# EDGAR Filing Document

**Accession Number:** 0000944745
**File Stem:** 0001193125-26-028227
**Filing Date:** 2026-1
**Character Count:** 91926
**Document Hash:** 338d76d2bc61997ea2e875edcc0fa06a
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-26-028227.hdr.sgml**: 20260129

**ACCESSION NUMBER**: 0001193125-26-028227

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 12

**CONFORMED PERIOD OF REPORT**: 20260128

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260129

**DATE AS OF CHANGE**: 20260129

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CIVISTA BANCSHARES, INC.
- **CENTRAL INDEX KEY:** 0000944745
- **STANDARD INDUSTRIAL CLASSIFICATION:** STATE COMMERCIAL BANKS [6022]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 341558688
- **STATE OF INCORPORATION:** OH
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36192
- **FILM NUMBER:** 26574869

**BUSINESS ADDRESS:**
- **STREET 1:** 100 EAST WATER ST
- **STREET 2:** P O BOX 5016
- **CITY:** SANDUSKY
- **STATE:** OH
- **ZIP:** 44870
- **BUSINESS PHONE:** 4196254121

**MAIL ADDRESS:**
- **STREET 1:** 100 EAST WATER ST
- **STREET 2:** P O BOX 5016
- **CITY:** SANDUSKY
- **STATE:** OH
- **ZIP:** 44870

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST CITIZENS BANC CORP /OH
- **DATE OF NAME CHANGE:** 19950502

?xml version='1.0' encoding='ASCII'? 8-K

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549**

------

## FORM 8-K

------

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported):** January 28, 2026<br>

------

Civista Bancshares, Inc.

**(Exact name of Registrant as Specified in Its Charter)**

------

---

| | | |
|:---|:---|:---|
| Ohio | 001-36192 | 34-1558688 |
| **(State or Other Jurisdiction<br>of Incorporation)** | **(Commission File Number)** | **(IRS Employer<br>Identification No.)** |
| 100 East Water Street |  |  |
| Sandusky**,** Ohio |  | 44870 |
| **(Address of Principal Executive Offices)** |  | **(Zip Code)** |

---

**Registrant's Telephone Number, Including Area Code:** (419) 625 - 4121<br>

**(Former Name or Former Address, if Changed Since Last Report)**

------

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

**Securities registered pursuant to Section 12(b) of the Act:**

---

| | | |
|:---|:---|:---|
| **<br>Title of each class** | **Trading<br>Symbol(s)** | **<br>Name of each exchange on which registered** |
| Common shares, no par value | CIVB | The Nasdaq Stock Market LLC |

---

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

Emerging growth company ☐

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

------

## Item 2.02 Results of Operations and Financial Condition.
On January 29, 2026, Civista Bancshares, Inc. announced preliminary unaudited earnings for the three and twelve-month periods ended December 31, 2025. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated herein by reference.

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

## Item 9.01 Financial Statements and Exhibits.
(d) Exhibit 99.1 [<u>Press release of Civista Bancshares, Inc. reporting financial results and earnings for the three and twelve-month periods ended December 31, 2025</u>](civb-ex99_1.htm)

Exhibit 104 Cover Page Interactive File-the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

------

**SIGNATURES**

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

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | Civista Bancshares, Inc. |
| Date: | January 29, 2026 | By:  | /s/ Ian Whinnem |
|  |  |  | Ian Whinnem,<br>Senior Vice President & Chief Financial Officer |

---

------

## Exhibit 99.1

**EXHIBIT 99.1**

![img12893331_0.jpg](img12893331_0.jpg)

**Civista Bancshares, Inc. Announces Fourth-Quarter 2025 Financial Results of $0.61 per Common Share, and Full-Year 2025 Financial Results of $2.64 per Common Share**

***Sandusky, Ohio, January 29, 2026*** /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) ("Civista") today reported net income of $12.3 million, or $0.61 per common share, for the quarter ended December 31, 2025, and net income of $46.2 million or $2.64 per common share for the year ended December 31, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Completed the closing of the acquisition of The Farmers Savings Bank ("FSB"), which added approximately $268.1 million of assets, $106.2 million of loans and leases, and $236.1 million of deposits. FSB integration is proceeding as planned, with the core conversion scheduled for February 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net income, for the fourth-quarter of 2025 of $12.3 million, a $2.4 million or 24% increase compared to $9.9 million for the fourth-quarter 2024, and $12.8 million for the third-quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Full-Year net income of $46.2 million, a $14.5 million or 46% increase compared to $31.7 million for the full-year 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Diluted earnings per common share of $0.61, for the fourth quarter of 2025, compared to $0.63 per diluted share, for the fourth quarter of 2024, and $0.68 per diluted share in the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Diluted earnings per common share of $2.64, for the full-year 2025, a $0.63 increase or 31% compared to $2.01 diluted earnings per common share for the full-year 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The fourth-quarter of 2025 included non-recurring adjustments related to the merger of FSB that negatively impacted net income by approximately $3.4 million on a pre-tax basis, $2.9 million on an after-tax basis, and $0.14 per common share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The twelve months ended December 31, 2025 included non-recurring adjustments related to the FSB merger as well as the Civista Leasing & Finance Division core system conversion, which negatively impacted net income by approximately $3.2 million on a pre-tax basis, $2.7 million on an after-tax basis, and $0.15 per common share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Efficiency ratio of 57.7%, compared to 68.3% for the fourth quarter of 2024 and 61.4% in the third quarter of 2025, decreasing for the 6th consecutive quarter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Cost of funds of 208 basis points for the fourth quarter of 2025, 34 basis points lower than the 242 basis points cost of funds for the fourth quarter of 2024, and 19 basis points lower than the 227 basis points in third quarter 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•7.9% deposit growth since December 31, 2024, including impact of the FSB mid-year acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•6.1% loan and lease balance growth since December 31, 2024, including impact of the FSB mid-year acquisition.

------

**<u>CEO Commentary:</u>**

"Our fourth-quarter results cap a year of exceptional progress for Civista, with net income for the quarter increasing to $12.3 million from $9.9 million a year ago," said Dennis G. Shaffer, CEO and President of Civista. "For the full year, net income reached $46.2 million, compared with $31.7 million in the prior year, and earnings per share increasing to $2.64 from $2.01 last year, underscoring the continued strength of our franchise and our ability to execute effectively even in a shifting rate environment. These results reflect solid operating momentum, disciplined growth, and the increasing value we're driving across our markets."

"2025 was a pivotal year for Civista," Shaffer added. "The successful acquisition of The Farmers Savings Bank expanded our presence in Northeast Ohio and strengthened our ability to serve both long-standing and new customer relationships. Our capital raise in mid-2025 continues to support balance sheet flexibility, enhancing liquidity and ensuring we remain well-positioned to meet the evolving needs of our communities."

"Credit quality remains solid, supported by disciplined underwriting and the resilience we continue to see across our customer base," Shaffer said. "While economic conditions remain mixed, our relationship-focused approach and community-banking roots equip us to navigate uncertainty with confidence. We remain committed to delivering responsible, customer-centered banking that supports the families, businesses, and communities we're proud to serve throughout our footprint."

------

**Results of Operations:** 

For the three-month periods ended December 31, 2025, September 30, 2025 and December 31, 2024 and the twelve-month periods ended December 31, 2025 and December 31, 2024.

**Fourth-Quarter 2025 Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Completed the closing of the acquisition of FSB, which added approximately $268.1 million of assets, $106.2 million of loans and leases, and $236.1 million of deposits. FSB integration proceeding as planned, with the core conversion scheduled for February 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net income of $12.3 million, a $2.4 million or 24% increase compared to $9.9 million for the fourth quarter 2024, and $12.8 million for the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Diluted earnings per common share of $0.61, for the fourth quarter of 2025, compared to $0.63 per diluted share, for the fourth quarter of 2024, and $0.68 per diluted share in the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The fourth-quarter of 2025 included non-recurring expenses related to the merger of FSB that negatively impacted net income by approximately $3.4 million on a pre-tax basis, $2.9 million on an after-tax basis, and $0.14 per common share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net interest margin (tax equivalent) of 3.69%for the fourth quarter of 2025, compared to 3.36% for the fourth quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net interest income of $36.5 million, up $5.1 million or 16.3% compared to the fourth quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Cost of deposits of 192 basis points for the fourth-quarter of 2025, up 8 basis points compared to the third-quarter of 2025, but 28 basis points lower than the 220 basis points in the fourth-quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Cost of funds of 208 basis points for the fourth-quarter of 2025, down 19 basis points from the 227 basis points in the third-quarter of 2025, and 34 basis points lower than the 242 basis points cost of funds in the fourth-quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Efficiency ratio of 57.7%, compared to 68.3% for the fourth quarter of 2024 and 61.4% for the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Return on Assets of 1.15%, compared to 0.97% for the fourth quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Return on Equity of 9.26%, compared to 10.05% for the fourth quarter of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Allowance for credit losses on loans / total loans of 1.28%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Based on the December 31, 2025, market close share price of $22.22, the $0.17 fourth quarter dividend is equivalent to an annualized yield of 3.06% and a dividend payout ratio of 27.97%.

------

**The Farmers Savings Bank Acquisition**

At the close of business on November 6, 2025, Civista closed the previously announced acquisition of FSB. The acquisition added approximately $268.1 million of total assets, $106.2 million of total loans and leases, $236.1 million of total deposits, and 2 branches. The results of the fourth quarter of 2025 reflect inclusion of FSB since November 7, 2025.

Immediately following completion of the acquisition, FSB was merged into Civista Bank. In addition, the management and organization structure was updated to reflect the combined organization. On-boarding of former FSB colleagues and their initial training remain ongoing. Certain Civista's products and services are being introduced across the legacy FSB customer base, and customer-facing colleagues are focused on both growing and retaining customers. Technology conversions have commenced and are scheduled to be substantially complete by the middle of the 2026 first-quarter.

------

**Assets**

Total assets at December 31, 2025, were $4.3 billion, an increase of $223.1 million, or 5.4% from September 30, 2025, and up $238.0 million, or 5.8%, from December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Total assets, including loans and leases, were impacted by the mid-quarter FSB acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Loan and lease balances increased $174.1 million, or 5.6% since September 30, 2025, and up $188.8 million, or 6.1% since December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Residential Real Estate has continued to grow primarily due to more home loans as we meet the demand for housing by our customers and communities.

**Deposits & Borrowings**

Total deposits at December 31, 2025, were $3.5 billion, an increase of $236.0 million, or 7.3% from September 30, 2025, and an increase of $254.6 million, or 7.9%, from December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Total deposits, including FHLB short-term advances, were impacted by the mid-quarter FSB acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Noninterest-bearing demand deposits increased $6.9 million from December 31, 2024, primarily due to a $13.2 million increase in noninterest-bearing accounts related to commercial business deposits and $1.5 million related to retail, mostly offset by a $9.5 million decrease in noninterest-bearing public funds.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Interest-bearing demand deposits decreased $19.2 million from December 31, 2024, primarily due to a $31.9 million decrease in interest-bearing public funds, slightly offset by a $14.7 million increase in retail interest-bearing demand deposits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Savings and money markets increased $107.6 million from December 31, 2024, primarily due to an increase of $123.7 million in retail, public funds, and business money market deposits coupled with an increase of $18.9 million in retail savings, slightly offset by a $32.7 million decrease in ICS money market.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Time deposits increased $257.3 million from December 31, 2024, primarily due increases of $176.4 million increase in Jumbo's and $64.8 million in retail certificates of deposit.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Brokered deposits totaled $402.1 million at December 31, 2025, which included brokered certificate of deposits of $400.0 million and brokered money markets of $2.1 million. Brokered deposits decreased $29.0 million from September 30, 2025 and $98.1 million from December 31, 2024, strategically reducing the balances of brokered deposits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•FHLB short-term advances totaled $175.0 million on December 31, 2025, down $57.0 million from September 30, 2025, and down $164.0 million from December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•FHLB long-term advances totaled $0.9 million on December 31, 2025, down from $0.1 million September 30, 2025, and down from $0.6 million on December 31, 2024.

------

**Net Interest Income and Net Interest Margin**

Net interest income increased $5.1 million, or 16.3%, for the fourth quarter of 2025, compared to the same period last year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net interest income and net interest margin, were impacted by the mid-quarter FSB acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Interest income increased $2.5 million for the fourth quarter of 2025, compared to the same period last year, attributed to average interest-earning assets increasing $201.0 million coupled with a 4-basis point increase in asset yield.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Interest expense decreased $2.6 million for the fourth quarter of 2025, compared to the same period last year. This was due to a 95-basis point reduction in higher costing short-term FHLB borrowings coupled with a 106-basis point reduction in time deposits mostly offset by $135.1 million average balance growth in total interest-bearing deposits when comparing the fourth quarter of 2025 to the same period last year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net interest margin increased 33-basis points to 3.69% for the fourth quarter of 2025, compared to 3.36% for the same period last year.

Net interest income increased $21.9 million, or 18.7%, for the twelve months ended December 31, 2025, compared to the same period last year. For the twelve months ended December 31, 2025, net interest income was increased in Q2 2025 by $1.6 million from non-recurring adjustments resulting from the Civista Leasing and Finance Division core system conversion.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Interest income increased $14.3 million for the twelve-months ended December 31, 2025, compared to the same period last year, attributed to average interest-earning assets increasing $198.8 million coupled with a 9-basis point increase in asset yield.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Interest expense decreased $7.6 million for the twelve-months ended December 31, 2025, compared to the same period last year. This was due to a 101-basis point reduction in higher costing short-term FHLB borrowings coupled with a 123-basis point drop in time deposits, mostly offset by $206.5 million average balance growth in interest-bearing deposits, when comparing the twelve-months ended December 31, 2025, to the same period last year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net interest margin increased 40-basis points to 3.61% for the twelve months ended December 31, 2025, compared to 3.21% for the same period last year.

------

**Credit**

Provision for credit losses (including provision for unfunded commitments) decreased $0.1 million for the fourth quarter of 2025 to $0.6 million compared to $0.7 million for the same period last year, and increased $0.4 million compared to $0.2 million in the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Civista recorded net charge-offs of $0.9 million for the fourth quarter of 2025 compared to net charge-offs of $2.2 million for the same period of 2024, and $0.6 million in the third quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The allowance for credit losses to loans ratio was 1.28% at December 31, 2025, compared to 1.30% at September 30, 2025, and 1.29% at December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Non-performing assets at December 31, 2025, were $31.3 million, an increase of $8.5 million or 37.3%, from September 30, 2025. The non-performing assets to assets ratio was 0.72% and 0.55% at December 31, 2025 and September 30, 2025, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The allowance for credit losses to non-performing loans increased to 134.3% at December 31, 2025, from 120.8% at December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The FSB acquisition added approximately $2.0 million to the allowance for credit losses.

------

**Non-interest Income**

Non-interest income for the fourth quarter of 2025 totaled $9.9 million, an increase of $0.9 million or 9.6%, when compared to the same period last year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Non-interest Income was impacted by the mid-quarter FSB acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Service charges increased $0.1 million for the fourth quarter of 2025, compared to the same period last year, primarily from an increase in retail overdraft fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net gain on sale of loans increased $0.3 million for the fourth quarter of 2025, compared to the same period last year, resulting from timing of selling loans.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Lease revenue and residual income increased $0.2 million for the fourth quarter of 2025 compared to the same period last year, mainly due to an increase in lease originations in the fourth quarter of 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Income from Bank Owned Life Insurance decreased $0.4 million for the fourth quarter of 2025 due to a death benefit on an insured individual in the fourth quarter of 2024.

For the twelve months ended December 31, 2025, Non-interest income totaled $34.0 million, a decrease of $3.8 million or 10.0%, when compared to the same period last year. For the twelve months ended December 31, 2025, noninterest income was reduced in the second quarter 2025 by $1.0 million from non-recurring adjustments resulting from the Civista Leasing and Finance Division core system conversion.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Service charges increased $0.3 million for the twelve months ended December 31, 2025, compared to the same period last year, primarily from an increase in retail overdraft fees year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Lease revenue and residual income decreased $3.0 million for the twelve months ended December 31, 2025, compared to the same period last year, due to stronger lease originations for most of 2024 coupled with a one-time non-recurring adjustment aforementioned above.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Other income decreased $0.9 million for the twelve month ended December 31, 2025, compared to the same period last year, primarily related to lower fee revenue from the leasing division.

------

**Non-interest Expense**

Non-interest expense for Q4 2025 totaled $31.0 million, an increase of $2.7 million or 9.6%, when compared to the same period last year. In the fourth quarter of 2025, noninterest expense was increased by $3.4 million of non-recurring adjustments related to acquisition expenses resulting from the previously announced merger with FSB that closed in November 2025. These expenses are recorded in other noninterest expenses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Non-interest expense was impacted by the mid-quarter FSB acquisition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Compensation expense decreased $0.4 million for the fourth quarter of 2025 compared to the same period last year, primarily due to an increase in the deferral of salaries and wages related to the loan originations in the fourth quarter of 2025 partially offset by an increase in medical expenses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The quarter-to-date average number of full-time equivalent ("FTE") employees was 535 at December 31, 2025, compared with an average number of 519 for the same period in 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Equipment expense decreased $0.2 million for the three months ended December 31, 2025 compared to the same period in 2024, mainly due to normal depreciation expense.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Other expenses increased $4.2 million for the fourth quarter of 2025 compared to the same period last year, mainly due to the aforementioned acquisition-related expenses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The efficiency ratio was 57.7% for the quarter ended December 31, 2025, compared to 68.3% for the same period last year. The change in the efficiency ratio is primarily due to a 9.6% increase in non-interest expenses, a 16.3% increase in net interest income, partially offset by a 9.6% increase in non-interest income.

For the twelve months ended December 31, 2025, non-interest expense totaled $113.9 million, an increase of $1.4 million or 1.3%, when compared to the same period last year. For the twelve months ended December 31, 2025, non-interest expense was increased by $3.8 million of non-recurring adjustments related to acquisition expenses from the FSB acquisition and from the Civista Leasing and Finance Division core system conversion.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Compensation expense decreased $3.1 million for the twelve months ended December 31, 2025 compared to the same period last year, primarily due to an increase in the deferral of salaries and wages related to the loan originations in 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The year-to-date average number of FTE employees was 526 at December 31, 2025, compared with an average number of 531 for the same period in 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Professional fees increased $.8 million for the twelve months ended December 31, 2025, compared to the same period last year, mainly due to utilizing consultants to assist in transitioning Civista Leasing and Finance Division to a new core processing system.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Equipment expense decreased $1.4 million for the twelve months ended December 31, 2025, compared to the same period last year, due to normal equipment depreciation as

------

well as decreases in equipment expense related to operating lease contracts, partially offset by $0.7 million in depreciation expense on assets that had a net book value but are no longer in use.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The efficiency ratio was 62.0% for the twelve months ended December 31, 2025, compared to 70.9% for the same period last year. The change in the efficiency ratio is primarily due a 18.7% increase in net interest income, partially offset by a 10.0% decrease in non-interest income.

**Taxes**

Civista's effective income tax rate for the fourth quarter of 2025 was 16.8% compared to 13.1% for the same period last year, and 18.5% for the third quarter of 2025.

Civista's effective income tax rate for the twelve months ended December 31, 2025, was 16.3% compared to 13.4% in the same period last year.

**Capital** 

Total shareholders' equity at December 31, 2025, totaled $543.5 million an increase of $44.4 million from September 30, 2025, and $155.0 million from December 31, 2024. The increases are a result of the capital raise management performed in the third quarter of 2025 and the FSB acquisition completed in the fourth quarter of 2025.

On July 10, 2025, Civista completed an underwritten public offering of its common stock, including an overallotment option. The offering totaled 3,788,238 of common shares at a price of $21.25 per share, raising $80.5 million.

On November 6, 2025, Civista completed its acquisition with FSB and issued 1,434,473 common shares at $21.76 per share, increasing common stock by $31.2 million.

Civista did not repurchase any shares in the fourth quarter of 2025 as the current repurchase plan is set to expire in April 2026. For the twelve months ended December 31, 2025, Civista liquidated 8,716 shares held by employees, at an average price of $20.36 per share, to satisfy tax obligations stemming from vesting of restricted shares.

------

**<u>Conference Call and Webcast</u>**

Civista Bancshares, Inc. will also host a conference call to discuss the Company's financial results for the fourth quarter of 2025 at 1:00 p.m. ET on Thursday, January 29, 2026. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.civb.com. Participants can also listen to the conference call by dialing 800-836-8184 and ask to be joined into the Civista Bancshares, Inc. fourth quarter 2025 earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection. An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (<u>www.civb.com</u>).

**<u>About Civista Bancshares</u>**

Civista Bancshares, Inc., is a $4.3 billion financial holding company headquartered in Sandusky, Ohio. Its primary subsidiary, Civista Bank, was founded in 1884 and provides full-service banking, commercial lending, mortgage, and wealth management services. Today, Civista Bank operates 44 locations across Ohio, Southeastern Indiana and Northern Kentucky. Civista Bank also offers commercial equipment leasing services for businesses nationwide through its Civista Leasing and Finance Division. Civista Bancshares' common shares are traded on the NASDAQ Capital Market under the symbol "CIVB". Learn more at <u>www.civb.com</u>.

**<u>Forward Looking Statements</u>**

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management's expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as "anticipate," "estimate," "project," "intend," "plan," "believe," "will" and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista's reports filed with the Securities and Exchange Commission, including those described in "Item 1A Risk Factors" of Part I of Civista's Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and any additional risks identified in the Company's subsequent Form 10-Q's. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

------

**<u>Non-GAAP Financial Measures</u>**

This press release and related materials may contain references to measures which are not defined in generally accepted accounting principles ("GAAP"). These financial measures have been included as they provide meaningful supplemental information to assess trends in the Corporation's results of operations. Information concerning these non-GAAP financial measures can be found in the financial tables. Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate the adequacy of earnings per common share, provide a greater understanding of ongoing operations and enhance comparability of results with prior periods.

For additional information, contact:

Dennis G. Shaffer

CEO and President

Civista Bancshares, Inc.

888-645-4121

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis |
| (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) |
|  | Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, |
|  | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 |
|  | Average |  | Yield/ | Average |  | Yield/ |
| <u>Assets:</u> | balance | Interest | rate \* | balance | Interest | rate \* |
| Interest-earning assets: |  |  |  |  |  |  |
| &nbsp;&nbsp;Loans \*\* | $3197327 | $49133 | 6.10% | $3061991 | 47250 | 6.14% |
| &nbsp;&nbsp;Taxable securities \*\*\* | 409398 | 3738 | 3.39% | 362997 | 3378 | 3.38% |
| &nbsp;&nbsp;Non-taxable securities \*\*\* | 284865 | 2331 | 3.86% | 292559 | 2357 | 3.83% |
| &nbsp;&nbsp;Interest-bearing deposits in other banks | 47990 | 539 | 4.46% | 21060 | 248 | 4.68% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-earning assets \*\*\* | $3939580 | $55741 | 5.61% | $3738607 | $53233 | 5.65% |
| Noninterest-earning assets: |  |  |  |  |  |  |
| &nbsp;&nbsp;Cash and due from financial institutions | 41378 |  |  | 38873 |  |  |
| &nbsp;&nbsp;Premises and equipment, net | 40815 |  |  | 48990 |  |  |
| &nbsp;&nbsp;Accrued interest receivable | 14371 |  |  | 13632 |  |  |
| &nbsp;&nbsp;Intangible assets | 138896 |  |  | 133673 |  |  |
| &nbsp;&nbsp;Bank owned life insurance | 62892 |  |  | 62866 |  |  |
| &nbsp;&nbsp;Other assets | 54326 |  |  | 49462 |  |  |
| &nbsp;&nbsp;Less allowance for loan losses | (41547) |  |  | (41353) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Assets | $4250711 |  |  | $4044750 |  |  |
| <u>Liabilities and Shareholders' Equity:</u> |  |  |  |  |  |  |
| Interest-bearing liabilities: |  |  |  |  |  |  |
| &nbsp;&nbsp;Demand and savings | $1616312 | $5767 | 1.42% | $1528163 | $5025 | 1.31% |
| &nbsp;&nbsp;Time | 1101439 | 10807 | 3.89% | 1054489 | 13111 | 4.95% |
| &nbsp;&nbsp;Short-term FHLB borrowings | 146784 | 1389 | 3.75% | 214038 | 2530 | 4.70% |
| &nbsp;&nbsp;Long-term FHLB borrowings | 895 | 6 | 2.62% | 1573 | 6 | 1.52% |
| &nbsp;&nbsp;Other borrowings | 5006 | 182 | 14.44% | 543 | 7 | 5.13% |
| &nbsp;&nbsp;Subordinated debentures | 104214 | 1139 | 4.34% | 104071 | 1199 | 4.58% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing liabilities | $2974650 | $19290 | 2.57% | $2902877 | $21878 | 3.00% |
| Non-interest-bearing deposits | 706267 |  |  | 702833 |  |  |
| Other liabilities | 44121 |  |  | 47449 |  |  |
| Shareholders' equity | 525673 |  |  | 391591 |  |  |
| Total Liabilities and Shareholders' Equity | $4250711 |  |  | $4044750 |  |  |
| Net interest income and interest rate spread |  | $36451 | 3.04% |  | $31355 | 2.65% |
| Net interest margin \*\*\* |  |  | 3.69% |  |  | 3.36% |
| \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31, 2025 and 2024, respectively. |
| \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans |
| \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $46.9 million and $52.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis | Average Balance Analysis |
| (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) | (Unaudited - Dollars in thousands) |
|  | Twelve Months Ended December 31, | Twelve Months Ended December 31, | Twelve Months Ended December 31, | Twelve Months Ended December 31, | Twelve Months Ended December 31, | Twelve Months Ended December 31, |
|  | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 |
|  | Average |  | Yield/ | Average |  | Yield/ |
| <u>Assets:</u> | balance | Interest | rate \* | balance | Interest | rate \* |
| Interest-earning assets: |  |  |  |  |  |  |
| &nbsp;&nbsp;Loans \*\* | $3140457 | $195469 | 6.22% | $2984912 | $183578 | 6.15% |
| &nbsp;&nbsp;Taxable securities \*\*\* | 403185 | 14966 | 3.42% | 357255 | 12639 | 3.18% |
| &nbsp;&nbsp;Non-taxable securities \*\*\* | 280978 | 9333 | 3.87% | 291833 | 9473 | 3.85% |
| &nbsp;&nbsp;Interest-bearing deposits in other banks | 28729 | 1217 | 4.24% | 20580 | 1005 | 4.87% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-earning assets \*\*\* | $3853349 | $220985 | 5.71% | $3654580 | $206695 | 5.62% |
| Noninterest-earning assets: |  |  |  |  |  |  |
| &nbsp;&nbsp;Cash and due from financial institutions | 39773 |  |  | 34494 |  |  |
| &nbsp;&nbsp;Premises and equipment, net | 43618 |  |  | 52230 |  |  |
| &nbsp;&nbsp;Accrued interest receivable | 14025 |  |  | 13349 |  |  |
| &nbsp;&nbsp;Intangible assets | 134399 |  |  | 134273 |  |  |
| &nbsp;&nbsp;Bank owned life insurance | 63100 |  |  | 62349 |  |  |
| &nbsp;&nbsp;Other assets | 58129 |  |  | 57879 |  |  |
| &nbsp;&nbsp;Less allowance for loan losses | (40611) |  |  | (39498) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Assets | $4165782 |  |  | $3969656 |  |  |
| <u>Liabilities and Shareholders' Equity:</u> |  |  |  |  |  |  |
| Interest-bearing liabilities: |  |  |  |  |  |  |
| &nbsp;&nbsp;Demand and savings | $1570431 | $22983 | 1.46% | $1426288 | $21853 | 1.53% |
| &nbsp;&nbsp;Time | 1021670 | 41211 | 4.03% | 959276 | 43948 | 4.58% |
| &nbsp;&nbsp;Short-term FHLB borrowings | 296338 | 12984 | 4.38% | 341692 | 18451 | 5.39% |
| &nbsp;&nbsp;Long-term FHLB borrowings | 1142 | 29 | 2.58% | 1892 | 42 | 2.22% |
| &nbsp;&nbsp;Other borrowings | 5603 | 558 | 9.97% | 8213 | 760 | 9.25% |
| &nbsp;&nbsp;Subordinated debentures | 104162 | 4637 | 4.45% | 104017 | 4931 | 4.74% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing liabilities | $2999346 | $82402 | 2.75% | $2841378 | $89985 | 3.17% |
| Non-interest-bearing deposits | 673653 |  |  | 701397 |  |  |
| Other liabilities | 43215 |  |  | 49522 |  |  |
| Shareholders' equity | 449568 |  |  | 377359 |  |  |
| Total Liabilities and Shareholders' Equity | $4165782 |  |  | $3969656 |  |  |
| Net interest income and interest rate spread |  | $138583 | 2.96% |  | $116710 | 2.45% |
| Net interest margin \*\*\* |  |  | 3.61% |  |  | 3.21% |
| \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. | \* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and 2024, respectively. |
| \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans | \*\* - Average balance includes nonaccrual loans |
| \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | \*\*\* - 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Non-interest income** |  |  |  |  |
| (unaudited - dollars in thousands) | Three months ended December 31, | Three months ended December 31, | Three months ended December 31, | Three months ended December 31, |
|  | 2025 | 2024 | $ Change | % Change |
| Service charges | $1706 | $1591 | $115 | 7.2% |
| Net gain (loss) on equity securities | 120 | 96 | 24 | 25.0% |
| Net gain on sale of loans and leases | 1594 | 1259 | 335 | 26.6% |
| ATM/Interchange fees | 1722 | 1640 | 82 | 5.0% |
| Wealth management fees | 1473 | 1464 | 9 | 0.6% |
| Lease revenue and residual income | 1518 | 1280 | 238 | 18.6% |
| Bank owned life insurance | 397 | 771 | (374) | -48.5% |
| Swap fees | 150 | 66 | 84 | 127.3% |
| Other | 1204 | 848 | 356 | 42.0% |
| &nbsp;&nbsp;Total non-interest income | $9884 | $9015 | $869 | 9.6% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Non-interest income** |  |  |  |  |
| (unaudited - dollars in thousands) | Twelve months ended December 31, | Twelve months ended December 31, | Twelve months ended December 31, | Twelve months ended December 31, |
|  | 2025 | 2024 | $ Change | % Change |
| Service charges | $6461 | $6114 | $347 | 5.7% |
| Net gain (loss) on equity securities | 271 | 252 | 19 | 7.5% |
| Net gain on sale of loans and leases | 4489 | 4438 | 51 | 1.1% |
| ATM/Interchange fees | 5902 | 5841 | 61 | 1.0% |
| Wealth management fees | 5540 | 5519 | 21 | 0.4% |
| Lease revenue and residual income | 5874 | 8911 | (3037) | -34.1% |
| Bank owned life insurance | 1835 | 2205 | (370) | -16.8% |
| Swap fees | 275 | 232 | 43 | 18.5% |
| Other | 3320 | 4236 | (916) | -21.6% |
| &nbsp;&nbsp;Total non-interest income | $33967 | $37748 | $(3781) | -10.0% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Non-interest expense** |  |  |  |  |
| (unaudited - dollars in thousands) | Three months ended December 31, | Three months ended December 31, | Three months ended December 31, | Three months ended December 31, |
|  | 2025 | 2024 | $ Change | % Change |
| Compensation expense | $14526 | $14899 | $(373) | -2.5% |
| Net occupancy Expense | 1410 | 1138 | 272 | 23.9% |
| Contracted data processing | 672 | 508 | 164 | 32.3% |
| FDIC Assessment | 493 | 1039 | (546) | -52.6% |
| State franchise tax | 343 | 608 | (265) | -43.6% |
| Professional services | 1467 | 2247 | (780) | -34.7% |
| Equipment expense | 2032 | 2240 | (208) | -9.3% |
| ATM/Interchange expense | 710 | 671 | 39 | 5.8% |
| Marketing | 410 | 448 | (38) | -8.5% |
| Amortization of core deposit intangible | 576 | 363 | 213 | 58.7% |
| Software maintenance expense | 1411 | 1376 | 35 | 2.5% |
| Other | 6953 | 2759 | 4194 | 152.0% |
| &nbsp;&nbsp;Total non-interest expense | $31003 | $28296 | $2707 | 9.6% |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Non-interest expense** |  |  |  |  |
| (unaudited - dollars in thousands) | Twelve months ended December 31, | Twelve months ended December 31, | Twelve months ended December 31, | Twelve months ended December 31, |
|  | 2025 | 2024 | $ Change | % Change |
| Compensation expense | $58741 | $61821 | $(3080) | -5.0% |
| Net occupancy expense | 5929 | 5097 | 832 | 16.3% |
| Contracted data processing | 2333 | 2248 | 85 | 3.8% |
| FDIC Assessment | 2682 | 2631 | 51 | 1.9% |
| State franchise tax | 2039 | 2052 | (13) | -0.6% |
| Professional services | 6580 | 5779 | 801 | 13.9% |
| Equipment expense | 8105 | 9553 | (1448) | -15.2% |
| ATM/Interchange expense | 2729 | 2544 | 185 | 7.3% |
| Marketing | 1386 | 2088 | (702) | -33.6% |
| Amortization of core deposit intangible | 1564 | 1484 | 80 | 5.4% |
| Software maintenance expense | 5462 | 4944 | 518 | 10.5% |
| Other | 16388 | 12279 | 4109 | 33.5% |
| &nbsp;&nbsp;Total non-interest expense | $113938 | $112520 | $1418 | 1.3% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **End of period loan and lease balances** |  |  |  |  |
| (unaudited - dollars in thousands) |  |  |  |  |
|  | December 31, | December 31, |  |  |
|  | 2025 | 2024 | $ Change | % Change |
| Commercial and Agriculture | $308692 | $328488 | $(19796) | -6.0% |
| Commercial Real Estate: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Owner Occupied | 385547 | 374367 | 11180 | 3.0% |
| &nbsp;&nbsp;&nbsp;Non-owner Occupied | 1250966 | 1225991 | 24975 | 2.0% |
| Residential Real Estate | 932379 | 763869 | 168510 | 22.1% |
| Real Estate Construction | 285137 | 305992 | (20855) | -6.8% |
| Farm Real Estate | 37775 | 23035 | 14740 | 64.0% |
| Lease financing receivable | 35103 | 46900 | (11797) | -25.2% |
| Consumer and Other | 34447 | 12588 | 21859 | 173.6% |
| &nbsp;&nbsp;Total Loans | $3270046 | $3081230 | $188816 | 6.1% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **End of period deposit balances** |  |  |  |  |
| (unaudited - dollars in thousands) |  |  |  |  |
|  | December 31, | December 31, |  |  |
|  | 2025 | 2024 | $ Change | % Change |
| Noninterest-bearing demand | $702032 | $695094 | $6938 | 1.0% |
| Interest-bearing demand | 400403 | 419583 | (19180) | -4.6% |
| Savings and money market | 1234593 | 1126974 | 107619 | 9.5% |
| Time deposits | 727294 | 469954 | 257340 | 54.8% |
| Brokered deposits | 402142 | 500265 | (98123) | -19.6% |
| &nbsp;&nbsp;Total Deposits | $3466464 | $3211870 | $254594 | 7.9% |

---

------

---

| | | |
|:---|:---|:---|
| <u>Allowance for Credit Losses</u> |  |  |
| (dollars in thousands) |  |  |
|  | Three months ended December 31, | Three months ended December 31, |
|  | 2025 | 2024 |
| Beginning of period | $40254 | $41268 |
| CECL Day 1 Adjustment FSB | 1960 | - |
| &nbsp;&nbsp;&nbsp;Charge-offs | (1064) | (2335) |
| &nbsp;&nbsp;&nbsp;Recoveries | 146 | 39 |
| &nbsp;&nbsp;&nbsp;Provision | 724 | 697 |
| End of period | $42020 | $39669 |

---

---

| | | |
|:---|:---|:---|
| <u>Allowance for Credit Losses</u> |  |  |
| (dollars in thousands) |  |  |
|  | Twelve months ended December 31, | Twelve months ended December 31, |
|  | 2025 | 2024 |
| Beginning of period | $39669 | $37160 |
| CECL Day 1 Adjustment FSB | 1960 | - |
| &nbsp;&nbsp;&nbsp;Charge-offs | (3794) | (3915) |
| &nbsp;&nbsp;&nbsp;Recoveries | 664 | 539 |
| &nbsp;&nbsp;&nbsp;Provision | 3521 | 5885 |
| End of period | $42020 | $39669 |

---

---

| | | |
|:---|:---|:---|
| <u>Allowance for Unfunded Commitments</u> |  |  |
| (dollars in thousands) |  |  |
|  | Three months ended December 31, | Three months ended December 31, |
|  | 2025 | 2024 |
| Beginning of period | $3375 | $3381 |
| &nbsp;&nbsp;&nbsp;Provision | (139) | (1) |
| End of period | $3236 | $3380 |

---

---

| | | |
|:---|:---|:---|
| <u>Allowance for Unfunded Commitments</u> |  |  |
| (dollars in thousands) |  |  |
|  | Twelve months ended December 31, | Twelve months ended December 31, |
|  | 2025 | 2024 |
| Beginning of period | $3380 | $3901 |
| &nbsp;&nbsp;&nbsp;Provision | (144) | (521) |
| End of period | $3236 | $3380 |

---

---

| | | |
|:---|:---|:---|
| (dollars in thousands) | December 31, | December 31, |
|  | 2025 | 2024 |
| Non-accrual loans | $30815 | $30950 |
| Restructured loans, accruing | 14 | 1677 |
| 90+ Days Past Due, Still Accruing | 461 | 225 |
| &nbsp;&nbsp;Total non-performing loans | 31290 | 32852 |
| Other Real Estate Owned | - | - |
| &nbsp;&nbsp;Total non-performing assets | $31290 | $32852 |

---

------

Civista Bancshares, Inc.

Financial Highlights

(Unaudited, dollars in thousands, except share and per share amounts)

---

| | | | | |
|:---|:---|:---|:---|:---|
| Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations |
|  | Three Months Ended | Three Months Ended | Twelve Months Ended | Twelve Months Ended |
|  | December 31, | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2025 | 2024 |
| Interest income | $55741 | $53233 | $220985 | $206695 |
| Interest expense | 19290 | 21878 | 82402 | 89985 |
| &nbsp;&nbsp;Net interest income | 36451 | 31355 | 138583 | 116710 |
| Provision for credit losses | 724 | 697 | 3521 | 5885 |
| Provision for unfunded commitments | (139) | (1) | (144) | (521) |
| &nbsp;&nbsp;Net interest income after provision | 35866 | 30659 | 135206 | 111346 |
| Non-interest income | 9884 | 9015 | 33967 | 37748 |
| Non-interest expense | 31003 | 28296 | 113938 | 112520 |
| &nbsp;&nbsp;Income before taxes | 14747 | 11378 | 55235 | 36574 |
| Income tax expense | 2480 | 1485 | 9023 | 4891 |
| &nbsp;&nbsp;Net income | 12267 | 9893 | 46212 | 31683 |
| &nbsp;&nbsp;Net income available |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;to common shareholders | $12267 | $9893 | $46212 | $31683 |
| Dividends paid per common share | $0.17 | $0.16 | $0.68 | $0.64 |
| Earnings per common share |  |  |  |  |
| &nbsp;&nbsp;Basic |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $12267 | $9893 | $46212 | $31683 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less allocation of earnings and |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;dividends to participating securities | 48 | 213 | 166 | 671 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income available to common |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;shareholders - basic | $12219 | $9680 | $46046 | $31012 |
| Weighted average common shares outstanding | 20185285 | 15736962 | 17507836 | 15724768 |
| &nbsp;&nbsp;Less average participating securities | 90281 | 339626 | 86436 | 333029 |
| &nbsp;&nbsp;Weighted average number of shares outstanding |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;used to calculate basic earnings per share | 20095004 | 15397336 | 17421400 | 15391739 |
| Earnings per common share |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.61 | $0.63 | $2.64 | $2.01 |
| &nbsp;&nbsp;Diluted | $0.61 | 0.63 | $2.64 | 2.01 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| Selected financial ratios: |  |  |  |  |
| &nbsp;&nbsp;Return on average assets | 1.14% | 0.97% | 1.11% | 0.80% |
| &nbsp;&nbsp;Return on average equity | 9.26% | 10.05% | 10.28% | 8.40% |
| &nbsp;&nbsp;Dividend payout ratio | 27.97% | 25.45% | 25.76% | 31.76% |
| &nbsp;&nbsp;Net interest margin (tax equivalent) | 3.69% | 3.36% | 3.61% | 3.21% |
| &nbsp;&nbsp;Effective tax rate | 16.82% | 13.05% | 16.34% | 13.37% |

---

------

---

| | | |
|:---|:---|:---|
| Selected Balance Sheet Items | Selected Balance Sheet Items | Selected Balance Sheet Items |
| (Dollars in thousands, except share and per share amounts) | (Dollars in thousands, except share and per share amounts) | (Dollars in thousands, except share and per share amounts) |
|  | December 31, | December 31, |
|  | 2025 | 2024 |
|  | (unaudited) | (unaudited) |
| Cash and due from financial institutions | $77320 | $63155 |
| Investment in time deposits | 1165 | 1450 |
| Investment securities | 684600 | 650488 |
| Loans held for sale | 7180 | 665 |
| Loans | 3270046 | 3081230 |
| &nbsp;&nbsp; Less: allowance for credit losses | (42020) | (39669) |
| Net loans | 3228026 | 3041561 |
| Other securities | 25942 | 30352 |
| Premises and equipment, net | 40611 | 47166 |
| Goodwill and other intangibles | 143538 | 133403 |
| Bank owned life insurance | 63153 | 62783 |
| Other assets | 64918 | 67446 |
| &nbsp;&nbsp;&nbsp; Total assets | $4336453 | $4098469 |
| Total deposits | $3466464 | $3211870 |
| Short-term Federal Home Loan Bank advances | 175000 | 339000 |
| Long-term Federal Home Loan Bank advances | 855 | 1501 |
| Subordinated debentures | 104234 | 104089 |
| Other borrowings | 4090 | 6293 |
| Accrued expenses and other liabilities | 42336 | 47214 |
| &nbsp;&nbsp;&nbsp; Total liabilities | 3792979 | 3709967 |
| Common shares | 419769 | 312037 |
| Retained earnings | 239784 | 205408 |
| Treasury shares | (75764) | (75586) |
| Accumulated other comprehensive loss | (40315) | (53357) |
| Total shareholders' equity | 543474 | 388502 |
| &nbsp;&nbsp;&nbsp; Total liabilities and shareholders' equity | $4336453 | $4098469 |

---

------

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
|  | (unaudited) | (unaudited) |
| Shares outstanding at period end | 20746474 | 15487667 |
| Book value per share | $26.20 | $25.08 |
| Equity to asset ratio | 12.53% | 9.48% |
| Selected asset quality ratios: |  |  |
| &nbsp;&nbsp;Allowance for credit losses to total loans | 1.28% | 1.29% |
| &nbsp;&nbsp;Non-performing assets to total assets | 0.72% | 0.80% |
| &nbsp;&nbsp;Allowance for credit losses to non-performing loans | 134.29% | 120.75% |
| Non-performing asset analysis |  |  |
| &nbsp;&nbsp;Nonaccrual loans | $30815 | $30950 |
| &nbsp;&nbsp;Restructured loans | 14 | 1677 |
| &nbsp;&nbsp;Other real estate owned | - | - |
| &nbsp;&nbsp;90+ Days Past Due, Still Accruing | 461 | 225 |
| &nbsp;&nbsp;&nbsp;Total | $31290 | $32852 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **End of Period Balances** | 2025 | 2025 | 2025 | 2025 | 2024 |
| **<u>Assets</u>** |  |  |  |  |  |
| Cash and due from banks | $77320 | $62766 | $73858 | $90456 | $63155 |
| Investment in time deposits | 1165 | 735 | 715 | 960 | 1450 |
| Investment securities | 684600 | 657189 | 645228 | 648537 | 650488 |
| Loans held for sale | 7180 | 8012 | 10733 | 4324 | 665 |
| Loans and leases | 3270046 | 3095994 | 3151124 | 3104036 | 3081230 |
| Allowance for credit losses | (42020) | (40254) | (40455) | (40284) | (39669) |
| &nbsp;&nbsp;Net Loans | 3228026 | 3055740 | 3110669 | 3063752 | 3041561 |
| Other securities | 25942 | 27901 | 36195 | 32592 | 30352 |
| Premises and equipment, net | 40611 | 40910 | 42922 | 45107 | 47166 |
| Goodwill and other intangibles | 143538 | 132276 | 132631 | 133026 | 133403 |
| Bank owned life insurance | 63153 | 62756 | 63555 | 63170 | 62783 |
| Other assets | 64918 | 65049 | 69363 | 64793 | 67446 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Assets** | $4336453 | $4113334 | $4185869 | $4146717 | $4098469 |
| **<u>Liabilities</u>** |  |  |  |  |  |
| Total deposits | $3466464 | $3230463 | $3196207 | $3238888 | $3211870 |
| Federal Home Loan Bank advances - short term | 175000 | 232000 | 433500 | 360000 | 339000 |
| Federal Home Loan Bank advances - long term | 855 | 970 | 1103 | 1355 | 1501 |
| Subordinated debentures | 104234 | 104213 | 104172 | 104130 | 104089 |
| Other borrowings | 4090 | 4699 | 5379 | 6140 | 6293 |
| Accrued expenses and other liabilities | 42336 | 41961 | 41371 | 38770 | 47214 |
| Total liabilities | 3792979 | 3614306 | 3781732 | 3749283 | 3709967 |
| **<u>Shareholders' Equity</u>** |  |  |  |  |  |
| Common shares | 419769 | 388458 | 312589 | 312192 | 312037 |
| Retained earnings | 239784 | 230798 | 221321 | 212944 | 205408 |
| Treasury shares | (75764) | (75760) | (75753) | (75753) | (75586) |
| Accumulated other comprehensive loss | (40315) | (44468) | (54020) | (51949) | (53357) |
| Total shareholders' equity | 543474 | 499028 | 404137 | 397434 | 388502 |
| Total Liabilities and Shareholders' Equity | $4336453 | $4113334 | $4185869 | $4146717 | $4098469 |
| Shares outstanding at period end | 20746474 | 19312726 | 15529342 | 15519072 | 15487667 |
| Book value per share | $26.20 | $25.84 | $26.02 | $25.61 | $24.69 |
| Equity to asset ratio | 12.53% | 12.13% | 9.65% | 9.58% | 9.48% |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
|  | 2025 | 2025 | 2025 | 2025 | 2024 |
| Selected asset quality ratios: |  |  |  |  |  |
| &nbsp;&nbsp;Allowance for credit losses to total loans | 1.28% | 1.30% | 1.28% | 1.30% | 1.29% |
| &nbsp;&nbsp;Non-performing assets to total assets | 0.72% | 0.55% | 0.55% | 0.75% | 0.80% |
| &nbsp;&nbsp;Allowance for credit losses to non-performing loans | 134.29% | 176.52% | 176.11% | 129.99% | 120.75% |
| Non-performing asset analysis |  |  |  |  |  |
| &nbsp;&nbsp;Non-accrual loans | $30815 | $22615 | $22742 | $30989 | $30950 |
| &nbsp;&nbsp;Restructured loans | 14 | 12 | 7 | - | 1677 |
| &nbsp;&nbsp;90+ Days Past Due, Still Accruing | 461 | 177 | 223 | 146 | 225 |
| &nbsp;&nbsp;Other real estate owned | - | - | 209 | 209 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $31290 | $22804 | $23181 | $31344 | $32852 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Quarterly Average Balances** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Assets: |  |  |  |  |  |
| &nbsp;&nbsp;Earning assets | $3939580 | $3829484 | $3841369 | $3801709 | $3738607 |
| &nbsp;&nbsp;Securities | 694263 | 676938 | 682035 | 683374 | 655556 |
| &nbsp;&nbsp;Loans | 3197327 | 3128033 | 3136091 | 3099440 | 3061991 |
| Liabilities and Shareholders' Equity |  |  |  |  |  |
| &nbsp;&nbsp;Total deposits | $3424018 | $3237025 | $3190592 | $3209277 | $3285485 |
| &nbsp;&nbsp;Interest-bearing deposits | 2717751 | 2574153 | 2538500 | 2538561 | 2582652 |
| &nbsp;&nbsp;Other interest-bearing liabilities | 256899 | 383305 | 523824 | 461100 | 320225 |
| &nbsp;&nbsp;Total shareholders' equity | 525673 | 472993 | 400915 | 397021 | 391591 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **End of period loan and lease balances** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Commercial and Agriculture | $308692 | $302407 | $338598 | $330627 | $328488 |
| Commercial Real Estate: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Owner Occupied | 385547 | 384176 | 378248 | 378095 | 374367 |
| &nbsp;&nbsp;&nbsp;Non-owner Occupied | 1250966 | 1216031 | 1263612 | 1246025 | 1225991 |
| Residential Real Estate | 932379 | 842362 | 815408 | 773349 | 763869 |
| Real Estate Construction | 285137 | 278163 | 277643 | 297589 | 305992 |
| Farm Real Estate | 37775 | 23713 | 23866 | 22399 | 23035 |
| Lease financing receivable | 35103 | 38960 | 42758 | 44570 | 46900 |
| Consumer and Other | 34447 | 10182 | 10991 | 11382 | 12588 |
| &nbsp;&nbsp;Total Loans | $3270046 | $3095994 | $3151124 | $3104036 | $3081230 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **End of period deposit balances** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Noninterest-bearing demand | $702032 | $651934 | $647609 | $648683 | $695094 |
| Interest-bearing demand | $400403 | 415620 | 433089 | 467601 | 419583 |
| Savings and money market | $1234593 | 1129985 | 1100660 | 1146480 | 1126974 |
| Time deposits | $727294 | 601757 | 560702 | 515910 | 469954 |
| Brokered deposits | $402142 | 431167 | 454147 | 460214 | 500265 |
| &nbsp;&nbsp;Total Deposits | $3466464 | $3230463 | $3196207 | $3238888 | $3211870 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Income statement** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Total interest and dividend income | $55741 | $55240 | $56271 | $53733 | $53233 |
| Total interest expense | 19290 | 20695 | 21457 | 20960 | 21878 |
| &nbsp;&nbsp;Net interest income | 36451 | 34545 | 34814 | 32773 | 31355 |
| Provision for credit losses | 724 | 378 | 1171 | 1248 | 697 |
| Provision for unfunded commitments | (139) | (178) | (146) | 319 | (1) |
| Non-interest income | 9884 | 9633 | 6589 | 7860 | 9015 |
| Non-interest expense | 31003 | 28327 | 27482 | 27126 | 28296 |
| &nbsp;&nbsp;Income before taxes | 14747 | 15651 | 12896 | 11940 | 11378 |
| Income tax expense | 2480 | 2891 | 1881 | 1772 | 1485 |
| &nbsp;&nbsp;Net income | $12267 | $12760 | $11015 | $10168 | $9893 |
| &nbsp;&nbsp;Net income available to common shareholders | $12267 | $12760 | $11015 | $10168 | $9893 |
| **Per share data** |  |  |  |  |  |
| Earnings per common share |  |  |  |  |  |
| &nbsp;&nbsp;Basic |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $12267 | $12760 | $11015 | $10168 | $9893 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less allocation of earnings and |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;dividends to participating securities | 48 | 61 | 45 | 44 | 213 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income available to common shareholders - basic | $12219 | $12699 | $10970 | $10124 | $9680 |
| Weighted average common shares outstanding | 20185285 | 18767307 | 15524490 | 15488813 | 15734243 |
| &nbsp;&nbsp;Less average participating securities | 90281 | 91743 | 96692 | 66711 | 339626 |
| &nbsp;&nbsp;&nbsp;&nbsp;Weighted average number of shares outstanding used to calculate basic earnings per share | 20095004 | 18675564 | 15427798 | 15422102 | 15394617 |
| Earnings per common share |  |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.61 | $0.68 | $0.71 | $0.66 | $0.63 |
| &nbsp;&nbsp;Diluted | $0.61 | $0.68 | $0.71 | $0.66 | $0.63 |
| Common shares dividend paid | $3283 | $3283 | $2638 | $2636 | $2518 |
| Dividends paid per common share | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Selected financial ratios** | 2025 | 2025 | 2025 | 2025 | 2024 |
| &nbsp;&nbsp;Return on average assets | 1.14% | 1.22% | 1.06% | 1.00% | 0.97% |
| &nbsp;&nbsp;Return on average equity | 9.26% | 10.70% | 11.02% | 10.39% | 10.05% |
| &nbsp;&nbsp;Dividend payout ratio | 27.97% | 25.00% | 23.96% | 25.90% | 25.45% |
| &nbsp;&nbsp;Net interest margin (tax equivalent) | 3.69% | 3.58% | 3.64% | 3.51% | 3.36% |
| &nbsp;&nbsp;Effective tax rate | 16.82% | 18.47% | 14.59% | 14.84% | 13.05% |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Non-interest income** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Service charges | $1706 | $1667 | $1564 | $1524 | $1591 |
| Net gain (loss) on equity securities | 120 | 255 | (74) | (29) | 96 |
| Net gain on sale of loans and leases | 1594 | 1450 | 841 | 604 | 1259 |
| ATM/Interchange fees | 1722 | 1435 | 1418 | 1326 | 1640 |
| Wealth management fees | 1473 | 1402 | 1325 | 1340 | 1464 |
| Lease revenue and residual income | 1518 | 1934 | 525 | 1896 | 1280 |
| Bank owned life insurance | 397 | 666 | 386 | 387 | 771 |
| Swap fees | 150 | - | 53 | 72 | 66 |
| Other | 1204 | 824 | 551 | 740 | 848 |
| &nbsp;&nbsp;Total non-interest income | $9884 | $9633 | $6589 | $7860 | $9015 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) | (Unaudited - dollars in thousands) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Non-interest expense** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Compensation expense | $14526 | $15161 | $15011 | $14043 | $14899 |
| Net occupancy Expense | 1410 | 1466 | 1419 | 1634 | 1138 |
| Contracted data processing | 672 | 559 | 536 | 567 | 508 |
| FDIC Assessment | 493 | 627 | 689 | 873 | 1039 |
| State franchise tax | 343 | 536 | 634 | 526 | 608 |
| Professional services | 1467 | 1225 | 1798 | 2090 | 2247 |
| Equipment expense | 2032 | 2205 | 1764 | 2103 | 2240 |
| ATM/Interchange expense | 710 | 755 | 683 | 580 | 671 |
| Marketing | 410 | 391 | 289 | 296 | 448 |
| Amortization of core deposit intangible | 576 | 318 | 338 | 332 | 363 |
| Software maintenance expense | 1411 | 1480 | 1294 | 1277 | 1376 |
| Other | 6953 | 3604 | 3027 | 2805 | 2759 |
| &nbsp;&nbsp;Total non-interest expense | $31003 | $28327 | $27482 | $27126 | $28296 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Asset quality** | 2025 | 2025 | 2025 | 2025 | 2024 |
| Allowance for credit losses: |  |  |  |  |  |
| &nbsp;&nbsp;Beginning of period | $40254 | $40455 | $40284 | $39669 | $41268 |
| &nbsp;&nbsp;&nbsp;CECL Day 1 Adjustment FSB | 1960 | - | - | - | - |
| &nbsp;&nbsp;&nbsp;Charge-offs | (1064) | (662) | (1092) | (976) | (2335) |
| &nbsp;&nbsp;&nbsp;Recoveries | 146 | 83 | 92 | 343 | 39 |
| &nbsp;&nbsp;&nbsp;Provision | 724 | 378 | 1171 | 1248 | 697 |
| &nbsp;&nbsp;End of period | $42020 | $40254 | $40455 | $40284 | $39669 |
| Allowance for unfunded commitments: |  |  |  |  |  |
| &nbsp;&nbsp;Beginning of period | $3375 | $3553 | $3699 | $3380 | $3381 |
| &nbsp;&nbsp;&nbsp;Charge-offs | - | - | - | - | - |
| &nbsp;&nbsp;&nbsp;Recoveries | - | - | - | - | - |
| &nbsp;&nbsp;&nbsp;Provision | (139) | (178) | (146) | 319 | (1) |
| &nbsp;&nbsp;End of period | $3236 | $3375 | $3553 | $3699 | $3380 |
| **Ratios** |  |  |  |  |  |
| &nbsp;&nbsp;Allowance to total loans | 1.28% | 1.30% | 1.28% | 1.30% | 1.29% |
| &nbsp;&nbsp;Allowance to nonperforming assets | 134.29% | 176.52% | 174.52% | 129.12% | 121.58% |
| &nbsp;&nbsp;Allowance to nonperforming loans | 134.29% | 176.52% | 176.11% | 129.99% | 120.75% |
| **Nonperforming assets** |  |  |  |  |  |
| Non-accrual loans | $30815 | $22615 | $22742 | $30989 | $30950 |
| Restructured loans | 14 | 12 | 7 | - | 1677 |
| 90+ Days Past Due, Still Accruing | 461 | 177 | 223 | - | 225 |
| &nbsp;&nbsp;Total non-performing loans | 31290 | 22804 | 22972 | 30989 | 32852 |
| Other Real Estate Owned | - | - | 209 | 209 | - |
| &nbsp;&nbsp;Total non-performing assets | $31290 | $22804 | $23181 | $31198 | $32852 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| **Capital and liquidity** | 2025 | 2025 | 2025 | 2025 | 2024 |
| &nbsp;&nbsp;Tier 1 leverage ratio | 11.32% | 10.96% | 8.80% | 8.66% | 8.60% |
| &nbsp;&nbsp;Tier 1 risk-based capital ratio | 14.51% | 14.19% | 11.18% | 10.97% | 10.47% |
| &nbsp;&nbsp;Total risk-based capital ratio | 18.02% | 17.80% | 14.73% | 14.53% | 13.98% |
| &nbsp;&nbsp;Tangible common equity ratio <sup>(1)</sup> | 9.54% | 9.21% | 6.70% | 6.59% | 6.43% |
| (1) See reconciliation of non-GAAP measures at the end of this press release. |  |  |  |  |  |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
|  | 2025 | 2025 | 2025 | 2025 | 2024 |
| **Tangible Common Equity** |  |  |  |  |  |
| &nbsp;&nbsp;Total Shareholder's Equity - GAAP | $543474 | $499028 | $404137 | $397434 | $388502 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Preferred Equity | - | - | - | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Goodwill and intangible assets | 143538 | 132276 | 132631 | 133026 | 133403 |
| Tangible common equity (Non-GAAP) | $399936 | $366752 | $271506 | $264408 | $255099 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Shares Outstanding | 20746474 | 19312726 | 15529342 | 15519072 | 15487667 |
| Tangible book value per share | $19.28 | $18.99 | $17.48 | $17.04 | $16.47 |
| **Tangible Assets** |  |  |  |  |  |
| &nbsp;&nbsp;Total Assets - GAAP | $4336453 | $4113334 | $4185869 | $4146717 | $4098469 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Goodwill and intangible assets | 143538 | 132276 | 132631 | 133026 | 133403 |
| Tangible assets (Non-GAAP) | $4192915 | $3981058 | $4053238 | $4013691 | $3965066 |
| Tangible common equity to tangible assets | 9.54% | 9.21% | 6.70% | 6.59% | 6.43% |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Twelve Months Ended | Twelve Months Ended |
|  | December 31, | December 31, | December 31, | December 31, |
| &nbsp;&nbsp;**Efficiency ratio (non-GAAP):** | 2025 | 2024 | 2025 | 2024 |
| &nbsp;&nbsp;Noninterest expense (GAAP) | $31003 | $28296 | $113938 | $112520 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Amortization of intangible assets expense | 576 | 363 | 1484 | 1121 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Acquisition related expenses | 3424 | - | 4093 | - |
| &nbsp;&nbsp;Noninterest expense (non-GAAP) | $27003 | $27933 | $108361 | $111399 |
| &nbsp;&nbsp;Net interest income (GAAP) | $36451 | $31355 | $138583 | $116710 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Plus: Taxable equivalent adjustment | 620 | 627 | 2481 | 2518 |
| &nbsp;&nbsp;Noninterest income (GAAP) | 9884 | 9015 | 33967 | 37748 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Net gains (losses) on equity securities | 120 | 96 | 271 | 252 |
| &nbsp;&nbsp;Net interest income (FTE) plus non-interest income (non-GAAP) | $46835 | $40901 | $174760 | $156724 |
| &nbsp;&nbsp;Efficiency ratio (non-GAAP) | 57.7% | 68.3% | 62.0% | 71.1% |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures | Reconciliation of Non-GAAP Financial Measures |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended |
|  | December 31, | September 30, | June 30, | March 31, | December 31, |
| &nbsp;&nbsp;**Efficiency ratio (non-GAAP):** | 2025 | 2025 | 2025 | 2025 | 2024 |
| &nbsp;&nbsp;Noninterest expense (GAAP) | $31003 | $28327 | $27482 | $27126 | $28296 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Amortization of intangible assets expense | 576 | 318 | 339 | 332 | 363 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Acquisition related expenses | 3424 | 664 | 5 | - | - |
| &nbsp;&nbsp;Noninterest expense (non-GAAP) | $27003 | $27345 | $27138 | $26794 | $27933 |
| &nbsp;&nbsp;Net interest income (GAAP) | $36451 | $34545 | $34814 | $32773 | $31355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Plus: Taxable equivalent adjustment | 620 | 618 | 621 | 622 | 627 |
| &nbsp;&nbsp;Noninterest income (GAAP) | 9884 | 9633 | 6589 | 7860 | 9015 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Net gains (losses) on equity securities | 120 | 255 | (74) | (29) | 96 |
| &nbsp;&nbsp;Net interest income (FTE) plus non-interest income (non-GAAP) | $46835 | $44541 | $42098 | $41284 | $40901 |
| &nbsp;&nbsp;Efficiency ratio (non-GAAP) | 57.7% | 61.4% | 64.5% | 64.9% | 68.3% |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Three Months Ended | Twelve Months Ended | Twelve Months Ended | Twelve Months Ended |
|  | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2025 | December 31, 2025 |
|  |  | Non-Recurring |  |  | Non-Recurring |  |
|  | As Reported | Adjustments | As Adjusted | As Reported | Adjustments | As Adjusted |
| Interest income | $55741 | $- | $55741 | $220985 | $1621 | $219364 |
| Interest expense | 19290 | - | 19290 | 82402 | - | 82402 |
| &nbsp;&nbsp;Net interest income | 36451 | - | 36451 | 138583 | 1621 | 136962 |
| Provision for credit losses | 724 | - | 724 | 3521 | - | 3521 |
| Provision for unfunded commitments | (139) | - | (139) | (144) | - | (144) |
| &nbsp;&nbsp;Net interest income after provision | 35866 | - | 35866 | 135206 | 1621 | 133585 |
| Non-interest income | 9884 | - | 9884 | 33967 | (1044) | 35011 |
| Non-interest expense | 31003 | 3424 | 27579 | 113938 | 3782 | 110156 |
| &nbsp;&nbsp;Income before taxes | 14747 | (3424) | 18171 | 55235 | (3205) | 58440 |
| Income tax expense | 2480 | (568) | 3048 | 9023 | (531) | 9554 |
| &nbsp;&nbsp;Net income | $12267 | $(2856) | $15123 | $46212 | $(2674) | $48886 |
| Earnings per common share |  |  |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.61 | $(0.14) | $0.75 | $2.64 | $(0.15) | $2.79 |
| &nbsp;&nbsp;Diluted | $0.61 | $(0.14) | $0.75 | $2.64 | $(0.15) | $2.79 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information | Supplemental Financial Information |
| Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations | Consolidated Condensed Statement of Operations |
| (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) | (Unaudited - dollars in thousands except share data) |
|  | Three Months Ended | Three Months Ended | Three Months Ended |
| **As Reported** | December 31, 2025 | September 30, 2025 | June 30, 2025 |
| Interest income | $55741 | $55240 | $56271 |
| Interest expense | 19290 | 20695 | 21457 |
| &nbsp;&nbsp;Net interest income | 36451 | 34545 | 34814 |
| Provision for credit losses | 724 | 378 | 1171 |
| Provision for unfunded commitments | (139) | (178) | (146) |
| &nbsp;&nbsp;Net interest income after provision | 35866 | 34345 | 33789 |
| Non-interest income | 9884 | 9633 | 6589 |
| Non-interest expense | 31003 | 28327 | 27482 |
| &nbsp;&nbsp;Income before taxes | 14747 | 15651 | 12896 |
| Income tax expense | 2480 | 2891 | 1881 |
| &nbsp;&nbsp;Net income | $12267 | $12760 | $11015 |
| Earnings per common share |  |  |  |
| &nbsp;&nbsp;Basic | $0.61 | $0.68 | $0.71 |
| &nbsp;&nbsp;Diluted | $0.61 | $0.68 | $0.71 |
| Net Interest Margin | 3.69% | 3.58% | 3.64% |
| **As Adjusted** |  |  |  |
| Interest income | $55741 | $55240 | $54650 |
| Interest expense | 19290 | 20695 | 21457 |
| &nbsp;&nbsp;Net interest income | 36451 | 34545 | 33193 |
| Provision for credit losses | 724 | 378 | 1171 |
| Provision for unfunded commitments | (139) | (178) | (146) |
| &nbsp;&nbsp;Net interest income after provision | 35866 | 34345 | 32168 |
| Non-interest income | 9884 | 9633 | 7633 |
| Non-interest expense | 27579 | 27663 | 27793 |
| &nbsp;&nbsp;Income before taxes | 18171 | 16315 | 12008 |
| Income tax expense | 3048 | 3001 | 1750 |
| &nbsp;&nbsp;Net income | $15123 | $13314 | $10258 |
| Earnings per common share |  |  |  |
| &nbsp;&nbsp;Basic | $0.75 | $0.71 | $0.66 |
| &nbsp;&nbsp;Diluted | $0.75 | $0.71 | $0.66 |
| Net Interest Margin | 3.69% | 3.58% | 3.47% |

---

------

---

| | | | |
|:---|:---|:---|:---|
|  | Three Months Ended | Three Months Ended | Three Months Ended |
| **Non-Recurring Adjustments** | December 31, 2025 | September 30, 2025 | June 30, 2025 |
| Interest income | $- | $- | $1621 |
| Interest expense | - | - | - |
| &nbsp;&nbsp;Net interest income | - | - | 1621 |
| Provision for credit losses | - | - | - |
| Provision for unfunded commitments | - | - | - |
| &nbsp;&nbsp;Net interest income after provision | - | - | 1621 |
| Non-interest income | - | - | (1044) |
| Non-interest expense | 3424 | 664 | (311) |
| &nbsp;&nbsp;Income before taxes | (3424) | (664) | 888 |
| Income tax expense | (568) | (110) | 131 |
| &nbsp;&nbsp;Net income | $(2856) | $(554) | $757 |
| Earnings per common share |  |  |  |
| &nbsp;&nbsp;Basic | $(0.14) | $(0.03) | $0.05 |
| &nbsp;&nbsp;Diluted | $(0.14) | $(0.03) | $0.05 |
| Net Interest Margin | 0.00% | 0.00% | 0.17% |

---

**Non-recurring adjustments summary:**

**Fourth-Quarter 2025**

The quarter ended December 31, 2025 was negatively impacted by non-recurring adjustments related to acquisition related expenses in conjunction with the previously announced merger with The Farmers Savings Bank that successfully closed in the fourth quarter of 2025. The expenses impacted net income for the quarter ended December<br>31, 2025 by approximately $3.4 million on a pre-tax basis.

**Third-Quarter 2025**

The quarter ended September 30, 2025 was negatively impacted by non-recurring adjustments related to acquisition related expenses in conjunction with the previously announced merger with The Farmers Savings Bank that is successfully closed in the fourth quarter of 2025. The expenses impacted net income for the quarter ended September 30, 2025 by approximately $0.7 million on a pre-tax basis.

**Second-Quarter 2025**

The quarter ended June 30, 2025 was positively impacted by non-recurring adjustments to our loan valuation resulting from a core system conversion during the second quarter of 2025, which positively impacted net<br>income for the quarter ended June 30, 2025 by approximately $0.6 million on a pre-tax basis, and the release of a reserve established in the third-quarter of 2024 for a reconciling item associated with a system conversion, which positively impacted net income for the quarter ended June 30, 2025 by approximately $0.3 million on a pre-tax basis.

------