8-K

​

​

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 28, 2026

FLUSHING FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

001-33013

(Commission File Number)

Delaware

(State or Other Jurisdiction of Incorporation)

11-3209278

(I.R.S. Employer Identification No.)

220 RXR Plaza , Uniondale , NY **** 11556

(Address of principal executive offices)

( 718 ) 961-5400

(Registrant's telephone number, including area code)

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 pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 par value	FFIC	The Nasdaq Stock Market LLC

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

​

​

Item 2.02. Results of Operations and Financial Condition.

On April 28, 2026, the Registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01. Financial Statements and Exhibits.

Exhibit 99.1 Press release dated April 28, 2026
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

​

​

​

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

usa	​	​
​	FLUSHING FINANCIAL CORPORATION
​	​ ​ ​	​
​	​	​
Date: April 28, 2026	By:	/s/ SUSAN K. CULLEN
​	​	Susan K. Cullen
​	​	Senior Executive Vice President and Chief Financial Officer
​	​	​

​

​

​

​

Flushing Financial 3Q25 Earnings Press Release;

Exhibit 99.1

0
​
Flushing Financial Corporation Reports First Quarter 2026 Results; Net Interest Margin Expands 16 Basis Points Year Over Year; 1Q26 GAAP and Core EPS of 0.17 and 0.29, Respectively
"Our first quarter results demonstrate the strength of this franchise as we move toward closing our transaction with OceanFirst Financial Corp. Noninterest bearing deposits grew to 995.5 million, up 15% year over year, and our cost of funds declined 13 basis points from the prior quarter, driving a net interest rate margin that has expanded 16 basis points year over year. Core net income grew 25% year over year, driven by sustained net interest income growth and an improved funding mix. With a loan pipeline of 327.4 million at quarter end, up 55% year over year, we enter this next chapter from a position of strength. We look forward to completing the transaction with OceanFirst Financial Corp. and to the expanded capabilities and opportunities their platform will bring to the customers and communities we serve."- John R. Buran, President and CEO
UNIONDALE, N.Y., April 28, 2026 – Net Interest Margin Expansion and Noninterest Deposit Growth. The Company reported 1Q26 GAAP and Core EPS of 0.17 and 0.29, compared to (0.29) and 0.23, respectively, a year ago. During the quarter, NIM on a GAAP basis expanded 16 basis points year over year to 2.67% while Core NIM expanded 17 basis points year over year, driven by lower deposit costs and growth in noninterest bearing deposits. Average net loans decreased 2.0% YoY and 0.8% QoQ consistent with the Company's focus on disciplined pricing and credit standards. The loan pipeline increased 54.9% year over year and 18.8% quarter over quarter to 327.4 million at March 31, 2026. Stable Capital and Stable Credit Metrics. NPAs to assets were 77 bps, compared to 71 bps a year ago and 68 bps in the prior quarter. Net charge-offs to average loans were 3 bps in 1Q26, compared to 27 bps in 1Q25 and 11 bps in 4Q25. TCE/TA1 was 7.86% at March 31, 2026, compared to 7.79% a year ago and 8.14% at December 31, 2025.

All values are in US Dollars.

​

​
Key Financial Metrics^2^

​

​

​	​	​	​	​	​	​	​	​	​	​	​
​	​	1Q26	​	​	4Q25	​	3Q25	​	2Q25	​	1Q25
GAAP:	​	​	​	​	​	​	​	​	​	​	​
Earnings (Loss) per Share	​	$0.17	​	​	$0.12	​	$0.30	​	$0.41	​	($0.29)
ROAA (%)	​	0.26	​	​	0.18	​	0.48	​	0.64	​	(0.43)
ROAE (%)	​	3.26	​	​	2.24	​	5.86	​	8.00	​	(5.36)
NIM FTE^3^ (%)	​	2.67	​	​	2.68	​	2.64	​	2.54	​	2.51
Core:	​	​	​	​	​	​	​	​	​	​	​
EPS	​	$0.29	​	​	$0.32	​	$0.35	​	$0.32	​	$0.23
ROAA (%)	​	0.45	​	​	0.49	​	0.55	​	0.50	​	0.35
ROAE (%)	​	5.56	​	​	6.08	​	6.71	​	6.29	​	4.34
Core NIM FTE (%)	​	2.66	​	​	2.66	​	2.62	​	2.52	​	2.49
Credit Quality:	​	​	​	​	​	​	​	​	​	​	​
NPAs/Assets (%)	​	0.77	​	​	0.68	​	0.70	​	0.75	​	0.71
ACLs/Loans (%)	​	0.68	​	​	0.64	​	0.63	​	0.62	​	0.59
ACLs/NPLs (%)	​	87.92	​	​	102.98	​	93.28	​	83.76	​	86.54
NCOs/Avg Loans (%)	​	0.03	​	​	0.11	​	0.07	​	0.15	​	0.27
Balance Sheet:	​	​	​	​	​	​	​	​	​	​	​
Avg Loans ($B)	​	$6.5	​	​	$6.6	​	$6.6	​	$6.7	​	$6.7
Avg Dep ($B)	​	$7.5	​	​	$7.5	​	$7.3	​	$7.6	​	$7.6
Book Value/Share	​	$20.58	​	​	$20.96	​	$21.06	​	$20.91	​	$20.81
Tangible BV/Share	​	$20.56	​	​	$20.94	​	$21.03	​	$20.89	​	$20.78
TCE/TA (%)	​	7.86	​	​	8.14	​	8.01	​	8.04	​	7.79

​

​

​

Note: In certain circumstances, reclassifications have been made to prior periods to conform to the current presentation.

^1^ Tangible Common Equity (“TCE”)/Total Assets (“TA”).

^2^ See “Reconciliation of GAAP Earnings (Loss) and Core Earnings”, “Reconciliation of GAAP Revenue and Pre-Provision Pre-Tax Net Revenue”, and “Reconciliation of GAAP Net Interest Income Net Interest Margin to Core Net Interest Income and Net Interest Margin.”

^3^ Net Interest Margin (“NIM”) Fully Taxable Equivalent (“FTE”). Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌1

​

​

​

​

​
1Q26 Highlights
●Net interest margin FTE increased 16 bps YoY and decreased 1 bp QoQ to 2.67%; Core net interest margin FTE increased 17 bps YoY and stayed flat QoQ to 2.66%; Prepayment penalty income, net reversals and recovered interest from nonaccrual and delinquent loans, net gains and losses from fair value adjustments on hedges, and purchase accounting accretion totaled 5 bps in 1Q26 compared to 3 bps in 1Q25 and 8 bps in 4Q25●Average total deposits decreased 0.9% YoY and 0.1% QoQ to 7.5 billion; Average noninterest bearing deposits increased 12.9% YoY but decreased 0.5% QoQ totaling 12.9% of total average deposits compared to 11.3% in 1Q25 and 12.9% in 4Q25; Average CDs were 2.3 billion, down 12.8% YoY and 2.8% QoQ●Period end loans decreased 2.7% YoY and 1.4% QoQ to 6.6 billion; Back-to-back swap loan originations were 25.1 million compared to 18.0 million in 1Q25 and 45.5 million in 4Q25 and generated 0.4 million, 0.3 million, and 0.7 million of noninterest income, respectively; Loan pipeline increased 54.9% YoY and 18.8% QoQ to 327.4 million; Approximately 13.6% of the loan pipeline consists of back-to-back swap loans●NPAs totaled 68.2 million (77 bps of assets) in 1Q26 compared to 64.3 million (71 bps of assets) a year ago and 58.8 million (68 bps of assets) in the prior quarter ●Provision for credit losses was 2.0 million in 1Q26 compared to 4.3 million in 1Q25 and 2.7 million in 4Q25; Net charge-offs   were 0.5 million in 1Q26 compared to 4.4 million in 1Q25 and 1.8 million in 4Q25; Allowance for loan losses to gross loans totaled 0.68% in 1Q26 compared to 0.59% in 1Q25 and 0.64% in 4Q25 ●Tangible Common Equity to Tangible Assets was 7.86% at March 31, 2026, compared to 7.79% at March 31, 2025, and 8.14% at December 31, 2025; Tangible book value per share was 20.56 at March 31, 2026, compared to 20.78 a year ago and 20.94 for the prior quarter​

All values are in US Dollars.

​

​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌2

​

​

​

​

​
Income Statement Highlights		​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
​	​	​	​	​	​	​	​	​	​	​	​	​	​	YoY		​	QoQ
($000s, except EPS)	​	​	1Q26	​	​	4Q25	​	3Q25	​	2Q25	​	1Q25	​	Change		​	Change
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net Interest Income	​	​	$55,194	​	​	$55,506	​	$53,828	​	$53,209	​	$52,989	​	4.2	%	​	(0.6)	%
Provision for Credit Losses	​	​	2,011	​	​	2,745	​	1,531	​	4,194	​	4,318	​	(53.4)	​	​	(26.7)	​
Noninterest Income (Loss)	​	​	1,785	​	​	3,303	​	4,746	​	10,277	​	5,074	​	(64.8)	​	​	(46.0)	​
Noninterest Expense	​	​	46,775	​	​	48,228	​	43,365	​	40,356	​	59,676	​	(21.6)	​	​	(3.0)	​
Income (Loss) Before Income Taxes	​	​	8,193	​	​	7,836	​	13,678	​	18,936	​	(5,931)	​	238.1	​	​	4.6	​
Provision (Benefit) for Income Taxes	​	​	2,360	​	​	3,810	​	3,231	​	4,733	​	3,865	​	(38.9)	​	​	(38.1)	​
Net Income (Loss)	​	​	$5,833	​	​	$4,026	​	$10,447	​	$14,203	​	($9,796)	​	159.5	​	​	44.9	​
Diluted Earnings (Loss) per Common Share	​	​	$0.17	​	​	$0.12	​	$0.30	​	$0.41	​	($0.29)	​	158.6	​	​	41.7	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Core Net Income^1^	​	​	$9,940	​	​	$10,918	​	$11,957	​	$11,162	​	$7,931	​	25.3	​	​	(9.0)	​
Core EPS^1^	​	​	$0.29	​	​	$0.32	​	$0.35	​	$0.32	​	$0.23	​	26.1	​	​	(9.4)	​

^1^ See Reconciliation of GAAP Earnings (Loss) and Core Earnings

Net interest income increased YoY and decreased QoQ.

●	Net Interest Margin FTE of 2.67% increased 16 bps YoY but decreased 1 bp QoQ; The yield on interest earning assets decreased 12 bps QoQ to 5.46%, while the cost of funds decreased 13 bps QoQ.
●	Prepayment penalty income, net reversals and recoveries of interest from nonaccrual and delinquent loans, net gains and losses from fair value adjustments on hedges, and purchase accounting accretion totaled $0.9 million (5 bps to NIM) in 1Q26 compared to $0.6 million (3 bps to NIM) in 1Q25 and $1.6 million (8 bps to NIM) in 4Q25
---	---
●	Excluding the items in the previous bullet, the net interest margin was 2.62% in 1Q26 compared to 2.48% in 1Q25 and 2.60% in 4Q25
---	---

The provision for credit losses decreased YoY and QoQ.

●	Net charge-offs were $0.5 million (3 bps of average loans) in 1Q26 compared to $4.4 million (27 bps of average loans) in 1Q25 and $1.8 million (11 bps of average loans) in 4Q25
●	No systemic issues related to the charge-offs in 1Q26
---	---

Noninterest income decreased YoY and QoQ.

●	Back-to-back swap loan closings of $25.1 million in 1Q26 (compared to $18.0 million in 1Q25 and $45.5 million in 4Q25) generated $0.4 million of noninterest income (compared to $0.3 million in 1Q25 and $0.7 million in 4Q25)
●	Net gains (losses) from fair value adjustments were $(3.6) million ($(0.07) per share, net of tax) in 1Q26 compared to ($0.2) million ($0.00) per share, net of tax) in 1Q25 and $(2.0) million ($(0.03) per share, net of tax) in 4Q25
---	---
●	Life Insurance proceeds were $0.1 million in 1Q26
---	---
●	Absent the items in the previous two bullets and other immaterial adjustments, core noninterest income was $5.2 million in 1Q26, down 3.2 % YoY and up 0.1% QoQ
---	---

Noninterest expense decreased YoY and QoQ.

●	GAAP noninterest expense was $46.8 million in 1Q26, down 21.6% YoY and 3.0% QoQ, reflecting the absence of the $17.6 million goodwill impairment recorded in 1Q25 and lower merger-related costs compared to 4Q25.
●	Core noninterest expenses were $44.3 million in 1Q26, up 5.6% YoY and up 2.3% QoQ.
---	---
●	GAAP noninterest expense to average assets was 2.12% in 1Q26 compared to 2.65% in 1Q25 and 2.18% in 4Q25
---	---

Provision for income taxes was $2.4 million in 1Q26 compared to $3.9 million in 1Q25 and $3.8 million in 4Q25.

●	The effective tax rate was 28.8% in 1Q26 reflecting a more normalized rate compared to prior periods. The 1Q25 rate of (65.2%) was distorted by the non-deductible goodwill impairment charge, and the 4Q25 rate of 48.6% was elevated by non-deductible merger-related expenses.

Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌3

​

​

​

​
Balance Sheet, Credit Quality, and Capital Highlights		​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
​	​	​	​	​	​	​	​	​	​	​	​	​	YoY		​	QoQ
​	​	1Q26	​	​	4Q25	​	3Q25	​	2Q25	​	1Q25	​	Change		​	Change
Averages ($MM)	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Loans	​	$6,540	​	​	$6,592	​	$6,595	​	$6,678	​	$6,672	​	(2.0)	%	​	(0.8)	%
Total Deposits	​	7,492	​	​	7,497	​	7,346	​	7,607	​	7,561	​	(0.9)	​	​	(0.1)	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Credit Quality ($000s)	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Nonperforming Loans	​	$50,555	​	​	$41,564	​	$44,851	​	$49,247	​	$46,263	​	9.3	%	​	21.6	%
Nonperforming Assets	​	68,169	​	​	58,825	​	62,129	​	66,125	​	64,263	​	6.1	​	​	15.9	​
Criticized and Classified Loans	​	102,213	​	​	83,718	​	74,108	​	72,005	​	89,673	​	14.0	​	​	22.1	​
Criticized and Classified Assets	​	119,827	​	​	100,979	​	91,386	​	88,883	​	107,673	​	11.3	​	​	18.7	​
Allowance for Credit Losses/Loans (%)	​	0.68	​	​	0.64	​	0.63	​	0.62	​	0.59	​	9	bp	​	4	bp
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Capital	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Book Value/Share	​	$20.58	​	​	$20.96	​	$21.06	​	$20.91	​	$20.81	​	(1.1)	%	​	(1.8)	%
Tangible Book Value/Share	​	20.56	​	​	20.94	​	21.03	​	20.89	​	20.78	​	(1.1)	​	​	(1.8)	​
Tang. Common Equity/Tang. Assets (%)	​	7.86	​	​	8.14	​	8.01	​	8.04	​	7.79	​	7	bps	​	(28)	bps
Leverage Ratio (%)	​	8.48	​	​	8.52	​	8.64	​	8.31	​	8.12	​	36	​	​	(4)	​

​

Average loans decreased YoY and QoQ.

●	Period end loans totaled $6.6 billion, down 2.7% YoY and 1.4% QoQ
●	Total loan closings were $161.5 million in 1Q26 compared to $174.1 million in 1Q25 and $261.4 million in 4Q25; the loan pipeline was $327.4 million at March 31, 2026, up 54.9% YoY and 18.8% QoQ
---	---
●	The diversified loan portfolio is approximately 90% collateralized by real estate with an average loan-to-value ratio of less than 35%
---	---

Average total deposits decreased YoY and QoQ.

●	Average noninterest bearing deposits increased 12.9% YoY and decreased 0.5% QoQ and comprised 12.9% of average total deposits in 1Q26 compared to 11.3% a year ago
●	Average core deposits increased 5.3% YoY and 1.2% QoQ
---	---

Credit Quality: Nonperforming loans increased YoY and QoQ.

●	Nonperforming loans were 77 bps of gross loans in 1Q26 compared to 69 bps in 1Q25 and 63 bps in 4Q25
●	Criticized and classified loans were 156 bps of gross loans at 1Q26 compared to 133 bps at 1Q25 and 126 bps at 4Q25
---	---

Capital: Book value per common share and tangible book value per common share, a non-GAAP measure, both decreased 1.1% YoY to $20.58 and $20.56, respectively.

●	The Company paid a dividend of $0.22 per share in 1Q26 and declared an additional dividend of $0.22 per share paid on April 24, 2026; 807,964 shares remaining subject to repurchase under the authorized stock repurchase program, which has no expiration date or maximum dollar limit
●	Ample capital enables the Company to continue investment in the business and strategic initiatives
---	---

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌4

​

​

​

​
About Flushing Financial Corporation

​

Flushing Financial Corporation (Nasdaq: FFIC) is the holding company for Flushing Bank®, an FDIC insured, New York State —chartered commercial bank that operates banking offices in Queens, Brooklyn, Manhattan, and on Long Island. The Bank has been building relationships with families, business owners, and communities since 1929. Today, it offers the products, services, and conveniences associated with large commercial banks, including a full complement of deposit, loan, equipment finance, and cash management services. Rewarding customers with personalized attention and bankers that can communicate in the languages prevalent within these multicultural markets is what makes the Bank uniquely different. As an Equal Housing Lender and leader in real estate lending, the Bank’s experienced lending teams create mortgage solutions for real estate owners and property managers both within and outside the New York City metropolitan area. The Bank also fosters relationships with consumers nationwide through its online banking division with the iGObanking® and BankPurely® brands.

Additional information on Flushing Bank and Flushing Financial Corporation may be obtained by visiting the Company’s website at FlushingBank.com. Flushing Financial Corporation’s earnings release is available at www.FlushingBank.com under Investor Relations.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: Statements in this Press Release relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These include statements regarding the proposed transaction of the Company with OceanFirst Financial Corp. (“OceanFirst”). Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, risk factors discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025 and in other documents filed by the Company with the Securities and Exchange Commission from time to time. Forward-looking statements may be identified by terms such as “may”, “will”, “should”, “could”, “expects”, “plans”, “intends”, “anticipates”, “believes”, “estimates”, “predicts”, “forecasts”, “goals”, “potential” or “continue” or similar terms or the negative of these terms. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. The Company has no obligation to update these forward-looking statements.

These forward-looking statements also include but are not limited to: (i) the risk that the proposed transaction with OceanFirst may not be completed in a timely manner or at all; (ii) the failure to satisfy the conditions to the consummation of the proposed transaction, including obtaining the necessary regulatory approvals (and the risk that such regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the transaction); (iii) the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement between OceanFirst and the Company; (iv) the inability to obtain alternative capital in the event it becomes necessary to complete the proposed transaction; (v) the effect of the announcement or pendency of the proposed transaction on OceanFirst’s and the Company’s business relationships, operating results and business generally; (vi) risks that the proposed transaction disrupts current plans and operations of OceanFirst and the Company; (vii) potential difficulties in retaining OceanFirst and Company customers and employees as a result of the proposed transaction; (viii) OceanFirst’s and the Company’s estimates of its financial performance; (ix) changes in general economic, political, or industry conditions, including persistent inflation, supply chain issues or labor shortages, instability in global economic conditions and geopolitical matters, as well as volatility in financial markets; (x) uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve; (xi) the credit risks of lending activities, which may be affected by deterioration in real estate markets and the financial condition of borrowers, and the operational risk of lending activities, including the effectiveness of OceanFirst’s and the Company’s underwriting practices and the risk of fraud; (xii) fluctuations in the demand for loans; (xiii) the ability to develop and maintain a strong core deposit base or other low cost funding sources necessary to fund OceanFirst’s and the Company’s activities particularly in a rising or high interest rate environment; (xiv) the rapid withdrawal of a significant amount of deposits over a short period of time; (xv) results of examinations by regulatory authorities of OceanFirst or the Company and the possibility that any such regulatory authority may, among other things, limit OceanFirst’s or the Company’s business activities, restrict OceanFirst’s or the Company’s ability to invest in certain assets, refrain from issuing an approval or non-objection to certain capital or other actions, increase OceanFirst’s or the Company’s allowance for credit losses, result in write-downs of asset values, restrict OceanFirst’s or the Company’s ability or that of OceanFirst’s bank subsidiary or Flushing Bank to pay dividends, or impose fines, penalties or sanctions; (xvi) the impact of bank failures or other adverse developments at other banks on general investor sentiment regarding the stability and liquidity of banks; (xvii) changes in the markets in which OceanFirst and the Company compete, including with respect to the competitive landscape, technology evolution or regulatory changes; (xviii) changes in consumer spending, borrowing and saving habits; (xix) slowdowns in securities trading or shifting demand for security trading products; (xx) the impact of pandemics and other catastrophic events or disasters on the global economy and financial market conditions and our business, results of operations, and financial condition; (xxi) legislative or regulatory changes; (xxii) changes in U.S. trade policies, including the imposition of tariffs and retaliatory tariffs, (xxiii) impact of operating in a highly competitive industry; (xxiv) reliance on third party service providers; (xxv) competition in Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌5

​

​

​

retaining key employees; (xxvi) risks related to data security and privacy, including the impact of any data security breaches, cyberattacks, employee or other internal misconduct, malware, phishing or ransomware, physical security breaches, natural disasters, or similar disruptions; (xxvii) changes to accounting principles and guidelines; (xxviii) potential litigation relating to the proposed transaction that could be instituted against OceanFirst, the Company or their respective directors and officers, including the effects of any outcomes related thereto; (xxix) volatility in the trading price of OceanFirst’s or the Company’s securities; (xxx) the ability to implement business plans, forecasts, and other expectations after the completion of the proposed transaction, and identify and realize additional opportunities; (xxxi) the possibility that the proposed transaction may be more expensive to complete than anticipated, including as a result of unexpected expenses, factors or events; (xxxii) the possibility that the anticipated benefits of the proposed transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where OceanFirst and the Company do business; and (xxxiii) the dilution caused by OceanFirst’s issuance of additional shares of its capital stock in connection with the proposed transaction. The foregoing list of factors is not exhaustive. All forward-looking statements are expressly qualified in their entirety by the cautionary statements set forth above.

​

#FF- Statistical Tables Follow - Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌6

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

FINANCIAL HIGHLIGHTS

(Unaudited)

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	At or for the three months ended
​	​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands, except per share data)	​ ​ ​	2026			​	2025			​	2025			​	2025			​	2025
Performance Ratios ^(1)^	​		​	​	​		​	​	​		​	​	​	​	​	​	​		​	​
Return on average assets	​		0.26	%	​		0.18	%	​		0.48	%	​	​	0.64	%	​		(0.43)	%
Return on average equity	​		3.26	​	​		2.24	​	​		5.86	​	​	​	8.00	​	​		(5.36)	​
Yield on average interest-earning assets ^(2)^	​		5.46	​	​		5.58	​	​		5.70	​	​	​	5.59	​	​		5.51	​
Cost of average interest-bearing liabilities	​		3.32	​	​		3.46	​	​		3.62	​	​	​	3.58	​	​		3.50	​
Cost of funds	​		2.91	​	​		3.04	​	​		3.21	​	​	​	3.19	​	​		3.13	​
Net interest rate spread during period^(2)^	​		2.14	​	​		2.12	​	​		2.08	​	​	​	2.01	​	​		2.01	​
Net interest margin ^(2)^	​		2.67	​	​		2.68	​	​		2.64	​	​	​	2.54	​	​		2.51	​
Noninterest expense to average assets	​		2.12	​	​		2.18	​	​		1.99	​	​	​	1.81	​	​		2.65	​
Efficiency ratio ^(3)^	​		73.55	​	​		71.52	​	​		71.03	​	​	​	67.69	​	​		72.21	​
Average interest-earning assets to average interest-bearing liabilities	​		1.19	X	​		1.19	X	​		1.18	X	​	​	1.17	X	​		1.17	X
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Average Balances	​		​	​	​		​	​	​		​	​	​	​	​	​	​		​	​
Total loans, net	​	$	6,539,653	​	​	$	6,591,699	​	​	$	6,595,037	​	​	$	6,678,494	​	​	$	6,671,922	​
Total interest-earning assets	​		8,292,959	​	​		8,313,586	​	​		8,181,582	​	​	​	8,402,582	​	​		8,468,913	​
Total assets	​		8,826,485	​	​		8,846,472	​	​		8,702,227	​	​	​	8,918,075	​	​		9,015,880	​
Total deposits	​		7,492,325	​	​		7,496,670	​	​		7,345,547	​	​	​	7,607,080	​	​		7,560,956	​
Total interest-bearing liabilities	​		6,974,738	​	​		6,973,230	​	​		6,923,640	​	​	​	7,176,399	​	​		7,261,100	​
Stockholders' equity	​		715,145	​	​		718,727	​	​		712,600	​	​	​	709,839	​	​		731,592	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Per Share Data		​	​		​	​	​		​	​	​		​	​	​		​	​	​
Book value per common share ^(4)^	​	$	20.58	​	​	$	20.96	​	​	$	21.06	​	​	$	20.91	​	​	$	20.81	​
Tangible book value per common share ^(5)^	​	$	20.56	​	​	$	20.94	​	​	$	21.03	​	​	$	20.89	​	​	$	20.78	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Stockholders' Equity	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Stockholders' equity	​	$	697,408	​	​	$	707,975	​	​	$	711,226	​	​	$	706,377	​	​	$	702,851	​
Tangible stockholders' equity	​		696,712	​	​		707,202	​	​		710,372	​	​	​	705,437	​	​		701,822	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Consolidated Regulatory Capital Ratios	​	​	​		​	​	​		​	​	​		​	​	​		​	​	​
Tier 1 capital	​	$	747,808	​	​	$	752,523	​	​	$	751,258	​	​	$	740,871	​	​	$	730,950	​
Common equity Tier 1 capital	​		694,708	​	​		702,747	​	​		703,450	​	​	​	695,099	​	​		683,670	​
Total risk-based capital	​		984,004	​	​		986,948	​	​		983,826	​	​	​	972,517	​	​		961,704	​
Risk Weighted Assets	​	​	6,634,737	​	​	​	6,623,923	​	​	​	6,692,035	​	​	​	6,675,621	​	​	​	6,719,291	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Tier 1 leverage capital (well capitalized = 5%)	​		8.48	%	​		8.52	%	​		8.64	%	​	​	8.31	%	​		8.12	%
Common equity Tier 1 risk-based capital (well capitalized = 6.5%)	​		10.47	​	​		10.61	​	​		10.51	​	​	​	10.41	​	​		10.17	​
Tier 1 risk-based capital (well capitalized = 8.0%)	​		11.27	​	​		11.36	​	​		11.23	​	​	​	11.10	​	​		10.88	​
Total risk-based capital (well capitalized = 10.0%)	​		14.83	​	​		14.90	​	​		14.70	​	​	​	14.57	​	​		14.31	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Capital Ratios	​		​	​	​		​	​	​		​	​	​	​	​	​	​		​	​
Average equity to average assets	​		8.10	%	​		8.12	%	​		8.19	%	​	​	7.96	%	​		8.11	%
Equity to total assets	​		7.87	​	​		8.14	​	​		8.02	​	​	​	8.05	​	​		7.80	​
Tangible common equity to tangible assets ^(6)^	​		7.86	​	​		8.14	​	​		8.01	​	​	​	8.04	​	​		7.79	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Asset Quality	​		​	​	​		​	​	​		​	​	​	​	​	​	​		​	​
Nonaccrual loans	​	$	50,555	​	​	$	41,564	​	​	$	44,851	​	​	$	49,247	​	​	$	46,263	​
Nonperforming loans	​		50,555	​	​		41,564	​	​		44,851	​	​	​	49,247	​	​		46,263	​
Nonperforming assets	​		68,169	​	​		58,825	​	​		62,129	​	​	​	66,125	​	​		64,263	​
Net charge-offs (recoveries)	​		520	​	​		1,783	​	​		1,090	​	​	​	2,549	​	​		4,427	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Asset Quality Ratios	​		​	​	​		​	​	​		​	​	​	​	​	​	​		​	​
Nonperforming loans to gross loans	​		0.77	%	​		0.63	%	​		0.67	%	​	​	0.74	%	​		0.69	%
Nonperforming assets to total assets	​		0.77	​	​		0.68	​	​		0.70	​	​	​	0.75	​	​		0.71	​
Allowance for credit losses to gross loans	​		0.68	​	​		0.64	​	​		0.63	​	​	​	0.62	​	​		0.59	​
Allowance for credit losses to nonperforming assets	​		65.21	​	​		72.76	​	​		67.34	​	​	​	62.38	​	​		62.30	​
Allowance for credit losses to nonperforming loans	​		87.92	​	​		102.98	​	​		93.28	​	​	​	83.76	​	​		86.54	​
Net charge-offs (recoveries) to average loans	​	​	0.03	​	​	​	0.11	​	​	​	0.07	​	​	​	0.15	​	​	​	0.27	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Full-service customer facilities	​		30	​	​		30	​	​		29	​	​	​	28	​	​		28	​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌7

​

​

​

---

^(1)^	Ratios are presented on an annualized basis, where appropriate.
^(2)^	Yields are calculated on the tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented.
---	---
^(3)^	Efficiency ratio, a non-GAAP measure, was calculated by dividing core noninterest expense (excluding OREO expense and the net gain/loss from the sale of OREO) by the total of core net interest income and core noninterest income.
---	---
^(4)^	Calculated by dividing stockholders’ equity by shares outstanding.
---	---
^(5)^	Calculated by dividing tangible stockholders’ common equity, a non-GAAP measure, by shares outstanding. Tangible stockholders’ common equity is stockholders’ equity less intangible assets. See “Calculation of Tangible Stockholders’ Common Equity to Tangible Assets”.
---	---
^(6)^	See “Calculation of Tangible Stockholders’ Common Equity to Tangible Assets”.
---	---

Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌8

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(Unaudited)

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	For the three months ended
​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,
(In thousands, except per share data)	2026		​	2025		​	2025		​	2025		​	2025
Interest and Dividend Income	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Interest and fees on loans	$	91,643	​	$	94,424	​	$	94,970	​	$	95,005	​	$	93,032
Interest and dividends on securities:		​	​		​	​		​	​		​	​		​
Interest		19,560	​		19,471	​		19,786	​		20,186	​		21,413
Dividends		25	​		27	​		28	​		28	​		28
Other interest income		1,782	​		1,900	​		1,685	​		2,183	​		2,063
Total interest and dividend income		113,010	​		115,822	​		116,469	​		117,402	​		116,536
Interest Expense		​	​		​	​		​	​		​	​		​
Deposits		52,823	​		55,179	​		57,137	​		59,037	​		57,174
Other interest expense		4,993	​		5,137	​		5,504	​		5,156	​		6,373
Total interest expense		57,816	​		60,316	​		62,641	​		64,193	​		63,547
Net Interest Income		55,194	​		55,506	​		53,828	​		53,209	​		52,989
Provision for credit losses		2,011	​		2,745	​		1,531	​		4,194	​		4,318
Net **** Interest Income After Provision for Credit Losses		53,183	​		52,761	​		52,297	​		49,015	​		48,671
Noninterest Income (Loss)		​	​		​	​		​	​		​	​		​
Banking services fee income		1,868	​		1,986	​		2,000	​		1,948	​		1,521
Net gain (loss) on sale of securities		—	​		47	​		661	​		—	​		—
Net gain (loss) on sale of loans		94	​		14	​		318	​		2,757	​		630
Net gain (loss) from fair value adjustments		(3,560)	​		(1,985)	​		(1,831)	​		1,656	​		(152)
Federal Home Loan Bank of New York stock dividends		365	​		369	​		369	​		428	​		697
Life insurance proceeds		99	​		—	​		—	​		—	​		—
Bank owned life insurance		2,202	​		2,037	​		2,319	​		2,835	​		1,574
Other income		717	​		835	​		910	​		653	​		804
Total noninterest income (loss)		1,785	​		3,303	​		4,746	​		10,277	​		5,074
Noninterest Expense		​	​		​	​		​	​		​	​		​
Salaries and employee benefits		26,610	​		26,219	​		24,685	​		22,648	​		22,896
Occupancy and equipment		4,557	​		4,240	​		4,189	​		4,005	​		4,092
Professional services		4,332	​		6,830	​		3,999	​		3,452	​		2,885
FDIC deposit insurance		1,001	​		1,038	​		1,373	​		1,508	​		1,709
Data processing		1,835	​		1,844	​		1,831	​		1,806	​		1,868
Depreciation and amortization		1,321	​		1,283	​		1,316	​		1,367	​		1,373
Other real estate owned/foreclosure expense		49	​		221	​		353	​		220	​		345
Impairment of goodwill	​	—	​	​	—	​	​	—	​	​	—	​	​	17,636
Other operating expenses		7,070	​		6,553	​		5,619	​		5,350	​		6,872
Total noninterest expense		46,775	​		48,228	​		43,365	​		40,356	​		59,676
Income (Loss) Before Provision (Benefit) for Income Taxes		8,193	​		7,836	​		13,678	​		18,936	​		(5,931)
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Provision (Benefit) for income taxes		2,360	​		3,810	​		3,231	​		4,733	​		3,865
Net Income (Loss)	$	5,833	​	$	4,026	​	$	10,447	​	$	14,203	​	$	(9,796)
Dividends paid and earnings allocated to participating securities	​	(178)	​	​	(120)	​	​	(120)	​	​	(127)	​	​	(132)
Income (Loss) attributable to common stock	$	5,655	​	$	3,906	​	$	10,327	​	$	14,076	​	$	(9,928)
Divided by:	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Weighted average common shares outstanding and participating securities	​	34,711	​	​	34,488	​	​	34,497	​	​	34,511	​	​	34,474
Weighted average participating securities	​	(735)	​	​	(547)	​	​	(558)	​	​	(582)	​	​	(542)
Total weighted average common shares outstanding	​	33,976	​	​	33,941	​	​	33,939	​	​	33,929	​	​	33,932
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Basic earnings (loss) per common share	$	0.17	​	$	0.12	​	$	0.30	​	$	0.41	​	$	(0.29)
Diluted earnings (loss) per common share ^(1)^	$	0.17	​	$	0.12	​	$	0.30	​	$	0.41	​	$	(0.29)
Dividends paid per common share	$	0.22	​	$	0.22	​	$	0.22	​	$	0.22	​	$	0.22

​

^(1)^	There were no common stock equivalents outstanding during the periods presented.

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌9

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	March 31,		​ ​ ​	December 31,		​ ​ ​	September 30,		​ ​ ​	June 30,		​ ​ ​	March 31,
(Dollars in thousands)	​	2026		​	2025		​	2025		​	2025		​	2025
ASSETS		​	​		​	​		​	​		​	​		​	​
Cash and due from banks	​	$	158,707	​	$	126,076	​	$	142,929	​	$	150,123	​	$	271,912
Securities held-to-maturity:	​		​	​		​	​		​	​		​	​		​
Mortgage-backed securities	​		7,812	​		7,816	​		7,821	​		7,826	​		7,831
Other securities, net	​		42,041	​		42,364	​		42,688	​		43,005	​		43,319
Securities available for sale:	​		​	​		​	​	​	​	​	​	​	​		​
Mortgage-backed securities	​		1,087,248	​		821,938	​		906,270	​		828,756	​		879,566
Other securities	​		541,339	​		567,986	​		635,153	​		563,031	​		570,578
Loans held for sale	​	​	—	​	​	—	​	​	—	​	​	—	​	​	29,624
Loans	​	​	6,561,530	​	​	6,653,952	​	​	6,670,333	​	​	6,709,601	​	​	6,741,835
Allowance for credit losses	​		(44,450)	​		(42,802)	​		(41,837)	​		(41,247)	​		(40,037)
Net loans	​		6,517,080	​		6,611,150	​		6,628,496	​		6,668,354	​		6,701,798
Interest and dividends receivable	​		60,418	​		59,436	​		60,044	​		59,607	​		61,510
Bank premises and equipment, net	​		17,193	​		17,734	​		17,073	​		18,145	​		18,181
Federal Home Loan Bank of New York stock	​		18,520	​		18,937	​		18,909	​		23,773	​		18,475
Bank owned life insurance	​		228,881	​		226,939	​		224,902	​		222,583	​		219,748
Goodwill	​		—	​		—	​		—	​		—	​		—
Core deposit intangibles	​	​	696	​	​	773	​	​	854	​	​	940	​	​	1,029
Right of use asset	​		51,016	​		53,118	​		47,761	​		49,759	​		43,870
Other assets	​		131,898	​		139,035	​		139,091	​		140,622	​		140,955
Total assets	​	$	8,862,849	​	$	8,693,302	​	$	8,871,991	​	$	8,776,524	​	$	9,008,396
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
LIABILITIES	​		​	​		​	​		​	​		​	​		​
Total deposits	​	$	7,580,388	​	$	7,311,742	​	$	7,415,528	​	$	7,289,352	​	$	7,718,218
Borrowed funds	​		416,499	​		484,653	​		492,457	​		600,171	​		421,542
Operating lease liability	​		51,916	​		53,842	​		48,253	​		50,102	​		44,385
Other liabilities	​		116,638	​		135,090	​		204,527	​		130,522	​		121,400
Total liabilities	​		8,165,441	​		7,985,327	​		8,160,765	​		8,070,147	​		8,305,545
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
STOCKHOLDERS' EQUITY	​		​	​		​	​		​	​		​	​		​
Preferred stock (5,000,000 shares authorized; none issued)	​		—	​		—	​		—	​		—	​		—
Common stock ($0.01 par value; 100,000,000 shares authorized)	​		387	​		387	​		387	​		387	​		387
Additional paid-in capital	​		325,789	​		326,613	​		325,809	​		325,162	​		324,290
Retained earnings	​		470,540	​		480,376	​		483,936	​		481,077	​		474,472
Treasury stock	​		(96,649)	​		(98,948)	​		(98,948)	​		(98,985)	​		(98,993)
Accumulated other comprehensive loss, net of taxes	​		(2,659)	​		(453)	​		42	​		(1,264)	​		2,695
Total stockholders' equity	​		697,408	​		707,975	​		711,226	​		706,377	​		702,851
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Total liabilities and stockholders' equity	​	$	8,862,849	​	$	8,693,302	​	$	8,871,991	​	$	8,776,524	​	$	9,008,396
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
(In thousands)	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Issued shares	​	​	38,678	​	​	38,678	​	​	38,678	​	​	38,678	​	​	38,678
Outstanding shares	​	​	33,884	​	​	33,778	​	​	33,778	​	​	33,777	​	​	33,777
Treasury shares	​	​	4,794	​	​	4,900	​	​	4,900	​	​	4,901	​	​	4,901

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌10

​

​

​

^^​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

AVERAGE BALANCE SHEETS

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
​	​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,
(In thousands)	​	2026		​	2025		​	2025		​	2025		​	2025
Interest-earning Assets:		​	​	​	​	​	​	​	​	​	​	​	​	​	​
Loans held for sale	​	$	—	​	$	—	​	$	—	​	$	24,708	​	$	64,085
Mortgage loans, net	​	​	5,119,895	​	​	5,197,256	​	​	5,193,430	​	​	5,260,610	​	​	5,261,261
Commercial Business loans, net	​		1,419,758	​		1,394,443	​		1,401,607	​		1,417,884	​		1,410,661
Total loans, net^^	​		6,539,653	​		6,591,699	​		6,595,037	​		6,678,494	​		6,671,922
Mortgage-backed securities	​		943,977	​		882,501	​		832,514	​		863,573	​		895,097
Other taxable securities, net	​		549,052	​		585,285	​		536,314	​		573,730	​		585,219
Other tax-exempt securities	​		42,518	​		42,843	​		43,168	​		43,489	​		43,813
Total securities, net^^	​		1,535,547	​		1,510,629	​		1,411,996	​		1,480,792	​		1,524,129
Interest-earning deposits and federal funds sold	​		217,759	​		211,258	​		174,549	​		218,588	​		208,777
Total interest-earning assets	​		8,292,959	​		8,313,586	​		8,181,582	​		8,402,582	​	​	8,468,913
Other assets	​		533,526	​		532,886	​		520,645	​		515,493	​		546,967
Total assets	​	$	8,826,485	​	$	8,846,472	​	$	8,702,227	​	$	8,918,075	​	$	9,015,880
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Interest-bearing Liabilities:	​		​	​		​	​		​	​		​	​		​
Deposits:	​		​	​		​	​		​	​		​	​		​
Savings accounts	​	$	96,917	​	$	92,836	​	$	92,068	​	$	94,884	​	$	98,224
NOW accounts	​		2,265,480	​		2,223,337	​		2,154,978	​		2,388,559	​		2,215,683
Money market accounts	​		1,813,291	​		1,781,888	​		1,677,996	​		1,665,625	​		1,716,358
Certificate of deposit accounts	​		2,265,312	​		2,331,079	​		2,445,173	​		2,477,716	​		2,596,714
Total due to depositors	​		6,441,000	​		6,429,140	​		6,370,215	​		6,626,784	​		6,626,979
Mortgagors' escrow accounts	​		85,508	​		96,853	​		81,501	​		104,761	​		78,655
Total interest-bearing deposits	​		6,526,508	​		6,525,993	​		6,451,716	​		6,731,545	​		6,705,634
Borrowings	​		448,230	​		447,237	​		471,924	​		444,854	​		555,466
Total interest-bearing liabilities	​		6,974,738	​		6,973,230	​		6,923,640	​		7,176,399	​		7,261,100
Noninterest-bearing demand deposits	​		965,817	​		970,677	​		893,831	​		875,535	​		855,322
Other liabilities	​		170,785	​		183,838	​		172,156	​		156,302	​		167,866
Total liabilities	​		8,111,340	​		8,127,745	​		7,989,627	​		8,208,236	​		8,284,288
Equity	​		715,145	​		718,727	​		712,600	​		709,839	​		731,592
Total liabilities and equity	​	$	8,826,485	​	$	8,846,472	​	$	8,702,227	​	$	8,918,075	​	$	9,015,880
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net interest-earning assets	​	$	1,318,221	​	$	1,340,356	​	$	1,257,942	​	$	1,226,183	​	$	1,207,813

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌11

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

NET INTEREST INCOME AND NET INTEREST MARGIN

(Unaudited)

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
​	​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands)	​	2026			​	2025			​	2025			​	2025			​	2025
Interest Income:		​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Loans held for sale	​	$	—	​	​	$	—	​	​	$	—	​	​	$	247	​	​	$	664	​
Mortgage loans, net	​	​	71,972	​	​	​	74,181	​	​	​	74,149	​	​	​	74,240	​	​	​	72,391	​
Commercial Business loans, net	​		19,671	​	​		20,243	​	​		20,821	​	​		20,518	​	​		19,977	​
Total loans, net^^	​		91,643	​	​		94,424	​	​		94,970	​	​		94,758	​	​		92,368	​
Mortgage-backed securities	​		11,855	​	​		11,857	​	​		11,513	​	​		11,709	​	​		12,528	​
Other taxable securities, net	​		7,380	​	​		7,280	​	​		7,939	​	​		8,143	​	​		8,553	​
Other tax-exempt securities	​		443	​	​		457	​	​		458	​	​		458	​	​		456	​
Total securities, net^^	​		19,678	​	​		19,594	​	​		19,910	​	​		20,310	​	​		21,537	​
Interest-earning deposits and federal funds sold	​		1,782	​	​		1,900	​	​		1,685	​	​		2,183	​	​		2,063	​
Total interest-earning assets	​		113,103	​	​		115,918	​	​		116,565	​	​		117,498	​	​		116,632	​
Interest Expense:	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Deposits:	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Savings accounts	​	$	88	​	​	$	93	​	​	$	94	​	​	$	98	​	​	$	110	​
NOW accounts	​		17,379	​	​		18,401	​	​		18,808	​	​		21,111	​	​		18,915	​
Money market accounts	​		15,074	​	​		15,719	​	​		15,390	​	​		15,323	​	​		15,372	​
Certificate of deposit accounts	​		20,169	​	​		20,904	​	​		22,766	​	​		22,443	​	​		22,710	​
Total due to depositors	​		52,710	​	​		55,117	​	​		57,058	​	​		58,975	​	​		57,107	​
Mortgagors' escrow accounts	​		113	​	​		62	​	​		79	​	​		62	​	​		67	​
Total interest-bearing deposits	​		52,823	​	​		55,179	​	​		57,137	​	​		59,037	​	​		57,174	​
Borrowings	​		4,993	​	​		5,137	​	​		5,504	​	​		5,156	​	​		6,373	​
Total interest-bearing liabilities	​		57,816	​	​		60,316	​	​		62,641	​	​		64,193	​	​		63,547	​
Net interest income- tax equivalent	​	$	55,287	​	​	$	55,602	​	​	$	53,924	​	​	$	53,305	​	​	$	53,085	​
Included in net interest income above:	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Episodic items ^(1)^	​	$	674	​	​	$	1,442	​	​	$	1,498	​	​	$	878	​	​	$	294	​
Net gains/(losses) from fair value adjustments on hedges included in net interest income	​	​	34	​	​		42	​	​		94	​	​		64	​	​		56	​
Purchase accounting adjustments	​	​	160	​	​		161	​	​		191	​	​		257	​	​		252	​
Interest-earning Assets Yields:		​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Loans held for sale	​	​	—	%	​	​	—	%	​	​	—	%	​	​	4.00	%	​	​	4.14	%
Mortgage loans, net	​	​	5.62	​	​	​	5.71	​	​	​	5.71	​	​	​	5.64	​	​	​	5.50	​
Commercial Business loans, net	​		5.54	​	​		5.81	​	​		5.94	​	​		5.79	​	​		5.66	​
Total loans, net^^	​		5.61	​	​		5.73	​	​		5.76	​	​		5.68	​	​		5.54	​
Mortgage-backed securities	​		5.02	​	​		5.37	​	​		5.53	​	​		5.42	​	​		5.60	​
Other taxable securities, net	​		5.38	​	​		4.98	​	​		5.92	​	​		5.68	​	​		5.85	​
Other tax-exempt securities ^(2)^	​		4.17	​	​		4.27	​	​		4.24	​	​		4.21	​	​		4.16	​
Total securities, net^^	​		5.13	​	​		5.19	​	​		5.64	​	​		5.49	​	​		5.65	​
Interest-earning deposits and federal funds sold	​		3.27	​	​		3.60	​	​		3.86	​	​		3.99	​	​		3.95	​
Total interest-earning assets^(1)^	​		5.46	%	​	​	5.58	%	​	​	5.70	%	​	​	5.59	%	​	​	5.51	%
Interest-bearing Liabilities Yields:	​		​		​	​	​	​	​	​	​		​	​	​		​	​	​	​
Deposits:	​		​		​	​	​	​	​	​	​		​	​	​		​	​	​	​
Savings accounts	​	​	0.36	%	​	​	0.40	%	​	​	0.41	%	​	​	0.41	%	​	​	0.45	%
NOW accounts	​		3.07	​	​		3.31	​	​		3.49	​	​		3.54	​	​		3.41	​
Money market accounts	​		3.33	​	​		3.53	​	​		3.67	​	​		3.68	​	​		3.58	​
Certificate of deposit accounts	​		3.56	​	​		3.59	​	​		3.72	​	​		3.62	​	​		3.50	​
Total due to depositors	​		3.27	​	​		3.43	​	​		3.58	​	​		3.56	​	​		3.45	​
Mortgagors' escrow accounts	​		0.53	​	​		0.26	​	​		0.39	​	​		0.24	​	​		0.34	​
Total interest-bearing deposits	​		3.24	​	​		3.38	​	​		3.54	​	​		3.51	​	​		3.41	​
Borrowings	​		4.46	​	​		4.59	​	​		4.67	​	​		4.64	​	​		4.59	​
Total interest-bearing liabilities	​		3.32	%	​	​	3.46	%	​	​	3.62	%	​	​	3.58	%	​	​	3.50	%
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net interest rate spread (tax equivalent)^(1)^	​	​	2.14	%	​	​	2.12	%	​	​	2.08	%	​	​	2.01	%	​	​	2.01	%
Net interest margin (tax equivalent)^(1)^	​	​	2.67	%	​	​	2.68	%	​	​	2.64	%	​	​	2.54	%	​	​	2.51	%
Ratio of interest-earning assets to interest-bearing liabilities	​	​	1.19	X	​	​	1.19	X	​	​	1.18	X	​	​	1.17	X	​	​	1.17	X

---

^(1)^	Episodic items include prepayment penalty income, net reversals and recovered interest from nonaccrual and delinquent loans, and swap terminations fees.
^(2)^	Yields are calculated on the tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented.
---	---

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌12

​

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

DEPOSIT and LOAN COMPOSITION

(Unaudited)

​

Deposit Composition

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	1Q26 vs.		​	1Q26 vs.
​	​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,		​	4Q25		​	1Q25
(Dollars in thousands)	​ ​ ​	2026		​	2025		​	2025		​	2025		​	2025		​ ​ ​	% Change		​ ​ ​	% Change
Noninterest bearing	​	$	995,529	​	$	969,287	​	$	964,767	​	$	899,602	​	$	863,714	​	2.7	%	​	15.3	%
Interest bearing:	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Certificate of deposit accounts		​	2,219,987		​	2,288,844		​	2,419,039		​	2,452,624		​	2,592,026		(3.0)	​		(14.4)	​
Savings accounts		​	98,325		​	93,752		​	91,089		​	92,699		​	97,624		4.9	​		0.7	​
Money market accounts		​	1,855,343		​	1,791,616		​	1,714,184		​	1,601,948		​	1,681,608		3.6	​		10.3	​
NOW accounts		​	2,314,962		​	2,108,653		​	2,143,752		​	2,174,124		​	2,393,482		9.8	​		(3.3)	​
Total interest-bearing deposits		​	6,488,617		​	6,282,865		​	6,368,064		​	6,321,395		​	6,764,740		3.3	​		(4.1)	​
Total due to depositors		​	7,484,146		​	7,252,152		​	7,332,831		​	7,220,997		​	7,628,454		3.2	​		(1.9)	​
Mortgagors' escrow deposits	​	​	96,242		​	59,590		​	82,697		​	68,355		​	89,764		61.5	​		7.2	​
Total deposits	​	$	7,580,388	​	$	7,311,742	​	$	7,415,528	​	$	7,289,352	​	$	7,718,218	​	3.7	%		(1.8)	%

​

​

​

Loan Composition

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	1Q26 vs.		​	1Q26 vs.
​	​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,		​	4Q25		​	1Q25
(Dollars in thousands)	​ ​ ​	2026		​	2025		​	2025		​	2025		​	2025		​ ​ ​	% Change		​ ​ ​	% Change
Multifamily residential	​	$	2,387,794	​	$	2,382,828	​	$	2,442,555	​	$	2,487,610	​	$	2,531,628	​	0.2	%		(5.7)	%
Commercial real estate	​		1,932,186	​		1,993,018	​		1,960,009	​		1,987,523	​		1,953,710	​	(3.1)	​		(1.1)	​
One-to-four family ― mixed use property	​		466,734	​		476,423	​		482,933	​		493,846	​		501,562	​	(2.0)	​		(6.9)	​
One-to-four family ― residential	​		297,735	​		319,353	​		335,592	​		258,608	​		269,492	​	(6.8)	​		10.5	​
Construction	​		40,614	​		54,821	​		51,638	​		46,798	​		63,474	​	(25.9)	​		(36.0)	​
Mortgage loans	​	​	5,125,063	​	​	5,226,443	​	​	5,272,727	​	​	5,274,385	​	​	5,319,866	​	(1.9)	​		(3.7)	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Small Business Administration	​		21,972	​		17,523	​		11,439	​		15,473	​		14,713	​	25.4	​		49.3	​
Commercial business and other	​		1,401,627	​		1,395,853	​		1,372,598	​		1,407,792	​		1,396,597	​	0.4	​		0.4	​
Commercial Business loans	​	​	1,423,599	​	​	1,413,376	​	​	1,384,037	​	​	1,423,265	​	​	1,411,310	​	0.7	​		0.9	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Gross loans	​	​	6,548,662	​	​	6,639,819	​	​	6,656,764	​	​	6,697,650	​	​	6,731,176	​	(1.4)	​		(2.7)	​
Net unamortized (premiums) and unearned loan (cost) fees ^(1)^	​		12,868	​		14,133	​		13,569	​		11,951	​		10,659	​	(9.0)	​		20.7	​
Allowance for credit losses	​		(44,450)	​		(42,802)	​		(41,837)	​		(41,247)	​		(40,037)	​	3.9	​		11.0	​
Net loans	​	$	6,517,080	​	$	6,611,150	​	$	6,628,496	​	$	6,668,354	​	$	6,701,798	​	(1.4)	%		(2.8)	%

---

^(1)^	Includes $1.8 million, $2.0 million, $2.1 million, $2.3 million, and $2.6 million of purchase accounting unamortized discount resulting from the acquisition of Empire Bancorp at March 31, 2026, December 31, 2025, September 30, 2025, June 30, 2025, and March 31, 2025, respectively.

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌13

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

LOAN CLOSINGS and RATES

(Unaudited)

​

Loan Closings

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
​	​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,
(In thousands)	​ ​ ​	2026		​	2025		​	2025		​	2025		​	2025
Multifamily residential	​	$	47,784	​	$	16,559	​	$	17,674	​	$	8,546	​	$	21,183
Commercial real estate	​	​	21,922	​	​	90,035	​	​	40,199	​	​	57,533	​	​	22,916
One-to-four family – mixed use property		​	4,302		​	7,553		​	3,580		​	3,039		​	1,842
One-to-four family – residential		​	289		​	1,174		​	86,589		​	411		​	35,206
Construction		​	4,043		​	3,184		​	4,839		​	2,469		​	3,275
Mortgage loans	​	​	78,340	​	​	118,505	​	​	152,881	​	​	71,998	​	​	84,422
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Small Business Administration		​	5,510		​	6,391		​	528		​	2,457		​	1,250
Commercial business and other		​	77,657		​	136,486		​	99,351		​	84,721		​	88,404
Commercial Business loans	​	​	83,167	​	​	142,877	​	​	99,879	​	​	87,178	​	​	89,654
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Total Closings	​	$	161,507	​	$	261,382	​	$	252,760	​	$	159,176	​	$	174,076

​

​

Weighted Average Rate on Loan Closings

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
​	​ ​ ​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,
Loan type		2026		​	2025		​	2025		​	2025		​	2025
Mortgage loans		6.18	%	​	6.18	%	​	6.44	%	​	6.87	%	​	6.68	%
Commercial Business loans		6.49	​	​	6.67	​	​	7.14	​	​	7.25	​	​	7.28	​
Total loans		6.34	%	​	6.45	%	​	6.72	%	​	7.08	%	​	6.99	%
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​

​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌14

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

ASSET QUALITY

(Unaudited)

Allowance for Credit Losses

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
​	​ ​ ​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands)	​ ​ ​	2026			​	2025			​	2025			​	2025			​	2025
Allowance for credit losses - loans	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Beginning balances	​	$	42,802	​	​	$	41,837	​	​	$	41,247	​	​	$	40,037	​	​	$	40,152	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net loan charge-off (recoveries):	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Multifamily residential	​ ​ ​	​	319	​ ​ ​	​	​	834	​ ​ ​	​	​	372	​ ​ ​	​	​	1,677	​ ​ ​	​	​	4	​ ​ ​
Commercial real estate	​ ​ ​		616	​ ​ ​	​		—	​ ​ ​	​		1,275	​ ​ ​	​		72	​ ​ ​	​		—	​ ​ ​
One-to-four family – mixed-use property	​ ​ ​		—	​ ​ ​	​		35	​ ​ ​	​		20	​ ​ ​	​		—	​ ​ ​	​		—	​ ​ ​
Small Business Administration	​ ​ ​		—	​ ​ ​	​		—	​ ​ ​	​		271	​ ​ ​	​		(4)	​ ​ ​	​		(40)	​ ​ ​
Commercial business and other	​ ​ ​		(415)	​ ​ ​	​		914	​ ​ ​	​		(848)	​ ​ ​	​		804	​ ​ ​	​		4,463	​ ​ ​
Total net loan charge-offs (recoveries)	​ ​ ​	​	520	​	​	​	1,783	​	​	​	1,090	​	​	​	2,549	​	​	​	4,427	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Provision (benefit) for loan losses	​	​	2,168	​	​	​	2,748	​	​	​	1,680	​	​	​	3,759	​	​	​	4,312	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Ending balance	​	$	44,450	​	​	$	42,802	​	​	$	41,837	​	​	$	41,247	​	​	$	40,037	​
​	​ ​ ​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Gross charge-offs	​	$	1,052	​	​	$	2,051	​	​	$	2,024	​	​	$	2,857	​	​	$	4,471	​
Gross recoveries	​	​	532	​	​	​	268	​	​	​	934	​	​	​	308	​	​	​	44	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Allowance for credit losses - loans to gross loans	​	​	0.68	%	​	​	0.64	%	​	​	0.63	%	​	​	0.62	%	​	​	0.59	%
Net loan charge-offs (recoveries) to average loans	​	​	0.03	​	​	​	0.11	​	​	​	0.07	​	​	​	0.15	​	​	​	0.27	​

​

​

Nonperforming Assets

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​ ​ ​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands)	​ ​ ​	2026			​	2025			​	2025			​	2025			​	2025
Nonaccrual Loans:	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Multifamily residential	​		13,006	​	​		10,214	​	​		12,970	​	​		12,364	​	​		25,952	​
Commercial real estate	​		18,339	​	​		21,786	​	​		21,786	​	​		23,481	​	​		6,703	​
One-to-four family - mixed-use property	​		—	​	​		236	​	​		—	​	​		422	​	​		426	​
One-to-four family - residential	​		1,707	​	​		1,838	​	​		1,351	​	​		2,277	​	​		1,225	​
Small Business Administration	​		1,064	​	​		554	​	​		554	​	​		2,445	​	​		2,445	​
Commercial business and other	​		16,439	​	​		6,936	​	​		8,190	​	​		8,258	​	​		9,512	​
Total Nonaccrual loans	​		50,555	​	​		41,564	​	​		44,851	​	​		49,247	​	​		46,263	​
​	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Total Nonperforming Loans (NPLs)	​		50,555	​	​		41,564	​	​		44,851	​	​		49,247	​	​		46,263	​
​	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Total Nonaccrual Securities	​	​	17,614	​	​		17,261	​	​		17,278	​	​		16,878	​	​		18,000	​
​	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Total Nonperforming Assets	​	$	68,169	​	​	$	58,825	​	​	$	62,129	​	​	$	66,125	​	​	$	64,263	​
​	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Nonperforming Assets to Total Assets	​		0.77	%	​		0.68	%	​		0.70	%	​		0.75	%	​		0.71	%
Allowance for Credit Losses to NPLs	​		87.9	%	​		103.0	%	​		93.3	%	​		83.8	%	​		86.5	%

​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌15

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

RECONCILIATION OF GAAP EARNINGS (LOSS) and CORE EARNINGS

​

Non-cash Fair Value Adjustments to GAAP Earnings (Loss)

The variance in GAAP earnings (loss) and core earnings is partly driven by the impact of non-cash net gains and losses from fair value adjustments. These fair value adjustments relate primarily to borrowings carried at fair value under the fair value option.

​

Core Net Income, Core Diluted EPS, Core ROAE, Core ROAA, Pre-provision Pre-tax Net Revenue, Core Net Interest Income FTE, Core Net Interest Margin FTE, Core Interest Income and Yield on Total Loans, Core Noninterest Income, Core Noninterest Expense and Tangible Book Value per common share are each non-GAAP measures used in this release. A reconciliation to the most directly comparable GAAP financial measures appears below in tabular form. The Company believes that these measures are useful for both investors and management to understand the effects of certain interest and noninterest items and provide an alternative view of the Company’s performance over time and in comparison, to the Company’s competitors. These measures should not be viewed as a substitute for net income. The Company believes that tangible book value per common share is useful for both investors and management as this measure is commonly used by financial institutions, regulators, and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company’s capital over time and in comparison, to its competitors. These measures should not be viewed as a substitute for total shareholders’ equity.

​

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for analysis of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌16

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

RECONCILIATION OF GAAP EARNINGS (LOSS) and CORE EARNINGS

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended
(Dollars in thousands,	​ ​ ​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
except per share data)	​	2026			​	2025			​	2025			​	2025			​	2025
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP income (loss) before income taxes	​	$	8,193	​	​	$	7,836	​	​	$	13,678	​	​	$	18,936	​	​	$	(5,931)	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net (gain) loss from fair value adjustments (Noninterest income (loss))	​		3,560	​	​		1,985	​	​		1,831	​	​		(1,656)	​	​		152	​
Net (gain) loss on sale of securities (Noninterest income (loss))	​		—	​	​		(47)	​	​		(661)	​	​		—	​	​		—	​
Life insurance proceeds (Noninterest income (loss))	​		(99)	​	​		—	​	​		—	​	​		—	​	​		—	​
Valuation allowance on loans transferred to held for sale (Noninterest income (loss))	​		—	​	​		—	​	​		—	​	​		(2,590)	​	​		194	​
Net (gain) loss from fair value adjustments on hedges (Net interest income)	​		(34)	​	​		(42)	​	​		(94)	​	​		(64)	​	​		(56)	​
Net amortization of purchase accounting adjustments and intangibles (Various)	​	​	(91)	​	​	​	(88)	​	​	​	(113)	​	​	​	(176)	​	​	​	(167)	​
Impairment of goodwill (Noninterest expense)	​	​	—	​	​	​	—	​	​	​	—	​	​	​	—	​	​	​	17,636	​
Miscellaneous expense (Noninterest expense)	​		989	​	​		19	​	​		1,053	​	​		395	​	​		(1)	​
Non-deductible miscellaneous expense (Noninterest expense)	​	​	1,405	​	​		4,836	​	​		—	​	​		—	​	​		—	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Core income before taxes	​		13,923	​	​		14,499	​	​		15,694	​	​		14,845	​	​		11,827	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Provision for core income taxes	​		3,983	​	​		3,581	​	​		3,737	​	​		3,683	​	​		3,896	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Core net income	​	$	9,940	​	​	$	10,918	​	​	$	11,957	​	​	$	11,162	​	​	$	7,931	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP diluted earnings (loss) per common share	​	$	0.17	​	​	$	0.12	​	​	$	0.30	​	​	$	0.41	​	​	$	(0.29)	​
Net (gain) loss from fair value adjustments, net of tax	​		0.07	​	​		0.03	​	​		0.04	​	​		(0.04)	​	​		—	​
Net (gain) loss on sale of securities, net of tax	​		—	​	​		0.01	​	​		(0.01)	​	​		—	​	​		—	​
Life insurance proceeds	​		—	​	​		—	​	​		—	​	​		—	​	​		—	​
Valuation allowance on loans transferred to held for sale, net of tax	​		—	​	​		—	​	​		—	​	​		(0.06)	​	​		—	​
Net (gain) loss from fair value adjustments on hedges, net of tax	​		—	​	​		—	​	​		—	​	​		—	​	​		—	​
Net amortization of purchase accounting adjustments, net of tax	​	​	—	​	​	​	—	​	​	​	—	​	​	​	—	​	​	​	—	​
Impairment of goodwill	​	​	—	​	​	​	—	​	​	​	—	​	​	​	—	​	​	​	0.51	​
Miscellaneous expense, net of tax	​		0.02	​	​		—	​	​		0.02	​	​		0.01	​	​		—	​
Non-deductible miscellaneous expense	​	​	0.03	​	​		0.14	​	​		—	​	​		—	​	​		—	​
Disallowed Compensation	​	​	—	​	​		0.01	​	​		—	​	​		—	​	​		—	​
Core diluted earnings per common share^(1)^	​	$	0.29	​	​	$	0.32	​	​	$	0.35	​	​	$	0.32	​	​	$	0.23	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Core net income, as calculated above	​	$	9,940	​	​	$	10,918	​	​	$	11,957	​	​	$	11,162	​	​	$	7,931	​
Average assets	​		8,826,485	​	​		8,846,472	​	​		8,702,227	​	​		8,918,075	​	​		9,015,880	​
Average equity	​		715,145	​	​		718,727	​	​		712,600	​	​		709,839	​	​		731,592	​
Core return on average assets^(2)^	​		0.45	%	​		0.49	%	​		0.55	%	​		0.50	%	​		0.35	%
Core return on average equity^(2)^	​		5.56	%	​		6.08	%	​		6.71	%	​		6.29	%	​		4.34	%

​

---

^(1)^	Core diluted earnings per common share may not foot due to rounding.
^(2)^	Ratios are calculated on an annualized basis.
---	---

Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌17

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

RECONCILIATION OF GAAP REVENUE and PRE-PROVISION

PRE-TAX NET REVENUE

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	For the three months ended														​ ​ ​
​	​ ​ ​	March 31,		​	December 31,		​	September 30,		​	June 30,		​	March 31,		​
(Dollars in thousands)	​	2026		​ ​ ​	2025		​ ​ ​	2025		​ ​ ​	2025		​ ​ ​	2025		​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP Net interest income	​	$	55,194	​	$	55,506	​	$	53,828	​	$	53,209	​	$	52,989	​
Net (gain) loss from fair value adjustments on hedges	​	​	(34)	​	​	(42)	​	​	(94)	​	​	(64)	​	​	(56)	​
Net amortization of purchase accounting adjustments	​	​	(160)	​	​	(161)	​	​	(191)	​	​	(257)	​	​	(252)	​
Core Net interest income	​	$	55,000	​	$	55,303	​	$	53,543	​	$	52,888	​	$	52,681	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP Noninterest income (loss)	​	$	1,785	​	$	3,303	​	$	4,746	​	$	10,277	​	$	5,074	​
Net (gain) loss from fair value adjustments	​	​	3,560	​	​	1,985	​	​	1,831	​	​	(1,656)	​	​	152	​
Net loss on sale of securities	​	​	—	​	​	(47)	​	​	(661)	​	​	—	​	​	—	​
(Reversal) Valuation allowance on loans transferred to held for sale	​	​	—	​	​	—	​	​	—	​	​	(2,590)	​	​	194	​
Life insurance proceeds	​	​	(99)	​	​	—	​	​	—	​	​	—	​	​	—	​
Core Noninterest income	​	$	5,246	​	$	5,241	​	$	5,916	​	$	6,031	​	$	5,420	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP Noninterest expense	​	$	46,775	​	$	48,228	​	$	43,365	​	$	40,356	​	$	59,676	​
Prepayment penalty on borrowings	​	​	—	​	​	—	​	​	—	​	​	—	​	​	—	​
Net amortization of purchase accounting adjustments	​	​	(69)	​	​	(73)	​	​	(78)	​	​	(81)	​	​	(85)	​
Impairment of goodwill	​	​	—	​	​	—	​	​	—	​	​	—	​	​	(17,636)	​
Miscellaneous expense	​	​	(2,394)	​	​	(4,855)	​	​	(1,053)	​	​	(395)	​	​	1	​
Core Noninterest expense	​	$	44,312	​	$	43,300	​	$	42,234	​	$	39,880	​	$	41,956	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net interest income	​	$	55,194	​	$	55,506	​	$	53,828	​	$	53,209	​	$	52,989	​
Noninterest income (loss)	​	​	1,785	​	​	3,303	​	​	4,746	​	​	10,277	​	​	5,074	​
Noninterest expense	​	​	(46,775)	​	​	(48,228)	​	​	(43,365)	​	​	(40,356)	​	​	(59,676)	​
Pre-provision pre-tax net (loss) revenue	​	$	10,204	​	$	10,581	​	$	15,209	​	$	23,130	​	$	(1,613)	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Core:	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Net interest income	​	$	55,000	​	$	55,303	​	$	53,543	​	$	52,888	​	$	52,681	​
Noninterest income	​	​	5,246	​	​	5,241	​	​	5,916	​	​	6,031	​	​	5,420	​
Noninterest expense	​	​	(44,312)	​	​	(43,300)	​	​	(42,234)	​	​	(39,880)	​	​	(41,956)	​
Pre-provision pre-tax net revenue	​	$	15,934	​	$	17,244	​	$	17,225	​	$	19,039	​	$	16,145	​
Efficiency Ratio	​	​	73.6	%	​	71.5	%	​	71.0	%	​	67.7	%	​	72.2	%

​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌18

​

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

RECONCILIATION OF GAAP NET INTEREST INCOME and NET INTEREST MARGIN

to CORE NET INTEREST INCOME

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	For the three months ended
​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands)	2026			​	2025			​	2025			​	2025			​	2025
GAAP net interest income	$	55,194	​	​	$	55,506	​	​	$	53,828	​	​	$	53,209	​	​	$	52,989	​
Net (gain) loss from fair value adjustments on hedges		(34)	​	​		(42)	​	​		(94)	​	​		(64)	​	​		(56)	​
Net amortization of purchase accounting adjustments	​	(160)	​	​	​	(161)	​	​	​	(191)	​	​	​	(257)	​	​	​	(252)	​
Tax equivalent adjustment	​	93	​	​	​	96	​	​	​	96	​	​	​	96	​	​	​	96	​
Core net interest income FTE	$	55,093	​	​	$	55,399	​	​	$	53,639	​	​	$	52,984	​	​	$	52,777	​
Episodic items ^(1)^	​	(674)	​	​		(1,442)	​	​		(1,498)	​	​		(878)	​	​		(294)	​
Net interest income FTE excluding episodic items	$	54,419	​	​	$	53,957	​	​	$	52,141	​	​	$	52,106	​	​	$	52,483	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Total average interest-earning assets ^(2)^	$	8,294,840	​	​	$	8,315,631	​	​	$	8,183,818	​	​	$	8,405,053	​	​	$	8,471,609	​
Core net interest margin FTE		2.66	%	​		2.66	%	​		2.62	%	​		2.52	%	​		2.49	%
Net interest margin FTE excluding episodic items		2.62	%	​		2.60	%	​		2.55	%	​		2.48	%	​		2.48	%
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
GAAP interest income on total loans, net ^(3)^	$	91,643	​	​	$	94,424	​	​	$	94,970	​	​	$	94,758	​	​	$	92,368	​
Net (gain) loss from fair value adjustments on hedges - loans		(34)	​	​		(42)	​	​		(94)	​	​		(64)	​	​		(56)	​
Net amortization of purchase accounting adjustments	​	(171)	​	​	​	(167)	​	​	​	(195)	​	​	​	(260)	​	​	​	(252)	​
Core interest income on total loans, net	$	91,438	​	​	$	94,215	​	​	$	94,681	​	​	$	94,434	​	​	$	92,060	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Average total loans, net ^(2)^	$	6,541,561	​	​	$	6,593,780	​	​	$	6,597,315	​	​	$	6,681,009	​	​	$	6,674,665	​
Core yield on total loans		5.59	%	​		5.72	%	​		5.74	%	​		5.65	%	​		5.52	%

​

---

^(1)^	Episodic items include prepayment penalty income, net reversals and recovered interest from nonaccrual and delinquent loans, and swap terminations fees.
^(2)^	Excludes purchase accounting average balances for all periods presented.
---	---
^(3)^	Excludes interest income from loans held for sale.
---	---

​

​

​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌19

​

​

​

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

CALCULATION OF TANGIBLE STOCKHOLDERS’

COMMON EQUITY to TANGIBLE ASSETS

(Unaudited)

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​ ​ ​	March 31,			​	December 31,			​	September 30,			​	June 30,			​	March 31,
(Dollars in thousands)	​	2026			​	2025			​	2025			​	2025			​	2025
Total Equity	​	$	697,408	​	​	$	707,975	​	​	$	711,226	​	​	$	706,377	​	​	$	702,851	​
Less:	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Goodwill	​		—	​	​		—	​	​		—	​	​		—	​	​		—	​
Core deposit intangibles	​	​	(696)	​	​	​	(773)	​	​	​	(854)	​	​	​	(940)	​	​	​	(1,029)	​
Tangible Stockholders' Common Equity	​	$	696,712	​	​	$	707,202	​	​	$	710,372	​	​	$	705,437	​	​	$	701,822	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Total Assets	​	$	8,862,849	​	​	$	8,693,302	​	​	$	8,871,991	​	​	$	8,776,524	​	​	$	9,008,396	​
Less:	​		​	​	​		​	​	​		​	​	​		​	​	​		​	​
Goodwill	​		—	​	​		—	​	​		—	​	​		—	​	​		—	​
Core deposit intangibles	​	​	(696)	​	​	​	(773)	​	​	​	(854)	​	​	​	(940)	​	​	​	(1,029)	​
Tangible Assets	​	$	8,862,153	​	​	$	8,692,529	​	​	$	8,871,137	​	​	$	8,775,584	​	​	$	9,007,367	​
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
Tangible Stockholders' Common Equity to Tangible Assets	​		7.86	%	​		8.14	%	​		8.01	%	​		8.04	%	​		7.79	%
​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​

​ Investor Contact: Susan K. Cullen, SEVP, Chief Financial Officer, 718-961-5400‌20