Earnings release
Page 1
Exhibit 99.1 Parent of CFBank, NA PRESS RELEASE FOR IMMEDIATE RELEASE: July 28, 2026 For Further Information: Timothy T. O'Dell, President & CEO Phone: 614.318.4660 Email: timodell@cfbankmail.com CF BANKSHARES INC., PARENT OF CFBANK NA, REPORTS RESULTS FOR THE 2nd QUARTER 2026. Columbus, Ohio – July 28, 2026 – CF Bankshares Inc. (NASDAQ: CFBK) (the “Company”), the parent of CFBank, National Association (“CFBank”), today announced financial results for the second quarter ended June 30, 2026. Second Quarter 2026 Highlights • Net income for Q2 2026 was $5.9 million ($0.90 per diluted common share), which included $944,000 of Provision expense. This represents an 18% increase in net income over Q1 2026. • Pre-provision, pre-tax net revenue (PPNR) for Q2 2026 was $8.2 million, which represents a 26% increase over Q1 2026. • Return on Average Equity (ROE) was 12.31% for Q2 2026, while Return on Average Assets (ROA) was 1.11%. • Net Interest Margin (NIM) was 2.93%, an increase of 24bps when compared to the prior quarter. • Noninterest income increased $214,000, or 14%, when compared to Q1 2026. This was driven by a $184,000 increase in Swap Fees and a $78,000 increase in Customer Fees, including Treasury Management products and services. • Commercial Loan Fundings of $135 million in Q2, resulting in Net Commercial Loan growth of $52 million for the quarter. • Noninterest bearing (NIB) deposit balances grew by $33 million, or 14% during the quarter, with total Core Deposits (excluding brokered deposits) increasing $91 million, or 6%. • Book value per share increased to $29.04 as of June 30, 2026. • Efficiency Ratio improved to 50.4% compared to 56.1% for the prior quarter. • CFBank’s capital position remains strong with a Tier 1 Leverage Ratio of 11.64% and a Total Capital Ratio of 14.76%. Recent Developments • On July 1, 2026, the Company’s Board of Directors declared a cash dividend of $0.09 per share on its Common Stock and a corresponding cash dividend of $9.00 per share on its Series D Preferred Stock. The dividend was paid on July 21, 2026 to shareholders of record as of the close of business on July 13, 2026. CEO and Board Chair Commentary Timothy T. O’Dell, President and CEO, commented “Q2 Consolidated Net Earnings of $5.9 million includes nearly $1 million ($944,000) of Provision Expense. This represents an 18% increase in net Earnings vs. our First quarter results. We expect increasing Size & Scale supported by our strong Commercial Loan Pipelines to be further accretive to Core Earnings during the Second half of 2026. Success with expanding our Commercial Banking Regional Teams throughout our Footprint, is resulting in expanded Business Banking opportunities and strong pipelines. We feel well positioned to sustain Commercial Loan Yields through effective use of loan rate floors. Additionally, Commercial loan Swaps (up $184,000 for the second quarter) are providing lift to non-interest Fee Income. Expansion of our Residential Mortgage salable loan volumes and business is on a trajectory which is likely to provide added Fee income contribution during the second half of the year.
Page 2
NIM is expected to remain a challenge. In response, our Treasury Management group is concentrating on sourcing low-cost deposits from businesses and industries that manage large deposits. We have begun responding to increasingly Competitive Market Loan Pricing by setting corresponding deposit level requirements with our Borrowers. Also, we continually are improving the quality of our Balance Sheet by scaling the size of the Commercial Bank, while simultaneously reducing low-rate loans in our residential Mortgage Portfolio. Funding these low-rate Residential Mortgage loans increases our incremental Cost of Funds. NIB Deposits were approximately 20% of Commercial Loans at June 30, 2026. Our Bests are yet Ahead!” Robert E. Hoeweler, Chairman of the Board, added “We are seeing positive Earnings Performance as we add Size & Scale to our Commercial Bank.” Overview of Results Net income for the three months ended June 30, 2026 totaled $5.9 million (or $0.90 per diluted common share) compared to net income of $5.0 million (or $0.77 per diluted common share) for the three months ended March 31, 2026 and net income of $5.0 million (or $0.77 per diluted common share) for the three months ended June 30, 2025. PPNR for the three months ended June 30, 2026 was $8.2 million compared to PPNR of $6.5 million for the three months ended March 31, 2026 and PPNR of $7.8 million for the three months ended June 30, 2025. Net income for the six months ended June 30, 2026 totaled $10.9 million (or $1.67 per diluted common share) compared to net income of $9.5 million (or $1.45 per diluted common share) for the six months ended June 30, 2025. PPNR for the six months ended June 30, 2026 was $14.7 million compared to PPNR of $14.0 million for the six months ended June 30, 2025. Net Interest Income and Net Interest Margin Net interest income totaled $14.8 million for the quarter ended June 30, 2026 and increased $1.5 million, or 11.4%, compared to $13.3 million for the prior quarter, and increased $843,000, or 6.0%, compared to $14.0 million for the second quarter of 2025. The increase in net interest income compared to the prior quarter was primarily due to a $1.9 million, or 6.7%, increase in interest income, partially offset by a $368,000, or 2.5%, increase in interest expense. The increase in interest income was primarily attributed to a 25bps increase in the average yield on interest-earning assets, coupled with a $44.9 million, or 2.3%, increase in average interest-earning assets outstanding. During the quarter ended June 30, 2026, the early payoff of a commercial loan in the normal course of business resulted in $370,000 of prepayment penalty fee income, which in turn positively impacted NIM by 7bps for the quarter. The increase in interest expense when compared to the prior quarter was attributed to a 15bps increase in the average rate on interest-bearing liabilities, partially offset by a $26.6 million, or 1.6%, decrease in average interest-bearing liabilities. The net interest margin of 2.93% for the quarter ended June 30, 2026 increased 24bps compared to the net interest margin of 2.69% for the prior quarter. The increase in net interest income compared to the second quarter of 2025 was primarily due to a $1.2 million, or 7.2%, decrease in interest expense, partially offset by a $337,000, or 1.1%, decrease in interest income. The decrease in interest expense was primarily attributed to a 37bps decrease in the average rate on interest-bearing liabilities, partially offset by a $30.6 million, or 2.0%, increase in average interest-bearing liabilities. The decrease in interest income was primarily attributed to a 21bps decrease in the average yield on interest-earning assets, partially offset by a $48.5 million, or 2.5%, increase in average interest-earning assets outstanding. The net interest margin of 2.93% for the quarter ended June 30, 2026 increased 10bps compared to the net interest margin of 2.83% for the second quarter of 2025. Noninterest Income Noninterest income for the three months ended June 30, 2026 totaled $1.7 million and increased $214,000, or 14.4%, compared to $1.5 million for the prior quarter. The increase was primarily related to a $184,000 increase in swap fee income. Noninterest income for the three months ended June 30, 2026 increased $121,000, or 7.7%, compared to $1.6 million for the three months ended June 30, 2025. The increase was primarily related to a $196,000 increase in service charges on deposit accounts. The following table represents the notional amount of loans sold during the three months ended June 30, 2026, March 31, 2026, and June 30, 2025 (in thousands). Three Months ended June 30,2026 March 31,2026 June 30,2025 Notional amount of loans sold $ 15,702 $ 13,481 $ 14,023
Page 3
Noninterest Expense Noninterest expense for the quarter ended June 30, 2026 totaled $8.3 million and increased $27,000, or 0.3%, compared to $8.3 million for the prior quarter, and increased $584,000, or 7.5%, compared to $7.8 million for the quarter ended June 30, 2025. The increase in noninterest expense when compared to the second quarter of 2025 was primarily due to a $371,000 increase in salaries and benefits, coupled with a $165,000 increase in other noninterest expense. The increase in salaries and benefits was primarily due to an increase in incentive compensation expense while the increase in other noninterest expense was primarily the result of a $90,000 loss on the disposal of assets from the closure of our Ohio City branch. Income Tax Expense Income tax expense was $1.4 million for the quarter ended June 30, 2026 (effective tax rate of 18.6%), compared to $868,000 for the prior quarter (effective tax rate of 14.7%) and $1.4 million for the quarter ended June 30, 2025 (effective tax rate of 21.3%). Loans and Loans Held For Sale Gross loans and leases totaled $1.8 billion at June 30, 2026 and increased $38.1 million, or 2.1%, from the prior quarter and increased $61.5 million, or 3.5%, from December 31, 2025. The increase in loans and leases balances from the prior quarter was primarily due to a $52.9 million increase in commercial real estate loan balances and a $1.6 million increase in commercial and industrial (C&I) loan balances, partially offset by a $10.9 million decrease in single-family residential loan balances, a $3.1 million decrease in home equity lines of credit loan balances, and a $2.1 million decrease in construction loan balances. The increase in loans and leases balances when compared to December 31, 2025 was primarily due to a $69.9 million increase in commercial real estate loan balances, a $10.4 million increase in commercial and industrial (C&I) loan balances, and a $6.1 million increase in construction loan balances, partially offset by a $21.4 million decrease in single-family residential loan balances and a $3.7 million decrease in home equity lines of credit loan balances. The following table presents the principal balance outstanding of loans and leases for certain non-owner-occupied loan types (in thousands). June 30, 2026 March 31, 2026 Construction – 1-4 family* $ 14,210 $ 14,798 Construction – Multi-family* 175,814 179,490 Construction – Non-residential* 24,641 23,273 Hotel/Motel 11,295 11,374 Industrial / Warehouse 85,307 65,642 Land/Land Development 37,447 38,952 Medical/Healthcare/Senior Housing 1,256 1,293 Multi-family 244,075 227,602 Office 39,295 39,479 Retail 124,978 117,519 Other 11,769 11,931 * CFBank possesses a core competency and deep expertise in Construction Lending. The construction lending business sector has produced many full banking relationships with proven developers with long successful track records. Asset Quality Nonaccrual loans were $20.8 million, or 1.15% of total loans at June 30, 2026, an increase of $522,000 from $20.3 million at March 31, 2026 and an increase of $5.5 million from $15.3 million at December 31, 2025. The increase in nonperforming loans when compared to December 31, 2025 included the addition of one non-core (non-customer) C&I loan for $5.0 million. Of the $20.8 million of nonaccrual loans at June 30, 2026, $5.1 million was guaranteed by the SBA. Loans 30 days or more past due totaled $20.4 million at June 30, 2026, compared to $17.5 million at March 31, 2026 and $12.9 million at December 31, 2025. The increase in loans 30 days or more past due when compared to the previous quarter was primarily due to a $2.7 million C&I loan. The allowance for credit losses on loans and leases totaled $19.4 million at June 30, 2026, compared to $18.6 million at March 31, 2026 and $17.7 million at December 31, 2025. The ratio of the allowance for credit losses on loans and leases to total loans and leases was 1.07% at June 30, 2026 compared to 1.05% at March 31, 2026 and 1.01% at December 31, 2025.
Page 4
There was $944,000 in provision for credit losses expense for the quarter ended June 30, 2026, compared to $604,000 for the quarter ended March 31, 2026 and $1.4 million for the quarter ended June 30, 2025. Net recoveries for the quarter ended June 30, 2026 totaled $105,000, compared to net charge-offs of $16,000 for the prior quarter and net charge-offs of $51,000 for the quarter ended June 30, 2025. Deposits Deposits totaled $1.8 billion at June 30, 2026, an increase of $19.2 million, or 1.1%, from March 31, 2026, and an increase of $48.0 million, or 2.7%, from December 31, 2025. The increase when compared to the prior quarter was primarily due to a $33.0 million increase in noninterest-bearing account balances, partially offset by a $13.8 million decrease in interest-bearing account balances. The increase when compared to December 31, 2025 was primarily due to a $59.9 million increase in interest-bearing account balances, partially offset by a $11.9 million decrease in noninterest-bearing accounts balances. At June 30, 2026, approximately 32.0% of our deposit balances exceeded the FDIC insurance limit of $250,000, as compared to approximately 29.8% at March 31, 2026 and approximately 29.5% at December 31, 2025. Borrowings FHLB advances and other debt totaled $99.2 million at June 30, 2026, compared to $101.0 million at March 31, 2026 and at December 31, 2025. The decrease was primarily due to a $1.8 million decrease in the outstanding balance on the holding company credit facility. Capital Stockholders’ equity totaled $194.3 million at June 30, 2026, an increase of $5.4 million, or 2.9%, when compared to $189.0 million at March 31 2026, and an increase of $9.9 million, or 5.4%, from $184.4 million at December 31, 2025. The increase in total stockholders’ equity during the three months ended June 30, 2026 was primarily attributed to net income, partially offset by $586,000 in dividend payments.
Page 5
USE OF NON-GAAP FINANCIAL MEASURES This earnings release contains financial information and performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Non-GAAP financial measures included in this earnings release include Pre-Provision, Pre-Tax Net Revenue (PPNR). PPNR is defined as net interest income plus total non-interest income, excluding net gains and losses, minus total non-interest expense. This measure is a non-GAAP financial measure because it excludes the provision for (recovery of) credit losses and all gains and losses included in net income. Management uses this "non-GAAP" financial measure in its analysis of the Company’s performance and believes that this non-GAAP financial measure provides a greater understanding of ongoing operations and enhances comparability of results with prior periods and peers. Disclosures of non-GAAP financial measures should not be viewed as substitutes for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure is included at the end of this earnings release under the heading "GAAP TO NON-GAAP RECONCILIATION." About CF Bankshares Inc. and CFBank CF Bankshares Inc. (the “Company”) is a bank holding company that owns 100% of the stock of CFBank, National Association (“CFBank”). CFBank is a nationally chartered boutique Commercial bank operating primarily in Five (5) Major Metro Markets: Columbus, Cleveland, Cincinnati, and Akron Ohio, and Indianapolis, Indiana. The current Leadership Team and Board recapitalized the Company and CFBank in 2012 during the financial crisis, repositioning CFBank as a full-service Commercial Bank model. CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing a comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products. CFBank is differentiated by our penchant for individualized service coupled with direct customer access to decision-makers, and ease of doing business. CFBank matches the sophistication of much larger banks, without the bureaucracy. Additional information about the Company and CFBank is available at www.CF.Bank FORWARD LOOKING STATEMENTS This press release and other materials we have filed or may file with the Securities and Exchange Commission (“SEC”) contain or may contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Reform Act of 1995, which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of the Company or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation those risks detailed from time to time in our reports filed with the SEC, including those risk factors identified in “Item 1A. Risk Factors” of Part I of our Annual Report on Form 10-K filed with SEC for the year ended December 31, 2025. Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this press release speak only as of the date hereof. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.
Page 6
Consolidated Statements of Income ($ in thousands, except share data) (unaudited) Three months ended Six months ended June 30, June 30, 2026 2025 % change 2026 2025 % change Total interest income $ 30,022 $ 30,359 -1% $ 58,152 $ 59,559 -2% Total interest expense 15,178 16,358 -7% 29,988 32,649 -8% Net interest income 14,844 14,001 6% 28,164 26,910 5% Provision for credit losses Provision for credit losses-loans 689 1,370 -50% 1,668 1,722 -3% Provision for credit losses-unfunded commitments 255 57 347% (120) 287 -142% 944 1,427 -34% 1,548 2,009 -23% Net interest income after provision for credit losses 13,900 12,574 11% 26,616 24,901 7% Noninterest income Service charges on deposit accounts 917 721 27% 1,756 1,388 27% Net gain on sales of residential mortgage loans 150 206 -27% 295 320 -8% Net loss on sales of commercial loans — — n/m - (18) n/m Net loss on sale of equity security — — n/m - (103) n/m Swap fee income 214 196 9% 244 196 24% Other 420 457 -8% 893 1,003 -11% Noninterest income 1,701 1,580 8% 3,188 2,786 14% Noninterest expense Salaries and employee benefits 4,325 3,954 9% 8,653 8,137 6% Occupancy and equipment 398 417 -5% 825 851 -3% Data processing 776 683 14% 1,545 1,357 14% Franchise and other taxes 385 304 27% 771 607 27% Professional fees 849 899 -6% 1,668 1,686 -1% Director fees 193 180 7% 360 357 1% Postage, printing, and supplies 34 46 -26% 82 95 -14% Advertising and marketing 127 84 51% 463 128 262% Telephone 44 43 2% 89 98 -9% Loan expenses 206 196 5% 404 521 -22% Foreclosed assets, net 1 3 -67% 5 4 25% Depreciation 118 118 0% 241 236 2% FDIC premiums 436 534 -18% 821 1,080 -24% Regulatory assessment 45 64 -30% 90 129 -30% Other insurance 57 50 14% 107 96 11% Other 344 179 92% 525 326 61% Noninterest expense 8,338 7,754 8% 16,649 15,708 6% Income before income taxes 7,263 6,400 13% 13,155 11,979 10% Income tax expense 1,351 1,365 -1% 2,219 2,514 -12% Net income 5,912 5,035 17% 10,936 9,465 16% Earnings allocated to participating securities (Series D preferred stock) (181) (155) n/m (337) (292) n/m Net Income attributable to common stockholders$ 5,731 $ 4,880 17% $ 10,599 $ 9,173 16% Share Data Basic earnings per common share $ 0.91 $ 0.77 $ 1.68 $ 1.46 Diluted earnings per common share $ 0.90 $ 0.77 $ 1.67 $ 1.45 Average common shares outstanding - basic 6,320,561 6,300,427 6,303,523 6,293,078 Average common shares outstanding - diluted 6,363,549 6,344,833 6,335,904 6,315,281 n/m - not meaningful
Page 7
Consolidated Statements of Financial Condition ($ in thousands) Jun 30, Mar 31, Dec 31, Sept 30, Jun 30, (unaudited) 2026 2026 2025 2025 2025 Assets Cash and cash equivalents $ 253,103 $ 267,759 $ 258,972 $ 272,361 $ 275,684 Interest-bearing deposits in other financial institutions 100 100 100 100 100 Securities available for sale 17,223 17,395 17,496 9,199 8,996 Loans held for sale 4,392 3,634 5,611 2,484 1,613 Loans and leases 1,818,020 1,779,903 1,756,532 1,745,125 1,773,930 Less allowance for credit losses on loans and leases (19,436) (18,641) (17,678) (16,841) (19,122) Loans and leases, net 1,798,584 1,761,262 1,738,854 1,728,284 1,754,808 FHLB and FRB stock 8,375 8,364 8,354 8,343 8,031 Foreclosed assets, net — — — — 524 Premises and equipment, net 3,372 3,533 3,547 3,616 3,469 Operating lease right of use assets 5,693 5,859 5,680 5,848 5,760 Bank owned life insurance 28,546 28,294 28,049 27,810 27,573 Accrued interest receivable and other assets 50,198 49,576 50,658 52,972 46,979 Total assets $ 2,169,586 $ 2,145,776 $ 2,117,321 $ 2,111,017 $ 2,133,537 Liabilities and Stockholders' Equity Deposits Noninterest bearing $ 273,625 $ 240,645 $ 285,523 $ 277,629 $ 296,348 Interest bearing 1,555,031 1,568,797 1,495,166 1,500,977 1,513,500 Total deposits 1,828,656 1,809,442 1,780,689 1,778,606 1,809,848 FHLB advances and other debt 99,231 100,973 100,964 100,956 100,947 Advances by borrowers for taxes and insurance 2,354 1,292 2,523 1,479 374 Operating lease liabilities 5,917 6,071 5,878 6,033 5,932 Accrued interest payable and other liabilities 24,034 23,995 27,802 29,623 24,394 Subordinated debentures 15,058 15,048 15,039 15,029 15,019 Total liabilities 1,975,250 1,956,821 1,932,895 1,931,726 1,956,514 Stockholders' equity 194,336 188,955 184,426 179,291 177,023 Total liabilities and stockholders' equity $ 2,169,586 $ 2,145,776 $ 2,117,321 $ 2,111,017 $ 2,133,537
Page 8
Average Balance Sheet and Yield Analysis For Three Months Ended June 30, 2026 March 31, 2026 June 30, 2025 Average Interest Average Average Interest Average Average Interest Average Outstanding Earned/ Yield/ Outstanding Earned/ Yield/ Outstanding Earned/ Yield/ Balance Paid Rate Balance Paid Rate Balance Paid Rate (Dollars in thousands) Interest-earning assets: Securities $ 17,396 $ 175 3.62% $ 17,523 $ 187 3.89% $ 8,830 $ 40 1.45% Loans and leases and loans held for sale 1,764,433 27,510 6.24% 1,738,056 25,809 5.94% 1,760,308 27,907 6.34% Other earning assets 236,107 2,196 3.72% 217,500 1,992 3.66% 200,614 2,259 4.50% FHLB and FRB stock 8,368 141 6.74% 8,358 142 6.80% 8,028 153 7.62% Total interest-earning assets 2,026,304 30,022 5.92% 1,981,437 28,130 5.67% 1,977,780 30,359 6.13% Noninterest-earning assets 102,344 100,204 97,153 Total assets $ 2,128,648 $ 2,081,641 $ 2,074,933 Interest-bearing liabilities: Deposits $ 1,487,547 $ 13,812 3.71% $ 1,513,330 $ 13,484 3.56% $ 1,464,909 $ 15,186 4.15% FHLB advances and other borrowings 115,223 1,366 4.74% 116,014 1,326 4.57% 107,248 1,172 4.37% Total interest-bearing liabilities 1,602,770 15,178 3.79% 1,629,344 14,810 3.64% 1,572,157 16,358 4.16% Noninterest-bearing liabilities 333,819 265,120 327,187 Total liabilities 1,936,589 1,894,464 1,899,344 Equity 192,059 187,177 175,589 Total liabilities and equity$ 2,128,648 $ 2,081,641 $ 2,074,933 Net interest-earning assets$ 423,534 $ 352,093 $ 405,623 Net interest income/interest rate spread $ 14,844 2.13% $ 13,320 2.03% $ 14,001 1.97% Net interest margin 2.93% 2.69% 2.83% Average interest-earning assets to average interest-bearing liabilities 126.43% 121.61% 125.80% Average balance is computed using the carrying value of securities. Average yield is computed using the historical amortized cost average balance for available for sale securities. Average yields and interest earned are stated on a fully taxable equivalent basis. Average balance is computed using the recorded investment in loans net of the allowance for credit losses on loans and leases and includes nonperforming loans and leases. (1) (2) (3) ( 1 ) ( 2 ) ( 3 )
Page 9
Consolidated Financial Highlights At or for the three months ended Six months ended ($ in thousands except per share data) Jun 30, Mar 31, Dec 31, Sept 30, Jun 30, June 30, (unaudited) 2026 2026 2025 2025 2025 2026 2025 Earnings and Dividends Net interest income $ 14,844 $ 13,320 $ 14,323 $ 13,790 $ 14,001 $ 28,164 $ 26,910 Provision for credit losses $ 944 $ 604 $ 1,169 $ 5,069 $ 1,427 $ 1,548 $ 2,009 Noninterest income $ 1,701 $ 1,487 $ 1,423 $ 1,718 $ 1,580 $ 3,188 $ 2,786 Noninterest expense $ 8,338 $ 8,311 $ 7,742 $ 7,726 $ 7,754 $ 16,649 $ 15,708 Net income $ 5,912 $ 5,024 $ 5,736 $ 2,340 $ 5,035 $ 10,936 $ 9,465 Basic earnings per common share $ 0.91 $ 0.77 $ 0.88 $ 0.36 $ 0.77 $ 1.68 $ 1.46 Diluted earnings per common share $ 0.90 $ 0.77 $ 0.88 $ 0.36 $ 0.77 $ 1.67 $ 1.45 Dividends declared per share $ 0.09 $ 0.09 $ 0.08 $ 0.08 $ 0.07 $ 0.18 $ 0.14 Performance Ratios (annualized) Return on average assets 1.11% 0.97% 1.09% 0.45% 0.97% 1.04% 0.92% Return on average equity 12.31% 10.74% 12.59% 5.20% 11.47% 11.53% 10.93% Average yield on interest-earning assets 5.92% 5.67% 5.98% 6.08% 6.13% 5.80% 6.05% Average rate paid on interest-bearing liabilities 3.79% 3.64% 3.91% 4.12% 4.16% 3.77% 4.15% Average interest rate spread 2.13% 2.03% 2.07% 1.96% 1.97% 2.03% 1.90% Net interest margin, fully taxable equivalent 2.93% 2.69% 2.85% 2.76% 2.83% 2.81% 2.74% Efficiency ratio 50.40% 56.13% 49.17% 49.82% 49.77% 53.10% 52.90% Noninterest expense to average assets 1.57% 1.60% 1.47% 1.47% 1.49% 1.58% 1.52% Capital Tier 1 capital leverage ratio 11.64% 11.76% 11.40% 11.19% 11.20% 11.64% 11.20% Total risk-based capital ratio 14.76% 15.15% 15.02% 14.88% 14.69% 14.76% 14.69% Tier 1 risk-based capital ratio 13.55% 13.95% 13.85% 13.74% 13.45% 13.55% 13.45% Common equity tier 1 capital to risk weighted assets 13.55% 13.95% 13.85% 13.74% 13.45% 13.55% 13.45% Equity to total assets at end of period 8.96% 8.81% 8.71% 8.49% 8.30% 8.96% 8.30% Book value per common share $ 29.04 $ 28.20 $ 27.87 $ 26.99 $ 26.63 $ 29.04 $ 26.63 Tangible book value per common share $ 29.04 $ 28.20 $ 27.87 $ 26.99 $ 26.63 $ 29.04 $ 26.63 Period-end market value per common share $ 32.77 $ 27.91 $ 24.95 $ 23.95 $ 23.97 $ 32.77 $ 23.97 Period-end common shares outstanding 6,492,212 6,499,617 6,418,349 6,443,775 6,447,692 6,492,212 6,447,692 Average basic common shares outstanding 6,320,561 6,286,297 6,281,531 6,292,698 6,300,427 6,303,523 6,293,078 Average diluted common shares outstanding 6,363,549 6,308,071 6,350,488 6,346,243 6,344,833 6,335,904 6,315,281 Asset Quality Nonperforming loans $ 20,835 $ 20,313 $ 15,329 $ 10,034 $ 16,632 $ 20,835 $ 16,632 Nonperforming loans to total loans 1.15% 1.14% 0.87% 0.57% 0.94% 1.15% 0.94% Nonperforming assets to total assets 0.96% 0.95% 0.72% 0.48% 0.80% 0.96% 0.80% Allowance for credit losses on loans and leases to total loans and leases 1.07% 1.05% 1.01% 0.97% 1.08% 1.07% 1.08% Allowance for credit losses on loans and leases to nonperforming loans and leases 93.29% 91.77% 115.32% 167.84% 114.97% 93.29% 114.97% Net charge-offs (recoveries) $ (106) $ 16 $ 131 $ 7,099 $ 51 $ (90) $ 74 Annualized net charge-offs (recoveries) to average loans (0.02%) 0.00% 0.03% 1.62% 0.01% (0.01%) 0.01% Average Balances Loans $ 1,778,891 $ 1,753,016 $ 1,739,982 $ 1,750,950 $ 1,775,865 $ 1,747,429 $ 1,769,879 Assets $ 2,128,648 $ 2,081,641 $ 2,110,826 $ 2,101,048 $ 2,074,933 $ 2,105,274 $ 2,064,049 Stockholders' equity $ 192,059 $ 187,177 $ 182,312 $ 179,867 $ 175,589 $ 189,632 $ 173,234 Regulatory capital ratios of CFBank There are no differences between book value per common share and tangible book value per common share since the Company does not have any intangible assets. The efficiency ratio equals noninterest expense (excluding amortization of intangibles and foreclosed asset writedowns) divided by net interest income plus noninterest income (excluding gains or losses on securities transactions). (3) (1) (1) (1) (1) (2) (1) (2) (3)
Page 10
GAAP TO NON-GAAP RECONCILIATION The following non-GAAP financial measure used by the Company provides information useful to investors in understanding the Company's operating performance and trends and facilitates comparisons with the performance of peers. The following table summarizes the non-GAAP financial measure derived from amounts reported in the Company’s consolidated financial statements: Pre-provision, pre-tax net revenue ("PPNR") Three Months Ended Six months ended June 30, March 31, June 30, June 30, 2026 2026 2025 2026 2025 Net income $ 5,912 $ 5,024 $ 5,035 $ 10,936 $ 9,465 Add: Provision for credit losses 944 604 1,427 1,548 2,009 Add: Income tax expense 1,351 868 1,365 2,219 2,514 Pre-provision, pre-tax net revenue $ 8,207 $ 6,496 $ 7,827 $ 14,703 $ 13,988