ChoiceOne Reports Fourth Quarter 2025 Results
Rhea-AI Summary
ChoiceOne (NASDAQ:COFS) reported Q4 2025 net income of $13.9M and full-year 2025 net income of $28.2M. Total assets rose to $4.4B, driven by the March 1, 2025 merger that added ~$1.8B assets, $1.4B loans and $1.4B deposits.
Diluted EPS was $0.92 for Q4 and $2.01 for 2025; EPS excluding merger items was $3.68 for the year. Asset quality remained strong with nonperforming loans at 0.98% and allowance for credit losses at 1.18%.
Positive
- Total assets increased by $1.7B to $4.4B
- Merger added approximately $1.4B in loans and deposits
- Organic core loan growth of $86.1M (5.7%) in 2025
- Q4 net income of $13.9M; year net income $28.2M
- Diluted EPS excluding merger items of $3.68 for 2025
Negative
- Merger-related expenses, net of tax, of $13.9M for 2025
- Merger-related provision for credit losses, net of tax, of $9.5M
- Noninterest expense increased by $54.0M year-to-date due to merger
- Nonperforming loans rose to 0.98% of loans
Key Figures
Market Reality Check
Peers on Argus
COFS was up 3.72% with several regional bank peers also positive (e.g., ACNB +1.44%, FBIZ +2.44%, NFBK +2.19%), but scanner data does not flag a coordinated sector momentum move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Oct 24 | Q3 2025 earnings | Positive | +11.5% | Strong Q3 2025 net income and post‑merger balance sheet expansion. |
| Jul 25 | Q2 2025 earnings | Positive | +4.6% | Robust Q2 2025 earnings and higher net interest margin after merger. |
| Apr 30 | Q1 2025 earnings | Neutral | +1.0% | Merger-related loss but improved margin and strong core loan growth. |
| Oct 23 | Q3 2024 earnings | Positive | +9.1% | Q3 2024 earnings growth, strong loan and deposit growth, higher NIM. |
| Jul 25 | Q2 2024 earnings | Positive | -14.1% | Q2 2024 earnings growth and NIM improvement but negative price reaction. |
Earnings releases have generally coincided with positive share-price moves, with 4 of the last 5 tagged earnings events showing gains.
Over the past five earnings cycles, COFS has transitioned from pre‑merger growth to post‑merger scale. Results in 2024 showed steady loan and deposit growth and improving net interest margin. In Q1 2025, the Fentura merger drove a temporary GAAP loss, but subsequent quarters (Q2–Q3 2025) highlighted stronger net income and higher margins on a larger balance sheet. The current Q4/2025 and full‑year 2025 release continues this post‑merger narrative of higher assets, robust core loan growth, and solid capital levels.
Historical Comparison
In the past five earnings releases, COFS saw an average move of about 8.05%, with most reports tied to improving margins and post‑merger growth.
Earnings history shows a progression from organic growth in 2024 to a merger-driven balance sheet step‑up in 2025, followed by improving profitability and margins across subsequent quarters.
Market Pulse Summary
This announcement details Q4 and full‑year 2025 results following the Fentura merger, highlighting net income of $13.9 million for the quarter, assets of $4.4 billion, solid core loan growth, and strong capital ratios. It also notes sizeable merger expenses and a year‑over‑year EPS decline, alongside a modest rise in nonperforming loans. Historically, earnings releases have often coincided with notable price moves, so investors may watch future quarters for expense normalization, credit trends, and sustainability of loan growth.
Key Terms
nonperforming loans financial
allowance for credit losses financial
interest rate swaps financial
pay-fixed interest rate swaps financial
GAAP net interest margin financial
brokered deposits financial
FHLB financial
accumulated other comprehensive loss financial
AI-generated analysis. Not financial advice.
Significant items impacting comparable periods of 2024 and 2025 results include the following:
- On March 1, 2025, ChoiceOne completed the merger (the "Merger") of Fentura Financial, Inc. ("Fentura"), the former parent company of The State Bank, with and into ChoiceOne with ChoiceOne surviving the merger. On March 14, 2025, the consolidation of The State Bank with and into ChoiceOne Bank with ChoiceOne Bank surviving the consolidation was completed.
- The total assets, loans and deposits acquired in the Merger were approximately
,$1.8 billion and$1.4 billion , respectively.$1.4 billion - Merger related expenses, net of taxes, of
or$13.9 million per diluted share for the year ended December 31, 2025. There were no merger expenses in the fourth quarter of 2025 and management does not anticipate additional material merger expenses.$0.99 - Merger related provision for credit losses, net of taxes, of
during the first quarter ended March 31, 2025, or$9.5 million per diluted share for the year ended December 31, 2025.$0.68
Highlights
- ChoiceOne reported net income of
and$13,867,000 for the three months ended and year ended December 31, 2025, compared to net income of$28,176,000 and$7,159,000 for the same periods in the prior year, respectively. Net income excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was$26,727,000 and$13,867,000 for the three months ended and year ended December 31, 2025, respectively.$51,524,000 - Diluted earnings per share were
and$0.92 for the three months ended and year ended December 31, 2025, compared to diluted earnings per share of$2.01 and$0.79 in the same periods in the prior year. Diluted earnings per share excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, were$3.25 and$0.92 for the three months ended and year ended December 31, 2025.$3.68 - Core loans, which exclude held for sale loans and loans to other financial institutions, increased by
or$55.6 million 7.6% on an annualized basis during the fourth quarter of 2025 and grew organically by or$86.1 million 5.7% during the twelve months ended December 31, 2025. Core loans also grew by due to the Merger on March 1, 2025.$1.4 billion - Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of
0.04% . Nonperforming loans to total loans (excluding loans held for sale) increased to0.98% as of December 31, 2025 compared to0.69% as of September 30, 2025. Notably,0.63% of the nonperforming loans to total loans (excluding loans held for sale) is attributed to certain purchased loans which were identified prior to the Merger as having credit deterioration. Importantly, we believe this uptick is not indicative of a broader trend, and current portfolio performance does not suggest emerging weakness in underlying credit quality.
"2025 was a landmark year for ChoiceOne—not only because of the successful merger with Fentura and its subsidiary, The State Bank, but also due to our strong financial performance. These accomplishments are a direct result of the hard work and dedication of our exceptional team, whose efforts truly shined throughout the year" said Kelly Potes, Chief Executive Officer.
ChoiceOne reported net income of
As of December 31, 2025, total assets were
Core loans, which exclude held for sale loans and loans to other financial institutions, increased by
Deposits, excluding brokered deposits, increased by
In the three months ended December 31, 2025, ChoiceOne's annualized cost of deposits to average total deposits remained flat compared to the three months ended September 30, 2025 and was down one basis point compared to the three months ended December 31, 2024, despite the higher-cost deposits acquired through the Merger. The annualized cost of funds decreased by 11 basis points, from
The provision for credit losses on loans was
ChoiceOne uses interest rate swaps to manage interest rate exposure to certain fixed rate assets and variable rate liabilities. During the third quarter of 2025, ChoiceOne entered into
As of December 31, 2025, shareholders' equity was
Noninterest income increased by
Noninterest expense increased by
ChoiceOne's fourth‑quarter 2025 tax expense was reduced by
"We closed the year with solid capital and liquidity and an efficient funding mix, keeping us well‑positioned to support clients and create long‑term value" said Kelly Potes, Chief Executive Officer. "As we move into 2026, we do so with strong organic growth momentum across our markets and a renewed focus on strengthening our customer relationships. I am grateful to our employees, Board of Directors, and shareholders for their continued support of our vision to be the Best Bank in
About ChoiceOne
ChoiceOne Financial Services, Inc. is a financial holding company headquartered in
Forward-Looking Statements
This press release contains forward-looking statements. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "is likely," "plans," "predicts," "projects," "may," "could," "look forward," "continue", "future", "view" and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements reflect current beliefs as to the expected outcomes of future events and are not guarantees of future performance. These statements involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements. Furthermore, ChoiceOne does not undertake any obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.
Risk factors include, but are not limited to, the risk factors described in Item 1A in ChoiceOne's Annual Report on Form 10-K for the year ended December 31, 2024 and in any of ChoiceOne's subsequent SEC filings, which are available on the SEC's website, www.sec.gov.
Non-GAAP Financial Measures
In addition to results presented in accordance with GAAP, this press release includes certain non-GAAP financial measures. ChoiceOne believes these non-GAAP financial measures provide additional information that is useful to investors in helping to understand underlying financial performance and condition and trends of ChoiceOne.
Non-GAAP financial measures have inherent limitations. Readers should be aware of these limitations and should be cautious with respect to the use of such measures. To compensate for these limitations, non-GAAP measures are used as comparative tools, together with GAAP measures, to assist in the evaluation of operating performance or financial condition. These measures are also calculated using the appropriate GAAP or regulatory components in their entirety and are computed in a manner intended to facilitate consistent period-to-period comparisons. ChoiceOne's method of calculating these non-GAAP measures may differ from methods used by other companies. These non-GAAP measures should not be considered in isolation or as a substitute for those financial measures prepared in accordance with GAAP or in-effect regulatory requirements.
Where non-GAAP financial measures are used, the most directly comparable GAAP or regulatory financial measure, as well as the reconciliation to the most directly comparable GAAP or regulatory financial measure, can be found in the tables to this press release under the heading non-GAAP reconciliation.
Condensed Balance Sheets | ||||||||||||
(In thousands) | December 31, | September 30, | December 31, | |||||||||
Cash and cash equivalents | $ | 87,988 | $ | 98,978 | $ | 96,751 | ||||||
Equity securities, at fair value | 9,353 | 9,505 | 7,782 | |||||||||
Securities Held to Maturity | 385,193 | 388,517 | 394,534 | |||||||||
Securities Available for Sale | 554,420 | 544,023 | 479,117 | |||||||||
Federal Home Loan Bank stock | 18,562 | 18,562 | 9,383 | |||||||||
Federal Reserve Bank stock | 12,554 | 12,554 | 5,307 | |||||||||
Loans held for sale | 7,185 | 6,323 | 7,288 | |||||||||
Loans to other financial institutions | 58,987 | 2,483 | 39,878 | |||||||||
Core loans | 2,963,047 | 2,907,445 | 1,505,762 | |||||||||
Total loans held for investment | 3,022,034 | 2,909,928 | 1,545,640 | |||||||||
Allowance for credit losses | (35,550) | (34,754) | (16,552) | |||||||||
Loans, net of allowance for credit losses | 2,986,484 | 2,875,174 | 1,529,088 | |||||||||
Premises and equipment | 48,110 | 46,159 | 27,099 | |||||||||
Cash surrender value of life insurance policies | 74,798 | 74,231 | 44,896 | |||||||||
Goodwill | 129,854 | 126,730 | 59,946 | |||||||||
Intangible assets | 31,149 | 31,694 | 1,096 | |||||||||
Other assets | 64,901 | 64,452 | 60,956 | |||||||||
Total Assets | $ | 4,410,551 | $ | 4,296,902 | $ | 2,723,243 | ||||||
Noninterest-bearing deposits | $ | 907,007 | $ | 903,925 | $ | 524,945 | ||||||
Interest-bearing demand deposits | 1,364,887 | 1,395,724 | 920,167 | |||||||||
Savings deposits | 607,045 | 588,798 | 338,109 | |||||||||
Certificates of deposit | 616,180 | 605,912 | 394,371 | |||||||||
Brokered deposits | 104,906 | 72,672 | 36,511 | |||||||||
Borrowings | 264,788 | 197,752 | 175,000 | |||||||||
Subordinated debentures | 48,460 | 48,368 | 35,752 | |||||||||
Other liabilities | 31,925 | 34,136 | 37,973 | |||||||||
Total Liabilities | 3,945,198 | 3,847,287 | 2,462,828 | |||||||||
Common stock and paid-in capital, no par value; shares authorized: | 398,386 | 398,688 | 206,780 | |||||||||
Retained earnings | 102,641 | 93,124 | 91,414 | |||||||||
Accumulated other comprehensive income (loss), net | (35,674) | (42,197) | (37,779) | |||||||||
Shareholders' Equity | 465,353 | 449,615 | 260,415 | |||||||||
Total Liabilities and Shareholders' Equity | $ | 4,410,551 | $ | 4,296,902 | $ | 2,723,243 | ||||||
Condensed Statements of Operations | ||||||||||||||||||||
Three Months | Three Months | Three Months | Twelve Months | |||||||||||||||||
(Dollars in thousands, except per share data) | December 31, | September 30, | December 31, | December 31, | ||||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
Interest income | ||||||||||||||||||||
Loans, including fees | $ | 46,617 | $ | 47,123 | $ | 23,571 | $ | 172,914 | $ | 89,580 | ||||||||||
Securities: | ||||||||||||||||||||
Taxable | 5,663 | 5,249 | 4,846 | 20,906 | 21,228 | |||||||||||||||
Tax exempt | 1,402 | 1,418 | 1,390 | 5,622 | 5,614 | |||||||||||||||
Other | 694 | 908 | 1,231 | 3,516 | 4,682 | |||||||||||||||
Total interest income | 54,376 | 54,698 | 31,038 | 202,958 | 121,104 | |||||||||||||||
Interest expense | ||||||||||||||||||||
Deposits | 14,127 | 14,287 | 8,710 | 53,970 | 34,174 | |||||||||||||||
Advances from Federal Home Loan Bank | 2,564 | 1,926 | 669 | 8,201 | 2,041 | |||||||||||||||
Other | 845 | 888 | 2,310 | 3,717 | 10,447 | |||||||||||||||
Total interest expense | 17,536 | 17,101 | 11,689 | 65,888 | 46,662 | |||||||||||||||
Net interest income | 36,840 | 37,597 | 19,349 | 137,070 | 74,442 | |||||||||||||||
Provision for credit losses on loans | 1,100 | 200 | 200 | 15,113 | 1,300 | |||||||||||||||
Provision for (reversal of) credit losses on unfunded | (300) | - | - | (300) | (675) | |||||||||||||||
Net Provision for credit losses expense | 800 | 200 | 200 | 14,813 | 625 | |||||||||||||||
Net interest income after provision | 36,040 | 37,397 | 19,149 | 122,257 | 73,817 | |||||||||||||||
Noninterest income | ||||||||||||||||||||
Customer service charges | 1,683 | 1,729 | 1,237 | 5,994 | 4,774 | |||||||||||||||
Interchange income | 2,086 | 2,133 | 1,494 | 7,811 | 5,797 | |||||||||||||||
Insurance and investment commissions | 592 | 485 | 170 | 1,912 | 742 | |||||||||||||||
Gains on sales of loans | 511 | 671 | 829 | 1,981 | 2,439 | |||||||||||||||
Net gains (losses) on sales and write downs of other assets | (200) | (39) | (5) | (226) | 198 | |||||||||||||||
Earnings on life insurance policies | 567 | 558 | 819 | 2,358 | 1,934 | |||||||||||||||
Trust income | 689 | 734 | 241 | 2,525 | 906 | |||||||||||||||
Change in market value of equity securities | (197) | 458 | (46) | 607 | 195 | |||||||||||||||
Other | 366 | 415 | 255 | 1,704 | 1,010 | |||||||||||||||
Total noninterest income | 6,097 | 7,144 | 4,994 | 24,666 | 17,995 | |||||||||||||||
Noninterest expense | ||||||||||||||||||||
Salaries and benefits | 14,559 | 14,127 | 8,941 | 52,737 | 33,408 | |||||||||||||||
Occupancy and equipment | 2,469 | 2,694 | 1,383 | 9,314 | 5,797 | |||||||||||||||
Data processing | 2,374 | 2,499 | 1,499 | 9,311 | 5,905 | |||||||||||||||
Communication | 576 | 517 | 341 | 2,034 | 1,317 | |||||||||||||||
Professional fees | 784 | 834 | 653 | 3,262 | 2,471 | |||||||||||||||
Supplies and postage | 291 | 267 | 179 | 1,107 | 699 | |||||||||||||||
Advertising and promotional | 258 | 207 | 271 | 981 | 788 | |||||||||||||||
Intangible amortization | 1,683 | 1,728 | 153 | 5,823 | 757 | |||||||||||||||
FDIC insurance | 475 | 530 | 180 | 2,010 | 1,335 | |||||||||||||||
Merger related expenses | - | - | 394 | 17,369 | 1,039 | |||||||||||||||
Other | 1,880 | 2,812 | 1,350 | 8,787 | 5,207 | |||||||||||||||
Total noninterest expense | 25,349 | 26,215 | 15,344 | 112,735 | 58,723 | |||||||||||||||
Income (loss) before income tax | 16,788 | 18,326 | 8,799 | 34,188 | 33,089 | |||||||||||||||
Income tax expense (benefit) | 2,921 | 3,645 | 1,640 | 6,012 | 6,362 | |||||||||||||||
Net income (loss) | $ | 13,867 | $ | 14,681 | $ | 7,159 | $ | 28,176 | $ | 26,727 | ||||||||||
Basic earnings (loss) per share | $ | 0.92 | $ | 0.98 | $ | 0.79 | $ | 2.02 | $ | 3.27 | ||||||||||
Diluted earnings (loss) per share | $ | 0.92 | $ | 0.97 | $ | 0.79 | $ | 2.01 | $ | 3.25 | ||||||||||
Dividends declared per share | $ | 0.29 | $ | 0.28 | $ | 0.28 | $ | 1.13 | $ | 1.09 | ||||||||||
Table 1 - Average Balances and tax-Equivalent Interest Rates (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended December | Three Months Ended | Three Months Ended December | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average | Average | Average | |||||||||||||||||||||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||
Loans (1)(3)(4)(5) | $ | 2,961,133 | 46,635 | 6.25 | % | $ | 2,927,878 | $ | 47,142 | 6.39 | % | $ | 1,516,466 | $ | 23,591 | 6.19 | % | |||||||||||||||||||
Taxable securities (2) | 750,256 | 5,663 | 2.99 | 703,045 | 5,249 | 2.96 | 677,133 | 4,846 | 2.85 | |||||||||||||||||||||||||||
Nontaxable securities (1) | 285,782 | 1,776 | 2.47 | 287,274 | 1,795 | 2.48 | 288,368 | 1,760 | 2.43 | |||||||||||||||||||||||||||
Other | 69,056 | 694 | 3.99 | 79,365 | 909 | 4.54 | 100,864 | 1,231 | 4.86 | |||||||||||||||||||||||||||
Interest-earning assets | 4,066,227 | 54,768 | 5.34 | 3,997,562 | 55,095 | 5.47 | 2,582,831 | 31,428 | 4.84 | |||||||||||||||||||||||||||
Noninterest-earning assets | 309,300 | 310,727 | 136,699 | |||||||||||||||||||||||||||||||||
Total assets | $ | 4,375,527 | $ | 4,308,289 | $ | 2,719,530 | ||||||||||||||||||||||||||||||
Liabilities and Shareholders' | ||||||||||||||||||||||||||||||||||||
Interest-bearing demand | $ | 1,343,600 | $ | 6,352 | 1.88 | % | $ | 1,374,827 | $ | 6,392 | 1.84 | % | $ | 907,631 | $ | 3,389 | 1.49 | % | ||||||||||||||||||
Savings deposits | 596,010 | 1,252 | 0.83 | 591,653 | 1,125 | 0.75 | 336,107 | 810 | 0.96 | |||||||||||||||||||||||||||
Certificates of deposit | 613,387 | 5,502 | 3.56 | 616,686 | 5,777 | 3.72 | 397,364 | 4,291 | 4.30 | |||||||||||||||||||||||||||
Brokered deposit | 100,133 | 1,021 | 4.05 | 91,735 | 993 | 4.30 | 19,620 | 220 | 4.46 | |||||||||||||||||||||||||||
Borrowings | 255,978 | 2,663 | 4.13 | 179,122 | 2,019 | 4.47 | 197,828 | 2,374 | 4.77 | |||||||||||||||||||||||||||
Subordinated debentures | 48,411 | 681 | 5.58 | 48,663 | 701 | 5.72 | 35,719 | 405 | 4.51 | |||||||||||||||||||||||||||
Other | 6,311 | 65 | 4.09 | 8,550 | 94 | 4.38 | 16,928 | 200 | 4.70 | |||||||||||||||||||||||||||
Interest-bearing liabilities | 2,963,830 | 17,536 | 2.35 | 2,911,236 | 17,101 | 2.33 | 1,911,197 | 11,689 | 2.43 | |||||||||||||||||||||||||||
Demand deposits | 925,414 | 930,346 | 536,653 | |||||||||||||||||||||||||||||||||
Other noninterest-bearing | 26,860 | 28,258 | 16,943 | |||||||||||||||||||||||||||||||||
Total liabilities | 3,916,104 | 3,869,840 | 2,464,793 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 459,423 | 438,449 | 254,737 | |||||||||||||||||||||||||||||||||
Total liabilities and | $ | 4,375,527 | $ | 4,308,289 | $ | 2,719,530 | ||||||||||||||||||||||||||||||
Net interest income (tax- | $ | 37,232 | $ | 37,994 | $ | 19,739 | ||||||||||||||||||||||||||||||
Net interest margin (tax- | 3.63 | % | 3.77 | % | 3.04 | % | ||||||||||||||||||||||||||||||
(1) | Adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of |
(2) | Taxable securities include dividend income from Federal Home Loan Bank and Federal Reserve Bank stock. |
(3) | Loans include both loans to other financial institutions and loans held for sale. |
(4) | Non-accruing loan balances are included in the balances of average loans. Non-accruing loan average balances were |
(5) | Interest on loans included net origination fees and interest income due to accretion from purchased loans. Interest income due to accretion from purchased loans was |
Income Adjusted for Merger Expenses - Non-GAAP Reconciliation | ||||||||||||||||||||
Three | Three Months | Three | Twelve Months Ended | |||||||||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
(In Thousands, Except Per Share Data) | ||||||||||||||||||||
Net income (loss) | $ | 13,867 | $ | 14,681 | $ | 7,159 | $ | 28,176 | $ | 26,727 | ||||||||||
Merger related expenses net of tax | - | - | 373 | 13,885 | 1,006 | |||||||||||||||
Merger related provision for credit losses, net of tax (1) | - | - | - | 9,463 | - | |||||||||||||||
Adjusted net income | $ | 13,867 | $ | 14,681 | $ | 7,532 | $ | 51,524 | $ | 27,733 | ||||||||||
Weighted average number of shares | 15,015,486 | 15,014,933 | 8,963,258 | 13,941,260 | 8,166,472 | |||||||||||||||
Diluted average shares outstanding | 15,065,937 | 15,061,155 | 9,024,567 | 13,992,099 | 8,221,065 | |||||||||||||||
Basic earnings (loss) per share | $ | 0.92 | $ | 0.98 | $ | 0.79 | $ | 2.02 | $ | 3.27 | ||||||||||
Diluted earnings (loss) per share | $ | 0.92 | $ | 0.97 | $ | 0.79 | $ | 2.01 | $ | 3.25 | ||||||||||
Adjusted basic earnings per share | $ | 0.92 | $ | 0.98 | $ | 0.84 | $ | 3.70 | $ | 3.40 | ||||||||||
Adjusted diluted earnings per share | $ | 0.92 | $ | 0.97 | $ | 0.83 | $ | 3.68 | $ | 3.37 | ||||||||||
(1) Merger related provision for credit loss represents the calculated credit loss on Non-PCD loans acquired during the Merger on March 1, 2025. |
Other Selected Financial Highlights | ||||||||||||||||||||
Quarterly | ||||||||||||||||||||
Earnings | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
(in thousands except per share data) | ||||||||||||||||||||
Net interest income | $ | 36,840 | $ | 37,597 | $ | 36,322 | $ | 26,311 | $ | 19,349 | ||||||||||
Net provision expense | 800 | 200 | 650 | 13,163 | 200 | |||||||||||||||
Noninterest income | 6,097 | 7,144 | 6,503 | 4,922 | 4,994 | |||||||||||||||
Noninterest expense | 25,349 | 26,215 | 25,506 | 35,665 | 15,344 | |||||||||||||||
Net income (loss) before federal income tax expense | 16,788 | 18,326 | 16,669 | (17,595) | 8,799 | |||||||||||||||
Income tax expense (benefit) | 2,921 | 3,645 | 3,135 | (3,689) | 1,640 | |||||||||||||||
Net income (loss) | 13,867 | 14,681 | 13,534 | (13,906) | 7,159 | |||||||||||||||
Basic earnings (loss) per share | 0.92 | 0.98 | 0.90 | (1.30) | 0.79 | |||||||||||||||
Diluted earnings (loss) per share | 0.92 | 0.97 | 0.90 | (1.29) | 0.79 | |||||||||||||||
Adjusted basic earnings per share (non-GAAP) | 0.92 | 0.98 | 0.91 | 0.87 | 0.84 | |||||||||||||||
Adjusted diluted earnings per share (non-GAAP) | 0.92 | 0.97 | 0.91 | 0.86 | 0.83 | |||||||||||||||
End of period balances | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
(in thousands) | ||||||||||||||||||||
Gross loans | $ | 3,029,219 | $ | 2,916,251 | $ | 2,928,431 | $ | 2,928,896 | $ | 1,552,928 | ||||||||||
Loans held for sale (1) | 7,185 | 6,323 | 7,639 | 3,941 | 7,288 | |||||||||||||||
Loans to other financial institutions (2) | 58,987 | 2,483 | 3,033 | 2,393 | 39,878 | |||||||||||||||
Core loans (gross loans excluding 1 and 2 | 2,963,047 | 2,907,445 | 2,917,759 | 2,922,562 | 1,505,762 | |||||||||||||||
Allowance for credit losses | 35,550 | 34,754 | 34,798 | 34,567 | 16,552 | |||||||||||||||
Securities available for sale | 554,420 | 544,023 | 479,426 | 480,650 | 479,117 | |||||||||||||||
Securities held to maturity | 385,193 | 388,517 | 390,457 | 394,434 | 394,534 | |||||||||||||||
Other interest-earning assets | 74,857 | 79,677 | 110,206 | 110,605 | 86,185 | |||||||||||||||
Total earning assets (before allowance) | 4,043,689 | 3,928,468 | 3,908,520 | 3,914,585 | 2,512,764 | |||||||||||||||
Total assets | 4,410,551 | 4,296,902 | 4,310,252 | 4,305,391 | 2,723,243 | |||||||||||||||
Noninterest-bearing deposits | 907,007 | 903,925 | 943,873 | 912,033 | 524,945 | |||||||||||||||
Interest-bearing demand deposits | 1,364,887 | 1,395,724 | 1,322,336 | 1,406,660 | 920,167 | |||||||||||||||
Savings deposits | 607,045 | 588,798 | 595,981 | 602,337 | 338,109 | |||||||||||||||
Certificates of deposit | 616,180 | 605,912 | 624,209 | 663,404 | 394,371 | |||||||||||||||
Brokered deposits | 104,906 | 72,672 | 106,225 | 67,295 | 36,511 | |||||||||||||||
Total deposits | 3,600,025 | 3,567,031 | 3,592,624 | 3,651,729 | 2,214,103 | |||||||||||||||
Deposits excluding brokered | 3,495,119 | 3,494,359 | 3,486,399 | 3,584,434 | 2,177,592 | |||||||||||||||
Total subordinated debt | 48,460 | 48,368 | 48,277 | 48,186 | 35,752 | |||||||||||||||
Total borrowed funds | 264,788 | 197,752 | 198,428 | 137,330 | 175,000 | |||||||||||||||
Other interest-bearing liabilities | 7,689 | 7,695 | 8,529 | 13,420 | 24,003 | |||||||||||||||
Total interest-bearing liabilities | 3,013,955 | 2,916,921 | 2,903,985 | 2,938,632 | 1,923,913 | |||||||||||||||
Shareholders' equity | 465,353 | 449,615 | 431,761 | 427,068 | 260,415 | |||||||||||||||
Average Balances | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
(in thousands) | ||||||||||||||||||||
Loans | $ | 2,961,133 | $ | 2,927,878 | $ | 2,936,168 | $ | 2,019,643 | $ | 1,516,466 | ||||||||||
Securities | 1,036,038 | 990,319 | 984,607 | 978,769 | 965,501 | |||||||||||||||
Other interest-earning assets | 69,056 | 79,365 | 63,416 | 115,091 | 100,864 | |||||||||||||||
Total earning assets (before allowance) | 4,066,227 | 3,997,562 | 3,984,191 | 3,113,503 | 2,582,831 | |||||||||||||||
Total assets | 4,375,527 | 4,308,289 | 4,298,513 | 3,319,591 | 2,719,530 | |||||||||||||||
Noninterest-bearing deposits | 925,414 | 930,346 | 915,637 | 651,424 | 536,653 | |||||||||||||||
Interest-bearing deposits | 2,552,997 | 2,583,166 | 2,573,927 | 2,030,543 | 1,641,102 | |||||||||||||||
Brokered deposits | 100,133 | 91,735 | 120,720 | 45,553 | 19,620 | |||||||||||||||
Total deposits | 3,578,544 | 3,605,247 | 3,610,284 | 2,727,520 | 2,197,375 | |||||||||||||||
Total subordinated debt | 48,411 | 48,663 | 48,971 | 40,182 | 35,719 | |||||||||||||||
Total borrowed funds | 255,978 | 179,122 | 169,257 | 193,961 | 197,828 | |||||||||||||||
Other interest-bearing liabilities | 6,311 | 8,550 | 11,763 | 20,553 | 16,928 | |||||||||||||||
Total interest-bearing liabilities | 2,963,830 | 2,911,236 | 2,924,638 | 2,330,792 | 1,911,197 | |||||||||||||||
Shareholders' equity | 459,423 | 438,449 | 427,543 | 302,537 | 254,737 | |||||||||||||||
Loan Breakout (in thousands) | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Agricultural | $ | 56,218 | $ | 51,183 | $ | 47,273 | $ | 48,165 | $ | 48,221 | ||||||||||
Commercial and Industrial | 352,556 | 352,876 | 351,367 | 345,138 | 228,256 | |||||||||||||||
Commercial Real Estate | 1,780,396 | 1,728,774 | 1,743,541 | 1,757,599 | 901,130 | |||||||||||||||
Consumer | 26,701 | 27,328 | 29,741 | 30,932 | 29,412 | |||||||||||||||
Construction Real Estate | 19,139 | 18,440 | 21,508 | 18,067 | 17,042 | |||||||||||||||
Residential Real Estate | 728,037 | 728,844 | 724,329 | 722,661 | 281,701 | |||||||||||||||
Loans to Other Financial Institutions | 58,987 | 2,483 | 3,033 | 2,393 | 39,878 | |||||||||||||||
Gross Loans (excluding held for sale) | $ | 3,022,034 | $ | 2,909,928 | $ | 2,920,792 | $ | 2,924,955 | $ | 1,545,640 | ||||||||||
Allowance for credit losses | 35,550 | 34,754 | 34,798 | 34,567 | 16,552 | |||||||||||||||
Net loans | $ | 2,986,484 | $ | 2,875,174 | $ | 2,885,994 | $ | 2,890,388 | $ | 1,529,088 | ||||||||||
Performance Ratios | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Annualized return on average assets | 1.27 | % | 1.36 | % | 1.26 | % | -1.68 | % | 1.05 | % | ||||||||||
Annualized return on average equity | 12.07 | % | 13.39 | % | 12.66 | % | -18.39 | % | 11.24 | % | ||||||||||
Annualized return on average tangible common equity | 16.66 | % | 19.08 | % | 18.26 | % | -27.97 | % | 14.54 | % | ||||||||||
Net interest margin (GAAP) | 3.59 | % | 3.73 | % | 3.66 | % | 3.43 | % | 2.98 | % | ||||||||||
Net interest margin (fully tax-equivalent) | 3.63 | % | 3.77 | % | 3.70 | % | 3.48 | % | 3.04 | % | ||||||||||
Efficiency ratio | 54.12 | % | 54.76 | % | 55.32 | % | 111.01 | % | 61.29 | % | ||||||||||
Annualized cost of funds | 1.79 | % | 1.77 | % | 1.84 | % | 1.86 | % | 1.90 | % | ||||||||||
Annualized cost of deposits | 1.57 | % | 1.57 | % | 1.65 | % | 1.59 | % | 1.58 | % | ||||||||||
Cost of interest bearing liabilities | 2.35 | % | 2.33 | % | 2.41 | % | 2.37 | % | 2.43 | % | ||||||||||
Shareholders' equity to total assets | 10.55 | % | 10.46 | % | 10.02 | % | 9.91 | % | 9.56 | % | ||||||||||
Tangible common equity to tangible assets | 7.16 | % | 7.04 | % | 6.54 | % | 6.40 | % | 7.49 | % | ||||||||||
Annualized noninterest expense to average assets | 2.32 | % | 2.43 | % | 2.37 | % | 4.30 | % | 2.26 | % | ||||||||||
Loan to deposit | 84.14 | % | 81.76 | % | 81.51 | % | 80.21 | % | 70.14 | % | ||||||||||
Full-time equivalent employees | 569 | 573 | 571 | 605 | 377 | |||||||||||||||
Capital Ratios ChoiceOne Financial | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Total capital (to risk weighted assets) | 12.7 | % | 13.0 | % | 12.4 | % | 12.0 | % | 14.5 | % | ||||||||||
Common equity Tier 1 capital (to risk | 10.2 | % | 10.3 | % | 9.8 | % | 9.4 | % | 12.0 | % | ||||||||||
Tier 1 capital (to risk weighted assets) | 10.7 | % | 10.9 | % | 10.4 | % | 10.0 | % | 12.2 | % | ||||||||||
Tier 1 capital (to average assets) | 8.5 | % | 8.5 | % | 8.2 | % | 10.4 | % | 9.1 | % | ||||||||||
Tier 1 capital (to total assets) | 8.1 | % | 8.2 | % | 7.9 | % | 7.6 | % | 8.9 | % | ||||||||||
Commercial Real Estate Loans (non-owner | 279.0 | % | 275.2 | % | 288.2 | % | 302.0 | % | 195.6 | % | ||||||||||
Capital Ratios ChoiceOne Bank | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Total capital (to risk weighted assets) | 12.5 | % | 12.8 | % | 12.4 | % | 11.9 | % | 12.7 | % | ||||||||||
Common equity Tier 1 capital (to risk | 11.4 | % | 11.7 | % | 11.3 | % | 10.9 | % | 12.0 | % | ||||||||||
Tier 1 capital (to risk weighted assets) | 11.4 | % | 11.7 | % | 11.3 | % | 10.9 | % | 12.0 | % | ||||||||||
Tier 1 capital (to average assets) | 9.1 | % | 9.1 | % | 8.9 | % | 11.3 | % | 8.9 | % | ||||||||||
Tier 1 capital (to total assets) | 8.7 | % | 8.8 | % | 8.6 | % | 8.3 | % | 8.7 | % | ||||||||||
Commercial Real Estate Loans (non-owner | 284.4 | % | 280.0 | % | 290.6 | % | 303.9 | % | 224.9 | % | ||||||||||
Asset Quality | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
(in thousands) | ||||||||||||||||||||
Net loan charge-offs (recoveries) | $ | 305 | $ | 244 | $ | 418 | $ | 72 | $ | 138 | ||||||||||
Annualized net loan charge-offs (recoveries) to average | 0.04 | % | 0.03 | % | 0.06 | % | 0.01 | % | 0.04 | % | ||||||||||
Allowance for credit losses | $ | 35,550 | $ | 34,754 | $ | 34,798 | $ | 34,567 | $ | 16,552 | ||||||||||
Unfunded commitment liability | $ | 1,347 | $ | 1,647 | $ | 1,647 | $ | 1,647 | $ | 1,485 | ||||||||||
Allowance to loans (excludes held for sale) | 1.18 | % | 1.19 | % | 1.19 | % | 1.18 | % | 1.07 | % | ||||||||||
Total funds reserved to pay for loans (includes liability for | 1.22 | % | 1.25 | % | 1.25 | % | 1.24 | % | 1.17 | % | ||||||||||
Non-Accruing loans | $ | 27,058 | $ | 17,365 | $ | 16,854 | $ | 16,789 | $ | 3,704 | ||||||||||
Nonperforming loans (includes OREO) | $ | 29,582 | $ | 19,940 | $ | 19,296 | $ | 19,154 | $ | 4,177 | ||||||||||
Nonperforming loans to total loans (excludes held for sale) | 0.98 | % | 0.69 | % | 0.66 | % | 0.65 | % | 0.27 | % | ||||||||||
Non Accrual classified as PCD | $ | 19,007 | $ | 11,393 | $ | 12,017 | $ | 12,891 | $ | - | ||||||||||
Nonperforming loans to total loans (excludes held for sale) | 0.63 | % | 0.39 | % | 0.41 | % | 0.44 | % | - | |||||||||||
Nonperforming assets to total assets | 0.67 | % | 0.46 | % | 0.45 | % | 0.44 | % | 0.15 | % | ||||||||||
Other Non-GAAP Reconciliation | ||||||||||||||||||||
NON-GAAP Reconciliation | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Net interest income (tax-equivalent basis) (Non-GAAP) | $ | 37,232 | $ | 37,994 | $ | 36,711 | $ | 26,710 | $ | 19,739 | ||||||||||
Net interest margin (fully tax-equivalent) | 3.63 | % | 3.77 | % | 3.70 | % | 3.48 | % | 3.04 | % | ||||||||||
Reconciliation to Reported Net Interest Income | ||||||||||||||||||||
Net interest income (tax-equivalent basis) (Non-GAAP) | $ | 37,232 | $ | 37,994 | $ | 36,711 | $ | 26,710 | $ | 19,739 | ||||||||||
Adjustment for taxable equivalent interest | (392) | (397) | (389) | (399) | (390) | |||||||||||||||
Net interest income (GAAP) | $ | 36,840 | $ | 37,597 | $ | 36,322 | $ | 26,311 | $ | 19,349 | ||||||||||
Net interest margin (GAAP) | 3.59 | % | 3.73 | % | 3.66 | % | 3.43 | % | 2.98 | % | ||||||||||
(dollars in thousands) | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Total assets | $ | 4,410,551 | $ | 4,296,902 | $ | 4,310,252 | $ | 4,305,391 | $ | 2,723,243 | ||||||||||
Less: goodwill | 129,854 | 126,730 | 126,730 | 126,730 | 59,946 | |||||||||||||||
Less: core deposit intangible | 31,149 | 31,694 | 33,421 | 35,153 | 1,096 | |||||||||||||||
Tangible assets | $ | 4,249,548 | $ | 4,138,478 | $ | 4,150,101 | $ | 4,143,508 | $ | 2,662,201 | ||||||||||
Total equity | $ | 465,353 | $ | 449,615 | $ | 431,761 | $ | 427,068 | $ | 260,415 | ||||||||||
Less: goodwill | 129,854 | 126,730 | 126,730 | 126,730 | 59,946 | |||||||||||||||
Less: core deposit intangible | 31,149 | 31,694 | 33,421 | 35,153 | 1,096 | |||||||||||||||
Tangible common equity | $ | 304,350 | $ | 291,191 | $ | 271,610 | $ | 265,185 | $ | 199,373 | ||||||||||
Tangible common equity to tangible assets | 7.16 | % | 7.04 | % | 6.54 | % | 6.40 | % | 7.49 | % | ||||||||||
(dollars in thousands) | 2025 4th | 2025 3rd | 2025 2nd | 2025 1st | 2024 4th | |||||||||||||||
Net income | $ | 13,867 | $ | 14,681 | $ | 13,534 | $ | (13,906) | $ | 7,159 | ||||||||||
Less: intangible amortization (tax affected at | 1,330 | 1,365 | 1,369 | 537 | 121 | |||||||||||||||
Adjusted net income | $ | 12,537 | $ | 13,316 | $ | 12,165 | $ | (14,443) | $ | 7,038 | ||||||||||
Average shareholders' equity | $ | 459,423 | $ | 438,449 | $ | 427,543 | $ | 302,537 | $ | 254,737 | ||||||||||
Less: average goodwill | 127,308 | 126,730 | 126,730 | 83,030 | 59,946 | |||||||||||||||
Less: average core deposit intangible | 31,092 | 32,599 | 34,356 | 12,983 | 1,179 | |||||||||||||||
Average tangible common equity | $ | 301,023 | $ | 279,120 | $ | 266,457 | $ | 206,524 | $ | 193,612 | ||||||||||
Return on average tangible common equity | 16.66 | % | 19.08 | % | 18.26 | % | -27.97 | % | 14.54 | % | ||||||||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/choiceone-reports-fourth-quarter-2025-results-302674693.html
SOURCE ChoiceOne Financial Services, Inc.