)
| 2024 | 2024 | 2024 | 2024 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December | September | June | March | December | |||||||||||
| Return on average assets | 0.88 | % | -0.82 | % | 1.03 | % | 0.89 | % | 1.09 | % | |||||
| Return on average equity | 7.97 | % | -6.96 | % | 8.54 | % | 7.27 | % | 8.93 | % | |||||
| Return on average tangible equity^1^ | 8.56 | % | -7.50 | % | 8.91 | % | 7.60 | % | 9.34 | % | |||||
| Net interest margin | 3.28 | % | 3.41 | % | 3.44 | % | 3.42 | % | 3.55 | % | |||||
| Net interest margin (FTE)^1^ | 3.32 | % | 3.45 | % | 3.48 | % | 3.58 | % | 3.51 | % | |||||
| Adjusted efficiency ratio^1^ | 62.62 | % | 63.65 | % | 65.90 | % | 67.21 | % | 60.85 | % | |||||
| COMMON STOCK DATA | |||||||||||||||
| Market value at period end | $ | 34.43 | $ | 36.98 | $ | 33.10 | $ | 30.78 | $ | 35.90 | |||||
| Market range: | |||||||||||||||
| High | $ | 38.90 | $ | 39.12 | $ | 33.10 | $ | 36.25 | $ | 37.60 | |||||
| Low | $ | 33.26 | $ | 32.40 | $ | 29.15 | $ | 29.72 | $ | 28.21 | |||||
| Book value per common share at period end | $ | 38.07 | $ | 38.18 | $ | 38.54 | $ | 38.26 | $ | 38.04 | |||||
| Tangible book value per common<br>share^1^ | $ | 35.45 | $ | 35.52 | $ | 36.98 | $ | 36.65 | $ | 36.41 | |||||
| Shares of common stock outstanding (in thousands) | 6,883 | 6,849 | 6,353 | 6,320 | 6,314 | ||||||||||
| CAPITAL RATIOS | |||||||||||||||
| Total capital (to risk-weighted assets) | 13.52 | % | 13.17 | % | 14.66 | % | 14.31 | % | 14.68 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 12.34 | % | 12.02 | % | 13.62 | % | 13.26 | % | 13.61 | % | |||||
| Tier 1 capital (to average assets) | 10.58 | % | 11.44 | % | 12.21 | % | 11.99 | % | 12.29 | % | |||||
| Equity to assets | 11.20 | % | 11.11 | % | 12.34 | % | 12.16 | % | 12.53 | % | |||||
| Tangible equity to tangible assets^1^ | 10.51 | % | 10.41 | % | 11.90 | % | 11.71 | % | 12.06 | % | |||||
| CREDIT QUALITY DATA (Dollars in thousands) | |||||||||||||||
| Net charge-offs (recoveries) | $ | 86 | $ | 108 | $ | (15 | ) | $ | 176 | $ | (10 | ) | |||
| Annualized net charge-offs (recoveries) to average loans | 0.019 | % | 0.026 | % | -0.004 | % | 0.045 | % | -0.003 | % | |||||
| Nonperforming loans | $ | 26,841 | $ | 2,330 | $ | 3,198 | $ | 2,115 | $ | 6,708 | |||||
| Other real estate owned | 295 | — | — | — | — | ||||||||||
| Total nonperforming assets | $ | 27,136 | $ | 2,330 | $ | 3,198 | $ | 2,115 | $ | 6,708 | |||||
| Allowance for credit losses as a percent of: | |||||||||||||||
| Period-end loans, net of deferred fees and costs | 1.30 | % | 1.27 | % | 1.17 | % | 1.18 | % | 1.19 | % | |||||
| Nonperforming loans | 88.14 | % | 995.85 | % | 577.36 | % | 880.28 | % | 275.67 | % | |||||
| Nonperforming assets | 87.18 | % | 995.85 | % | 577.36 | % | 880.28 | % | 275.67 | % | |||||
| Nonaccrual loans as a percent of total loans, net of deferred fees and costs | 1.48 | % | 0.13 | % | 0.20 | % | 0.13 | % | 0.43 | % | |||||
| ^1^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | ||||||||||||||
| --- | --- |
16
Princeton Bancorp, Inc
Supplemental Information – Non-GAAP Financial Measures
(Unaudited)
This press release contains certain supplemental financial information, described in the table below, which has been determined by methods other than U.S. Generally Accepted Accounting Principles (“GAAP”) that management uses in its analysis of its performance. These non-GAAP financial measures are “tangible book value per common share,” “return on average tangible equity,” “efficiency ratio,” “tangible equity to tangible assets,” and “net interest margin on a fully taxable equivalent.” For the purpose of calculating return on average tangible equity, net income for such period is annualized and divided by average tangible equity during such period. Average tangible equity equals average shareholders’ equity during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating tangible equity to tangible assets, tangible equity is divided by tangible assets. Tangible equity equals total shareholders’ equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating tangible book value per common share, tangible equity is divided by the number of common shares outstanding, in each case at period end. For the purpose of calculating efficiency ratio, total operating expense is divided by total revenue for the period. For the purpose of calculating net interest margin on a fully taxable equivalent, fully taxable equivalent adjustments are added to net interest income for the period, net interest income fully taxable equivalent for such period is annualized and divided by average interest earning assets during such period. Adjusted earnings per share and adjusted diluted earnings per share are calculated by dividing net income adjusted for the provision for credit loss on non-purchase credit deteriorated loans and merger-related expenses by weighted outstanding shares.
Management believes that these non-GAAP financial measures provide valuable insights into understanding our financial results by excluding certain items that can distort our core business results. This allows investors to better understand our ongoing operations and assess our future potential, while still being transparent about the adjustments made to arrive at these non-GAAP figures. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and the Company strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
In addition to the items noted above, defined footnotes are included in the Supplemental Information – Non-GAAP Financial Measures table below. Income annualized is calculated using income for the period divided by the number of days in the period, then multiplied by total days in the year. Average equity is calculated using the sum of daily equity balance for the period, divided by the number of days in the period. Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities income for the period, multiplied by a tax rate of 28%.
17
Princeton Bancorp, Inc.
Supplemental Information - Non-GAAP Financial Measures
(Unaudited)
(Dollars inthousands)
| Three months ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2024 | 2024 | 2024 | 2023 | |||||||||||
| December | September | June | March | December | |||||||||||
| Net (loss) income (annualized)^1^ | $ | 20,794 | $ | (17,727 | ) | $ | 20,617 | $ | 17,475 | $ | 20,956 | ||||
| Average equity^2^ | 261,057 | 254,645 | 241,550 | 240,230 | 234,628 | ||||||||||
| Less: intangible assets | (18,013 | ) | (18,241 | ) | (10,044 | ) | (10,154 | ) | (10,275 | ) | |||||
| Average Tangible Equity | $ | 243,044 | $ | 236,404 | $ | 231,506 | $ | 230,076 | $ | 224,353 | |||||
| Return on average tangible equity | 8.56 | % | -7.50 | % | 8.91 | % | 7.60 | % | 9.34 | % | |||||
| Net interest income | $ | 18,007 | $ | 17,109 | $ | 15,968 | $ | 15,448 | $ | 16,010 | |||||
| Other income | 2,027 | 2,056 | 2,087 | 1,985 | 1,779 | ||||||||||
| Total revenue | 20,034 | 19,165 | 18,055 | 17,433 | 17,789 | ||||||||||
| Non-interest expenses | $ | 12,773 | $ | 20,144 | $ | 12,009 | $ | 11,836 | $ | 10,949 | |||||
| Less: core deposit intangible amortization | (228 | ) | (143 | ) | (111 | ) | (120 | ) | (124 | ) | |||||
| Less: merger-related expenses | — | (7,803 | ) | — | — | — | |||||||||
| Total operating expenses | $ | 12,545 | $ | 12,198 | $ | 11,898 | $ | 11,716 | $ | 10,825 | |||||
| Adjusted efficiency ratio | 62.62 | % | 63.65 | % | 65.90 | % | 67.21 | % | 60.85 | % | |||||
| Total Assets | $ | 2,340,233 | $ | 2,354,730 | $ | 1,983,941 | $ | 1,988,001 | $ | 1,916,497 | |||||
| Less: intangible assets | (18,013 | ) | (18,241 | ) | (10,044 | ) | (10,154 | ) | (10,275 | ) | |||||
| Tangible assets | $ | 2,322,220 | $ | 2,336,489 | $ | 1,973,897 | $ | 1,977,847 | $ | 1,906,222 | |||||
| Stockholders’ equity | $ | 262,040 | $ | 261,502 | $ | 244,841 | $ | 241,808 | $ | 240,211 | |||||
| Less: intangible assets | (18,013 | ) | (18,241 | ) | (10,044 | ) | (10,154 | ) | (10,275 | ) | |||||
| Tangible equity | $ | 244,027 | $ | 243,261 | $ | 234,797 | $ | 231,654 | $ | 229,936 | |||||
| Tangible equity to tangible assets | 10.51 | % | 10.41 | % | 11.90 | % | 11.71 | % | 12.06 | % | |||||
| Tangible equity | $ | 244,027 | $ | 243,261 | $ | 234,797 | $ | 231,654 | $ | 229,936 | |||||
| Shares outstanding (in thousands) | 6,883 | 6,849 | 6,350 | 6,320 | 6,315 | ||||||||||
| Tangible book value per share | $ | 35.45 | $ | 35.52 | $ | 36.98 | $ | 36.65 | $ | 36.41 | |||||
| ^1^ | Income annualized is calculated using income for the period divided by the number of days in the period, then<br>multiplied by total days in the year. | ||||||||||||||
| --- | --- | ||||||||||||||
| ^2^ | Average equity is calculated using the sum of daily equity balance for the period, divided by the number of<br>days in the period. | ||||||||||||||
| --- | --- | ||||||||||||||
| Three months ended | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2024 | 2024 | 2024 | 2024 | 2023 | |||||||||||
| December | September | June | March | December | |||||||||||
| Net interest income | $ | 18,007 | $ | 17,109 | $ | 15,968 | $ | 15,968 | $ | 15,448 | |||||
| FTE adjustment^3^ | 241 | 211 | 213 | 226 | 224 | ||||||||||
| Net interest income FTE | $ | 18,248 | $ | 17,320 | $ | 16,181 | $ | 16,194 | $ | 15,672 | |||||
| Net interest income FTE<br>(annualized)^1^ | $ | 72,595 | $ | 68,902 | $ | 65,078 | $ | 65,132 | $ | 62,862 | |||||
| Average interest earning assets | 2,185,859 | 1,998,226 | 1,868,019 | 1,817,912 | 1,789,624 | ||||||||||
| Net interest margin FTE | 3.32 | % | 3.45 | % | 3.48 | % | 3.58 | % | 3.51 | % | |||||
| Twelve-months ended | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | |||||||||
| 2024 | 2023 | ||||||||||||||
| December | December | ||||||||||||||
| Net interest income | $ | 66,532 | $ | 65,016 | |||||||||||
| FTE adjustment^3^ | 852 | 580 | |||||||||||||
| Net interest income FTE | $ | 67,384 | $ | 65,596 | |||||||||||
| Net interest income FTE<br>(annualized)^1^ | $ | 90,010 | $ | 88,024 | |||||||||||
| Average interest earning assets | 1,968,184 | 1,652,947 | |||||||||||||
| Net interest margin FTE | 4.57 | % | 5.33 | % | |||||||||||
| ^1^ | Income annualized is calculated using income for the period divided by the number of days in the period, then<br>multiplied by total days in the year. | ||||||||||||||
| --- | --- | ||||||||||||||
| ^3^ | Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities<br>income for the period, multiplied by a tax rate of 28%. | ||||||||||||||
| --- | --- |
18