LCNB Corp. Reports Financial Results for the Three Months Ended March 31, 2025

Author's Avatar
Apr 22, 2025

LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced financial results for the three months ended March 31, 2025.

Commenting on the financial results, LCNB President and Chief Executive Officer, Eric Meilstrup said, “Our first-quarter performance reflects the continued success of our strategic initiatives focused on integrating recent acquisitions, strengthening our balance sheet, and delivering valuable financial products and services to our communities. I am also pleased to report that the April 2024 Eagle Financial Bancorp, Inc. ("Eagle") acquisition has already experienced a positive tangible book value earn back, which is a year earlier than expected. The November 2023 Cincinnati Federal acquisition remains on schedule for a positive tangible book value earn back by early 2026. We continue to pursue growth strategies across our expanded Southwestern Ohio footprint, including leveraging our LCNB Wealth Management capabilities.”

Mr. Meilstrup continued: “The actions we took last year to improve our balance sheet have reduced more expensive borrowings and further fortified our balance sheet. As a result, we ended the quarter with our strongest loan-to-deposit ratio in four quarters, our highest net interest margin in seven quarters, and our largest equity-to-asset ratio in twelve quarters. These achievements, combined with solid operating performance, contributed to a 120% year-over-year increase in earnings per diluted share and continued growth in both book value and tangible book value per share.”

“While the economic and geopolitical environment has become more uncertain, we remain focused on further strengthening our balance sheet, optimizing profitability, and continuing to provide our communities with exceptional financial products and services. I am confident in the long-term direction we are headed. We continue to believe LCNB is well positioned for profitable growth in 2025, as we benefit further from our expanded banking platform, strong asset quality, and compelling financial model,” concluded Mr. Meilstrup.

Income Statement

Net income for the 2025 first quarter was $4.6 million, compared to $1.9 million for the same period last year. Earnings per basic and diluted share for the 2025 first quarter were $0.33, compared to $0.15 for the same period last year.

Net interest income for the three months ended March 31, 2025 was $16.3 million, compared to $13.9 million for the same period in 2024. The growth in net interest income was primarily due to the reduction in average interest rates paid on interest-bearing liabilities and higher average rates earned on loans. For the 2025 first quarter, LCNB’s tax equivalent net interest margin was 3.25%, compared to 2.72% for the same period last year.

Non-interest income for the three months ended March 31, 2025 was $5.2 million, compared to $3.9 million for the same period last year. The $1.3 million, or 32.9% year-over-year increase in non-interest income was due to net gains from sales of loans, as well as higher fiduciary income, service charges, and other income.

Non-interest expense for the three months ended March 31, 2025 was $15.8 million, compared to $15.5 million for the same period last year. The $337,000 increase was primarily due to higher operating expenses associated with the Eagle acquisition during April 2024 and increased marketing expenses, partially offset by the lack of merger-related expenses compared to the same period last year. The Company had $775,000 of one-time merger-related expenses that occurred in the 2024 first quarter.

Capital Allocation

For the three months ended March 31, 2025, LCNB paid $0.22 per share in dividends.

Balance Sheet

Total assets at March 31, 2025 increased 0.9%, to $2.30 billion, from $2.28 billion at March 31, 2024. Net loans at March 31, 2025 were $1.71 billion, an increase of 3.6%, or $59.7 million, from March 31, 2024. During the quarter ended March 31, 2025, the Company originated $84.9 million in loans and sold $21.5 million into the secondary market, which generated $841,000 of gains and benefited first quarter non-interest income.

Loans held for sale totaled $6.1 million at March 31, 2025, compared to $5.6 million at December 31, 2024 and $75.6 million at March 31, 2024, and are primarily composed of loans scheduled to be sold to an investor. Proceeds from loan sales that occurred during 2024 were used for general corporate purposes that included supporting loan originations, paying down higher cost funding sources, and adding to liquidity balances.

Total deposits at March 31, 2025 increased 3.4% to $1.92 billion compared to $1.86 billion at March 31, 2024. Not including the Eagle acquisition, total deposit relationships, including off-balance-sheet deposits, increased 1.29% organically, or by $24.5 million, from March 31, 2024.

At March 31, 2025, shareholders' equity was $258.7 million, compared to $233.7 million at March 31, 2024. On a per-share basis, shareholders' equity at March 31, 2025 was $18.26, compared to $17.67 at March 31, 2024.

At March 31, 2025, tangible shareholders' equity was $160.6 million, compared to $149.0 million at March 31, 2024. The 7.8% year-over-year increase in tangible shareholders' equity was primarily from higher retained earnings and an improvement in the unrealized losses on the available-for-sale investment portfolio. On a per-share basis, tangible shareholders' equity was $11.34 at March 31, 2025, compared to $11.26 at March 31, 2024.

Assets Under Management

Total assets managed at March 31, 2025 were $4.16 billion, compared to $3.98 billion at March 31, 2024. The year-over-year increase in total assets managed was due to the Eagle acquisition and organic growth in LCNB total assets, trust and investments, cash management, and brokerage accounts, partially offset by lower mortgage loans serviced. Organically, trust and investments and brokerage accounts increased due to a higher number of new LCNB Wealth Management customer accounts and an increase in the fair value of managed assets.

Asset Quality

For the 2025 first quarter, LCNB recorded a provision for credit losses of $197,000, compared to a provision for credit losses of $125,000 for the 2024 first quarter.

Net charge-offs for the 2025 first quarter were $39,000, or 0.01% of average loans, compared to net charge-offs of $45,000, or 0.01% of average loans, annualized, for the same period last year.

Total nonperforming loans, which include non-accrual loans and loans past due 90 days or more and still accruing interest, were $4.9 million, or 0.28% of total loans, at March 31, 2025, compared to $3.2 million, or 0.20% of total loans, at March 31, 2024. The year-over-year increase in nonaccrual loans was primarily due to one commercial and industrial relationship, representing a balance of $1.4 million, and three residential real estate loans, representing a balance of $557,000. LCNB does not foresee any additional losses on these loans, as they are currently deemed to have adequate provision. The nonperforming assets-to-total-assets ratio was 0.21% at March 31, 2025, compared to 0.14% at March 31, 2024.

About LCNB Corp.

LCNB Corp. is a financial holding company headquartered in Lebanon, Ohio. Through its subsidiary, LCNB National Bank (the “Bank”), it serves customers and communities in Southwest and South-Central Ohio. A financial institution with a long tradition for building strong relationships with customers and communities, the Bank offers convenient banking locations in Butler, Clermont, Clinton, Fayette, Franklin, Hamilton, Montgomery, Preble, Ross, and Warren Counties, Ohio. The Bank continually strives to exceed customer expectations and provides an array of services for all personal and business banking needs including checking, savings, online banking, personal lending, business lending, agricultural lending, business support, deposit and treasury, investment services, trust and IRAs and stock purchases. LCNB Corp. common shares are traded on the NASDAQ Capital Market Exchange® under the symbol “LCNB.” Learn more about LCNB Corp. at www.lcnb.com

Forward-Looking Statements

Certain statements made in this news release regarding LCNBs financial condition, results of operations, plans, objectives, future performance and business, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. These forward-looking statements are identified by the fact they are not historical facts and include words such as anticipate, could, may, feel, expect, believe, plan, and similar expressions. Please refer to LCNBs Annual Report on Form 10-K for the year ended December 31, 2024, as well as its other filings with the SEC, for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

These forward-looking statements reflect management's current expectations based on all information available to management and its knowledge of LCNBs business and operations. Additionally, LCNBs financial condition, results of operations, plans, objectives, future performance and business are subject to risks and uncertainties that may cause actual results to differ materially. These factors include, but are not limited to:

1.

the success, impact, and timing of the implementation of LCNBs business strategies;

2.

LCNBs ability to integrate recent and future acquisitions, including Cincinnati Bancorp, Inc. and Eagle Financial Bancorp, Inc., may be unsuccessful or may be more difficult, time-consuming, or costly than expected;

3.

LCNB may incur increased loan charge-offs in the future and the allowance for credit losses may be inadequate;

4.

LCNB may face competitive loss of customers;

5.

changes in the interest rate environment, either by interest rate increases or decreases, may have results on LCNBs operations materially different from those anticipated by LCNBs market risk management functions;

6.

changes in general economic conditions and increased competition could adversely affect LCNBs operating results;

7.

changes in regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact LCNBs operating results;

8.

LCNB may experience difficulties growing loan and deposit balances;

9.

United States trade relations with foreign countries could negatively impact the financial condition of LCNB's customers, which could adversely affect LCNB's operating results and financial condition;

10.

global and/or domestic geopolitical relations and/or conflicts could create financial market uncertainty and have negative impacts on commodities, currency, and stability, which could adversely affect LCNB's operating results and financial condition;

11.

difficulties with technology or data security breaches, including cyberattacks or widespread outages, could negatively affect LCNB's ability to conduct business and its relationships with customers, vendors, and others;

12.

adverse weather events and natural disasters and global and/or national epidemics could negatively affect LCNBs customers given its concentrated geographic scope, which could impact LCNBs operating results; and

13.

government intervention in the U.S. financial system, including the effects of legislative, tax, accounting, and regulatory actions and reforms, including, the Jumpstart Our Business Startups Act, the Consumer Financial Protection Bureau, the capital ratios of Basel III as adopted by the federal banking authorities, changes in deposit insurance premium levels, and any such future regulatory actions or reforms.

Forward-looking statements made herein reflect management's expectations as of the date such statements are made. Such information is provided to assist shareholders and potential investors in understanding current and anticipated financial operations of LCNB and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. LCNB undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made.

Exhibit 99.2

LCNB Corp. and Subsidiaries

Financial Highlights

(Dollars in thousands, except per share amounts)

(Unaudited)

Three Months Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Condensed Income Statement

Interest income

$

25,316

26,894

26,398

26,965

24,758

Interest expense

9,017

10,181

11,428

11,748

10,863

Net interest income

16,299

16,713

14,970

15,217

13,895

Provision for credit losses

197

649

660

528

125

Net interest income after provision for credit losses

16,102

16,064

14,310

14,689

13,770

Non-interest income

5,222

5,988

6,407

4,080

3,929

Non-interest expense

15,809

14,592

15,387

17,825

15,472

Income before income taxes

5,515

7,460

5,330

944

2,227

Provision for income taxes

906

1,340

798

19

312

Net income

$

4,609

$

6,120

$

4,532

$

925

$

1,915

Supplemental Income Statement Information

Accretion income on acquired loans

$

692

1,271

800

1,248

776

Amortization expenses on acquired interest-bearing liabilities

119

378

638

459

Tax-equivalent net interest income

16,338

16,754

15,013

15,256

13,933

Pre-provision, pre-tax net income

5,712

8,109

5,990

1,472

2,352

Per Share Data

Dividends per share

$

0.22

0.22

0.22

0.22

0.22

Basic earnings per common share

$

0.33

0.44

0.31

0.07

0.15

Diluted earnings per common share

$

0.33

0.44

0.31

0.07

0.15

Book value per share

$

18.26

17.92

17.95

17.33

17.67

Tangible book value per share

$

11.34

10.96

10.97

10.08

11.26

Weighted average common shares outstanding:

Basic

14,051,310

14,027,043

14,018,765

13,948,671

13,112,302

Diluted

14,051,310

14,027,043

14,018,765

13,948,671

13,112,302

Shares outstanding at period end

14,166,915

14,118,040

14,110,210

14,151,755

13,224,276

Selected Financial Ratios

Return on average assets

0.81

%

1.04

%

0.76

%

0.15

%

0.34

%

Return on average equity

7.33

%

9.60

%

7.23

%

1.53

%

3.28

%

Return on average tangible common equity

11.91

%

15.67

%

12.27

%

2.59

%

5.12

%

Dividend payout ratio

66.67

%

50.00

%

70.97

%

314.29

%

146.67

%

Net interest margin (tax equivalent)

3.25

%

3.22

%

2.84

%

2.86

%

2.72

%

Efficiency ratio (tax equivalent)

73.33

%

64.16

%

71.83

%

92.19

%

86.62

%

Selected Balance Sheet Items

Cash and cash equivalents

$

37,670

35,744

39,374

34,872

32,951

Debt and equity securities

305,644

306,795

313,545

312,241

306,775

Loans:

Commercial and industrial

$

112,580

118,494

119,079

125,703

122,229

Commercial, secured by real estate

1,110,276

1,113,921

1,105,405

1,117,798

1,099,601

Residential real estate

463,379

456,298

459,740

458,949

398,250

Consumer

19,030

20,474

22,088

22,912

24,137

Agricultural

13,161

13,242

13,113

11,685

12,647

Other, including deposit overdrafts

133

179

496

233

73

Deferred net origination fees

(929

)

(796

)

(861

)

(533

)

(583

)

Loans, gross

1,717,630

1,721,812

1,719,060

1,736,747

1,656,354

Less allowance for credit losses

12,124

12,001

11,867

11,270

10,557

Loans, net

$

1,705,506

$

1,709,811

$

1,707,193

$

1,725,477

$

1,645,797

Loans held for sale

$

6,098

5,556

35,687

44,002

75,581

Three Months Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Selected Balance Sheet Items, continued

Allowance for Credit Losses on Loans:

Allowance for credit losses, beginning of period

$

12,001

11,867

11,270

10,557

10,525

Fair value adjustment for purchased credit deteriorated loans

189

Provision for credit losses on loans

162

728

681

542

77

Losses charged off

(53

)

(616

)

(122

)

(87

)

(78

)

Recoveries

14

22

38

69

33

Allowance for credit losses, end of period

$

12,124

12,001

11,867

11,270

10,557

Total earning assets

$

2,038,666

2,044,208

2,044,318

2,058,110

1,971,130

Goodwill

90,310

90,310

90,209

93,922

79,559

Core deposit intangibles

7,708

8,006

8,309

8,613

5,152

Mortgage servicing rights

2,908

3,098

3,296

3,522

3,751

Other non-earning assets

163,153

161,772

200,776

207,146

223,559

Total non-earning assets

264,079

263,186

302,590

313,203

312,021

Total assets

2,302,745

2,307,394

2,346,908

2,371,313

2,283,151

Total deposits

1,921,649

1,878,292

1,917,005

1,943,060

1,858,493

Short-term borrowings

10,000

Long-term debt

104,637

155,153

155,662

162,150

162,638

Total shareholders’ equity

258,651

253,036

253,246

245,214

233,663

Equity to assets ratio

11.23

%

10.97

%

10.79

%

10.34

%

10.23

%

Loans to deposits ratio

89.38

%

91.67

%

89.67

%

89.38

%

89.12

%

Tangible common equity (TCE)

$

160,633

154,721

154,728

142,679

148,952

Tangible common assets (TCA)

2,204,727

2,209,079

2,248,390

2,268,778

2,198,440

TCE/TCA

7.29

%

7.00

%

6.88

%

6.29

%

6.78

%

Selected Average Balance Sheet Items

Cash and cash equivalents

$

36,125

31,648

39,697

39,396

51,366

Debt and equity securities

304,033

311,323

314,255

309,668

310,771

Loans, including loans held for sale

$

1,721,894

1,751,644

1,770,330

1,818,253

1,722,568

Less allowance for credit losses on loans

11,996

11,856

11,281

11,386

10,523

Net loans

$

1,709,898

1,739,788

1,759,049

1,806,867

1,712,045

Total earning assets

$

2,036,514

2,072,397

2,099,954

2,142,064

2,056,656

Goodwill

90,310

90,218

94,006

91,733

79,526

Core deposit intangibles

7,854

8,154

8,458

8,302

5,275

Mortgage servicing rights

3,099

3,296

3,522

3,746

4,094

Other non-earning assets

160,281

158,022

159,736

158,937

149,215

Total non-earning assets

261,544

259,690

265,722

262,718

238,110

Total assets

2,298,058

2,332,087

2,365,676

2,404,782

2,294,766

Total deposits

1,896,443

1,901,442

1,936,601

1,965,987

1,824,546

Short-term borrowings

72

11

11

11,291

65,052

Long-term debt

127,289

155,573

158,419

162,555

150,177

Total shareholders’ equity

255,120

253,727

249,370

243,927

235,119

Equity to assets ratio

11.10

%

10.88

%

10.54

%

10.14

%

10.25

%

Loans to deposits ratio

90.80

%

92.12

%

91.41

%

92.49

%

94.41

%

Asset Quality

Net charge-offs

$

39

595

84

18

45

Other real estate owned

Non-accrual loans

$

4,710

4,528

3,001

2,845

2,719

Loans past due 90 days or more and still accruing

181

90

283

159

524

Total nonperforming loans

$

4,891

$

4,618

$

3,284

$

3,004

$

3,243

Net charge-offs to average loans

0.01

%

0.14

%

0.02

%

0.00

%

0.01

%

Allowance for credit losses on loans to total loans

0.71

%

0.70

%

0.69

%

0.65

%

0.64

%

Nonperforming loans to total loans

0.28

%

0.27

%

0.19

%

0.17

%

0.20

%

Nonperforming assets to total assets

0.21

%

0.20

%

0.14

%

0.13

%

0.14

%

Three Months Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Assets Under Management

LCNB Corp. total assets

$

2,302,745

2,307,394

2,346,908

2,371,313

2,283,151

Trust and investments (fair value)

957,359

942,249

933,341

897,746

890,800

Mortgage loans serviced

354,593

397,625

366,175

422,951

386,490

Cash management

100,830

146,657

165,218

93,842

13,314

Brokerage accounts (fair value)

441,621

438,310

435,611

419,646

411,211

Total assets managed

$

4,157,148

4,232,235

4,247,253

4,205,498

3,984,966

Three Months Ended March 31,

Three Months Ended December 31,

2025

2024

2024

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

Loans (1)

$

1,721,894

23,181

5.46

%

$

1,722,568

22,682

5.30

%

$

1,751,644

24,617

5.59

%

Interest-bearing demand deposits

10,337

130

5.10

%

23,317

324

5.59

%

9,185

143

6.19

%

Interest-bearing time deposits

250

%

245

%

Federal Reserve Bank stock

6,405

95

6.02

%

5,509

(4

)

(0.29

)%

6,414

193

11.97

%

Federal Home Loan Bank stock

20,710

469

9.18

%

16,239

341

8.45

%

20,710

469

9.01

%

Investment securities:

Equity securities

5,043

39

3.14

%

4,995

40

3.22

%

5,043

65

5.13

%

Debt securities, taxable

254,715

1,256

2.00

%

265,164

1,232

1.87

%

260,429

1,251

1.91

%

Debt securities, non-taxable (2)

17,160

185

4.37

%

18,864

181

3.86

%

18,727

197

4.18

%

Total earnings assets

2,036,514

25,355

5.05

%

2,056,656

24,796

4.85

%

2,072,397

26,935

5.17

%

Non-earning assets

273,545

248,633

271,546

Allowance for credit losses

(12,001

)

(10,523

)

(11,856

)

Total assets

$

2,298,058

$

2,294,766

$

2,332,087

Interest-bearing demand and money market deposits

$

570,473

2,337

1.66

%

$

643,199

3,917

2.45

%

$

551,626

2,379

1.72

%

Savings deposits

365,876

195

0.22

%

368,049

206

0.23

%

$

366,310

241

0.26

%

IRA and time certificates

497,178

5,027

4.10

%

370,130

4,067

4.42

%

$

523,486

5,760

4.38

%

Short-term borrowings

72

1

5.63

%

65,052

935

5.78

%

$

43

1

5.11

%

Long-term debt

127,289

1,457

4.64

%

150,177

1,738

4.65

%

$

155,573

1,800

4.60

%

Total interest-bearing liabilities

1,560,888

9,017

2.34

%

1,596,607

10,863

2.74

%

1,597,038

10,181

2.54

%

Demand deposits

462,916

443,168

460,020

Other liabilities

19,134

19,872

21,302

Equity

255,120

235,119

253,727

Total liabilities and equity

$

2,298,058

$

2,294,766

$

2,332,087

Net interest rate spread (3)

2.71

%

2.11

%

2.63

%

Net interest income and net interest margin on a taxable-equivalent basis (4)

16,338

3.25

%

13,933

2.72

%

16,754

3.22

%

Ratio of interest-earning assets to interest-bearing liabilities

130.47

%

128.81

%

129.77

%

(1)

Includes non-accrual loans and loans held for sale

(2)

Income from tax-exempt securities is included in interest income on a taxable-equivalent basis. Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%.

(3)

The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

(4)

The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

Exhibit 99.2

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited, dollars in thousands)

March 31, 2025

December 31, 2024

Unaudited

Audited

ASSETS:

Cash and due from banks

$

28,626

20,393

Interest-bearing demand deposits

9,044

15,351

Total cash and cash equivalents

37,670

35,744

Interest-bearing time deposits

250

250

Investment securities:

Equity securities with a readily determinable fair value, at fair value

$

1,387

1,363

Equity securities without a readily determinable fair value, at cost

3,666

3,666

Debt securities, available-for-sale, at fair value

255,891

258,327

Debt securities, held-to-maturity, at cost, net of allowance for credit losses of $5 at March 31, 2025 and December 31, 2024

17,585

16,324

Federal Reserve Bank stock, at cost

6,405

6,405

Federal Home Loan Bank stock, at cost

20,710

20,710

Loans held for sale

6,098

5,556

Loans, net of allowance for credit losses of $12,124 and $12,001 at March 31, 2025 and December 31, 2024, respectively

1,705,506

1,709,811

Premises and equipment, net

39,972

41,049

Operating lease right-of-use assets

5,935

5,785

Goodwill

90,310

90,310

Core deposit and other intangibles, net

10,616

11,104

Bank-owned life insurance

54,348

54,002

Interest receivable

9,013

8,701

Other assets, net

37,383

38,287

TOTAL ASSETS

$

2,302,745

2,307,394

LIABILITIES:

Deposits:

Noninterest-bearing

$

464,059

459,619

Interest-bearing

1,457,590

1,418,673

Total deposits

1,921,649

1,878,292

Short-term borrowings

Long-term debt

104,637

155,153

Operating lease liabilities

6,299

6,115

Accrued interest and other liabilities

11,509

14,798

TOTAL LIABILITIES

2,044,094

2,054,358

COMMITMENTS AND CONTINGENT LIABILITIES

SHAREHOLDERS' EQUITY:

Preferred shares – no par value, authorized 1,000,000 shares, none outstanding

Common shares – no par value; authorized 19,000,000 shares; issued 17,378,298 and 17,329,423 shares at March 31, 2025 and December 31, 2024, respectively; outstanding 14,166,915 and 14,118,040 shares at March 31, 2025 and December 31, 2024, respectively

187,369

186,937

Retained earnings

142,811

141,290

Treasury shares at cost, 3,211,383 shares at March 31, 2025 and December 31, 2024

(56,002

)

(56,002

)

Accumulated other comprehensive loss, net of taxes

(15,527

)

(19,189

)

TOTAL SHAREHOLDERS' EQUITY

258,651

253,036

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

2,302,745

2,307,394

Exhibit 99.2

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

Three Months Ended

March 31,

2025

2024

INTEREST INCOME:

Interest and fees on loans

$

23,181

22,682

Dividends on equity securities:

With a readily determinable fair value

10

9

Without a readily determinable fair value

29

31

Interest on debt securities:

Taxable

1,256

1,232

Non-taxable

146

143

Other investments

694

661

TOTAL INTEREST INCOME

25,316

24,758

INTEREST EXPENSE:

Interest on deposits

7,559

8,190

Interest on short-term borrowings

1

935

Interest on long-term debt

1,457

1,738

TOTAL INTEREST EXPENSE

9,017

10,863

NET INTEREST INCOME

16,299

13,895

PROVISION FOR CREDIT LOSSES

197

125

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

16,102

13,770

NON-INTEREST INCOME:

Fiduciary income

2,164

1,973

Service charges and fees on deposit accounts

1,766

1,384

Net losses from sales of debt securities, available-for-sale

(214

)

Bank-owned life insurance income

346

318

Net gains from sales of loans

841

522

Net other operating income

105

(54

)

TOTAL NON-INTEREST INCOME

5,222

3,929

NON-INTEREST EXPENSE:

Salaries and employee benefits

9,172

8,554

Equipment expenses

382

390

Occupancy expense, net

1,010

1,005

State financial institutions tax

453

428

Marketing

315

174

Amortization of intangibles

297

236

FDIC insurance premiums, net

410

504

Contracted services

870

784

Merger-related expenses

775

Other non-interest expense

2,900

2,622

TOTAL NON-INTEREST EXPENSE

15,809

15,472

INCOME BEFORE INCOME TAXES

5,515

2,227

PROVISION FOR INCOME TAXES

906

312

NET INCOME

$

4,609

1,915

Earnings per common share:

Basic

0.33

0.15

Diluted

0.33

0.15

Weighted average common shares outstanding:

Basic

14,051,310

13,112,302

Diluted

14,051,310

13,112,302

CT?id=bwnews&sty=20250422264547r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20250422264547/en/