Earnings release
Page 1
Lake Shore Announces Record Earnings for 2025 DUNKIRK, N.Y. — January 21, 2026 — Lake Shore Bancorp, Inc. (the “Company”) (NASDAQ: LSBK), the holding company for Lake Shore Bank (the “Bank”), reported unaudited net income of $1.9 million, or $0.26 per diluted share, for the fourth quarter of 2025 compared to net income of $1.5 million, or $0.19 per diluted share, for the fourth quarter of 2024. For the year ended December 31, 2025, the Company reported unaudited net income of $7.3 million, or $0.97 per diluted share, as compared to $4.9 million, or $0.65 per diluted share, for the year ended December 31, 2024. The Company's 2025 financial performance was positively impacted by an increase in net interest income and a decrease in non-interest expenses. "Our fourth quarter and 2025 year-end results reflect the effectiveness of our strategies," stated Kim C. Liddell, President, CEO, and Director. "We increased core earnings, improved margins, strengthened the balance sheet, reduced borrowings and non-performing assets, and grew tangible book value. Our disciplined focus on prudent loan growth and core deposits positions us well for 2026 and delivering shareholder value." Fourth Quarter 2025 and Full Year Financial Highlights: Net income increased to $1.9 million during the fourth quarter of 2025, an increase of $465,000, or 31.7%, when compared to the fourth quarter of 2024 and increased to $7.3 million during the year ended December 31, 2025, an increase of $2.3 million, or 47.4%, when compared to the year ended December 31, 2024; Net interest margin increased to 3.85% during the fourth quarter of 2025, an increase of 13 basis points when compared to net interest margin of 3.72% during the third quarter of 2025. Net interest margin increased to 3.73% for the year ended December 31, 2025, an increase of 52 basis points when compared to net interest margin of 3.21% for the year ended December 31, 2024; Efficiency ratio improved to 69.21% for the year ended December 31, 2025, a decrease of 12.79% as compared to 82.00% for the year ended December 31, 2024; Reduced reliance on wholesale funding by repaying all outstanding borrowings at December 31, 2024 of $10.3 million during the year ended December 31, 2025; Book value per share increased 56.4% to $18.10 per share at December 31, 2025, as compared to $11.57 per share at December 31, 2024; Non-performing assets as a percentage of total assets decreased to 0.23% at December 31, 2025, as compared to 0.55% at December 31, 2024, primarily due to a decrease in non-performing assets of $2.1 million, or 55.8% during 2025; and The Bank's capital position remains "well capitalized" with a Tier 1 Leverage ratio of 16.65% and a Total Risk-Based Capital ratio of 23.51% at December 31, 2025. Net Interest Income Net interest income for the fourth quarter of 2025 increased by $267,000, or 4.2%, to $6.6 million as compared to $6.4 million for the third quarter of 2025 and increased $1.3 million, or 24.0%, as compared to $5.3 million for the fourth quarter of 2024. Net interest margin and interest rate spread were 3.85% and 3.21%, respectively,
Page 2
for the fourth quarter of 2025 as compared to 3.72% and 3.02%, respectively, for the third quarter of 2025 and 3.31% and 2.72%, respectively, for the fourth quarter of 2024. Net interest income for the year ended December 31, 2025 increased $3.5 million, or 16.6%, to $24.6 million as compared to $21.1 million for the year ended December 31, 2024. Net interest margin and interest rate spread were 3.73% and 3.13%, respectively, for the year ended December 31, 2025 as compared to 3.21% and 2.62%, respectively, for the year ended December 31, 2024. Interest income for the fourth quarter of 2025 was $9.5 million, an increase of $106,000, or 1.1%, compared to $9.4 million for the third quarter of 2025, and an increase of $867,000, or 10.1%, compared to $8.6 million for the fourth quarter of 2024. The increase in interest income from the prior quarter was primarily due to a three basis points increase in the average yield on interest-earning assets. Interest income on loans increased by $152,000, or 1.9%, due to an 11 basis points increase in average yield during the fourth quarter of 2025. The increase in interest income from the prior year quarter was primarily due to a $43.4 million, or 6.7%, increase in the average balance of interest-earning assets and a 17 basis points increase in the average yield of interest- earning assets. During the fourth quarter of 2025 as compared to the same period in 2024, there was a $642,000 increase in interest income on loans due to a 32 basis points increase in the average yield earned on loans and a $13.8 million, or 2.6%, increase in the average balance of loans. Further, interest income on interest-earning deposits increased by $253,000, or 50.7%, primarily due to a $33.8 million, or 77.9%, increase in the average balance of interest-earning deposits. These increases were partially offset by a $28,000 decrease in interest income on securities due to a $4.1 million decrease in the average balance of the securities portfolio due to paydowns. Interest income for the year ended December 31, 2025 was $36.3 million, an increase of $1.5 million, or 4.2%, compared to $34.8 million for the year ended December 31, 2024. The increase was due to a 20 basis points increase in the average yield on interest-earning assets primarily due to an increase in the average yield earned on loans. During the year ended December 31, 2025 as compared to 2024, there was a $2.1 million increase in interest income on loans due to a 32 basis points increase in the average yield on loans and a $4.5 million, or 0.8%, increase in the average balance of loans, partially offset by a decrease in interest income on interest earning deposits. Interest income on interest-earning deposits decreased to $2.1 million in 2025, a decrease of $410,000, or 16.7%, from $2.5 million in 2024, due to a 100 basis points decrease in average yield of interest-earning deposits, partially offset by a $1.8 million, or 3.8%, increase in the average balance of interest-earning deposits. Interest expense for the fourth quarter of 2025 was $2.8 million, a decrease of $161,000, or 5.4%, from the third quarter of 2025, and a decrease of $414,000, or 12.7%, from $3.2 million for the fourth quarter of 2024. The decrease in interest expense when compared to the previous quarter was primarily due to a 17 basis points decrease in the average interest rate paid on interest-bearing liabilities. During the fourth quarter of 2025 as compared to the previous quarter, interest expense on deposits decreased by $172,000, or 5.8%, due to a 17 basis points decrease in the average interest rate paid on deposit accounts. Average interest-bearing deposit balances were $492.6 million, a 1.2% increase during the fourth quarter of 2025 when compared to the previous quarter due to an increase in the average balance of money market and savings accounts. Interest expense on borrowed funds and other interest-bearing liabilities increased by $11,000 due to a $1.7 million, or 73.4%, increase in the average balance of borrowed funds and other interest-bearing liabilities due to an increase in the average balance of advances from borrowers for taxes and insurance. The decrease in interest expense when compared to the prior year quarter was primarily due to a 33 basis points decrease in average interest rate paid on interest-bearing liabilities. During the fourth quarter of 2025 as compared to the same period in 2024, there was a $354,000 decrease in interest paid on time deposit accounts due to a 57 basis points decrease in the average interest rate paid on time deposits. The decrease in the average interest rate paid on time deposit accounts was primarily due to the decrease in market interest rates and proactive management of deposit funding costs. Average interest-bearing deposit balances increased $5.1 million, or 1.1% during the
Page 3
fourth quarter of 2025 from the fourth quarter of 2024, due to an increase in average money market accounts when compared to the same period of 2024. During the fourth quarter of 2025, interest expense on borrowed funds and other interest-bearing liabilities decreased by $65,000, or 61.3%, compared to the fourth quarter of 2024, primarily due to a $6.6 million decrease in average borrowed funds and other interest-bearing liabilities outstanding due to the repayment of our borrowings during 2025. Interest expense for the year ended December 31, 2025 was $11.7 million, a decrease of $2.0 million, or 14.7%, from $13.7 million for the year ended December 31, 2024. The decrease in interest expense was primarily due to a 31 basis points decrease in average interest rate paid on interest-bearing liabilities and a $19.6 million, or 3.8%, decrease in the average balance of interest-bearing liabilities. During the year ended December 31, 2025 as compared to 2024, there was a $1.5 million decrease in interest paid on time deposit accounts due to a 53 basis points decrease in the average interest rate paid on time deposits along with a decrease in average time deposit balances of $9.4 million, or 4.3%. The decrease in the average interest rate paid on time deposit accounts was primarily due to the decrease in market interest rates and proactive management of deposit funding costs over the course of 2025. Average interest-bearing deposit balances were $487.6 million, a 0.9% decrease during the year ended December 31, 2025, resulting from a decrease in all deposit categories except money market accounts since December 31, 2024. During the year ended December 31, 2025, interest expense on borrowed funds and other interest-bearing liabilities decreased by $496,000, or 74.7%, compared to the year ended December 31, 2024, primarily due to a $15.3 million decrease in average borrowed funds and other interest-bearing liabilities outstanding due to the repayment of our borrowings during 2025. Non-Interest Income Non-interest income was $683,000 for the fourth quarter of 2025, a decrease of $382,000, or 35.9%, as compared to $1.1 million for the third quarter of 2025. The decrease from the prior quarter was primarily due to a $228,000 decrease in earnings on bank owned life insurance which resulted from the recognition of a death benefit in the third quarter of 2025 and a $119,000 change in realized losses on the sale of equity securities. Non-interest income during the fourth quarter of 2025 decreased $385,000, or 36.0%, as compared to $1.1 million for the fourth quarter of 2024. The decrease from the prior year quarter was primarily due to a $172,000 decrease in earnings on annuity assets in connection with a one-time earnings enhancement realized from the purchase of annuities during the fourth quarter of 2024. Additionally, earnings on bank owned life insurance decreased by $111,000 from the prior year quarter as a result of the recognition of a death benefit in the fourth quarter of 2024. Non-interest income was $3.3 million for the year ended December 31, 2025, a decrease of $31,000, or 0.9%, as compared to the year ended December 31, 2024. The decrease was primarily due to a $103,000 decrease in earnings on annuity assets in connection with a one-time earnings enhancement realized from the purchase of annuities during the fourth quarter of 2024, as well as a $49,000 decrease in service charges and fees and a $36,000 decrease in debit card fees. These decreases were partially offset by an increase in realized gains on sale of equity securities of $96,000, or 177.8%, during the year ended December 31, 2025 when compared to the year ended December 31, 2024. Non-Interest Expense Non-interest expense was $4.9 million for the fourth quarter of 2025, a decrease of $355,000, or 6.7%, as compared to $5.3 million for the fourth quarter of 2024. The decrease from the prior year quarter was primarily related to a decrease in salaries and employee benefits of $311,000, or 9.4%, which was partially offset by a $54,000 increase in data processing primarily due to costs related to core system maintenance and a $52,000 increase in other non-interest expense. Non-interest expense during the fourth quarter of 2025, when compared to the third quarter of 2025, remained relatively consistent, increasing $77,000, or 1.6%. Non-interest expense was $19.3 million for the year ended December 31, 2025, a decrease of $714,000, or 3.6%, as compared to $20.0 million for the year ended December 31, 2024. The decrease primarily related to a decline in FDIC insurance expense of $493,000, or 61.9%, as a result of a decrease in premium assessments. Additionally,
Page 4
as a result of management's efforts to decrease the use of external consultants and optimize operating expenses, professional services decreased by $312,000, or 21.5%, occupancy and equipment expense decreased by $127,000, or 4.7%, and telephone and communications expense decreased by $113,000, or 26.0%, for the year ended December 31, 2025 as compared to the prior year. These decreases were partially offset by an increase in salaries and employee benefits expense of $157,000, or 1.4%, as well as an increase in data processing costs of $147,000, or 8.2%, for the year ended December 31, 2025 when compared to the year ended December 31, 2024. Income Tax Expense Income tax expense was $411,000 for the fourth quarter of 2025, a decrease of $76,000, or 15.6%, as compared to $487,000 for the third quarter of 2025, and an increase of $133,000, or 47.8%, as compared to $278,000 for the fourth quarter of 2024. The decrease in income tax expense from the prior quarter was primarily related to the decrease in taxable income earned during the current quarter. The increase in income tax expense from the prior year quarter was primarily related to the increase in taxable income earned during the current quarter. Income tax expense was $1.5 million for the year ended December 31, 2025, an increase of $548,000, or 58.6%, as compared to $935,000 for the year ended December 31, 2024. The increase in income tax expense for the year ended December 31, 2025 when compared to the year ended December 31, 2024 was due to an increase in taxable income earned during 2025 when compared to 2024. The annual effective tax rate was 16.9% for the year ended December 31, 2025 as compared to 15.9% for the year ended December 31, 2024. Credit Quality The Company’s allowance for credit losses on loans was $4.9 million as of December 31, 2025 as compared to $5.1 million as of December 31, 2024. The Company’s allowance for credit losses on unfunded commitments was $361,000 as of December 31, 2025 as compared to $314,000 as of December 31, 2024. Non-performing assets as a percent of total assets decreased to 0.23% at December 31, 2025 as compared to 0.55% at December 31, 2024, due to a decrease in non-performing assets of $2.1 million, or 55.8%. The Company’s allowance for credit losses on loans as a percent of net loans was 0.87% and 0.93% and its allowance for credit losses on loans as a percent of non-performing loans was 290.71% and 134.91%, at December 31, 2025, and 2024, respectively. The Company recorded a provision for credit losses of $40,000 for the fourth quarter of 2025 and a $180,000 credit to provision for credit losses for the year ended December 31, 2025. For the year ended December 31, 2025, the $180,000 credit to the provision for credit losses was comprised of a $227,000 credit related to the loan portfolio, partially offset by a $47,000 provision related to the reserve for unfunded commitments. The decrease in the allowance for credit losses on loans and the corresponding credit to the provision for credit losses recognized during the year ended December 31, 2025 was the result of a decrease in the qualitative loss rates, partially offset by an increase in the expected loss rates derived from quantitative losses, which are inclusive of forecasted economic trends. Balance Sheet Summary Total assets at December 31, 2025 were $727.3 million, a $41.8 million increase, or 6.1%, as compared to $685.5 million at December 31, 2024. Cash and cash equivalents increased by $31.1 million, or 94.0%, from $33.1 million at December 31, 2024 to $64.3 million at December 31, 2025. The increase in cash and cash equivalents was primarily due to an increase in interest earning deposits of $30.8 million, or 101.3%, as the result of the second step conversion and offering that was completed during 2025. Securities available for sale were $56.1 million at December 31, 2025 as compared to $56.5 million at December 31, 2024, representing a decrease primarily due to paydowns during 2025. Net loans receivable at December 31, 2025 and December 31, 2024 were $555.4 million and $544.6 million, respectively. Total deposits at December 31, 2025 were $573.3 million, an increase of $299,000, or 0.1%, compared to $573.0 million at December 31, 2024. The Company’s percentage of uninsured deposits to total deposits was 11.3% and 13.5%, at December 31, 2025 and December 31, 2024,
Page 5
respectively. Total borrowings decreased $10.3 million, or 100%, to $0 at December 31, 2025 as all borrowings were paid off. Stockholders’ equity at December 31, 2025 was $141.6 million, a $51.8 million increase, or 57.6%, as compared to $89.9 million at December 31, 2024. The increase in stockholders’ equity was primarily attributed to the completion of the second step conversion and offering during 2025, net income of $7.3 million earned during 2025, and a $2.3 million decrease in accumulated other comprehensive losses. About Lake Shore Lake Shore Bancorp is the holding company of Lake Shore Bank, a New York chartered, community-oriented financial institution headquartered in Dunkirk, New York. The Bank has ten full-service branch locations in Western New York, including four in Chautauqua County and six in Erie County. The Bank offers a broad range of retail and commercial lending and deposit services. Lake Shore Bancorp’s common stock is traded on the NASDAQ Global Market as “LSBK”. Additional information about Lake Shore Bancorp is available at www.mylsbank.com. Safe-Harbor This release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, that are based on current expectations, estimates and projections about the Company’s and the Bank’s industry, and management’s beliefs and assumptions. Words such as anticipates, expects, intends, plans, believes, estimates and variations of such words and expressions are intended to identify forward-looking statements. Such statements reflect management’s current views of future events and operations. These forward-looking statements are based on information currently available to the Company as of the date of this release. It is important to note that these forward-looking statements are not guarantees of future performance and involve and are subject to significant risks, contingencies, and uncertainties, many of which are difficult to predict and are generally beyond our control including, but not limited to, data loss or other security breaches, including a breach of our operational or security systems, policies or procedures, including cyber-attacks on us or on our third party vendors or service providers, economic conditions, the effect of changes in monetary and fiscal policy, inflation, tariffs, unanticipated changes in our liquidity position, climate change, public health issues, geopolitical conflict, increased unemployment, deterioration in the credit quality of the loan portfolio and/or the value of the collateral securing repayment of loans, reduction in the value of investment securities, the cost and ability to attract and retain key employees, regulatory or legal developments, tax policy changes, dividend policy changes, and our ability to implement and execute our business plan and strategy and expand our operations. These factors should be considered in evaluating forward looking statements and undue reliance should not be placed on such statements, as our financial performance could differ materially due to various risks or uncertainties. We do not undertake to publicly update or revise our forward-looking statements if future changes make it clear that any projected results expressed or implied therein will not be realized. # # # # # Source: Lake Shore Bancorp, Inc. Category: Financial Investor Relations/Media Contact Kim C. Liddell President, CEO, and Director Lake Shore Bancorp, Inc. 31 East Fourth Street Dunkirk, New York 14048 (716) 366-4070 ext. 1012
Page 6
Selected Financial Condition Data December 31, December 31, 2025 2024 (Unaudited) (Dollars in thousands) Total assets $ 727,323 $ 685,504 Cash and cash equivalents 64,280 33,131 Securities, at fair value 56,138 56,495 Loans receivable, net 555,441 544,620 Deposits 573,277 572,978 Long-term debt — 10,250 Stockholders’ equity 141,639 89,868 Statements of Income Three Months Ended Years Ended December 31, December 31, 2025 2024 2025 2024 (Unaudited) (Dollars in thousands, except per share amounts) Interest income $ 9,457 $ 8,590 $ 36,283 $ 34,804 Interest expense 2,835 3,249 11,718 13,741 Net interest income 6,622 5,341 24,565 21,063 Provision (credit) for credit losses 40 (613 ) (180 ) (1,479 ) Net interest income after provision (credit) for credit losses 6,582 5,954 24,745 22,542 Total non-interest income 683 1,068 3,273 3,304 Total non-interest expense 4,920 5,275 19,266 19,980 Income before income taxes 2,345 1,747 8,752 5,866 Income tax expense 411 278 1,483 935 Net income $ 1,934 $ 1,469 $ 7,269 $ 4,931 Basic and diluted earnings per share(1) $ 0.26 $ 0.19 $ 0.97 $ 0.65 Dividends declared and paid per share(1) $ 0.09 $ 0.13 $ 0.31 $ 0.40 Selected Financial Ratios Return on average assets(2) 1.04 % 0.85 % 1.02 % 0.70 % Return on average equity(2) 5.49 % 6.52 % 6.41 % 5.62 % Average interest-earning assets to average interest- bearing liabilities 138.60 % 129.46 % 133.49 % 127.88 % Interest rate spread(2) 3.22 % 2.72 % 3.13 % 2.62 % Net interest margin(2) 3.85 % 3.31 % 3.73 % 3.21 % Efficiency ratio 67.35 % 82.30 % 69.21 % 82.00 % (1) Per share information reflects the effects of the Company's conversion and related stock offering for all periods presented, as applicable. (2) Annualized.
Page 7
Average Balance Sheets, Interest, and Rates (Quarterly Comparison) For the Three Months Ended For the Three Months Ended December 31, 2025 December 31, 2024 Average Interest Income/ Yield/ Average Interest Income/ Yield/ Balance Expense Rate(2) Balance Expense Rate(2) (Unaudited) (Dollars in thousands) Interest-earning assets: Interest-earning deposits $ 77,155 $ 752 3.90 % $ 43,366 $ 499 4.60 % Securities(1) 56,992 360 2.53 % 61,137 388 2.54 % Loans, including fees 554,172 8,345 6.02 % 540,376 7,703 5.70 % Total interest-earning assets 688,319 $ 9,457 5.50 % 644,879 $ 8,590 5.33 % Other assets 52,773 49,207 Total assets $ 741,092 $ 694,086 Interest-bearing liabilities Demand & NOW accounts $ 64,047 $ 15 0.09 % $ 64,465 $ 15 0.09 % Money market accounts 167,908 917 2.18 % 153,407 912 2.38 % Savings accounts 51,658 9 0.07 % 55,451 9 0.06 % Time deposits 208,982 1,853 3.55 % 214,150 2,207 4.12 % Total interest-bearing deposits 492,595 2,794 2.27 % 487,473 3,143 2.58 % Borrowed funds & other interest-bearing liabilities 4,014 41 4.09 % 10,641 106 3.98 % Total interest-bearing liabilities 496,609 $ 2,835 2.28 % 498,114 $ 3,249 2.61 % Other non-interest bearing liabilities 103,679 105,881 Stockholders' equity 140,804 90,091 Total liabilities & stockholders' equity $ 741,092 $ 694,086 Net interest income $ 6,622 $ 5,341 Interest rate spread 3.22 % 2.72 % Net interest margin 3.85 % 3.31 % (1) The tax equivalent adjustment for bank qualified tax exempt municipal securities, using a federal statutory rate of 21%, results in rates of 2.90% and 2.91% for the three months ended December 31, 2025 and 2024, respectively. Yields above are not presented on a tax equivalent basis. (2) Annualized.
Page 8
Average Balance Sheets, Interest, and Rates (Annual Comparison) For the Year Ended For the Year Ended December 31, 2025 December 31, 2024 Average Interest Income/ Yield/ Average Interest Income/ Yield/ Balance Expense Rate Balance Expense Rate (Unaudited) (Dollars in thousands) Interest-earning assets: Interest-earning deposits $ 50,476 $ 2,050 4.06 % $ 48,639 $ 2,460 5.06 % Securities(1) 56,687 1,473 2.60 % 60,347 1,631 2.70 % Loans, including fees 552,006 32,760 5.93 % 547,525 30,713 5.61 % Total interest-earning assets 659,169 $ 36,283 5.50 % 656,511 $ 34,804 5.30 % Other assets 53,334 49,629 Total assets $ 712,503 $ 706,140 Interest-bearing liabilities Demand & NOW accounts $ 63,952 $ 61 0.10 % $ 67,023 $ 64 0.10 % Money market accounts 159,470 3,792 2.38 % 144,926 3,811 2.63 % Savings accounts 52,771 35 0.07 % 59,095 40 0.07 % Time deposits 211,434 7,662 3.62 % 220,856 9,162 4.15 % Total interest-bearing deposits 487,627 11,550 2.37 % 491,900 13,077 2.66 % Borrowed funds & other interest-bearing liabilities 6,181 168 2.72 % 21,465 664 3.09 % Total interest-bearing liabilities 493,808 $ 11,718 2.37 % 513,365 $ 13,741 2.68 % Other non-interest bearing liabilities 105,358 105,018 Stockholders' equity 113,337 87,757 Total liabilities & stockholders' equity $ 712,503 $ 706,140 Net interest income $ 24,565 $ 21,063 Interest rate spread 3.13 % 2.62 % Net interest margin 3.73 % 3.21 % (1) The tax equivalent adjustment for bank qualified tax exempt municipal securities, using a federal statutory rate of 21%, results in rates of 2.99% and 3.08% for the year ended December 31, 2025 and 2024, respectively. Yields above are not presented on a tax equivalent basis.
Page 9
Average Balance Sheets, Interest, and Rates (Prior Quarter Comparison) For the Three Months Ended For the Three Months Ended December 31, 2025 September 30, 2025 Average Interest Income/ Yield/ Average Interest Income/ Yield/ Balance Expense Rate(2) Balance Expense Rate(2) (Unaudited) (Dollars in thousands) Interest-earning assets: Interest-earning deposits $ 77,155 $ 752 3.90 % $ 73,188 $ 793 4.33 % Securities(1) 56,992 360 2.53 % 55,750 365 2.62 % Loans, including fees 554,172 8,345 6.02 % 554,615 8,193 5.91 % Total interest-earning assets 688,319 $ 9,457 5.50 % 683,553 $ 9,351 5.47 % Other assets 52,773 56,139 Total assets $ 741,092 $ 739,692 Interest-bearing liabilities Demand & NOW accounts $ 64,047 $ 15 0.09 % $ 64,619 $ 15 0.09 % Money market accounts 167,908 917 2.18 % 163,533 1,053 2.58 % Savings accounts 51,658 9 0.07 % 47,677 9 0.08 % Time deposits 208,982 1,853 3.55 % 210,852 1,889 3.58 % Total interest-bearing deposits 492,595 2,794 2.27 % 486,681 2,966 2.44 % Borrowed funds & other interest-bearing liabilities 4,014 41 4.09 % 2,315 30 5.18 % Total interest-bearing liabilities 496,609 $ 2,835 2.28 % 488,996 $ 2,996 2.45 % Other non-interest bearing liabilities 103,679 121,512 Stockholders' equity 140,804 129,184 Total liabilities & stockholders' equity $ 741,092 $ 739,692 Net interest income $ 6,622 $ 6,355 Interest rate spread 3.22 % 3.02 % Net interest margin 3.85 % 3.72 % (1) The tax equivalent adjustment for bank qualified tax exempt municipal securities, using a federal statutory rate of 21%, results in rates of 2.90% and 3.00% for the three months ended December 31, 2025 and September 30, 2025, respectively. Yields above are not presented on a tax equivalent basis. (2) Annualized.
Page 10
Selected Quarterly Financial Data As of or For the Three Months Ended December 31, 2025 September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 (Unaudited) (Dollars in thousands, except per share amounts) Selected Financial Condition Data: Total assets $ 727,323 $ 742,802 $ 734,838 $ 688,996 $ 685,504 Cash and cash equivalents 64,280 83,638 75,367 30,428 33,131 Securities, at fair value 56,138 56,049 55,323 55,801 56,495 Loans receivable, net 555,441 552,611 552,389 551,640 544,620 Deposits 573,277 590,345 627,499 582,730 572,978 Long-term debt — 2,000 2,000 4,000 10,250 Stockholders’ equity 141,639 139,306 92,884 90,662 89,868 Condensed Statements of Income: Interest income $ 9,457 $ 9,351 $ 9,107 $ 8,367 $ 8,590 Interest expense 2,835 2,996 2,985 2,902 3,249 Net interest income 6,622 6,355 6,122 5,465 5,341 Provision (credit) for credit losses 40 (269 ) — 48 (613 ) Net interest income after provision (credit) for credit losses 6,582 6,624 6,122 5,417 5,954 Total non-interest income 683 1,065 800 724 1,068 Total non-interest expense 4,920 4,843 4,625 4,878 5,275 Income before income taxes 2,345 2,846 2,297 1,263 1,747 Income tax expense 411 487 378 206 278 Net income $ 1,934 $ 2,359 $ 1,919 $ 1,057 $ 1,469 Basic and diluted earnings per share(1) $ 0.26 $ 0.32 $ 0.25 $ 0.14 $ 0.19 Dividends declared and paid per share(1) $ 0.09 $ 0.09 $ — $ 0.13 $ 0.13 Selected Financial Ratios: Return on average assets(2) 1.04 % 1.28 % 1.11 % 0.62 % 0.85 % Return on average equity(2) 5.49 % 7.31 % 8.37 % 4.65 % 6.52 % Average interest-earning assets to average interest-bearing liabilities 138.60 % 139.79 % 128.12 % 129.52 % 129.46 % Interest rate spread(2) 3.22 % 3.02 % 3.32 % 2.94 % 2.72 % Net interest margin(2) 3.85 % 3.72 % 3.84 % 3.49 % 3.31 % Efficiency ratio 67.35 % 65.26 % 66.82 % 78.82 % 82.30 % Asset Quality Ratios: Non-performing loans as a percent of loans at amortized cost 0.30 % 0.33 % 0.32 % 0.62 % 0.69 % Non-performing assets as a percent of total assets 0.23 % 0.25 % 0.24 % 0.50 % 0.55 % Allowance for credit losses on loans as a percent of loans at amortized cost 0.87 % 0.87 % 0.93 % 0.93 % 0.93 % Allowance for credit losses on loans as a percent of non-performing loans 290.71 % 265.57 % 290.53 % 148.89 % 134.91 % Share Information: Common stock, number of shares outstanding(1) 7,825,388 7,825,501 7,803,102 7,804,593 7,770,658 Treasury stock, number of shares held(1) — — 1,459,691 1,458,200 1,492,135 Book value per share(1) $ 18.10 $ 17.80 $ 11.90 $ 11.62 $ 11.57 Tier 1 leverage ratio (Bank-only) 16.65 % 16.34 % 14.37 % 14.31 % 13.83 % Total risk-based capital ratio (Bank-only) 23.51 % 22.76 % 18.94 % 18.67 % 18.79 % (1) Share and per share information reflects the effects of the Company's conversion and related stock offering for all periods presented, as applicable. (2) Annualized.