Please wait

img53420396_0.gif

FOR IMMEDIATE RELEASE

 

Contact:

Nick West

Director, Corporate Development

717.678.7935

IR@LINKBANCORP.COM

 

LINKBANCORP, Inc. Announces Fourth Quarter 2025 and Full Year 2025 Financial Results and Declares Dividend

January 26, 2026 – HARRISBURG, PA – LINKBANCORP, Inc. (NASDAQ: LNKB) (the “Company”), the parent company of LINKBANK (the “Bank”), reported net income of $2.9 million, or $0.08 per diluted share, for the quarter ended December 31, 2025, compared to net income of $7.8 million, or $0.21 per diluted share, for the quarter ended September 30, 2025. Excluding expenses associated with the pending merger with Burke & Herbert Financial Services Corp. (“Burke & Herbert”) and other non-core expenses, adjusted pre-tax, pre-provision net income was $11.7 million1 for the quarter ended December 31, 2025, compared to $11.0 million1 for the quarter ended September 30, 2025. Net income for the year ended December 31, 2025 was $33.5 million, or $0.90 per diluted share, compared to $26.2 million, or $0.71 for the year ended December 31, 2024. Earnings for the fourth quarter of 2025 were adversely affected by increased provision expense primarily related to a specific reserve established for a single commercial credit (the “Commercial Relationship”) with total exposure of $5.0 million, requiring a full impairment, with an after-tax effect of $4.0 million. The determination of this reserve resulted from concerns with the Commercial Relationship raised during the fourth quarter of 2025, leading to the identification of purported fraudulent activity in January 2026.

Additionally, the Company announced that the Board of Directors declared a quarterly cash dividend of $0.075 per share of common stock which is expected to be paid on March 16, 2026 to shareholders of record on February 27, 2026.

 

 

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.


Page 2 of 24

FULL YEAR 2025 HIGHLIGHTS:

Annual Earnings Grow 26.8% over Prior Year. Earnings for the year ended December 31, 2025 were $33.5 million, or $0.90 per diluted share compared to $26.2 million, or $0.71 per diluted share for the year ended December 31, 2024, an increase of 26.8%. Adjusted pre-tax, pre-provision net income grew 20% year over year from $34.8 million1 for the year ended December 31, 2024 to $41.8 million1 for the year ended December 31, 2025.
15.7% Year over Year Increase in Tangible Book Value. Book value per share increased to $8.18 at December 31, 2025 compared to $8.16 at September 30, 2025 and $7.50 at December 31, 2024. Tangible book value per share increased to $6.201 at December 31, 2025 compared to $6.151 at September 30, 2025 and $5.361 at December 31, 2024.
Expanding Deposit Franchise with 10.9% Annual Growth. Total deposits at December 31, 2025 were $2.55 billion compared to $2.67 billion at September 30, 2025 and $2.45 billion at December 31, 2024, representing an annual increase of $256.3 million2, or 10.9%, adjusting for the impact of the sale of banking operations and branches in New Jersey, including related loans and deposits (the "Branch Sale") and changes in brokered deposits.
Robust Commercial Loan Growth. Total loans at December 31, 2025 were $2.56 billion, compared to $2.46 billion at September 30, 2025 and $2.35 billion at December 31, 2024, representing an annualized increase of $307.1 million2 or 13.1% annualized excluding the impact of the Branch Sale.

 

 

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 3 of 24

Strategic Merger with Burke & Herbert. On December 18, 2025, the Company entered into a definitive agreement with Burke & Herbert, the parent company of Burke & Herbert Bank, under which the companies will combine in an all-stock combination, valued at approximately $354.2 million or $9.38 per share of Company common stock, based on the closing price for Burke & Herbert’s common stock of $69.45 as of December 17, 2025, the day prior to the merger announcement. When the transaction is complete, the combined organization will be a leading Mid-Atlantic community banking franchise with approximately $11.0 billion in assets. Completion of the proposed transaction is subject to receiving the requisite approvals of each party’s shareholders, receipt of all required regulatory approvals, and fulfillment of other customary closing conditions.

“Overall, we were pleased with the core performance reflected in our quarterly and annual results, despite the impact of the required provision for a single commercial lending relationship,” said Andrew Samuel, Chief Executive Officer of LINKBANCORP. “Annual net income reached an all-time high on strong growth in net interest income, continued progress in fee income and continued discipline in operating expenses. Looking ahead to 2026, we are excited to build on our strong organic growth, deliver exceptional service to our clients, and prepare for a successful merger with Burke & Herbert to create value for our shareholders.”

Income Statement

Net interest income before the provision for credit losses for the fourth quarter of 2025 was $27.1 million compared to $26.4 million in the third quarter of 2025 and $25.5 million for the fourth quarter of 2024. The increase was primarily driven by the significant growth in average earnings assets. Net interest margin was 3.74% for the fourth quarter of 2025 compared to 3.75% for the third quarter of 2025, and 3.85% for the fourth quarter of 2024. The spread on interest rates was stable quarter over quarter as the average loan yield decreased from 6.26% for the third quarter of 2025 to 6.22% for the fourth quarter of 2025, while the cost of funds decreased from 2.34% for the third quarter of 2025 to 2.32% for the fourth quarter of 2025. Interest income from purchase accounting accretion during the fourth quarter of 2025 was approximately $150

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 4 of 24

thousand less than that recognized in the third quarter of 2025 and $813 thousand less than the fourth quarter of 2024.

Noninterest income increased slightly quarter-over-quarter to $2.9 million for the fourth quarter of 2025 compared to $2.8 million for the third quarter of 2025. Year-over-year, noninterest income increased $326 thousand from $2.6 million for the fourth quarter of 2024.

Noninterest expense for the fourth quarter of 2025 was $19.5 million compared to $18.2 million for the third quarter of 2025 and $18.3 million for the fourth quarter of 2024. The increase resulted primarily from an increased incentive compensation accrual, which was driven by achievement of organic growth goals, as well as a $500 thousand impairment on assets included in other expense.

Income tax expense was $1.0 million for the fourth quarter of 2025, reflecting an effective tax rate of 26.1% compared to $2.2 million for the third quarter of 2025, reflecting an effective tax rate of 21.7% and $2.1 million for the fourth quarter of 2024, reflecting an effective tax rate of 21.9%.

Balance Sheet

Total assets were $3.07 billion at December 31, 2025 compared to $3.12 billion at September 30, 2025 and $2.88 billion at December 31, 2024. Deposits and net loans as of December 31, 2025 totaled $2.55 billion and $2.53 billion, respectively, compared to deposits and net loans of $2.67 billion and $2.43 billion, respectively at September 30, 2025 and $2.36 billion and $2.23 billion, respectively, at December 31, 2024. Deposits and net loans exclude recorded balances held for sale in the Branch Sale of $93.6 million and $91.8 million, respectively, at December 31, 2024, which are reflected within liabilities held for sale and assets held for sale.

Total loans at December 31, 2025 were $2.56 billion, compared to $2.46 billion at September 30, 2025, representing an increase of $99.8 million, with the majority of the growth in commercial loans. For the full year, total loans have increased $307.1 million2 from December 31, 2024, excluding the impact of the Branch Sale, or 13.1% annualized. Total commercial loan commitments originated in the fourth quarter of 2025 were $199.4 million with funded balances of $132.7 million. The average commercial loan commitment originated during the fourth quarter of 2025 totaled approximately $1.1 million with an average outstanding funded balance

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 5 of 24

of $750 thousand. Total deposits at December 31, 2025 were $2.55 billion compared to $2.67 billion at September 30, 2025, representing a decrease of $113.3 million or -4.3% annualized driven by seasonal outflows related primarily to professional services and commercial clients. For the full year, total deposits have increased $256.3 million2 from December 31, 2024, or 10.9%, adjusting for the impact of the Branch Sale and changes in brokered deposits. Noninterest bearing deposits totaled $603.7 million at December 31, 2025, down from $640.1 million at September 30, 2025. Brokered deposits decreased $40.0 million to $35.0 million at December 31, 2025. Average deposits increased $57.4 million, or 2.3%, to $2.56 billion for the quarter ended December 31, 2025, compared to $2.50 billion for the quarter ended September 30, 2025. This continued growth reflects our focus on developing deep relationships with our retail, professional services, and commercial clients to build a strong deposit franchise.

The Company continues to maintain strong on-balance sheet liquidity, as total cash, cash equivalents, and securities available for sale were $314.9 million at December 31, 2025 compared to $462.1 million at September 30, 2025 and $311.7 million at December 31, 2024. Available sources of liquidity remain stable, with total availability of sources of liquidity of $1.31 billion at December 31, 2025.

Shareholders’ equity increased to $306.4 million at December 31, 2025 from $305.5 million at September 30, 2025. Book value per share increased to $8.18 at December 31, 2025 compared to $8.16 at September 30, 2025. Tangible book value per share increased to $6.201 at December 31, 2025 compared to $6.151 at September 30, 2025 and $5.361at December 31, 2024, representing 15.7% growth year over year.

Asset Quality

The Company recorded a $6.6 million provision for credit losses during the fourth quarter of 2025, $5.0 million of which related to a specific reserve for the Commercial Relationship referenced above. As noted above, the impairment resulted from concerns with the Commercial Relationship raised during the fourth quarter of 2025, leading to the identification of purported fraudulent activity in January 2026. The Company is pursuing all available sources of recovery. Based on the Company’s review of the circumstances of the purported fraudulent activity involving this borrower, the Company believes this incident is an isolated occurrence and not indicative of a broader increase in exposure to fraud-related losses in connection with its lending

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 6 of 24

businesses. The remaining $1.6 million in provision recorded was driven by the strong loan growth experienced in the fourth quarter.

As of December 31, 2025, the Company’s non-performing assets decreased to $24.4 million, representing 0.79% of total assets, compared to $24.6 million, representing 0.79% of total assets at September 30, 2025, resulting from the successful sale of multiple properties from one credit relationship, offset by the addition of the Commercial Relationship. Loans 30-89 days past due at December 31, 2025 were $8.22 million, representing 0.32% of total loans compared to $4.73 million or 0.19% of total loans at September 30, 2025 and $2.89 million or 0.13% of total loans at December 31, 2024. The increase was driven entirely by the inclusion of the Commercial Relationship, without which loans 30-89 days past due at December 31, 2025 would have decreased to $3.24 million.

The allowance for credit losses for loans was $31.7 million, or 1.24% of total loans held for investment at December 31, 2025, compared to $25.3 million, or 1.03% of total loans held for investment at September 30, 2025. The ratio of the allowance for credit losses for loans to nonperforming assets was 129.85% at December 31, 2025, compared to 102.90% at September 30, 2025. The increase in the allowance for credit losses was primarily due to the $5.0 million specific reserve for the Commercial Relationship.

The Company recorded $57 thousand in net recoveries during the fourth quarter of 2025 compared to $300 thousand in net charge-offs for the third quarter of 2025.

 

Capital

The Bank’s regulatory capital ratios were well in excess of regulatory minimums to be considered “well capitalized” as of December 31, 2025. The Bank’s Total Capital Ratio and Tier 1 Capital Ratio were 12.07% and 10.94% respectively, at December 31, 2025, compared to 12.31% and 11.39%, respectively, at September 30, 2025 and 11.55% and 10.74%, respectively, at December 31, 2024. The Company’s ratio of Tangible Common Equity to Tangible Assets was 7.75%1 at December 31, 2025 compared to 7.56%1 at September 30, 2025 and 7.16%1 at December 31, 2024.

 

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 7 of 24

 

 

 

ABOUT LINKBANCORP, Inc.

LINKBANCORP, Inc. was formed in 2018 with a mission to positively impact lives through community banking. Its subsidiary bank, LINKBANK, is a Pennsylvania state-chartered bank serving individuals, families, nonprofits and business clients throughout Pennsylvania, Maryland, Delaware and Virginia, through 24 client solutions centers and www.linkbank.com. LINKBANCORP, Inc. common stock is traded on the Nasdaq Capital Market under the symbol "LNKB". For further company information, visit ir.linkbancorp.com.

Forward Looking Statements

This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of current or historical fact and involve substantial risks and uncertainties. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects," "may," "will," "should," and other similar expressions can be used to identify forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Among the risks and uncertainties that could cause actual results to differ from those described in the forward-looking statements include, but are not limited to the following: costs or difficulties associated with newly developed or acquired operations; changes in general economic trends, including inflation, tariffs and changes in interest rates; increased competition; changes in consumer demand for financial services; our ability to control costs and expenses; adverse developments in borrower industries and, in particular, declines in real estate values; changes in and compliance with federal and state laws that regulate our business and capital levels; our ability to raise capital as needed; and the effects of any cybersecurity breaches. In addition, factors from the proposed merger with Burke & Herbert that could cause actual results to differ materially include the following: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between Burke & Herbert and the Company; the outcome of any legal proceedings that may be instituted against Burke & Herbert or the Company; the possibility that the proposed transaction will not close when expected or at all because required regulatory, shareholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated (and the risk that required regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction); the ability of Burke & Herbert and the Company to meet expectations regarding the timing, completion and accounting and tax treatments of the proposed transaction; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the common stock of either or both parties to the proposed transaction; the possibility that the anticipated benefits of the proposed transaction will not be 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 Burke & Herbert and the Company do business; certain restrictions during the pendency of the proposed transaction that may impact the parties’ ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management’s attention from ongoing business operations and opportunities; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the merger within the expected timeframes or at all and to

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 8 of 24

successfully integrate the Company’s operations and those of Burke & Herbert; such integration may be more difficult, time- consuming or costly than expected; revenues following the proposed transaction may be lower than expected; Burke & Herbert’s and the Company’s success in executing their respective business plans and strategies and managing the risks involved in the foregoing; the dilution caused by Burke & Herbert’s issuance of additional shares of its capital stock in connection with the proposed transaction; effects of the announcement, pendency or completion of the proposed transaction on the ability of Burke & Herbert and the Company to retain customers and retain and hire key personnel and maintain relationships with their suppliers, and on their operating results and businesses generally; and risks related to the potential impact of general economic, political and market factors on the companies or the proposed transaction and other factors that may affect future results of Burke & Herbert and the Company; and the other factors discussed in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of each of Burke & Herbert’s and the Company’s Quarterly Report on Form 10–Q for the quarters ended March 31, 2025, June 30, 2025 and September 30, 2025, and other reports Burke & Herbert and the Company file with the Securities and Exchange Commission (the “SEC”).

The Company does not undertake, and specifically disclaims, any obligation to publicly revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements, except as required by law. Accordingly, you should not place undue reliance on forward-looking statements.

Additional Information and Where to Find It

In connection with the proposed transaction, Burke & Herbert will file a registration statement on Form S-4 with the SEC to register the shares of Burke & Herbert common stock to be issued in connection with the proposed transaction. The registration statement will include a joint proxy statement of Burke & Herbert and the Company, which also constitutes a prospectus of Burke & Herbert, that will be sent to shareholders of Burke & Herbert and shareholders of the Company seeking certain approvals related to the proposed transaction. Each of Burke & Herbert and the Company may file with the SEC other relevant documents concerning the proposed transaction. This press release does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any offer or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended. INVESTORS AND SHAREHOLDERS OF THE COMPANY AND THEIR RESPECTIVE AFFILIATES ARE URGED TO READ, WHEN AVAILABLE, THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY STATEMENT/PROSPECTUS TO BE INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT BURKE & HERBERT, THE COMPANY AND THE PROPOSED TRANSACTION. Investors and shareholders will be able to obtain a free copy of the registration statement, including the joint proxy statement/prospectus, as well as other relevant documents filed with the SEC containing information about Burke & Herbert and the Company, without charge, at the SEC’s website www.sec.gov.Copies of documents filed with the SEC by Burke & Herbert will be made available free of charge in the “Investor Relations” section of Burke & Herbert’s website,

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 9 of 24

www.burkeandherbertbank.com,under the heading “Financials.” Copies of documents filed with the SEC by the Company will be made available free of charge in the “Investor Relations” section of the Company’s website, www.linkbank.com, under the heading “Financials.” The information on Burke & Herbert’s or the Company’s respective websites is not, and shall not be deemed to be, a part of this press release or incorporated into other filings either company makes with the SEC.

 

Participants in Solicitation

Burke & Herbert, the Company, and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from shareholders of Burke & Herbert and shareholders of the Company in respect of the proposed transaction under the rules of the SEC. Information regarding Burke & Herbert’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on March 31, 2025, and certain other documents filed by Burke & Herbert with the SEC. Information regarding the Company’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on April 17, 2025, and certain other documents filed by the Company with the SEC. Other information regarding the participants in the solicitation of proxies in respect of the proposed transaction and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with the SEC. Free copies of these documents, when available, may be obtained as described in the preceding paragraph.

 

 

 

 

 

 

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.

2 See Loan and Deposit Tables for Branch Sale Reconciliation


Page 10 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Consolidated Balance Sheet (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

(In Thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing cash equivalents

 

$

15,482

 

 

$

15,321

 

 

$

15,319

 

 

$

14,830

 

 

$

13,834

 

Interest-bearing deposits with other institutions

 

 

36,811

 

 

 

178,832

 

 

 

139,764

 

 

 

205,352

 

 

 

152,266

 

Cash and cash equivalents

 

 

52,293

 

 

 

194,153

 

 

 

155,083

 

 

 

220,182

 

 

 

166,100

 

Securities available for sale, at fair value

 

 

262,620

 

 

 

267,930

 

 

 

169,569

 

 

 

159,183

 

 

 

145,590

 

Securities held to maturity, net of allowance for credit losses

 

 

25,485

 

 

 

26,595

 

 

 

26,809

 

 

 

27,662

 

 

 

31,508

 

Loans receivable, gross

 

 

2,556,729

 

 

 

2,456,977

 

 

 

2,356,609

 

 

 

2,273,941

 

 

 

2,255,749

 

Allowance for credit losses - loans

 

 

(31,674

)

 

 

(25,342

)

 

 

(24,651

)

 

 

(26,619

)

 

 

(26,435

)

Loans receivable, net

 

 

2,525,055

 

 

 

2,431,635

 

 

 

2,331,958

 

 

 

2,247,322

 

 

 

2,229,314

 

Investments in restricted bank stock

 

 

7,735

 

 

 

4,791

 

 

 

4,821

 

 

 

4,780

 

 

 

5,209

 

Premises and equipment, net

 

 

15,957

 

 

 

15,822

 

 

 

15,861

 

 

 

17,920

 

 

 

18,029

 

Right-of-Use Asset – premises

 

 

15,225

 

 

 

15,632

 

 

 

15,410

 

 

 

14,537

 

 

 

14,913

 

Bank-owned life insurance

 

 

53,708

 

 

 

53,263

 

 

 

52,943

 

 

 

52,507

 

 

 

52,079

 

Goodwill and other intangible assets

 

 

74,172

 

 

 

75,213

 

 

 

76,296

 

 

 

77,379

 

 

 

79,761

 

Deferred tax asset

 

 

15,952

 

 

 

15,003

 

 

 

16,474

 

 

 

16,729

 

 

 

18,866

 

Assets held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,146

 

Accrued interest receivable and other assets

 

 

21,790

 

 

 

22,334

 

 

 

21,330

 

 

 

23,288

 

 

 

23,263

 

TOTAL ASSETS

 

$

3,069,992

 

 

$

3,122,371

 

 

$

2,886,554

 

 

$

2,861,489

 

 

$

2,878,778

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest bearing

 

$

603,728

 

 

$

640,100

 

 

$

646,654

 

 

$

646,002

 

 

$

658,646

 

Interest bearing

 

 

1,951,024

 

 

 

2,027,999

 

 

 

1,809,755

 

 

 

1,787,692

 

 

 

1,701,936

 

Total deposits

 

 

2,554,752

 

 

 

2,668,099

 

 

 

2,456,409

 

 

 

2,433,694

 

 

 

2,360,582

 

Long-term borrowings

 

 

 

 

 

40,000

 

 

 

40,000

 

 

 

40,000

 

 

 

40,000

 

Short-term borrowings

 

 

115,000

 

 

 

 

 

 

 

 

 

 

 

 

10,000

 

Note payable

 

 

 

 

 

 

 

 

 

 

 

559

 

 

 

565

 

Subordinated debt

 

 

62,281

 

 

 

62,255

 

 

 

62,279

 

 

 

62,129

 

 

 

61,984

 

Lease liabilities

 

 

15,564

 

 

 

15,965

 

 

 

15,740

 

 

 

15,284

 

 

 

15,666

 

Liabilities held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93,777

 

Accrued interest payable and other liabilities

 

 

15,963

 

 

 

30,595

 

 

 

14,128

 

 

 

15,757

 

 

 

15,983

 

TOTAL LIABILITIES

 

 

2,763,560

 

 

 

2,816,914

 

 

 

2,588,556

 

 

 

2,567,423

 

 

 

2,598,557

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

370

 

 

 

370

 

 

 

370

 

 

 

370

 

 

 

370

 

Surplus

 

 

266,090

 

 

 

265,637

 

 

 

265,293

 

 

 

264,871

 

 

 

264,449

 

Retained earnings

 

 

42,300

 

 

 

42,157

 

 

 

37,107

 

 

 

32,507

 

 

 

19,947

 

Accumulated other comprehensive loss

 

 

(2,328

)

 

 

(2,707

)

 

 

(4,772

)

 

 

(3,682

)

 

 

(4,545

)

TOTAL SHAREHOLDERS' EQUITY

 

 

306,432

 

 

 

305,457

 

 

 

297,998

 

 

 

294,066

 

 

 

280,221

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,069,992

 

 

$

3,122,371

 

 

$

2,886,554

 

 

$

2,861,489

 

 

$

2,878,778

 

Common shares outstanding

 

 

37,457,914

 

 

 

37,447,026

 

 

 

37,441,879

 

 

 

37,377,342

 

 

 

37,370,917

 

 

 


Page 11 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Consolidated Statements of Operations (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

(In Thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

 

$

39,123

 

 

$

37,755

 

 

$

37,082

 

 

$

149,951

 

 

$

146,175

 

Other

 

 

3,974

 

 

 

4,269

 

 

 

3,224

 

 

 

14,638

 

 

 

12,549

 

Total interest and dividend income

 

 

43,097

 

 

 

42,024

 

 

 

40,306

 

 

 

164,589

 

 

 

158,724

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

13,614

 

 

 

13,677

 

 

 

12,823

 

 

 

52,115

 

 

 

51,033

 

Other Borrowings

 

 

1,098

 

 

 

950

 

 

 

962

 

 

 

3,965

 

 

 

3,977

 

Subordinated Debt

 

 

1,261

 

 

 

1,011

 

 

 

976

 

 

 

4,219

 

 

 

3,820

 

Total interest expense

 

 

15,973

 

 

 

15,638

 

 

 

14,761

 

 

 

60,299

 

 

 

58,830

 

NET INTEREST INCOME BEFORE
   PROVISION FOR CREDIT LOSSES

 

 

27,124

 

 

 

26,386

 

 

 

25,545

 

 

 

104,290

 

 

 

99,894

 

Provision for credit losses

 

 

6,594

 

 

 

1,003

 

 

 

132

 

 

 

8,169

 

 

 

257

 

NET INTEREST INCOME AFTER
   PROVISION FOR CREDIT LOSSES

 

 

20,530

 

 

 

25,383

 

 

 

25,413

 

 

 

96,121

 

 

 

99,637

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

1,074

 

 

 

1,120

 

 

 

1,339

 

 

 

4,311

 

 

 

4,036

 

Bank-owned life insurance

 

 

445

 

 

 

463

 

 

 

433

 

 

 

1,772

 

 

 

1,633

 

Net realized gains (losses) on the sale of debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Gain on sale of loans

 

 

358

 

 

 

157

 

 

 

70

 

 

 

719

 

 

 

270

 

Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

 

11,093

 

 

 

 

Other

 

 

1,043

 

 

 

1,065

 

 

 

752

 

 

 

4,020

 

 

 

2,919

 

Total noninterest income

 

 

2,920

 

 

 

2,805

 

 

 

2,594

 

 

 

21,915

 

 

 

8,862

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

11,223

 

 

 

10,513

 

 

 

10,147

 

 

 

43,144

 

 

 

41,061

 

Occupancy

 

 

1,373

 

 

 

1,356

 

 

 

1,368

 

 

 

5,501

 

 

 

5,945

 

Equipment and data processing

 

 

1,631

 

 

 

2,063

 

 

 

1,884

 

 

 

7,789

 

 

 

7,174

 

Professional fees

 

 

745

 

 

 

593

 

 

 

531

 

 

 

2,553

 

 

 

2,830

 

FDIC insurance and supervisory fees

 

 

255

 

 

 

439

 

 

 

687

 

 

 

1,830

 

 

 

2,396

 

Intangible amortization

 

 

1,041

 

 

 

1,083

 

 

 

1,162

 

 

 

4,291

 

 

 

4,778

 

Merger & restructuring expenses

 

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Advertising

 

 

155

 

 

 

128

 

 

 

128

 

 

 

603

 

 

 

633

 

Other

 

 

2,466

 

 

 

1,996

 

 

 

2,339

 

 

 

9,015

 

 

 

9,173

 

Total noninterest expense

 

 

19,539

 

 

 

18,171

 

 

 

18,302

 

 

 

75,433

 

 

 

74,904

 

Income before income tax expense

 

 

3,911

 

 

 

10,017

 

 

 

9,705

 

 

 

42,603

 

 

 

33,595

 

Income tax expense

 

 

969

 

 

 

2,178

 

 

 

2,121

 

 

 

9,092

 

 

 

7,386

 

NET INCOME

 

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE, BASIC

 

$

0.08

 

 

$

0.21

 

 

$

0.20

 

 

$

0.90

 

 

$

0.71

 

 EARNINGS PER SHARE, DILUTED

 

$

0.08

 

 

$

0.21

 

 

$

0.20

 

 

$

0.90

 

 

$

0.71

 

WEIGHTED-AVERAGE COMMON SHARES
   OUTSTANDING,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

 

37,266,414

 

 

 

37,192,313

 

 

 

37,045,701

 

 

 

37,173,548

 

 

 

36,990,672

 

DILUTED

 

 

37,415,446

 

 

 

37,335,646

 

 

 

37,166,107

 

 

 

37,315,644

 

 

 

37,105,614

 

 

 


Page 12 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Financial Highlights (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars In Thousands, except per share data)

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Net Interest Income

 

27,124

 

 

 

26,386

 

 

 

25,545

 

 

 

104,290

 

 

 

99,894

 

Provision for Credit Losses

 

6,594

 

 

 

1,003

 

 

 

132

 

 

 

8,169

 

 

 

257

 

Non-Interest Income

 

2,920

 

 

 

2,805

 

 

 

2,594

 

 

 

21,915

 

 

 

8,862

 

Non-Interest Expense

 

19,539

 

 

 

18,171

 

 

 

18,302

 

 

 

75,433

 

 

 

74,904

 

Earnings per Share, Basic

 

0.08

 

 

 

0.21

 

 

 

0.20

 

 

 

0.90

 

 

 

0.71

 

Adjusted Earnings per Share, Basic (2)

 

0.10

 

 

 

0.21

 

 

 

0.21

 

 

 

0.71

 

 

 

0.73

 

Earnings per Share, Diluted

 

0.08

 

 

 

0.21

 

 

 

0.20

 

 

 

0.90

 

 

 

0.71

 

Adjusted Earnings per Share, Diluted (2)

 

0.10

 

 

 

0.21

 

 

 

0.21

 

 

 

0.71

 

 

 

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.74

%

 

 

3.75

%

 

 

3.85

%

 

 

3.81

%

 

 

3.88

%

Annualized Return on Assets ("ROA")

 

0.38

%

 

 

1.04

%

 

 

1.06

%

 

 

1.14

%

 

 

0.94

%

Adjusted ROA2

 

0.50

%

 

 

1.04

%

 

 

1.07

%

 

 

0.90

%

 

 

0.97

%

Annualized Return on Equity ("ROE")

 

3.78

%

 

 

10.33

%

 

 

10.82

%

 

 

11.28

%

 

 

9.62

%

Adjusted ROE2

 

4.93

%

 

 

10.33

%

 

 

10.88

%

 

 

8.92

%

 

 

9.89

%

Efficiency Ratio

 

65.03

%

 

 

62.25

%

 

 

65.04

%

 

 

59.77

%

 

 

68.87

%

Adjusted Efficiency Ratio3

 

61.21

%

 

 

62.25

%

 

 

64.84

%

 

 

63.72

%

 

 

68.04

%

Noninterest Income to Avg. Assets

 

0.38

%

 

 

0.37

%

 

 

0.36

%

 

 

0.75

%

 

 

0.32

%

Noninterest Expense to Avg. Assets

 

2.52

%

 

 

2.42

%

 

 

2.56

%

 

 

2.57

%

 

 

2.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2025

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

Financial Condition Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

3,069,992

 

 

$

3,122,371

 

 

$

2,886,554

 

 

$

2,861,489

 

 

$

2,878,778

 

Loans Receivable, Net

 

2,525,055

 

 

 

2,431,635

 

 

 

2,331,958

 

 

 

2,247,322

 

 

 

2,229,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Noninterest-bearing Deposits

 

603,728

 

 

 

640,100

 

 

 

646,654

 

 

 

646,002

 

 

 

658,646

 

     Interest-bearing Deposits

 

1,951,024

 

 

 

2,027,999

 

 

 

1,809,755

 

 

 

1,787,692

 

 

 

1,701,936

 

Total Deposits

$

2,554,752

 

 

$

2,668,099

 

 

$

2,456,409

 

 

$

2,433,694

 

 

$

2,360,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Ratio1

 

12.07

%

 

 

12.31

%

 

 

12.43

%

 

 

12.61

%

 

 

11.55

%

Tier 1 Capital Ratio1

 

10.94

%

 

 

11.39

%

 

 

11.51

%

 

 

11.71

%

 

 

10.74

%

Common Equity Tier 1 Capital Ratio1

 

10.94

%

 

 

11.39

%

 

 

11.51

%

 

 

11.71

%

 

 

10.74

%

Leverage Ratio1

 

9.69

%

 

 

9.95

%

 

 

10.34

%

 

 

10.02

%

 

 

9.49

%

Tangible Common Equity to Tangible Assets4

 

7.75

%

 

 

7.56

%

 

 

7.89

%

 

 

7.78

%

 

 

7.16

%

Tangible Book Value per Share5

$

6.20

 

 

$

6.15

 

 

$

5.92

 

 

$

5.80

 

 

$

5.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing Assets

$

24,393

 

 

$

24,627

 

 

$

21,877

 

 

$

26,041

 

 

$

17,173

 

Non-performing Assets to Total Assets

 

0.79

%

 

 

0.79

%

 

 

0.76

%

 

 

0.91

%

 

 

0.60

%

Non-performing Loans to Total Loans

 

0.95

%

 

 

1.00

%

 

 

0.93

%

 

 

1.15

%

 

 

0.76

%

Allowance for Credit Losses - Loans ("ACLL")

$

31,674

 

 

$

25,342

 

 

$

24,651

 

 

$

26,619

 

 

$

26,435

 

ACLL to Total Loans

 

1.24

%

 

 

1.03

%

 

 

1.05

%

 

 

1.17

%

 

 

1.17

%

ACLL to Nonperforming Assets

 

129.85

%

 

 

102.90

%

 

 

112.68

%

 

 

102.22

%

 

 

153.93

%

Net chargeoffs (recoveries)(6)

$

(57

)

 

$

300

 

 

$

40

 

 

$

81

 

 

$

252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - These capital ratios have been calculated using bank-level capital

 

(2) - This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

 


Page 13 of 24

(3) - The efficiency ratio, as adjusted represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains or losses from securities sales and merger related expenses. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

(4) - We calculate tangible common equity as total shareholders' equity less goodwill and other intangibles, and we calculate tangible assets as total assets less goodwill and other intangibles. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

(5) - We calculate tangible book value per common share as total shareholders' equity less goodwill and other intangibles, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is book value per common share. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

(6) - Charge offs for the twelve months ended December 31, 2025 do not include the impact of a settlement of a purchase credit deteriorated loan ("PCD") that resulted in a net decrease to the allowance of $2.0 million, which was covered by a specific reserve established on this PCD loan at the time of acquisition.

 

 

 

 


Page 14 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Net Interest Margin - Linked Quarter-To-Date (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

December 31, 2025

 

 

September 30, 2025

 

(Dollars in thousands)

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

Int. Earn. Cash

 

$

90,179

 

 

$

672

 

 

 

2.96

%

 

$

190,584

 

 

$

1,893

 

 

 

3.94

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

247,687

 

 

 

2,950

 

 

 

4.73

%

 

 

162,865

 

 

 

2,089

 

 

 

5.09

%

Tax-Exempt

 

 

44,550

 

 

 

474

 

 

 

4.22

%

 

 

42,763

 

 

 

363

 

 

 

3.37

%

Total Securities

 

 

292,237

 

 

 

3,424

 

 

 

4.65

%

 

 

205,628

 

 

 

2,452

 

 

 

4.73

%

Total Cash Equiv. and Investments

 

 

382,416

 

 

 

4,096

 

 

 

4.25

%

 

 

396,212

 

 

 

4,345

 

 

 

4.35

%

Total Loans (3)

 

 

2,497,355

 

 

 

39,123

 

 

 

6.22

%

 

 

2,393,119

 

 

 

37,755

 

 

 

6.26

%

Total Earning Assets

 

 

2,879,771

 

 

 

43,219

 

 

 

5.95

%

 

 

2,789,331

 

 

 

42,100

 

 

 

5.99

%

Other Assets

 

 

191,711

 

 

 

 

 

 

 

 

 

194,442

 

 

 

 

 

 

 

Total Assets

 

$

3,071,482

 

 

 

 

 

 

 

 

$

2,983,773

 

 

 

 

 

 

 

Interest bearing demand

 

$

644,650

 

 

 

3,643

 

 

 

2.24

%

 

$

592,572

 

 

 

3,498

 

 

 

2.34

%

Money market demand

 

 

633,856

 

 

 

3,597

 

 

 

2.25

%

 

 

635,450

 

 

 

3,985

 

 

 

2.49

%

Time deposits

 

 

630,472

 

 

 

6,374

 

 

 

4.01

%

 

 

623,505

 

 

 

6,194

 

 

 

3.94

%

Total Borrowings

 

 

182,877

 

 

 

2,359

 

 

 

5.12

%

 

 

153,493

 

 

 

1,961

 

 

 

5.07

%

Total Interest-Bearing Liabilities

 

 

2,091,855

 

 

 

15,973

 

 

 

3.03

%

 

 

2,005,020

 

 

 

15,638

 

 

 

3.09

%

Non Interest-Bearing Deposits

 

 

635,055

 

 

 

 

 

 

 

 

 

646,608

 

 

 

 

 

 

 

Total Cost of Funds

 

 

2,726,910

 

 

 

15,973

 

 

 

2.32

%

 

 

2,651,628

 

 

 

15,638

 

 

 

2.34

%

Other Liabilities

 

 

35,907

 

 

 

 

 

 

 

 

 

31,044

 

 

 

 

 

 

 

Total Liabilities

 

 

2,762,817

 

 

 

 

 

 

 

 

 

2,682,672

 

 

 

 

 

 

 

Shareholders' Equity

 

 

308,665

 

 

 

 

 

 

 

 

 

301,101

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

3,071,482

 

 

 

 

 

 

 

 

$

2,983,773

 

 

 

 

 

 

 

Net Interest Income/Spread (FTE)

 

 

 

 

 

27,246

 

 

 

2.92

%

 

 

 

 

 

26,462

 

 

 

2.90

%

Tax-Equivalent Basis Adjustment

 

 

 

 

 

(122

)

 

 

 

 

 

 

 

 

(76

)

 

 

 

Net Interest Income

 

 

 

 

$

27,124

 

 

 

 

 

 

 

 

$

26,386

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.74

%

 

 

 

 

 

 

 

 

3.75

%

(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.

 

(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table

 

(3) Includes the balances of nonaccrual loans

 

 

 

 

 

 

 


Page 15 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Net Interest Margin - Quarter-To-Date (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31,

 

 

 

2025

 

 

2024

 

(Dollars in thousands)

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

Int. Earn. Cash

 

$

90,179

 

 

$

672

 

 

 

2.96

%

 

$

128,802

 

 

$

1,300

 

 

 

4.02

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

247,687

 

 

 

2,950

 

 

 

4.73

%

 

 

138,168

 

 

 

1,540

 

 

 

4.43

%

Tax-Exempt

 

 

44,550

 

 

 

474

 

 

 

4.22

%

 

 

44,958

 

 

 

486

 

 

 

4.30

%

Total Securities

 

 

292,237

 

 

 

3,424

 

 

 

4.65

%

 

 

183,126

 

 

 

2,026

 

 

 

4.40

%

Total Cash Equiv. and Investments

 

 

382,416

 

 

 

4,096

 

 

 

4.25

%

 

 

311,928

 

 

 

3,326

 

 

 

4.24

%

Total Loans (3)

 

 

2,497,355

 

 

 

39,123

 

 

 

6.22

%

 

 

2,327,829

 

 

 

37,082

 

 

 

6.34

%

Total Earning Assets

 

 

2,879,771

 

 

 

43,219

 

 

 

5.95

%

 

 

2,639,757

 

 

 

40,408

 

 

 

6.09

%

Other Assets

 

 

191,711

 

 

 

 

 

 

 

 

 

202,693

 

 

 

 

 

 

 

Total Assets

 

$

3,071,482

 

 

 

 

 

 

 

 

$

2,842,450

 

 

 

 

 

 

 

Interest bearing demand

 

$

644,650

 

 

 

3,643

 

 

 

2.24

%

 

$

537,856

 

 

 

3,043

 

 

 

2.25

%

Money market demand

 

 

633,856

 

 

 

3,597

 

 

 

2.25

%

 

 

567,593

 

 

 

3,139

 

 

 

2.20

%

Time deposits

 

 

630,472

 

 

 

6,374

 

 

 

4.01

%

 

 

607,231

 

 

 

6,641

 

 

 

4.35

%

Total Borrowings

 

 

182,877

 

 

 

2,359

 

 

 

5.12

%

 

 

153,117

 

 

 

1,938

 

 

 

5.04

%

Total Interest-Bearing Liabilities

 

 

2,091,855

 

 

 

15,973

 

 

 

3.03

%

 

 

1,865,797

 

 

 

14,761

 

 

 

3.15

%

Non Interest-Bearing Deposits

 

 

635,055

 

 

 

 

 

 

 

 

 

665,276

 

 

 

 

 

 

 

Total Cost of Funds

 

 

2,726,910

 

 

 

15,973

 

 

 

2.32

%

 

 

2,531,073

 

 

 

14,761

 

 

 

2.32

%

Other Liabilities

 

 

35,907

 

 

 

 

 

 

 

 

 

32,493

 

 

 

 

 

 

 

Total Liabilities

 

 

2,762,817

 

 

 

 

 

 

 

 

 

2,563,566

 

 

 

 

 

 

 

Shareholders' Equity

 

 

308,665

 

 

 

 

 

 

 

 

 

278,884

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

3,071,482

 

 

 

 

 

 

 

 

$

2,842,450

 

 

 

 

 

 

 

Net Interest Income/Spread (FTE)

 

 

 

 

 

27,246

 

 

 

2.92

%

 

 

 

 

 

25,647

 

 

 

2.94

%

Tax-Equivalent Basis Adjustment

 

 

 

 

 

(122

)

 

 

 

 

 

 

 

 

(102

)

 

 

 

Net Interest Income

 

 

 

 

$

27,124

 

 

 

 

 

 

 

 

$

25,545

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.74

%

 

 

 

 

 

 

 

 

3.85

%

(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.

 

(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table

 

(3) Includes the balances of nonaccrual loans

 

 

 

 

 

 

 

 

 

 


Page 16 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Net Interest Margin - Year-To-Date (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31,

 

 

 

2025

 

 

2024

 

(Dollars in thousands)

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

Int. Earn. Cash

 

$

126,531

 

 

$

4,633

 

 

 

3.66

%

 

$

111,790

 

 

$

4,890

 

 

 

4.37

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

176,647

 

 

 

8,608

 

 

 

4.87

%

 

 

128,140

 

 

 

6,206

 

 

 

4.84

%

Tax-Exempt

 

 

43,468

 

 

 

1,768

 

 

 

4.07

%

 

 

43,134

 

 

 

1,839

 

 

 

4.26

%

Total Securities

 

 

220,115

 

 

 

10,376

 

 

 

4.71

%

 

 

171,274

 

 

 

8,045

 

 

 

4.70

%

Total Cash Equiv. and Investments

 

 

346,646

 

 

 

15,009

 

 

 

4.33

%

 

 

283,064

 

 

 

12,935

 

 

 

4.57

%

Total Loans (3)

 

 

2,392,590

 

 

 

149,951

 

 

 

6.27

%

 

 

2,290,618

 

 

 

146,175

 

 

 

6.38

%

Total Earning Assets

 

 

2,739,236

 

 

 

164,960

 

 

 

6.02

%

 

 

2,573,682

 

 

 

159,110

 

 

 

6.18

%

Other Assets

 

 

192,063

 

 

 

 

 

 

 

 

 

205,568

 

 

 

 

 

 

 

Total Assets

 

$

2,931,299

 

 

 

 

 

 

 

 

$

2,779,250

 

 

 

 

 

 

 

Interest bearing demand

 

$

582,618

 

 

$

13,396

 

 

 

2.30

%

 

$

476,686

 

 

$

10,344

 

 

 

2.17

%

Money market demand

 

 

595,229

 

 

 

13,619

 

 

 

2.29

%

 

 

579,232

 

 

 

12,981

 

 

 

2.24

%

Time deposits

 

 

596,161

 

 

 

25,100

 

 

 

4.21

%

 

 

617,894

 

 

 

27,708

 

 

 

4.48

%

Total Borrowings

 

 

187,859

 

 

 

8,184

 

 

 

4.36

%

 

 

149,572

 

 

 

7,797

 

 

 

5.21

%

Total Interest-Bearing Liabilities

 

 

1,961,867

 

 

 

60,299

 

 

 

3.07

%

 

 

1,823,384

 

 

 

58,830

 

 

 

3.23

%

Non Interest-Bearing Deposits

 

 

640,536

 

 

 

 

 

 

 

 

 

653,966

 

 

 

 

 

 

 

Total Cost of Funds

 

$

2,602,403

 

 

$

60,299

 

 

 

2.32

%

 

$

2,477,350

 

 

$

58,830

 

 

 

2.37

%

Other Liabilities

 

 

31,938

 

 

 

 

 

 

 

 

 

29,515

 

 

 

 

 

 

 

Total Liabilities

 

$

2,634,341

 

 

 

 

 

 

 

 

$

2,506,865

 

 

 

 

 

 

 

Shareholders' Equity

 

$

296,958

 

 

 

 

 

 

 

 

$

272,385

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

2,931,299

 

 

 

 

 

 

 

 

$

2,779,250

 

 

 

 

 

 

 

Net Interest Income/Spread (FTE)

 

 

 

 

 

104,661

 

 

 

2.95

%

 

 

 

 

 

100,280

 

 

 

2.95

%

Tax-Equivalent Basis Adjustment

 

 

 

 

 

(371

)

 

 

 

 

 

 

 

 

(386

)

 

 

 

Net Interest Income

 

 

 

 

$

104,290

 

 

 

 

 

 

 

 

$

99,894

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.81

%

 

 

 

 

 

 

 

 

3.88

%

(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.

 

(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table

 

(3) Includes the balances of nonaccrual loans

 

 

 


Page 17 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Loans Receivable Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 Agriculture and farmland loans

 

$

61,611

 

 

$

62,098

 

 

$

61,996

 

 

$

66,684

 

 

$

67,741

 

 Construction loans

 

 

172,917

 

 

 

155,542

 

 

 

140,976

 

 

 

136,421

 

 

 

158,296

 

 Commercial & industrial loans

 

 

275,824

 

 

 

266,765

 

 

 

259,877

 

 

 

257,302

 

 

 

252,163

 

 Commercial real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Multifamily

 

 

244,554

 

 

 

236,534

 

 

 

231,469

 

 

 

215,916

 

 

 

217,331

 

      Owner occupied

 

 

545,837

 

 

 

522,674

 

 

 

502,515

 

 

 

472,895

 

 

 

493,906

 

      Non-owner occupied

 

 

771,537

 

 

 

730,740

 

 

 

681,521

 

 

 

645,793

 

 

 

658,615

 

 Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      First liens

 

 

377,108

 

 

 

377,226

 

 

 

375,879

 

 

 

378,420

 

 

 

399,476

 

      Second liens and lines of credit

 

 

87,051

 

 

 

84,395

 

 

 

81,194

 

 

 

79,905

 

 

 

78,410

 

 Consumer and other loans

 

 

17,062

 

 

 

17,645

 

 

 

17,525

 

 

 

17,097

 

 

 

17,087

 

 Municipal loans

 

 

2,767

 

 

 

2,816

 

 

 

2,917

 

 

 

3,012

 

 

 

3,886

 

 

 

 

2,556,268

 

 

 

2,456,435

 

 

 

2,355,869

 

 

 

2,273,445

 

 

 

2,346,911

 

Deferred costs

 

 

461

 

 

 

542

 

 

 

740

 

 

 

496

 

 

 

645

 

Total loans receivable

 

 

2,556,729

 

 

 

2,456,977

 

 

 

2,356,609

 

 

 

2,273,941

 

 

 

2,347,556

 

Less: Loans held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

91,807

 

Loans Held for Investment

 

$

2,556,729

 

 

$

2,456,977

 

 

$

2,356,609

 

 

$

2,273,941

 

 

$

2,255,749

 

 

 

LINKBANCORP, Inc. and Subsidiaries

 

Loan Growth Calculation Excluding Branch Sale (Unaudited)

 

 

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

December 31, 2025

 

 Total Loans at December 31, 2025

 

 

 

 

 

$

2,556,729

 

 Total Loans at December 31, 2024

 

 

 

 

 

 

2,347,556

 

 Year-to-date Change

 

 

 

 

 

 

209,173

 

 Net Book Value of Loans Sold

 

 

 

 

 

 

97,952

 

 Loan Growth Excluding Branch Sale

 

 

 

 

 

 

307,125

 

 Annualized Growth Rate

 

 

 

 

 

 

13.08

%

 

 


Page 18 of 24

LINKBANCORP, Inc. and Subsidiaries

 

 

 

 

Investments in Securities Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025

 

 

 

 

(In Thousands)

 

Amortized
Cost

 

 

Net
Unrealized Gains
(Losses)

 

 

Fair
Value

 

 

 

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

US Government Agency securities

 

$

11,337

 

 

$

292

 

 

$

11,629

 

 

 

 

Obligations of state and political subdivisions

 

 

49,892

 

 

 

(2,378

)

 

 

47,514

 

 

 

 

Mortgage-backed securities in government-sponsored entities

 

 

203,984

 

 

 

(935

)

 

 

203,049

 

 

 

 

Other securities

 

 

434

 

 

 

(6

)

 

 

428

 

 

 

 

 

 

$

265,647

 

 

$

(3,027

)

 

$

262,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized
Cost

 

 

Net Unrealized Losses

 

 

Fair Value

 

 

Allowance for Credit Losses

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debentures

 

$

12,250

 

 

$

(367

)

 

$

11,883

 

 

$

(391

)

Structured mortgage-backed securities

 

 

13,626

 

 

 

(298

)

 

 

13,328

 

 

 

 

 

 

$

25,876

 

 

$

(665

)

 

$

25,211

 

 

$

(391

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

(In Thousands)

 

Amortized
Cost

 

 

Net
Unrealized Gains
(Losses)

 

 

Fair
Value

 

 

 

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

US Government Agency securities

 

$

13,017

 

 

$

56

 

 

$

13,073

 

 

 

 

Obligations of state and political subdivisions

 

 

51,254

 

 

 

(4,053

)

 

 

47,201

 

 

 

 

Mortgage-backed securities in government-sponsored entities

 

 

88,289

 

 

 

(3,506

)

 

 

84,783

 

 

 

 

Other securities

 

 

542

 

 

 

(9

)

 

 

533

 

 

 

 

 

 

$

153,102

 

 

$

(7,512

)

 

$

145,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized
Cost

 

 

Net Unrealized Losses

 

 

Fair Value

 

 

Allowance for Credit Losses

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debentures

 

$

15,250

 

 

$

(984

)

 

$

14,266

 

 

$

(459

)

Structured mortgage-backed securities

 

 

16,717

 

 

 

(699

)

 

 

16,018

 

 

 

 

 

 

$

31,967

 

 

$

(1,683

)

 

$

30,284

 

 

$

(459

)

 

 


Page 19 of 24

LINKBANCORP, Inc. and Subsidiaries

 

Deposits Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

Demand, noninterest-bearing

 

$

603,728

 

 

$

640,100

 

 

$

646,654

 

 

$

646,002

 

 

$

686,510

 

Demand, interest-bearing

 

 

658,523

 

 

 

677,496

 

 

 

576,050

 

 

 

577,170

 

 

 

537,546

 

Money market and savings

 

 

617,534

 

 

 

656,727

 

 

 

580,143

 

 

 

553,240

 

 

 

553,807

 

Time deposits, $250 and over

 

 

210,105

 

 

 

201,648

 

 

 

177,897

 

 

 

166,441

 

 

 

167,165

 

Time deposits, other

 

 

429,862

 

 

 

417,128

 

 

 

400,665

 

 

 

387,226

 

 

 

405,493

 

Brokered deposits

 

 

35,000

 

 

 

75,000

 

 

 

75,000

 

 

 

103,615

 

 

 

103,615

 

 

 

 

2,554,752

 

 

 

2,668,099

 

 

 

2,456,409

 

 

 

2,433,694

 

 

 

2,454,136

 

Less: Deposits held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93,554

 

Total deposits

 

$

2,554,752

 

 

$

2,668,099

 

 

$

2,456,409

 

 

$

2,433,694

 

 

$

2,360,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Deposits Detail, for the Three Months Ended (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

Demand, noninterest-bearing

 

$

635,055

 

 

$

646,608

 

 

$

628,962

 

 

$

649,440

 

 

$

665,276

 

Demand, interest-bearing

 

 

644,650

 

 

 

592,572

 

 

 

547,177

 

 

 

545,475

 

 

 

537,856

 

Money market and savings

 

 

633,856

 

 

 

635,450

 

 

 

553,294

 

 

 

555,663

 

 

 

567,593

 

Time deposits

 

 

630,472

 

 

 

599,048

 

 

 

575,205

 

 

 

576,366

 

 

 

568,615

 

Brokered deposits

 

 

11,467

 

 

 

24,457

 

 

 

34,117

 

 

 

56,283

 

 

 

38,616

 

Total deposits

 

$

2,555,500

 

 

$

2,498,135

 

 

$

2,338,755

 

 

$

2,383,227

 

 

$

2,377,956

 

Balances in table above include deposits held for sale for the three months ended December 31, 2024.

 

 

 

 

LINKBANCORP, Inc. and Subsidiaries

 

Core Deposit Growth Calculation Excluding Branch Sale (Unaudited)

 

 

 

 

 

 

 

(In Thousands)

 

 

 

December 31, 2025

 

 Total Deposits at December 31, 2025

 

 

 

$

2,554,752

 

 Less: Brokered Deposits at December 31, 2025

 

 

 

 

(35,000

)

 Total Core Deposits at December 31, 2025

 

 

 

$

2,519,752

 

 

 

 

 

 

 

 Total Deposits at December 31, 2024

 

 

 

$

2,454,136

 

 Less: Brokered Deposits at December 31, 2024

 

 

 

 

(103,615

)

 Total Core Deposits at December 31, 2024

 

 

 

$

2,350,521

 

 

 

 

 

 

 

 Year-to-date Change in Core Deposits

 

 

 

 

169,231

 

 Net Book Value of Deposits Sold

 

 

 

 

87,086

 

 Deposit Growth Excluding Branch Sale

 

 

 

 

256,317

 

 Annualized Growth Rate

 

 

 

 

10.90

%

 

 


Page 20 of 24

 

Appendix A – Reconciliation to Non-GAAP Financial Measures

This document contains supplemental financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Management uses these non-GAAP measures in its analysis of the Company’s performance. These measures should not be considered a substitute for GAAP basis measures nor should they be viewed as a substitute for operating results determined in accordance with GAAP. Management believes the presentation of non-GAAP financial measures that exclude the impact of specified items provide useful supplemental information that is essential to a proper understanding of the Company’s financial condition and results. Non-GAAP measures are not formally defined under GAAP, and other entities may use calculation methods that differ from those used by us. As a complement to GAAP financial measures, our management believes these non-GAAP financial measures assist investors in comparing the financial condition and results of operations of financial institutions due to the industry prevalence of such non-GAAP measures. See the tables below for a reconciliation of these non-GAAP measures to the most directly comparable GAAP financial measures.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Page 21 of 24

Adjusted Return on Average Assets

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands)

 

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

Net income

 

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Average assets

 

 

3,071,482

 

 

 

2,983,773

 

 

 

2,842,450

 

 

 

2,931,299

 

 

 

2,779,250

 

Return on average assets (annualized)

 

 

0.38

%

 

 

1.04

%

 

 

1.06

%

 

 

1.14

%

 

 

0.94

%

Net income

 

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

 

33,511

 

 

 

26,209

 

Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

 

(11,093

)

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

2,440

 

 

 

 

Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

(108

)

 

 

 

Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

(84

)

 

 

 

Net (gains) losses on sale or impairment of assets

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

(4

)

Tax effect(1)

 

 

(110

)

 

 

 

 

 

 

 

 

(110

)

 

 

1

 

Merger & restructuring expenses

 

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Tax effect(1)

 

 

(143

)

 

 

 

 

 

(12

)

 

 

(156

)

 

 

(192

)

Adjusted Net Income (Non-GAAP)

 

$

3,839

 

 

$

7,839

 

 

$

7,628

 

 

$

26,478

 

 

 

26,928

 

Average assets

 

$

3,071,482

 

 

$

2,983,773

 

 

$

2,842,450

 

 

$

2,931,299

 

 

 

2,779,250

 

Adjusted return on average assets (annualized)
(Non-GAAP)

 

 

0.50

%

 

 

1.04

%

 

 

1.07

%

 

 

0.90

%

 

 

0.97

%

(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods

 

 

Adjusted Return on Average Shareholders' Equity

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands)

 

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

Net income

 

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Average shareholders' equity

 

 

308,665

 

 

 

301,101

 

 

 

278,884

 

 

 

296,958

 

 

 

272,385

 

Return on average shareholders' equity (annualized)

 

 

3.78

%

 

 

10.33

%

 

 

10.82

%

 

 

11.28

%

 

 

9.62

%

Net income

 

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

 

(11,093

)

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

2,440

 

 

 

 

Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

(108

)

 

 

 

Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

 

(84

)

 

 

 

Merger & restructuring expenses

 

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Tax effect(1)

 

 

(143

)

 

 

 

 

 

(12

)

 

 

(156

)

 

 

(192

)

Net (gains) losses on sale or impairment of assets

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

(4

)

Tax effect(1)

 

 

(110

)

 

 

 

 

 

 

 

 

(110

)

 

 

1

 

Adjusted Net Income (Non-GAAP)

 

$

3,839

 

 

$

7,839

 

 

$

7,628

 

 

$

26,478

 

 

$

26,928

 

Average shareholders' equity

 

$

308,665

 

 

$

301,101

 

 

$

278,884

 

 

$

296,958

 

 

$

272,385

 

Adjusted return on average shareholders' equity (annualized)
(Non-GAAP)

 

 

4.93

%

 

 

10.33

%

 

 

10.88

%

 

 

8.92

%

 

 

9.89

%

(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods

 

 

 

 


Page 22 of 24

 

Adjusted Earnings Per Share

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands, except per share data)

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

GAAP-Based Earnings Per Share, Basic

$

0.08

 

 

$

0.21

 

 

$

0.20

 

 

$

0.90

 

 

$

0.71

 

GAAP-Based Earnings Per Share, Diluted

$

0.08

 

 

$

0.21

 

 

$

0.20

 

 

$

0.90

 

 

$

0.71

 

Net Income

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

(11,093

)

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

2,440

 

 

 

 

Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

(108

)

 

 

 

Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

(84

)

 

 

 

Merger & restructuring expenses

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Tax effect(1)

 

(143

)

 

 

 

 

 

(12

)

 

 

(156

)

 

 

(192

)

Net (gains) losses on sale or impairment of assets

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

(4

)

Tax effect(1)

 

(110

)

 

 

 

 

 

 

 

 

(110

)

 

 

1

 

Adjusted Net Income (Non-GAAP)

$

3,839

 

 

$

7,839

 

 

$

7,628

 

 

$

26,478

 

 

$

26,928

 

Adjusted Earnings per Share, Basic (Non-GAAP)

$

0.10

 

 

$

0.21

 

 

$

0.21

 

 

$

0.71

 

 

$

0.73

 

Adjusted Earnings per Share, Diluted (Non-GAAP)

$

0.10

 

 

$

0.21

 

 

$

0.21

 

 

$

0.71

 

 

$

0.73

 

(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods

 

 

 

 

Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands, except per share data)

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

Net Income (GAAP)

$

2,942

 

 

$

7,839

 

 

$

7,584

 

 

$

33,511

 

 

$

26,209

 

Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

(11,093

)

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

2,440

 

 

 

 

Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

(108

)

 

 

 

Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Tax effect(1)

 

 

 

 

 

 

 

 

 

 

(84

)

 

 

 

Net (gains) losses on sale or impairment of assets

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

(4

)

Tax effect(1)

 

(110

)

 

 

 

 

 

 

 

 

(110

)

 

 

1

 

Merger & restructuring expenses

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Tax effect(1)

 

(143

)

 

 

 

 

 

(12

)

 

 

(156

)

 

 

(192

)

Adjusted Net Income (Non-GAAP)

 

3,839

 

 

 

7,839

 

 

 

7,628

 

 

 

26,478

 

 

 

26,928

 

Income tax expense

 

969

 

 

 

2,178

 

 

 

2,121

 

 

 

9,092

 

 

 

7,386

 

 Provision for credit losses

 

6,594

 

 

 

1,003

 

 

 

132

 

 

 

8,169

 

 

 

257

 

Tax effect included in Adjusted Net Income

 

253

 

 

 

 

 

 

12

 

 

 

(1,982

)

 

 

191

 

Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)

$

11,655

 

 

$

11,020

 

 

$

9,893

 

 

$

41,757

 

 

$

34,762

 

(1) Tax effect was 22% for the three months ended December 31, 2025 and September 30, 2025, and twelve months ended December 31, 2025, and 21% for all other periods

 

 

 

 

 


Page 23 of 24

Tangible Common Equity and Tangible Book Value

(Dollars in thousands, except per share data)

 

12/31/2025

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

 

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

306,432

 

 

$

305,457

 

 

$

297,998

 

 

$

294,066

 

 

$

280,221

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

Other intangible assets

 

 

(15,366

)

 

 

(16,407

)

 

 

(17,490

)

 

 

(18,573

)

 

 

(20,955

)

 

 

Tangible common equity (Non-GAAP)

 

$

232,260

 

 

$

230,244

 

 

$

221,702

 

 

$

216,687

 

 

$

200,460

 

 

 

Common shares outstanding

 

 

37,457,914

 

 

 

37,447,026

 

 

 

37,441,879

 

 

 

37,377,342

 

 

 

37,370,917

 

 

 

Book value per common share

 

$

8.18

 

 

$

8.16

 

 

$

7.96

 

 

$

7.87

 

 

$

7.50

 

 

 

Tangible book value per common share
(Non-GAAP)

 

$

6.20

 

 

$

6.15

 

 

$

5.92

 

 

$

5.80

 

 

$

5.36

 

 

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,069,992

 

 

$

3,122,371

 

 

$

2,886,554

 

 

$

2,861,489

 

 

$

2,878,778

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

(58,806

)

 

 

Other intangible assets

 

 

(15,366

)

 

 

(16,407

)

 

 

(17,490

)

 

 

(18,573

)

 

 

(20,955

)

 

 

Tangible assets (Non-GAAP)

 

$

2,995,820

 

 

$

3,047,158

 

 

$

2,810,258

 

 

$

2,784,110

 

 

$

2,799,017

 

 

 

Tangible common equity to tangible assets (Non-GAAP)

 

 

7.75

%

 

 

7.56

%

 

 

7.89

%

 

 

7.78

%

 

 

7.16

%

 

 

 

 

 

Return on Tangible Common Equity

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands)

12/31/2025

 

 

12/31/2025

 

Net income

$

2,942

 

 

$

33,511

 

 

 

 

 

 

 

Average shareholders' equity

 

308,665

 

 

 

296,958

 

Adjustments:

 

 

 

 

 

Goodwill

 

(58,806

)

 

 

(58,806

)

Other intangible assets

 

(16,020

)

 

 

(15,366

)

Average tangible common equity (Non-GAAP)

$

233,839

 

 

$

222,786

 

 

 

 

 

 

 

Return on tangible common equity (annualized) (Non-GAAP)

 

4.99

%

 

 

15.04

%

 

 


Page 24 of 24

Adjusted Efficiency Ratio

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

(Dollars in thousands)

12/31/2025

 

 

9/30/2025

 

 

12/31/2024

 

 

12/31/2025

 

 

12/31/2024

 

GAAP-based efficiency ratio

 

65.03

%

 

 

62.25

%

 

 

65.04

%

 

 

59.77

%

 

 

68.87

%

Net interest income

$

27,124

 

 

$

26,386

 

 

$

25,545

 

 

$

104,290

 

 

$

99,894

 

Noninterest income

 

2,920

 

 

 

2,805

 

 

 

2,594

 

 

 

21,915

 

 

 

8,862

 

Less: Gain on sale of branches

 

 

 

 

 

 

 

 

 

 

(11,093

)

 

 

 

Less: net gains (losses) on sale of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

Adjusted revenue (Non-GAAP)

 

30,044

 

 

 

29,191

 

 

 

28,139

 

 

 

115,112

 

 

 

108,752

 

Total noninterest expense

 

19,539

 

 

 

18,171

 

 

 

18,302

 

 

 

75,433

 

 

 

74,904

 

Less: Merger & restructuring expenses

 

650

 

 

 

 

 

 

56

 

 

 

707

 

 

 

914

 

Less: Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Less: Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Less: Impairment of assets

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

 

Adjusted non-interest expense

$

18,389

 

 

$

18,171

 

 

$

18,246

 

 

$

73,355

 

 

$

73,990

 

Efficiency ratio, as adjusted (Non-GAAP)

 

61.21

%

 

 

62.25

%

 

 

64.84

%

 

 

63.72

%

 

 

68.04

%

 

 

 

Adjusted noninterest expense (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

(Dollars in thousands, except per share data)

 

12/31/2025

 

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

Noninterest expense - GAAP

 

$

19,539

 

 

$

18,171

 

 

$

18,065

 

 

$

19,658

 

 

$

18,302

 

Merger & restructuring expenses

 

 

650

 

 

 

 

 

 

16

 

 

 

41

 

 

 

56

 

Transaction bonus accrual

 

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

Board restructuring accrual

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

 

Impairment of assets

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted noninterest expense (Non-GAAP)

 

$

18,389

 

 

$

18,171

 

 

$

18,049

 

 

$

18,746

 

 

$

18,246