STOCK TITAN

NB Bancorp Q3 2026 net income rises 50.6% to $23.1M

The $0.07-per-share quarterly dividend is payable November 12, 2026, to shareholders of record October 29, 2026.

(Moderate)

Sentiment and the balance of points

Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.

Form Type
8-K

Rhea-AI Filing Summary

NB Bancorp, Inc. reported third-quarter 2026 net income of $23.133 million, up 50.6% from the year-earlier quarter and 9.5% from the prior quarter. Net interest income was $71.440 million, up 48.3% year over year; net interest margin was 3.97%, down from 4.00% in the prior quarter. Provision for credit losses was $1.246 million, 61.0% below the prior quarter.

At September 30, 2026, total assets were $7.684 billion and total deposits were $6.521 billion. Gross loans increased 5.3% and deposits 3.2% during the quarter; commercial real estate loans rose 7.5% to $2.890 billion. Nonperforming loans were 0.53% of total loans, versus 0.24% a year earlier. The board declared a $0.07-per-share quarterly cash dividend, payable November 12, 2026, to shareholders of record October 29, 2026.

1 point · 0 major

How this balance works

Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.

It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.

Rhea-AI Sentiment measures something else, the tone of the wording.

0 major · 1 point

How the balance works

Positive

  • Moderate pointNet income rose 50.6% year over year to $23.133 million.

Negative

  • Moderate pointNonperforming loans reached 0.53% of total loans, versus 0.24% a year earlier.
Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 7.01 Regulation FD Disclosure Disclosure
Material non-public information disclosed under Regulation Fair Disclosure, often investor presentations or guidance.
Item 8.01 Other Events Other
Voluntary disclosure of events the company deems important to shareholders but not covered by other items.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Net income $23.133 million Quarter ended September 30, 2026
Net interest income $71.440 million Quarter ended September 30, 2026
Diluted earnings per share $0.58 Quarter ended September 30, 2026
Total assets $7.684 billion As of September 30, 2026
Total deposits $6.521 billion As of September 30, 2026
Commercial real estate loans $2.890 billion As of September 30, 2026; increased 7.5% during the quarter
Nonperforming loans to total loans 0.53% As of September 30, 2026
Quarterly cash dividend $0.07 per share Declared October 15, 2026
Net interest margin financial
"Net interest margin declined 3 basis points to 3.97%"
Net interest margin measures how much a bank earns from lending and investing compared with what it pays for funding, expressed as a percentage of its interest-earning assets. Think of it like a grocery store’s markup: it shows the gap between buying cost and selling price per dollar of goods — here, the cost is interest paid and the sale is interest received. Investors watch it because a higher margin usually means a bank is more profitable and better at managing interest rate and credit conditions.
Allowance for credit losses financial
"Allowance for credit losses at end of the period"
Allowance for credit losses is a reserve set aside by a financial institution to cover potential losses from borrowers who may not repay their loans. It acts like a safety net, helping the institution prepare for loans that might turn sour. For investors, it signals how cautious the institution is about the quality of its loans and potential risks to its financial health.
purchase accounting adjustments financial
"Net interest income, excluding purchase accounting adjustments"
Purchase accounting adjustments are one-time changes made to a company’s financial statements after it buys another business, reallocating the purchase price to the acquired assets and liabilities at their fair values. Like re-appraising a house and its contents after a sale, these adjustments can shift reported assets, liabilities and future profit figures, so investors watch them because they affect balance sheets, reported earnings and comparisons with past performance.
non-performing loans financial
"Total non-performing loans to total loans"
Loans on a bank’s books where the borrower has stopped making scheduled payments for a prolonged period (commonly about 90 days), so the lender no longer expects full repayment on time. Think of them as overdue IOUs that may never be paid back; a rising level of such loans weakens a lender’s earnings and balance sheet, signals greater credit risk in the economy, and can hurt investors through lower dividends, loan losses, or declines in the lender’s stock value.
Net income $23.133 million Up 50.6% year over year
Diluted earnings per share $0.58 Up 34.9% year over year
Net interest income $71.440 million Up 48.3% year over year
Net interest margin 3.97% Down 3 basis points from the prior quarter
Total assets $7.684 billion Up 41.2% from September 30, 2025

FAQ

AI-generated questions and answers. How Rhea-AI works. Not financial advice.

What was NBBK's diluted EPS in Q3 2026?

NB Bancorp reported diluted earnings per share of $0.58 for the quarter ended September 30, 2026, compared with $0.53 for the quarter ended June 30, 2026, and $0.43 for the quarter ended September 30, 2025.

How much did NBBK's loans and deposits grow through the first three quarters of 2026?

Through the first three quarters of 2026, total loans and total deposits increased by 17.4% and 15.2%, respectively, on an annualized basis.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Available on EDGAR Accepted by SEC EDGAR Learn about SEC filing dates
0001979330false00019793302026-10-152026-10-15

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): October 15, 2026

NB BANCORP, INC.

(Exact Name of Registrant as Specified in Charter)

​

​

​

​

​

Maryland

​

001-41899

  ​ ​ ​

93-2560883

(State or Other Jurisdiction)

​

(Commission File No.)

​

(I.R.S. Employer

of Incorporation)

​

​

​

Identification No.)

​

​

​

​

​

1063 Great Plain Avenue, Needham, Massachusetts

02492

​

(Address of Principal Executive Offices)

(Zip Code)

​

Registrant’s telephone number, including area code: (781) 444-2100

Not Applicable
(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 (see General Instruction A.2. below):

☐

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:

​

​

Title of each class

  ​ ​ ​

Trading
Symbol(s)

  ​ ​ ​

Name of each exchange on which registered

Common Stock, Par Value $0.01 Per Share

​

NBBK

​

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 Operation and Financial Condition.

On October 15, 2026, NB Bancorp, Inc. (the “Company”), the holding company for Needham Bank, issued a press release in which it announced its earnings for the quarter ended September 30, 2026.

A copy of the press release announcing the results is included as Exhibit 99.1 to this Current Report on Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

​

Item 7.01

Regulation FD Disclosure.

On October 15, 2026, the Company made available investor presentation materials which are included in the Current Report on Form 8-K as Exhibit 99.2 and are incorporated herein by reference.

​

The information in this Item 7.01 of this Current Report on Form 8-K, including Exhibit 99.2, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section.

​

Item 8.01

Other Events.

On October 15, 2026, the Board of Directors of the Company (the “Board”) declared a dividend of $0.07 per share. The dividend will be paid November 12, 2026 to shareholders of record as of October 29, 2026.

​

A copy of the press release announcing the declaration of the dividend is attached to this Current Report on Form 8-K as Exhibit 99.1 and is hereby incorporated by reference.

Item 9.01

Financial Statements and Exhibits.

(d)

Exhibits

​

​

​

Exhibit No.

  ​ ​ ​

Description

99.1

​

Press Release dated October 15, 2026

99.2

​

Q3 2026 Investor Presentation

104.1

​

Cover Page Interactive Data File (Embedded within 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.

​

​

​

​

​

NB BANCORP, INC.

​

​

​

DATE: October 15, 2026

By: 

/s/Jean-Pierre Lapointe

​

​

Senior Executive Vice President and Chief Financial Officer

​

​

Exhibit 99.1

Graphic

NB Bancorp, Inc. Reports Third Quarter 2026 Financial Results, Declares Quarterly Cash Dividend

Investor Contact

JP Lapointe, SEVP, CFO

IR@NeedhamBank.com

781-474-5408

Needham, MA, October 15, 2026 – NB Bancorp, Inc. (the “Company”) (Nasdaq Capital Market: NBBK), the holding company of Needham Bank (the “Bank”), today announced its third quarter 2026 financial results.

​

SELECTED FINANCIAL HIGHLIGHTS FOR THE THIRD QUARTER OF 2026

●Net income for the third quarter of 2026 amounted to $23.1 million, or $0.58 per diluted common share, compared to net income of $21.1 million, or $0.53 per diluted common share, for the prior quarter. Return on average assets and return on average equity for the third quarter of 2026 were 1.23% and 10.73%, respectively, representing increases from 1.17% and 10.03%, respectively, for the prior quarter.
●Operating net income(1) for the third quarter of 2026 increased 8.9% and amounted to $23.8 million, or $0.60 per diluted common share, compared to operating net income(1) of $21.9 million, or $0.55 per diluted common share, for the prior quarter. Operating return on average assets(1) and operating return on average equity(1) for the third quarter of 2026 were 1.26% and 11.05%, respectively, representing increases from 1.21% and 10.39%, respectively, for the prior quarter.

​

One-time pre-tax charged during the current quarter include:

oContract settlement fees of $871 thousand ($695 thousand net of tax);

​

One-time pre-tax charges during the prior quarter include:

oNon-recurring fees for business line expansion of $649 thousand ($499 thousand net of tax);
oFinal merger and acquisition costs of $296 thousand ($227 thousand net of tax) related to the Company’s acquisition of Provident; and
oTax expense and a modified endowment contract penalty of $27 thousand related to the surrender of Bank-owned life insurance (“BOLI”) policies acquired from BankProv.

​

●Net interest margin declined by 3 basis points to 3.97% from 4.00% in the prior quarter as gross loans increased 5.3% while total deposits increased 3.2% during the current quarter. Net interest margin, excluding purchase accounting adjustments(1), declined by 6 basis points to 3.81% during the current quarter from 3.87% in the prior quarter.
●Efficiency ratio increased to 60.5% from 58.9% in the prior quarter, while operating efficiency ratio(1) increased to 59.3% from 57.7% in the prior quarter.
●Net charge-offs (annualized) as a percent of average loans increased to 0.31% from 0.07% in the prior quarter, primarily from the charge off of a previously reserved for purchased-credit-deteriorated (“PCD”) C&I loan of $4.0 million from the acquisition of BankProv. Non-performing loans as a percent of total loans increased to 0.53% at the end of the third quarter from 0.43% at the end of the prior quarter as a result of an acquired loan being placed on non-accrual during the current quarter. We continue to actively reduce the non-strategic enterprise value loan portfolio acquired from BankProv, which has reduced from $207.0 million at acquisition to $95.9 million as of September 30, 2026.

1

​


●Book value per share and tangible book value per share(1) were $19.57 and $18.91, respectively, in the current quarter, compared to $19.22 and $18.51, respectively, in the prior quarter. The increase in tangible book value per share(1) was a result of $23.1 million in net income for the quarter, partially offset by increased accumulated other comprehensive loss of $7.4 million resulting from market rate increases and $3.0 million in dividends paid during the quarter.

​

“The third quarter of 2026 displayed Needham Bank’s continued execution of our growth strategy as we continue to take market share and go up market for new customers. In the third quarter, gross loans increased 5.3%, while total deposits increased 3.2%. Through the first three quarters of 2026, total loans and total deposits have increased by 17.4% and 15.2%, respectively, on an annualized basis, while operating EPS has increased 27%. Our strong earnings performance reflects the continued momentum of our franchise, disciplined execution of our growth strategy, and the trust our customers place in us. We are expanding thoughtfully, investing in our capabilities and talent, and maintaining a strong balance sheet and prudent risk management. As we look ahead, we remain confident in our ability to deliver sustainable growth and long-term value for our customers, employees, communities, and shareholders,” stated Joseph Campanelli, Chairman, President and Chief Executive Officer.

​

Declaration of Dividend

The Board of Directors declared a quarterly cash dividend of $0.07 per share, payable on November 12, 2026, to shareholders of record as of October 29, 2026.

​

BALANCE SHEET

Total assets amounted to $7.68 billion as of September 30, 2026, representing an increase of $237.1 million, or 3.2%, from $7.45 billion as of June 30, 2026.

●Cash and cash equivalents decreased $134.1 million, or 33.5%, to $266.1 million from $400.2 million in the prior quarter, as a result of loan growth of $346.7 million and Federal Home Loan Bank (“FHLB”) borrowings paydowns of $30.9 million, partially offset by deposit growth of $201.3 million, along with net income earned during the quarter of $23.1 million.
●Gross loans increased $343.0 million, or 5.3%, to $6.77 billion, from $6.42 billion in the prior quarter. Net loans increased $346.7 million, or 5.5%, to $6.69 billion, from $6.34 billion in the prior quarter as loan demand remained strong and we continued to execute our strategic plan. The current quarter change was primarily seen in commercial real estate loans, excluding multi-family real estate loans, which increased $183.2 million, or 8.6%, construction and land development loans, which increased $80.8 million, or 10.6%, residential real estate loans, which increased $43.5 million, or 3.1%, and mortgage warehouse loans, which increased $20.4 million, or 9.4%.
●Deposits increased $201.3 million, or 3.2%, to $6.52 billion from $6.32 billion in the prior quarter.
oCore deposits, which the Company considers to be all non-brokered deposits, increased $228.5 million, or 4.1%, to $5.83 billion, from $5.60 billion in the prior quarter. The change in core deposits was primarily the result of money market accounts, which increased $111.9 million, or 6.7%, customer certificates of deposits, which increased $48.8 million, or 2.4%, noninterest bearing demand deposits, which increased $44.9 million, or 4.7%, and NOW accounts, which increased $15.1 million, or 2.0%.
oBrokered deposits decreased $27.2 million, or 3.8%, to $692.6 million, from $719.9 million in the prior quarter.
●Accrued expenses and other liabilities increased $49.9 million, or 64.3%, to $127.4 million from $77.5 million in the prior quarter, primarily as a result of the Company calling $20.4 million in collateral on our derivatives and a $15.8 million increase in the value of our derivatives driven by market rate changes, a $4.8 million increase in deferred solar investments for two new solar tax credit investments closed during the current quarter, a $1.4 million discount on low income housing tax credits purchased during the current quarter and additional increases for normal quarterly accruals based on financial results and headcount including federal income taxes, bonus and payroll.

​

2

​


●Shareholders’ equity increased $15.4 million, or 1.8%, to $857.4 million, from $842.0 million in the prior quarter, primarily as a result of net income of $23.1 million, partially offset by increased accumulated other comprehensive losses driven by increased market rates and $3.0 million in dividends paid during the current quarter. Shareholders’ equity to total assets and tangible shareholders’ equity(1) to tangible assets were 11.2% and 10.8%, respectively, at the end of the current quarter, compared to 11.3% and 10.9%, respectively, at the end of the prior quarter.

​

NET INTEREST INCOME

Net interest income increased $2.3 million, or 3.3%, to $71.4 million for the current quarter, compared to $69.1 million for the prior quarter. Net interest margin declined 3 basis points to 3.97% for the current quarter, from 4.00% in the prior quarter.

●Interest income increased during the current quarter, primarily attributable to an increase in the average balance of loans as a result of the continued execution of our growth strategy.
●Interest expense increased for the current quarter, primarily driven by increases in the average balances of certificates of deposit and individual retirement accounts and money market accounts, along with an increase in the average balance of Federal Reserve Bank (“FRB”) borrowings, partially offset by a decrease in the average balance of FHLB borrowings.

​

PROVISION FOR CREDIT LOSSES

Provision for credit losses decreased $1.9 million, or 61.0%, to a provision for credit losses of $1.2 million for the current quarter, compared to a provision for credit losses of $3.2 million for the prior quarter.

●The provision for credit losses on loans decreased $1.6 million, or 53.5%, to $1.4 million for the current quarter, compared to $3.0 million for the prior quarter, primarily driven by improvements in the credit quality of our individually evaluated loans resulting in reduced specific reserve requirements.

​

NONINTEREST INCOME

Noninterest income decreased $454 thousand, or 8.2%, to $5.1 million for the current quarter, compared to $5.6 million for the prior quarter.

●Gain (loss) on sale of loans, net, decreased $412 thousand to a $185 thousand loss in the current quarter, compared to a $227 thousand gain in the prior quarter, resulting from the deterioration in the fair market value of consumer loans held for sale during the current quarter.
●Other income decreased $192 thousand, or 36.6%, to $333 thousand for the current quarter, compared to $525 thousand in the prior quarter, primarily driven by $229 thousand of credit card branding and marketing income recognized during the prior quarter.
●Customer service fees decreased $176 thousand, or 4.8%, to $3.5 million for the current quarter, compared to $3.7 million in the prior quarter due to decreased loan fee income.
●The above decreases were partially offset by an increase in swap contract income of $407 thousand, or 565.3%, to $479 thousand for the current quarter, compared to $72 thousand for the prior quarter due to increased origination of swaps in the current quarter.

​

NONINTEREST EXPENSE

Noninterest expense increased $2.3 million, or 5.1%, to $46.3 million for the current quarter, compared to $44.0 million for the prior quarter.

●Salaries and employee benefits expenses increased $2.0 million, or 7.6%, to $27.5 million for the current quarter, compared to $25.5 million for the prior quarter, primarily resulting from continued hirings and business line expansion, including branch expansion and the build out of other growth initiatives which will provide benefit in the years ahead.
●Occupancy and equipment expenses increased $579 thousand, or 23.5%, to $3.0 million for the current quarter, compared to $2.5 million for the prior quarter, primarily resulting from contract settlement fees of $347 thousand.

3

​


●Data processing expenses increased $452 thousand, or 9.2%, to $5.4 million for the current quarter, compared to $4.9 million for the prior quarter, primarily driven by our continued investment in technology and systems in support of upcoming revenue initiatives, requiring the operation of systems in parallel for a period of time while new systems are implemented.
●Director and professional service fees increased $342 thousand, or 9.0%, to $4.2 million for the current quarter, compared to $3.8 million for the prior quarter, primarily driven by contract settlement fees of $524 thousand.
●The above increases were partially offset by reductions of $457 thousand, or 29.9%, in marketing and charitable contributions, as a result of reduced media expenditures and reductions of $452 thousand, or 13.8%, in general and administrative expenses, primarily driven by a $296 thousand reduction in merger and acquisition expenses and a $176 thousand reduction in education and training expenses during the current quarter.

​

INCOME TAXES

Income tax expense decreased $486 thousand, or 7.6%, to $5.9 million for the current quarter, compared to $6.4 million for the prior quarter. The effective tax rate and the operating effective tax rate(1) were both 20.3% for the current quarter, compared to 23.2% and 23.1%, respectively, for the prior quarter. The primary driver of the decrease in income tax expense and the effective tax rate were state tax credits purchased during the current quarter.

​

COMMERCIAL REAL ESTATE PORTFOLIO

Commercial real estate loans, including multi-family real estate loans, increased $200.5 million, or 7.5%, to $2.89 billion, during the current quarter.

●Cannabis facility commercial real estate loans decreased $14.6 million, or 6.9%, to $195.5 million during the current quarter. The Company’s cannabis facility commercial real estate portfolio is secured entirely by the underlying commercial real estate of the borrower operation, in addition to, in most cases, a lien on all business assets. The vast majority of the cannabis facility loan portfolio balances have a loan-to-value ratio of 65% or lower, with appraisal reports taking a blended approach (using both cannabis and non-cannabis use comparable real estate sales, which we believe are generally more conservative).
●The cannabis facility portfolio has geographic dispersion, with lower dollar exposure loans remaining local and larger dollar exposure loans generally tied to multi-state operators with a more national footprint. All cannabis facility loan relationships were current at the end of the current quarter.
●The Company’s multi-family real estate loan portfolio increased $17.2 million, or 3.0%, during the current quarter to $585.0 million. The Company’s multi-family real estate loan portfolio consists of properties primarily located in the Greater Boston area, all of which are adjustable-rate loans and performing at the end of the current quarter.
●The Company’s $365.0 million commercial real estate office portfolio consists principally of suburban Class A and B office space used as medical and traditional offices. The portfolio does not consist of high-rise towers located in Boston and all loans is performing at the end of the current quarter.

​

ASSET QUALITY

●The allowance for credit losses (“ACL”) amounted to $78.3 million as of September 30, 2026, or 1.16% of gross loans, compared to $82.1 million, or 1.28% of gross loans as of June 30, 2026.
●The Company recorded a provision for credit losses of $1.2 million during the current quarter, which included a provision for credit losses on loans of $1.4 million and a release of credit losses for unfunded commitments of $145 thousand, compared to a provision for credit losses of $3.2 million during the prior quarter, which included a provision for credit losses on loans of $3.0 million and a provision for credit losses for unfunded commitments of $199 thousand.
●The decrease in the ACL for the current quarter was primarily driven by reduced specific reserve requirements on individually assessed loans due to credit improvements and a charge off of a previously reserved PCD C&I loan of $4.0 million, partially offset by current quarter loan growth.

4

​


●Non-performing loans (“NPLs”) increased $8.4 million, or 30.4%, to $36.1 million as of September 30, 2026, from $27.7 million at the end of the prior quarter. The increase was primarily due to a commercial real estate loan acquired from BankProv being placed on non-accrual during the current quarter. The ACL as a percent of NPLs is 217% as of September 30, 2026, a decrease from 297% at the end of the prior quarter, primarily from a charge off of a PCD C&I loan of $4.0 million, partially offset by the increase in commercial real estate loans on non-accrual of $12.6 million.
●During the current quarter, the Company recorded total net charge-offs of $5.2 million, or 0.31% of average total loans on an annualized basis, compared to net charge-offs of $1.1 million, or 0.07% of average total loans on an annualized basis, in the prior quarter. The $4.1 million increase in net charge-offs during the current quarter was primarily a result of a $4.0 million charge off on a previously reserved PCD C&I loan which was identified as a PCD loan at acquisition and was fully reserved for in the prior quarter. No additional provisions were recognized during the current quarter to reserve for losses against this loan.
●As part of its ongoing credit risk management framework and prudent oversight, the Company periodically reviews lending relationships across all portfolios to ensure alignment with its risk appetite, regulatory expectations, and evolving market conditions.
●The Company’s loan portfolio consists primarily of commercial real estate and multi-family loans, one-to-four-family residential real estate loans, construction and land development loans and commercial and industrial loans. These loans are primarily made to individuals and businesses located in the Greater Boston metropolitan area and surrounding communities in greater New England.

​

(1)Represents a non-GAAP measure. See Non-GAAP reconciliation of the corresponding GAAP measures on pages 13 and 14.​

​

5

​


ABOUT NB BANCORP, INC.

NB Bancorp, Inc. (Nasdaq Capital Market: NBBK) is the registered bank holding company of Needham Bank. Needham Bank is headquartered in Needham, Massachusetts, which is approximately 17 miles southwest of Boston’s financial district. Known as the “Builder’s Bank,” Needham Bank has been helping individuals, businesses and non-profits build for their futures since 1892. Needham Bank offers an array of tech-forward products and services that businesses and consumers use to manage their financial needs. Needham Bank also provides services to companies in the cannabis industry by providing loans and deposits, along with supporting payment platforms in this industry, such as Mosaic. We have the financial expertise typically found at much larger institutions and the local knowledge and commitment you can only find at a community bank. For more information, please visit https://NeedhamBank.com. Needham Bank is a member of FDIC.

​

Non-GAAP Financial Measures

In addition to results presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest income, excluding purchase accounting adjustments, operating noninterest expense, operating income tax expense, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets and tangible book value per share. The Company’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

Forward-Looking Statements

Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

​

We may also make forward-looking statements in other documents we file with the Securities and Exchange Commission (the “SEC”), in our annual reports to our shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. Although the Company believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company’s control. The Company’s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in general business and economic conditions on a national basis and in the local markets in which the Company operates, including changes which adversely affect borrowers’ ability to service and repay loans; changes in customer behavior due to political, business and economic conditions, including inflation and concerns about liquidity; turbulence in the capital and debt markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balances and mix of loans and deposits; changes in interest rates and real estate values; changes in loan collectability and increases in defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; risks related to the Company’s acquisitions generally, including disruption to current plans and operations; difficulties in customer and employee retention; fees,

6

​


expenses and charges related to these transactions being significantly higher than anticipated; unforeseen integration issues or impairment of other intangibles; and the Company’s inability to achieve expected revenues, cost savings, synergies, and other benefits at levels or within the timeframes originally anticipated; changing government regulation; competitive pressures from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; cybersecurity incidents, fraud, natural disasters, and future pandemics; the risk that the Company may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Company’s financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Company’s Form 10-K and updated by our Quarterly Report on Form 10-Q and other filings submitted to the SEC. These statements speak only as of the date of this release and the Company does not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events.

​

7

​


​

​

​

​

​

​

​

​

​

​

NB BANCORP, INC.

​

​

​

​

​

​

​

​

SELECTED FINANCIAL HIGHLIGHTS

​

​

​

​

​

​

​

​

(Unaudited)

​

​

​

​

​

​

​

​

(Dollars in thousands, except per share data)

​

​

​

​

​

​

​

​

​

As of and for the three months ended

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

​

​

​

​

​

​

​

​

​

Earnings data

​

​

​

​

​

​

​

​

Net interest income

$

71,440

​

$

69,145

​

$

48,175

Noninterest income

​

5,105

​

​

5,559

​

​

3,682

Total revenue

​

76,545

​

​

74,704

​

​

51,857

Provision for credit losses

​

1,246

​

​

3,193

​

​

1,396

Noninterest expense

​

46,281

​

​

44,017

​

​

30,499

Pre-tax income

​

29,018

​

​

27,494

​

​

19,962

Net income

​

23,133

​

​

21,123

​

​

15,362

Operating net income (non-GAAP)

​

23,828

​

​

21,877

​

​

16,002

Operating noninterest expense (non-GAAP)

​

45,410

​

​

43,072

​

​

30,244

​

​

​

​

​

​

​

​

​

Per share data

​

​

​

​

​

​

​

​

Earnings per share, basic

$

0.59

​

$

0.53

​

$

0.43

Earnings per share, diluted

​

0.58

​

​

0.53

​

​

0.43

Operating earnings per share, basic (non-GAAP)

​

0.60

​

​

0.55

​

​

0.45

Operating earnings per share, diluted (non-GAAP)

​

0.60

​

​

0.55

​

​

0.45

Book value per share

​

19.57

​

​

19.22

​

​

18.51

Tangible book value per share (non-GAAP)

​

18.91

​

​

18.51

​

​

18.49

​

​

​

​

​

​

​

​

​

Profitability

​

​

​

​

​

​

​

​

Return on average assets

​

1.23%

​

​

1.17%

​

​

1.16%

Operating return on average assets (non-GAAP)

​

1.26%

​

​

1.21%

​

​

1.20%

Return on average shareholders' equity

​

10.73%

​

​

10.03%

​

​

8.35%

Operating return on average shareholders' equity (non-GAAP)

​

11.05%

​

​

10.39%

​

​

8.70%

Net interest margin

​

3.97%

​

​

4.00%

​

​

3.78%

Net interest margin, excluding purchase accounting adjustments

​

3.81%

​

​

3.87%

​

​

3.78%

Cost of deposits

​

2.69%

​

​

2.68%

​

​

2.92%

Efficiency ratio

​

60.5%

​

​

58.9%

​

​

58.8%

Operating efficiency ratio (non-GAAP)

​

59.3%

​

​

57.7%

​

​

58.3%

​

​

​

​

​

​

​

​

​

Balance sheet, end of period

​

​

​

​

​

​

​

​

Total assets

$

7,683,996

​

$

7,446,880

​

$

5,442,446

Total loans

​

6,821,759

​

​

6,482,821

​

​

4,715,923

Total deposits

​

6,521,396

​

​

6,320,090

​

​

4,565,720

Total shareholders' equity

​

857,403

​

​

842,002

​

​

737,034

​

​

​

​

​

​

​

​

​

Asset quality

​

​

​

​

​

​

​

​

ACL

$

78,305

​

$

82,088

​

$

43,052

ACL / Total NPLs

​

217.1%

​

​

296.8%

​

​

379.1%

Total NPLs / Total loans

​

0.53%

​

​

0.43%

​

​

0.24%

Annualized net charge-offs / Average total loans

​

(0.31)%

​

​

(0.07)%

​

​

(0.05)%

​

​

​

​

​

​

​

​

​

Capital ratios

​

​

​

​

​

​

​

​

Shareholders' equity / Total assets

​

11.16%

​

​

11.31%

​

​

13.54%

Tangible shareholders' equity / tangible assets (non-GAAP)

​

10.82%

​

​

10.94%

​

​

13.53%

​

​

​

8

​


​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NB BANCORP, INC.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CONSOLIDATED BALANCE SHEETS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Dollars in thousands, except share and per share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of

​

September 30, 2026 change from

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

​

June 30, 2026

​

September 30, 2025

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and due from banks

$

238,502

​

$

372,522

​

$

197,604

​

$

(134,020)

(36.0)%

​

$

40,898

20.7%

Federal funds sold

​

27,555

​

​

27,632

​

​

97,829

​

​

(77)

(0.3)%

​

​

(70,274)

(71.8)%

Total cash and cash equivalents

​

266,057

​

​

400,154

​

​

295,433

​

​

(134,097)

(33.5)%

​

​

(29,376)

(9.9)%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Available-for-sale securities, at fair value

​

279,518

​

​

272,640

​

​

231,023

​

​

6,878

2.5%

​

​

48,495

21.0%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans held for sale, at fair value

​

55,906

​

​

59,927

​

​

-

​

​

(4,021)

(6.7)%

​

​

55,906

0.0%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans receivable, net of deferred fees

​

6,765,853

​

​

6,422,894

​

​

4,715,923

​

​

342,959

5.3%

​

​

2,049,930

43.5%

Allowance for credit losses

​

(78,305)

​

​

(82,088)

​

​

(43,052)

​

​

3,783

(4.6)%

​

​

(35,253)

81.9%

Net loans

​

6,687,548

​

​

6,340,806

​

​

4,672,871

​

​

346,742

5.5%

​

​

2,014,677

43.1%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accrued interest receivable

​

29,971

​

​

28,898

​

​

21,074

​

​

1,073

3.7%

​

​

8,897

42.2%

Banking premises and equipment, net

​

51,107

​

​

49,298

​

​

33,842

​

​

1,809

3.7%

​

​

17,265

51.0%

Non-public investments

​

49,161

​

​

42,029

​

​

44,531

​

​

7,132

17.0%

​

​

4,630

10.4%

Bank-owned life insurance ("BOLI")

​

98,178

​

​

97,370

​

​

56,342

​

​

808

0.8%

​

​

41,836

74.3%

Prepaid expenses and other assets

​

71,048

​

​

69,228

​

​

57,720

​

​

1,820

2.6%

​

​

13,328

23.1%

Goodwill

​

16,520

​

​

18,512

​

​

-

​

​

(1,992)

(10.8)%

​

​

16,520

0.0%

Core deposit intangible, net

​

16,628

​

​

17,519

​

​

967

​

​

(891)

(5.1)%

​

​

15,661

1619.5%

Deferred income tax asset, net

​

62,354

​

​

50,499

​

​

28,643

​

​

11,855

23.5%

​

​

33,711

117.7%

Total assets

$

7,683,996

​

$

7,446,880

​

$

5,442,446

​

$

237,116

3.2%

​

$

2,241,550

41.2%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities and shareholders' equity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Core deposits

$

5,828,759

​

$

5,600,238

​

$

4,177,047

​

$

228,521

4.1%

​

$

1,651,712

39.5%

Brokered deposits

​

692,637

​

​

719,852

​

​

388,673

​

​

(27,215)

(3.8)%

​

​

303,964

78.2%

Total deposits

​

6,521,396

​

​

6,320,090

​

​

4,565,720

​

​

201,306

3.2%

​

​

1,955,676

42.8%

Mortgagors' escrow accounts

​

4,919

​

​

4,420

​

​

4,543

​

​

499

11.3%

​

​

376

8.3%

Federal Home Loan Bank ("FHLB") borrowings

​

150,322

​

​

181,247

​

​

41,453

​

​

(30,925)

(17.1)%

​

​

108,869

262.6%

Accrued expenses and other liabilities

​

127,414

​

​

77,549

​

​

73,139

​

​

49,865

64.3%

​

​

54,275

74.2%

Accrued retirement liabilities

​

22,542

​

​

21,572

​

​

20,557

​

​

970

4.5%

​

​

1,985

9.7%

Total liabilities

​

6,826,593

​

​

6,604,878

​

​

4,705,412

​

​

221,715

3.4%

​

​

2,121,181

45.1%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Shareholders' equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Preferred stock, $0.01 par value, 5,000,000 shares authorized; no shares

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

issued and outstanding

​

-

​

​

-

​

​

-

​

​

-

0.0%

​

​

-

0.0%

Common stock, $0.01 par value, 120,000,000 shares authorized; 43,818,490 issued and

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

outstanding at September 30, 2026 and June 30, 2026 and 39,826,446 issued and outstanding

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

at September 30, 2025

​

438

​

​

438

​

​

398

​

​

-

0.0%

​

​

40

10.1%

Additional paid-in capital

​

417,943

​

​

415,841

​

​

342,526

​

​

2,102

0.5%

​

​

75,417

22.0%

Unallocated common shares held by the Employee Stock Ownership Plan ("ESOP")

​

(40,690)

​

​

(41,285)

​

​

(43,049)

​

​

595

(1.4)%

​

​

2,359

(5.5)%

Retained earnings

​

495,082

​

​

474,970

​

​

440,281

​

​

20,112

4.2%

​

​

54,801

12.4%

Accumulated other comprehensive loss

​

(15,370)

​

​

(7,962)

​

​

(3,122)

​

​

(7,408)

93.0%

​

​

(12,248)

392.3%

Total shareholders' equity

​

857,403

​

​

842,002

​

​

737,034

​

​

15,401

1.8%

​

​

120,369

16.3%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total liabilities and shareholders' equity

$

7,683,996

​

$

7,446,880

​

$

5,442,446

​

$

237,116

3.2%

​

$

2,241,550

41.2%

​

​

​

​

​

9

​


​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NB BANCORP, INC.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CONSOLIDATED STATEMENTS OF INCOME

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Dollars in thousands, except share and per share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended

​

Change From Three Months Ended

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

​

June 30, 2026

​

September 30, 2025

INTEREST AND DIVIDEND INCOME

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest and fees on loans

$

110,730

​

$

106,574

​

$

77,365

​

$

4,156

3.9%

​

$

33,365

43.1%

Interest on securities

​

3,144

​

​

2,758

​

​

2,253

​

​

386

14.0%

​

​

891

39.5%

Interest and dividends on cash equivalents and other

​

2,282

​

​

2,460

​

​

2,070

​

​

(178)

(7.2)%

​

​

212

10.2%

Total interest and dividend income

​

116,156

​

​

111,792

​

​

81,688

​

​

4,364

3.9%

​

​

34,468

42.2%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

INTEREST EXPENSE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest on deposits

​

42,896

​

​

40,686

​

​

31,273

​

​

2,210

5.4%

​

​

11,623

37.2%

Interest on borrowings

​

1,820

​

​

1,961

​

​

2,240

​

​

(141)

(7.2)%

​

​

(420)

(18.8)%

Total interest expense

​

44,716

​

​

42,647

​

​

33,513

​

​

2,069

4.9%

​

​

11,203

33.4%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NET INTEREST INCOME

​

71,440

​

​

69,145

​

​

48,175

​

​

2,295

3.3%

​

​

23,265

48.3%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROVISION FOR CREDIT LOSSES

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for credit losses - loans

​

1,391

​

​

2,994

​

​

1,041

​

​

(1,603)

(53.5)%

​

​

350

33.6%

(Release of) provision for credit losses - unfunded commitments

​

(145)

​

​

199

​

​

355

​

​

(344)

(172.9)%

​

​

(500)

(140.8)%

Total provision for credit losses

​

1,246

​

​

3,193

​

​

1,396

​

​

(1,947)

(61.0)%

​

​

(150)

(10.7)%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NET INTEREST INCOME AFTER

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

PROVISION FOR CREDIT LOSSES

​

70,194

​

​

65,952

​

​

46,779

​

​

4,242

6.4%

​

​

23,415

50.1%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NONINTEREST INCOME

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Customer service fees

​

3,505

​

​

3,681

​

​

2,498

​

​

(176)

(4.8)%

​

​

1,007

40.3%

Increase in cash surrender value of BOLI

​

808

​

​

962

​

​

631

​

​

(154)

(16.0)%

​

​

177

28.1%

Mortgage banking income

​

165

​

​

92

​

​

148

​

​

73

79.3%

​

​

17

11.5%

Swap contract income

​

479

​

​

72

​

​

208

​

​

407

565.3%

​

​

271

130.3%

Gain (loss) on sale of loans, net

​

(185)

​

​

227

​

​

45

​

​

(412)

(181.5)%

​

​

(230)

(511.1)%

Other income

​

333

​

​

525

​

​

152

​

​

(192)

(36.6)%

​

​

181

119.1%

Total noninterest income

​

5,105

​

​

5,559

​

​

3,682

​

​

(454)

(8.2)%

​

​

1,423

38.6%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NONINTEREST EXPENSE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and employee benefits

​

27,499

​

​

25,549

​

​

18,641

​

​

1,950

7.6%

​

​

8,858

47.5%

Director and professional service fees

​

4,158

​

​

3,816

​

​

2,920

​

​

342

9.0%

​

​

1,238

42.4%

Occupancy and equipment expenses

​

3,047

​

​

2,468

​

​

1,559

​

​

579

23.5%

​

​

1,488

95.4%

Data processing expenses

​

5,351

​

​

4,899

​

​

2,911

​

​

452

9.2%

​

​

2,440

83.8%

Marketing and charitable contribution expenses

​

1,073

​

​

1,530

​

​

949

​

​

(457)

(29.9)%

​

​

124

13.1%

FDIC and state insurance assessments

​

1,434

​

​

1,584

​

​

928

​

​

(150)

(9.5)%

​

​

506

54.5%

Core deposit intangible amortization expense

​

892

​

​

892

​

​

37

​

​

-

0.0%

​

​

855

2310.8%

General and administrative expenses

​

2,827

​

​

3,279

​

​

2,554

​

​

(452)

(13.8)%

​

​

273

10.7%

Total noninterest expense

​

46,281

​

​

44,017

​

​

30,499

​

​

2,264

5.1%

​

​

15,782

51.7%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

INCOME BEFORE TAXES

​

29,018

​

​

27,494

​

​

19,962

​

​

1,524

5.5%

​

​

9,056

45.4%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

INCOME TAX EXPENSE

​

5,885

​

​

6,371

​

​

4,600

​

​

(486)

(7.6)%

​

​

1,285

27.9%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NET INCOME

$

23,133

​

$

21,123

​

$

15,362

​

$

2,010

9.5%

​

$

7,771

50.6%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted average common shares outstanding, basic

​

39,432,499

​

​

39,693,140

​

​

35,372,205

​

​

(260,641)

(0.7)%

​

​

4,060,294

11.5%

Weighted average common shares outstanding, diluted

​

39,833,964

​

​

40,000,305

​

​

35,579,456

​

​

(166,341)

(0.4)%

​

​

4,254,508

12.0%

Earnings per share, basic

$

0.59

​

$

0.53

​

$

0.43

​

$

0.06

11.3%

​

$

0.16

37.2%

Earnings per share, diluted

$

0.58

​

$

0.53

​

$

0.43

​

$

0.05

9.4%

​

$

0.15

34.9%

​

​

​

​

​

​

​

​

10

​


NB BANCORP, INC.

AVERAGE BALANCES, INTEREST EARNED/PAID & AVERAGE YIELDS

(Unaudited)

(Dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

For the Three Months Ended

 

​

​

September 30, 2026

​

June 30, 2026

 

September 30, 2025

 

​

  ​ ​ ​

Average 

  ​ ​ ​

​

​

  ​ ​ ​

​

  ​ ​ ​

Average 

  ​ ​ ​

​

​

  ​ ​ ​

​

 

Average 

  ​ ​ ​

​

​

  ​ ​ ​

​

 

​

​

Outstanding 

​

​

​

​

Average 

​

Outstanding 

​

​

​

​

Average 

 

Outstanding 

​

​

​

​

Average 

 

​

​

Balance

​

Interest

​

Yield/Rate (4)

​

Balance

​

Interest

​

Yield/Rate (4)

 

Balance

​

Interest

​

Yield/Rate (4)

 

Interest-earning assets:

 

​

  ​

 

​

  ​

 

​

 

​

  ​

 

​

  ​

 

  ​

​

​

  ​

 

​

  ​

 

  ​

​

Loans (5)

​

$

6,599,690

​

$

110,730

 

6.66

%  

$

6,377,025

​

$

106,574

 

6.70

%

$

4,612,631

​

$

77,365

 

6.65

%

Securities

​

 

280,383

​

 

3,144

 

4.45

%  

 

279,196

​

 

2,758

 

3.96

%

 

236,187

​

 

2,253

 

3.78

%

Other investments (5)

​

 

22,788

​

 

252

 

4.39

%  

 

34,301

​

 

612

 

7.16

%

 

32,585

​

 

223

 

2.72

%

Short-term investments (5)

​

 

243,386

​

 

2,030

 

3.31

%  

 

237,667

​

 

1,848

 

3.12

%

 

178,290

​

 

1,847

 

4.11

%

Total interest-earning assets

​

 

7,146,247

​

 

116,156

 

6.45

%  

 

6,928,189

​

 

111,792

 

6.47

%

 

5,059,693

​

 

81,688

 

6.41

%

Non-interest-earning assets

​

 

409,580

​

​

​

 

​

​

 

394,611

​

 

​

 

​

​

 

256,928

​

 

  ​

 

​

​

Allowance for credit losses

​

 

(81,486)

​

​

​

 

​

​

 

(81,276)

​

 

  ​

 

  ​

​

 

(42,746)

​

 

  ​

 

​

​

Total assets

​

$

7,474,341

​

​

​

 

​

​

$

7,241,524

​

 

​

 

​

​

$

5,273,875

​

 

  ​

 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-bearing liabilities:

​

 

  ​

​

 

  ​

 

  ​

​

 

  ​

​

 

  ​

 

  ​

​

 

  ​

​

 

  ​

 

  ​

​

Savings accounts

​

$

218,715

​

 

488

 

0.89

%  

$

210,544

​

 

324

 

0.62

%

$

121,704

​

 

181

 

0.59

%

NOW accounts

​

 

770,406

​

 

2,771

 

1.43

%  

 

701,167

​

 

2,265

 

1.30

%

 

467,761

​

 

1,397

 

1.18

%

Money market accounts

​

 

1,735,863

​

 

13,305

 

3.04

%  

 

1,699,366

​

 

12,783

 

3.02

%

 

1,119,539

​

 

9,331

 

3.31

%

Certificates of deposit and individual retirement accounts

​

 

2,682,909

​

 

26,332

 

3.89

%  

 

2,595,290

​

 

25,314

 

3.91

%

 

1,933,665

​

 

20,364

 

4.18

%

Total interest-bearing deposits

​

 

5,407,893

​

 

42,896

 

3.15

%  

 

5,206,367

​

 

40,686

 

3.13

%

 

3,642,669

​

 

31,273

 

3.41

%

FHLB borrowings

​

 

78,665

​

 

868

 

4.38

%  

 

208,453

​

 

1,956

 

3.76

%

 

199,852

​

 

2,240

 

4.45

%

FRB borrowings

​

 

100,543

​

 

952

 

3.76

%  

 

549

​

 

5

 

3.65

%

 

—

​

 

—

 

—

%

Total interest-bearing liabilities

​

 

5,587,101

​

 

44,716

 

3.18

%  

 

5,415,369

​

 

42,647

 

3.16

%

 

3,842,521

​

 

33,513

 

3.46

%

Non-interest-bearing deposits

​

 

915,117

​

 

​

 

  ​

​

 

883,487

​

 

  ​

 

  ​

​

 

606,046

​

 

​

 

  ​

​

Other non-interest-bearing liabilities

​

 

116,917

​

​

​

 

  ​

​

 

98,225

​

 

  ​

 

  ​

​

 

95,329

​

 

  ​

 

  ​

​

Total liabilities

​

 

6,619,135

​

​

​

 

  ​

​

 

6,397,081

​

 

  ​

 

  ​

​

 

4,543,896

​

 

  ​

 

​

​

Shareholders' equity

​

 

855,206

​

​

​

 

  ​

​

 

844,443

​

 

  ​

 

  ​

​

 

729,979

​

 

  ​

 

  ​

​

Total liabilities and shareholders' equity

​

$

7,474,341

​

​

​

 

  ​

​

$

7,241,524

​

 

  ​

 

  ​

​

$

5,273,875

​

 

  ​

 

  ​

​

Net interest income

​

​

​

​

$

71,440

 

  ​

​

 

  ​

​

$

69,145

 

  ​

​

 

  ​

​

$

48,175

 

  ​

​

Net interest rate spread (1)

​

​

  ​

​

​

​

 

3.27

%  

 

  ​

​

 

  ​

 

3.31

%  

 

  ​

​

 

  ​

 

2.95

%  

Net interest-earning assets (2)

​

$

1,559,146

​

​

​

 

  ​

​

$

1,512,820

​

​

​

 

  ​

​

$

1,217,172

​

​

​

 

  ​

​

Net interest margin (3)

​

​

​

​

​

​

 

3.97

%  

 

  ​

​

 

  ​

 

4.00

%  

 

​

​

 

  ​

 

3.78

%  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average interest-earning assets to interest-bearing liabilities

​

 

127.91

%  

​

​

 

  ​

​

 

127.94

%  

 

  ​

 

  ​

​

 

131.68

%  

 

  ​

 

  ​

​

​

​

​

​

​

(1) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.

(2) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(3) Net interest margin represents net interest income divided by average total interest-earning assets.

(4) Annualized.

(5) Loans include loans held for sale, at fair value. Other investments are comprised of FRB stock, FHLB stock and swap collateral accounts. Short-term investments are comprised of cash and cash equivalents.

​

​

11

​


NB BANCORP, INC.

COMMERCIAL REAL ESTATE BY COLLATERAL TYPE

(Unaudited)

(Dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2026

​

Owner-Occupied

  ​ ​ ​

Non-Owner-Occupied

  ​ ​ ​

Balance

  ​ ​ ​

Percentage

Multi-Family

$

—

​

$

584,967

​

$

584,967

​

​

19%

Industrial

​

194,827

​

​

166,816

​

​

361,643

​

​

13%

Office

​

43,627

​

​

321,332

​

​

364,959

​

​

13%

Hospitality

​

811

​

​

305,332

​

​

306,143

​

​

11%

Retail

​

126,658

​

​

199,417

​

​

326,075

​

​

11%

Mixed-Use

​

24,524

​

​

237,946

​

​

262,470

​

​

9%

Cannabis Facility

​

186,687

​

​

8,827

​

​

195,514

​

​

7%

Special Purpose

​

83,062

​

​

115,289

​

​

198,351

​

​

7%

Recreational Vehicle Parks

​

11,057

​

​

64,962

​

​

76,019

​

​

3%

Self Storage Facilities

​

—

​

​

55,191

​

​

55,191

​

​

2%

Other

​

79,346

​

​

79,028

​

​

158,374

​

​

5%

Total commercial real estate

$

750,599

​

$

2,139,107

​

$

2,889,706

​

​

100%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Change From June 30, 2026

​

Change From September 30, 2025

​

Owner-Occupied

  ​ ​ ​

Non-Owner-Occupied

  ​ ​ ​

Balance

  ​ ​ ​

Percentage

​

Owner-Occupied

  ​ ​ ​

Non-Owner-Occupied

  ​ ​ ​

Balance

  ​ ​ ​

Percentage

Multi-Family

$

—

​

$

17,245

​

$

17,245

​

​

3%

​

$

—

​

$

154,539

​

$

154,539

​

​

36%

Industrial

​

9,819

​

​

3,704

​

​

13,523

​

​

4%

​

​

117,339

​

​

54,152

​

​

171,491

​

​

90%

Office

​

(1,008)

​

​

28,725

​

​

27,717

​

​

8%

​

​

18,370

​

​

137,414

​

​

155,784

​

​

74%

Hospitality

​

(40,455)

​

​

58,090

​

​

17,635

​

​

6%

​

​

(35,362)

​

​

93,990

​

​

58,628

​

​

24%

Retail

​

335

​

​

90,216

​

​

90,551

​

​

38%

​

​

88,037

​

​

113,078

​

​

201,115

​

​

161%

Mixed-Use

​

2,116

​

​

12,554

​

​

14,670

​

​

6%

​

​

16,509

​

​

77,495

​

​

94,004

​

​

56%

Cannabis Facility

​

(14,466)

​

​

(86)

​

​

(14,552)

​

​

(7)%

​

​

(68,048)

​

​

(341)

​

​

(68,389)

​

​

(26)%

Special Purpose

​

(1,593)

​

​

45,452

​

​

43,859

​

​

28%

​

​

2,152

​

​

58,523

​

​

60,675

​

​

44%

Recreational Vehicle Parks

​

(2,198)

​

​

(200)

​

​

(2,398)

​

​

(3)%

​

​

11,057

​

​

64,962

​

​

76,019

​

​

100%

Self Storage Facilities

​

—

​

​

(15,956)

​

​

(15,956)

​

​

(22)%

​

​

—

​

​

55,191

​

​

55,191

​

​

100%

Other

​

(8,198)

​

​

16,361

​

​

8,163

​

​

5%

​

​

40,741

​

​

9,805

​

​

50,546

​

​

47%

Total commercial real estate

$

(55,648)

​

$

256,105

​

$

200,457

​

​

7%

​

$

190,795

​

$

818,808

​

$

1,009,603

​

​

54%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 2026

​

September 30, 2025

​

Owner-Occupied

  ​ ​ ​

Non-Owner-Occupied

  ​ ​ ​

Balance

  ​ ​ ​

Percentage

​

Owner-Occupied

  ​ ​ ​

Non-Owner-Occupied

  ​ ​ ​

Balance

  ​ ​ ​

Percentage

Multi-Family

$

—

​

$

567,722

​

$

567,722

​

​

20%

​

$

—

​

$

430,428

​

$

430,428

​

​

23%

Industrial

​

185,008

​

​

163,112

​

​

348,120

​

​

13%

​

​

77,488

​

​

112,664

​

​

190,152

​

​

10%

Office

​

44,635

​

​

292,607

​

​

337,242

​

​

12%

​

​

25,257

​

​

183,918

​

​

209,175

​

​

11%

Hospitality

​

41,266

​

​

247,242

​

​

288,508

​

​

11%

​

​

36,173

​

​

211,342

​

​

247,515

​

​

13%

Retail

​

126,323

​

​

109,201

​

​

235,524

​

​

9%

​

​

38,621

​

​

86,339

​

​

124,960

​

​

7%

Mixed-Use

​

22,408

​

​

225,392

​

​

247,800

​

​

9%

​

​

8,015

​

​

160,451

​

​

168,466

​

​

9%

Cannabis Facility

​

201,153

​

​

8,913

​

​

210,066

​

​

8%

​

​

254,735

​

​

9,168

​

​

263,903

​

​

14%

Special Purpose

​

84,655

​

​

69,837

​

​

154,492

​

​

6%

​

​

80,910

​

​

56,766

​

​

137,676

​

​

7%

Recreational Vehicle Parks

​

13,255

​

​

65,162

​

​

78,417

​

​

3%

​

​

—

​

​

—

​

​

—

​

​

0%

Self Storage Facilities

​

—

​

​

71,147

​

​

71,147

​

​

3%

​

​

—

​

​

—

​

​

—

​

​

0%

Other

​

87,544

​

​

62,667

​

​

150,211

​

​

6%

​

​

38,605

​

​

69,223

​

​

107,828

​

​

6%

Total commercial real estate

$

806,247

​

$

1,883,002

​

$

2,689,249

​

​

100%

​

$

559,804

​

$

1,320,299

​

$

1,880,103

​

​

100%

​

​

​

​

​

​

12

​


​

​

​

​

​

​

​

​

​

​

NB BANCORP, INC.

​

​

​

​

​

​

​

​

NON-GAAP RECONCILIATION

​

​

​

​

​

​

​

​

(Unaudited)

​

​

​

​

​

​

​

​

(Dollars in thousands)

​

​

​

​

​

​

​

​

​

For the Three Months Ended

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

​

​

​

​

​

​

​

​

​

Net income (GAAP)

$

23,133

​

$

21,123

​

$

15,362

​

​

​

​

​

​

​

​

​

Add (Subtract):

​

​

​

​

​

​

​

​

Adjustments to net income:

​

​

​

​

​

​

​

​

Non-recurring fees for business line expansion

​

-

​

​

649

​

​

-

Contract settlement fees

​

871

​

​

-

​

​

-

BOLI surrender tax and modified endowment contract penalty

​

-

​

​

27

​

​

-

Defined benefit pension termination refund

​

-

​

​

-

​

​

(739)

State tax expense - voluntary disclosure agreements

​

-

​

​

-

​

​

561

Merger and acquisition expenses

​

-

​

​

296

​

​

994

Total adjustments to net income

$

871

​

$

972

​

$

816

Less net tax benefit associated with pre-tax non-GAAP adjustments to net income

​

176

​

​

218

​

​

176

Non-GAAP adjustments, net of tax

​

695

​

​

754

​

​

640

Operating net income (non-GAAP)

$

23,828

​

$

21,877

​

$

16,002

Weighted average common shares outstanding, basic

​

39,432,499

​

​

39,693,140

​

​

35,372,205

Weighted average common shares outstanding, diluted

​

39,833,964

​

​

40,000,305

​

​

35,579,456

Operating earnings per share, basic (non-GAAP)

$

0.60

​

$

0.55

​

$

0.45

Operating earnings per share, diluted (non-GAAP)

$

0.60

​

$

0.55

​

$

0.45

​

​

​

​

​

​

​

​

​

Pre-tax income (GAAP)

$

29,018

​

$

27,494

​

$

19,962

​

​

​

​

​

​

​

​

​

Add (Subtract):

​

​

​

​

​

​

​

​

Adjustments to pre-tax income:

​

​

​

​

​

​

​

​

Contract settlement fees

​

871

​

​

-

​

​

-

Defined benefit pension termination refund

​

-

​

​

-

​

​

(739)

Non-recurring fees for business line expansion

​

-

​

​

649

​

​

-

Merger and acquisition expenses

​

-

​

​

296

​

​

994

Total adjustments to pre-tax income

​

871

​

​

945

​

​

255

Operating pre-tax income (non-GAAP)

$

29,889

​

$

28,439

​

$

20,217

​

​

​

​

​

​

​

​

​

Net interest income (GAAP)

$

71,440

​

$

69,145

​

$

48,175

​

​

​

​

​

​

​

​

​

Subtract (Add):

​

​

​

​

​

​

​

​

Adjustments to net interest income:

​

​

​

​

​

​

​

​

Purchase accounting adjustments

​

2,614

​

​

1,972

​

​

-

Total impact of non-GAAP net interest income adjustments

$

2,614

​

$

1,972

​

$

-

Net interest income, excluding purchase accounting adjustments (non-GAAP)

$

68,826

​

$

67,173

​

$

48,175

​

​

​

​

​

​

​

​

​

Noninterest expense (GAAP)

$

46,281

​

$

44,017

​

$

30,499

​

​

​

​

​

​

​

​

​

Subtract (Add):

​

​

​

​

​

​

​

​

Adjustments to noninterest expense:

​

​

​

​

​

​

​

​

Contract settlement fees

​

871

​

​

-

​

​

-

Non-recurring fees for business line expansion

​

-

​

​

649

​

​

-

Defined benefit pension termination refund

​

-

​

​

-

​

​

(739)

Merger and acquisition expenses

​

-

​

​

296

​

​

994

Total impact of non-GAAP noninterest expense adjustments

$

871

​

$

945

​

$

255

Operating noninterest expense (non-GAAP)

$

45,410

​

$

43,072

​

$

30,244

​

​

​

​

​

​

​

​

​

Operating net income (non-GAAP)

$

23,828

​

$

21,877

​

$

16,002

Average assets

​

7,474,341

​

​

7,241,524

​

​

5,273,875

Operating return on average assets (non-GAAP)

​

1.26%

​

​

1.21%

​

​

1.20%

Average shareholders’ equity

$

855,206

​

$

844,443

​

$

729,979

Operating return on average shareholders' equity (non-GAAP)

​

11.05%

​

​

10.39%

​

​

8.70%

​

​

​

​

​

​

​

​

​

Operating noninterest expense (non-GAAP)

$

45,410

​

$

43,072

​

$

30,244

Total pre-provision net revenue (net interest income plus total noninterest income)

​

76,545

​

​

74,704

​

​

51,857

Operating efficiency ratio (non-GAAP)

​

59.32%

​

​

57.66%

​

​

58.32%

​

​

​

​

​

​

​

​

​

Income tax expense (GAAP)

$

5,885

​

$

6,371

​

$

4,600

​

​

​

​

​

​

​

​

​

Add (Subtract):

​

​

​

​

​

​

​

​

Adjustments to income tax expense:

​

​

​

​

​

​

​

​

State tax expense - voluntary disclosure agreements

​

-

​

​

-

​

​

(561)

Net tax benefit associated with pre-tax non-GAAP adjustments to net income

​

176

​

​

218

​

​

176

BOLI surrender tax and modified endowment contract penalty

​

-

​

​

(27)

​

​

-

Total impact of non-GAAP income tax expense adjustments

$

176

​

$

191

​

$

(385)

Operating income tax expense (non-GAAP)

$

6,061

​

$

6,562

​

$

4,215

​

​

​

​

​

​

​

​

​

Operating effective tax rate (non-GAAP)

​

20.3%

​

​

23.1%

​

​

20.8%

​

13

​


​

​

​

​

​

​

​

​

​

​

As of

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

​

​

​

​

​

​

​

​

​

Total shareholders’ equity (GAAP)

$

857,403

​

$

842,002

​

$

737,034

Subtract:

​

​

​

​

​

​

​

​

Intangible assets (core deposit intangible, net of tax and goodwill)

​

28,814

​

​

31,023

​

​

744

Total tangible shareholders’ equity (non-GAAP)

​

828,589

​

​

810,979

​

​

736,290

Total assets (GAAP)

​

7,683,996

​

​

7,446,880

​

​

5,442,446

Subtract:

​

​

​

​

​

​

​

​

Intangible assets (core deposit intangible, net of tax and goodwill)

​

28,814

​

​

31,023

​

​

744

Total tangible assets (non-GAAP)

$

7,655,182

​

$

7,415,857

​

$

5,441,702

Tangible shareholders' equity / tangible assets (non-GAAP)

​

10.82%

​

​

10.94%

​

​

13.53%

Total common shares outstanding

​

43,818,490

​

​

43,818,490

​

​

39,826,446

Tangible book value per share (non-GAAP)

$

18.91

​

$

18.51

​

$

18.49

​

​

​

​

​

​

​

​

​

​

​

14

​


NB BANCORP, INC.

ASSET QUALITY – NON-PERFORMING ASSETS (1)

(Unaudited)

(Dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2026

​

June 30, 2026

​

September 30, 2025

Real estate loans:

​

​

​

​

​

​

​

​

​

One-to-four-family residential

​

$

3,255

​

$

2,963

​

$

2,771

Home equity

​

​

1,546

​

​

1,547

​

​

1,001

Commercial real estate

​

​

13,587

​

​

957

​

​

809

Construction and land development

​

​

-

​

​

-

​

​

10

Commercial and industrial

​

​

16,686

​

​

20,446

​

​

4,686

Consumer

​

​

1,002

​

​

1,747

​

​

2,080

Total

​

$

36,076

​

$

27,660

​

$

11,357

​

​

​

​

​

​

​

​

​

​

Total non-performing loans to total loans

​

​

0.53%

​

​

0.43%

​

​

0.24%

Total non-performing PCD loans to total loans (2)

​

​

0.15%

​

​

0.22%

​

​

0.00%

Total non-performing non-PCD loans to total loans

​

​

0.38%

​

​

0.21%

​

​

0.24%

​

​

​

​

​

​

​

​

​

​

Total non-performing assets to total assets

​

​

0.47%

​

​

0.37%

​

​

0.21%

Total non-performing PCD assets to total assets

​

​

0.14%

​

​

0.19%

​

​

0.00%

Total non-performing non-PCD assets to total assets

​

​

0.33%

​

​

0.18%

​

​

0.21%

​

​

(1) Non-performing loans and assets are comprised of non-accrual loans.

(2) PCD loans were the result of the BankProv acquisition closed on November 15, 2025 and did not exist prior to that date.

​

15

​


NB BANCORP, INC.

ASSET QUALITY – PROVISION, ALLOWANCE, AND NET (CHARGE-OFFS) RECOVERIES

(Unaudited)

(Dollars in thousands)

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended

​

September 30, 2026

  ​ ​ ​

June 30, 2026

  ​ ​ ​

September 30, 2025

Allowance for credit losses at beginning of the period

$

82,088

​

$

80,195

​

$

42,601

​

​

​

​

​

​

​

​

​

Provision for credit losses

 

1,391

​

​

2,994

​

​

1,041

​

​

​

​

​

​

​

​

​

Charge-offs:

 

​

​

 

​

​

 

​

Commercial & Industrial

​

(4,044)

​

​

(294)

​

​

—

Consumer

​

(1,335)

​

​

(2,081)

​

​

(693)

Commercial real estate

​

—

​

​

(10)

​

​

—

Total charge-offs

​

(5,379)

​

​

(2,385)

​

​

(693)

​

​

​

​

​

​

​

​

​

Recoveries of loans previously charged off:

​

​

​

​

​

​

​

​

Commercial and industrial

​

12

​

​

1,188

​

​

12

Consumer

​

193

​

​

96

​

​

91

Total recoveries

​

205

​

​

1,284

​

​

103

​

​

​

​

​

​

​

​

​

Net charge-offs

​

(5,174)

​

​

(1,101)

​

​

(590)

​

​

​

​

​

​

​

​

​

Allowance for credit losses at end of the period

$

78,305

​

$

82,088

​

$

43,052

​

​

​

​

​

​

​

​

​

Allowance to non-performing loans

​

217%

​

​

297%

​

​

379%

Allowance to total loans outstanding at the end of the period

​

1.16%

​

​

1.28%

​

​

0.91%

Annualized net charge-offs to average loans outstanding during the period

​

(0.31)%

​

​

(0.07)%

​

​

(0.05)%

Annualized net charge-offs to average loans outstanding during the period – PCD loans (1)

​

(0.24)%

​

​

0.00%

​

​

0.00%

Annualized net charge-offs to average loans outstanding during the period – Non-PCD loans

​

(0.07)%

​

​

(0.07)%

​

​

(0.05)%

​

​

(1) PCD loans were the result of the BankProv acquisition closed on November 15, 2025 and did not exist prior to that date.

16

​


Exhibit 99.2

GRAPHIC

1 Q3 2026 Investor Presentation

GRAPHIC

2 Forward Looking Statements Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in other documents we file with the Securities and Exchange Commission (the “SEC”), in our annual reports to our stockholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. Although the Company believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company’s control. The Company’s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in general business and economic conditions on a national basis and in the local markets in which the Company operates, including changes which adversely affect borrowers’ ability to service and repay loans; changes in customer behavior due to political, business and economic conditions, including inflation and concerns about liquidity; turbulence in the capital and debt markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balances and mix of loans and deposits; changes in interest rates and real estate values; changes in loan collectability and increases in defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; risks related to the Company’s acquisitions generally, including disruption to current plans and operations; difficulties in customer and employee retention; fees, expenses and charges related to these transactions being significantly higher than anticipated; unforeseen integration issues or impairment of other intangibles; and the Company’s inability to achieve expected revenues, cost savings, synergies, and other benefits at levels or within the timeframes originally anticipated; changing government regulation; competitive pressures from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; cybersecurity incidents, fraud, natural disasters, and future pandemics; the risk that the Company may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Company’s financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Company’s Form 10-K and updated by our Quarterly Report on Form 10-Q and other filings submitted to the SEC. These statements speak only as of the date of this release and the Company does not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events. 2

GRAPHIC

3 NB Bancorp, Inc. Overview

GRAPHIC

4 Overview of NB Bancorp, Inc. Total Assets $7.7B Total Gross Loans $6.8B Total Deposits $6.5B Total Equity $857M TCE/ TA 10.82%² Tier 1 Leverage Ratio 11.25%¹ Tier 1 Capital Ratio 11.64%¹ Total Capital Ratio 12.42%¹ Q3’26 Operating ROAA 1.26%² Q3’26 Operating ROATCE 11.05%² Q3’26 NIM 3.97% Q3’26 Operating Efficiency Ratio 59.32%² Balance Sheet Profitability Capital 1) Financials reflect regulatory holding company data; estimated prior to filing of call report 2) See Appendix for reconciliation of non-GAAP financial metrics 4 NASDAQCM: NBBK Headquartered: Needham, MA IPO: December 2023; Raised ~$410M in gross proceeds BankProv: Acquisition Closed November 15, 2025 Fourth largest public community bank headquartered in Massachusetts The “Builder’s Bank” with deep community relationships and extensive expertise Full-service bank with an array of commercial banking products for retail and business customers Founded in 1892 to help businesses and customers build their futures

GRAPHIC

5 Performance Post-IPO 1) See Appendix for reconciliation of non-GAAP financial metrics 5 Asset Growth in $M +49.0% Deposits in $M +50.5% YTD Operating EPS1 +484.6% Net Interest Margin +14.1% Operating ROAA1 +46.4% Share Price +12.1% $5,158 $7,684 IPO Q3'26 $4,333 $6,521 IPO Q3'26 $0.26 $1.52 IPO Q3'26 3.48% 3.97% IPO Q3'26 0.86% 1.26% IPO Q3'26 $10.00 $22.12 IPO Q3'26

GRAPHIC

6 Our branch network covers the metro-west area of Boston, southern New Hampshire and surrounding communities which are our primary deposit market areas. We consider our primary lending market area to be the Greater Boston metropolitan area and surrounding communities in Massachusetts, eastern Connecticut, southern New Hampshire and Rhode Island. 6 MA NH Springfield Manchester Concord Boston Lowell Plymouth NBBK (21) Keene Gardner Brockton Pittsfield Worcester Gloucester Dover Boston MSA Community Bank Deposit Market Share¹ Total Deps. 2025 2026 in Market Rank Rank Institution ($M) 3 1 NB Bancorp Inc. 6,237 2 2 Salem Five Bancorp 6,045 1 3 Cambridge Financial Group Inc. 5,823 4 4 Middlesex Bancorp MHC 4,695 6 5 Charlesbridge MHC 4,276 5 6 Leader Bancorp Inc. 4,262 7 7 IFS 1820 Bancorp MHC 3,367 9 8 Northern Bancorp Inc. 2,823 8 9 Hometown Financial Group MHC 2,749 10 10 River Run Bancorp MHC 2,247 All Other Market Participants 31,738 Market Total 74,261 1) Excludes banks with total assets greater than $10 billion; FDIC deposit data as of June 30, 2026 Source: S&P Capital IQ Pro 6 Boston-Cambridge-Newton, MA-NH MSA Total Population: 5,065,382 ‘26-’31 Proj. Pop. Change: 2.14% Median HHI: $121,960 Proj. HHI Change: 12.10% Well Positioned in Highly Attractive Markets

GRAPHIC

7 Strength of Growing Deposit Base Over the two-year period ended June 30, 2026 (latest market data available), each Needham Bank branch experienced growth that matched or exceeded growth in its respective market. In aggregate, Needham Bank achieved growth at over 9 times the overall market growth during this period. 7 Branch June 2024 - June 2026 Deposit Growth June 2024 - June 2026 Market Growth* NB Performance Needham Main Office 16% 5% 348% Ashland 41% 1% 5327% Dedham 30% 7% 445% Dover 17% 4% 442% Medfield** 7% -17% N/A Medford Retail 18% 13% 139% Millis 29% 15% 191% Mission Hill 21% 2% 931% Natick 27% 1% 2127% Wellesley** 14% -11% N/A Westwood 20% 10% 197% All NB Branches (Excludes BP) 20% 2% 962% *Market Grow th Source: S&P Capital IQ **Incalculable as market contracted

GRAPHIC

8 Largest Employers Boston MSA 2026-2031 Projected HHI Δ Massachusetts 2025 GDP by Industry Boston MSA Median HHI ($) Industry Drivers of Local Market 1) Other industries include accommodation and food services, waste management and remediation services, educational services, management of companies, transportation and warehousing, utilities, arts and entertainment. Source: S&P Capital IQ Pro; U.S. Bureau of Economic Analysis; Massachusetts Department of Economic Research 8 Real Estate & Finance 22.8% Professional 19.4% Healthcare & Education 12.1% Government 8.5% Retail Trade 4.4% Entertainment 4.2% Construction 3.8% Transportation & Warehousing 2.1% Other 22.7%

GRAPHIC

9 Allston May 2026 Salem, NH June 2026 Prudential Center – Boston August 2026 Opened Branches - 2026

GRAPHIC

10 Experienced Institutional Leadership Joseph Campanelli Chairman, President & CEO William Darcey President & CEO – Provider Insurance Group Paul J. Ayoub Chair – Nutter McClennen & Fish LLP Susan Elliott Retired EVP – Federal Home Loan Bank of Boston Angela Jackson CEO – Future Forward Strategies Christopher Lynch President – Marshall Resources Joseph R. Nolan, Jr. Chairman, President & CEO – Eversource Francis Orfanello Lead Independent Director Operating Partner – One Rock Capital Partners Hope Pascucci President & Principal – Rose Grove Capital Management Raza Shaikh Managing Director – Launchpad Venture Group Mark Whalen Retired CEO – Needham Bank Joseph Campanelli Chairman, President & CEO Christine Roberts SEVP & Chief Operating Officer James White EVP & Chief Administrative Officer Paul Evangelista EVP & Director of Consumer Payments Kevin Henkin EVP & Chief Credit Officer Stephanie Maiona EVP, Director of Commercial Real Estate James Daley EVP, Director Commercial and Industrial Executive Management Board of Directors JP Lapointe SEVP & Chief Financial Officer 10 Kenneth Montgomery Retired FVP, COO – Federal Reserve Bank of Boston Matt Richardson EVP, Treasury & Cash Management Services Joseph Reilly Former President & CEO – Provident Bancorp, Inc. & BankProv

GRAPHIC

11 Investment Highlights 11 Experienced management team and talent base to grow market share, invest for the future and serve the community Focused on driving franchise value via relationship-based banking and active community involvement History of consistent earnings through various market cycles Excellent credit profile reflective of a diligent and conservative risk management culture Prudent stewards of capital – committed to responsible lending, driving organic growth and investing in the future Strong and stable deposit base with 130+ year history of banking in the communities served Attractive markets of operation to continue generating core loans and deposits

GRAPHIC

12 Financial Highlights for the Third Quarter 2026 • GAAP Net income of $23.1 million, or $0.58 per diluted share for the quarter. • Operating Net Income1 (Non-GAAP) of $23.8 million, or $0.59 per diluted share for the quarter. • Gross loans increased $343.8 million, or 5.3%, to $6.78 billion, from $6.43 billion in the prior quarter. • Driven by growth in commercial real estate loans of $183.2 million, or 8.6%, residential real estate loans of $43.5 million, or 3.1%, construction and land development loans of $80.8 million, or 10.6%, and mortgage warehouse loans of $20.4 million, or 9.4%. • Net interest margin declined 3 basis points to 3.97%, while net interest income increased $2.3 million, or 3.3%, during the quarter. • Primarily the result of increased average loan balances as we continued to execute our strategic plan. • Net intertest margin, excluding purchase accounting adjustments, declined by 6 basis points to 3.81% during the current quarter from 3.87% in the prior quarter. • Asset quality remains strong: • Annualized Q3 2026 net charge-offs of 0.31% of average total loans and non-performing loans of $36.1 million, or 0.53% of total loans. • Increase in net charge-offs and non-performing loans was a result of an acquired purchase-credit-deteriorated ("PCD") loan being charged off and settled in the current quarter with no additional losses. • Provision for credit losses was $1.2 million, down from $3.2 million in the prior quarter, primarily from a reduction in required specific reserves on individually evaluated loans due to improved credit conditions. 1) See Appendix for reconciliation of non-GAAP financial metrics 12

GRAPHIC

13 Financial Highlights for the Third Quarter 2026 (Cont.) • Allowance for Credit Losses (“ACL”) decreased $3.8 million, or 4.6%, during the quarter, primarily driven by the previously mentioned PCD charge off and reduced need for specific reserves on individually evaluated loans, partially offset by loan growth. • Resulting in a reduced coverage ratio of 1.16% of total loans, compared to 1.28% in the prior quarter. • Core deposits increased $228.5 million, or 4.1%, to $5.83 billion from $5.60 billion in the prior quarter • Primarily driven by growth in money market accounts of $111.9 million, or 6.7%, customer certificates of deposit of $48.8 million, or 2.4% and noninterest-bearing demand deposits of $44.9 million, or 4.7%. • Loans-to-deposit ratio increased to 104% during the quarter from 102% in the prior quarter. • Borrowings and brokered deposits totaled 11.0% of total assets, which is a 1.13% decrease from the prior quarter, resulting from paydowns of borrowings during the current quarter. • Strong capital position with 11.2% shareholders equity to total assets and 10.8% tangible shareholders' equity to tangible assets¹. • Book value and tangible book value per share were $19.57 and $18.91¹, respectively. • One-time transactions recorded during the quarter included: • Contract settlement fees of $871 thousand ($695 thousand net of tax). 1) See Appendix for reconciliation of non-GAAP financial metrics 13

GRAPHIC

14 Financial Overview

GRAPHIC

15 Total Deposits ($M) Tangible Common Equity ($M) Total Assets ($M) Total Gross Loans ($M) Targeted Balance Sheet Growth 15 $2,923 $3,592 $4,533 $5,158 $7,001 $7,226 $7,447 $7,684 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 $2,105 $3,015 $3,889 $4,333 $5,986 $6,210 $6,423 $6,766 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 $2,565 $2,887 $3,387 $4,178 $5,854 $6,097 $6,320 $6,521 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 $326 $343 $757 $765 $826 $811 $811 $829 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

16 Operating Return on Avg. Tangible Common Equity (%)1 Operating Net Income ($M)1, 2 Operating Return on Average Assets (%)¹ Operating Return on Average Equity (%)¹ Track Record of Strong Performance 1) See Appendix for reconciliation of non-GAAP financial metrics 2) Q1, Q2 and Q3 ’26 operating net income reflects annualized totals 16 0.77% 0.96% 0.86% 0.95% 1.21% 0.92% 1.21% 1.26% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 6.81% 9.06% 9.40% 6.09% 8.73% 7.43% 10.39% 11.05% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 6.81% 9.08% 9.43% 6.10% 8.93% 7.72% 10.79%11.45% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 $21.6 $30.1 $34.3 $45.5 $66.2 $64.0 $87.7 $94.5 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

17 Operating Noninterest Income / Average Assets (%)¹ Operating Noninterest Expense / Average Assets (%)¹ Net Interest Margin (%) Operating Efficiency Ratio (%)¹ Track Record of Strong Performance (Cont.) 1) See Appendix for reconciliation of non-GAAP financial metrics 17 2.81% 3.49% 3.41% 3.53% 3.79% 3.93% 4.00% 3.97% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 65.8% 62.3% 60.0% 58.2% 56.2% 60.1% 57.7% 59.3% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 0.27% 0.26% 0.31% 0.28% 0.30% 0.26% 0.31% 0.27% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 2.00% 2.28% 2.29% 2.12% 2.20% 2.42% 2.39% 2.41% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

18 11.28%¹ 17.41%² 13.59%² 13.00%² 12.76%² 12.42%² 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 10.54%¹ 16.51%² 12.83%² 12.19%² 11.95%² 11.64%² 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 Tier 1 Capital Ratio (%) Total Capital Ratio (%) Tangible Common Equity / Tangible Assets (%) Leverage Ratio (%) Capital Ratios 1) Financials reflect indicative bank level call report data 2) Financials reflect indicative regulatory holding company data • Note: “NR” stands for “Not Reported” denoting the Bank’s election into the Community Bank Leverage Ratio framework; See Appendix for reconciliation of non-GAAP financial metrics NR NR NR NR 18 11.16%² 9.54%² 16.70%² 14.82%² 11.85%² 11.27%² 10.94%² 10.82%² 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 11.23%¹ 10.49%¹ 17.71%² 15.29%² 13.28%² 11.68%² 11.26%² 11.25%² 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

19 Loan Portfolio & Asset Quality

GRAPHIC

20 Commercial Real Estate 34.01% 1-4 Family including HELOCs 21.10% Commercial & Industrial 16.78% Construction & Development 12.49% Multifamily 8.63% Warehouse 3.51% Consumer 3.48% Note: Loan composition reflects regulatory holding company data Diversified Loan Portfolio Q3’26 Yield on Loans: 6.66% $6.77B Q3’26 Total 20

GRAPHIC

21 Loan balances above are not shown net of deferred fees Loan Portfolio Stats – September 30, 2026 Loan Type Balance Wtd. Avg. Rate Wtd. Avg. Maturity (Yrs) Fixed Rate (%) Variable Rate (%) Commercial Real Estate $2,304,739 6.38% 9.1 18.0% 82.0% 1-4 Family (incl. HELOCs) $1,429,780 5.36% 26.0 41.9% 58.1% C&I $1,137,411 7.09% 7.1 28.2% 71.8% Construction $846,453 7.50% 5.0 18.7% 81.3% Multi-family $584,967 5.97% 14.9 3.3% 96.7% Mortgage Warehouse $238,098 6.43% 0.1 0.0% 100.0% Consumer $235,761 8.79% 10.7 97.9% 2.1% Total Loans $6,777,209 6.49% 12.1 27.5% 72.5% 21

GRAPHIC

22 Mortgage Warehouse Portfolio Overview • Our $238.1 million mortgage warehouse lending portfolio, acquired from BankProv, consists of facility lines to non-bank mortgage origination companies (“originators”). o It is a national platform with relationships across the United States that offers Master Repurchase Agreement facilities (“Facilities”) to independent originators, which allow them to fund the closing of residential mortgage loans. o Each Facility advance is fully collateralized, typically by a security interest in one- to four-family residential mortgage loans and is further enhanced by deposit balances. o The primary source of repayment of the facilities is the sale of the underlying mortgage loans to outside investors, which typically occurs within 15 days, except for construction-to-permanent loans, which generally take longer to sell due to the nature of the loan. These investors can include Federal National Mortgage Association/Federal Home Loan Mortgage Corporation and Government National Mortgage Association, as well as other large financial institutions. • The credit risk associated with this type of lending is the risk that the originators are unable to sell the loans, which is very low. The entire portfolio is current as of September 30, 2026. • We approve facilities to originators by conducting a thorough due diligence review of the originator and its ownership to assess their financial liquidity and regulatory risk profiles. We use a proprietary, risk-based scoring model to underwrite the companies, which correlates to our internal loan risk rating system and continually monitor originators’ performance through both internal and external financial management and quality reviews. 22

GRAPHIC

23 Enterprise Value (“EV”) Portfolio • Our C&I portfolio as of September 30, 2026, includes a $95.9 million EV portfolio, acquired from BankProv. The EV portfolio consists of loans and lines to entities collateralized by the cash flows and underlying enterprise value of the borrowing entity. • This portfolio has loans across the country and is geographically disperse. • The balance of this portfolio as of the date of the BankProv acquisition was $207.0 million. The portfolio has paid down $111.1 million in the short time since acquisition through September 30, 2026. • The purchased-credit deteriorated EV loans charged off since acquisition amounted to $16.4 million and the Bank had $17.2 million in specific reserves against the charged-off loans. • The credit risk associated with this type of lending is the risk that the cash flows of the entity significantly decrease and do not provide for the ability to repay the remaining balance of the loan. • Management monitors this portfolio very closely and has been in close contact with all of the borrowing entities since acquisition. • Of the $42.3 million of purchased-credit-deteriorated fair value credit marks recorded at acquisition, $31.2 million related to the EV portfolio with $13.7 million remaining. 23

GRAPHIC

24 Service 53% Trade Contractors 21% Manufacturing 12% Healthcare 13% Retail / Wholesale 1% EV By Type Overview of EV Portfolio $95.9M Q3’26 Total 24 EV Balance Trend 2025 - Q4 187,691 2026 - Q1 159,115 2026 - Q2 129,627 2026 - Q3 95,865 90,000 110,000 130,000 150,000 170,000 190,000 210,000 2025 - Q4 2026 - Q1 2026 - Q2 2026 - Q3

GRAPHIC

25 Construction & Development / Total Indicative Risk-Based Capital (%)¹ Commercial Real Estate / Total Indicative Risk-Based Capital (%)¹ Loan Portfolio Concentrations 1) Financials reflect regulatory holding company data 25 280% 277% 342% 187% 202% 294% 318% 314% 344% 2020 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 125% 129% 144% 79% 72% 89% 97% 94% 101% 2020 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

26 Multi-Family, 27% Office, 15% Hospitality 14% Mixed Use 11% Industrial, 8% Retail, 9% Other, 15% Cannabis Facility, 25% Retail Industrial, 26% 17% Special Purpose 11% Office 6% Other, 15% Owner-Occupied CRE By Collateral Type Non-Owner-Occupied CRE By Collateral Type Commercial Real Estate Portfolio $751M Q3’26 Total $2.14B Q3’26 Total 26

GRAPHIC

27 Non-Owner-Occupied - Office 69% Non-Owner-Occupied - Medical Office 14% Owner-Occupied - Office 8% Other 9% 1) Includes commercial real estate and construction office loans Office Portfolio Overview¹ Our $388.1 million office portfolio consists principally of suburban Class A and B office space used as medical and traditional offices. The portfolio does not consist of high-rise towers located in Boston. $388M Q3’26 Total 27 Office Portfolio as of 9/30/2026 Weighted Average Rate Weighted Average Maturity (Yrs) Weighted Average LTV Weighted Average DSCR 6.07% 7.36 53.2% 1.74X

GRAPHIC

28 Chicago, IL 15% Boston 8% Newport Beach, CA 8% New York, NY 6% Other 63% Structured Finance 26% Middle Market 17% Renewable Energy 16% Cannabis 14% Cannabis Bridge Financing 11% Bridge Financing 6% Small Business / Other 11% C&I By Type C&I By Geography Overview of C&I Portfolio $1.14B Q3’26 Total $1.14B Q3’26 Total 28

GRAPHIC

29 Boston, MA 19% Weston, MA 8% Milton, MA 7% Salem, NH 5% Needham, MA 5% Cambridge, MA 5% Other 50% Condos 27% Land 16% Multi-Family 12% Single Family 10% Hotel/Motel 7% Other 28% Construction By Type Construction By Geography Overview of Construction Lending $846M Q3’26 Total $846M Q3’26 Total 29

GRAPHIC

30 Consumer Loans Overview • Amounts above exclude purchased premiums or discounts 30 Loan Type Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Purchased: Solar $ 45,678 $ 44,410 $ 43,080 $ 41,150 $ 39,398 Loans Held for Sale - Boat Loans - 63,447 63,971 59,927 55,906 Boat Loans 42,487 238 - - - Home Improvement 37,753 35,832 34,084 32,426 30,480 Student Loans 5,768 5,455 5,029 4,702 4,436 Total Purchased Balance (incl. LHFS) $ 131,686 $ 149,382 $ 146,164 $ 138,205 $ 130,220 Originated: Auto Loans $ 68,307 $ 75,560 $ 82,167 $ 88,735 $ 94,422 Boat Loans 57,570 35,967 41,228 51,653 57,130 Other 5,696 6,035 5,773 6,537 8,186 Total Originated Balance $ 131,573 $ 117,562 $ 129,168 $ 146,925 $ 159,738 Net Charge Offs - Purchased (3ME) $458 $1,130 $385 $1,965 $1,141 Net Charge Offs - Originated (3ME) $144 $8 $636 $20 $2

GRAPHIC

31 Consumer Loans Trends 31 $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $- $20,000 $40,000 $60,000 $80,000 $100,000 $120,000 $140,000 $160,000 $180,000 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Balance (thousands) Period Overview of Purchased Consumer Loans Net Charge Offs - Purchased (3ME) Net Charge Offs - Originated (3ME) Total Purchased Balance (incl. LHFS) Total Originated Balance

GRAPHIC

32 Cannabis Business Highlights • As of September 30, 2026, we had outstanding loan balances of $576.3 million to cannabis businesses: • $401.3 million was direct to cannabis entities; • $175.0 million was indirect to cannabis entities; • Weighted average LTV and DSCR was 46.8% and 3.22, respectively; and, • 74.37% of the total outstanding loans were collateralized by real estate, including 100% of the direct cannabis loans • As of September 30, 2026, the Company had $575.1 million in cannabis deposits • $427.5 million in cannabis-direct and $147.6 million in cannabis-indirect Cannabis Business Loans ($M) Cannabis Business Deposits ($M) 32 61.8% 56.5% 68.8% 69.0% 69.6% 38.2% 43.5% 31.2% 31.0% 30.4% 09/2025 12/2025 03/2026 06/2026 09/2026 Cannabis Direct Cannabis Indirect $408.9M $466.8M $455.6M $522.1M $575.1M 09/2025 12/2025 03/2026 06/2026 09/2026

GRAPHIC

33 $6.0 $13.0 $10.8 $13.9 $7.5 $15.3 $13.2 $12.8 $35.9 $30.3 $14.5 $23.3 $4.5 $8.3 $0.0 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 NBBK Nonaccruals ($M) BankProv Nonaccruals ($M) TDRs ($M) OREO ($M) 0.87% 0.83% 0.83% 0.89% 1.46% 1.29% 1.28% 1.16% 175% 117% 298% 280% 201% 176% 297% 217% 0.0% 100.0% 200.0% 300.0% 400.0% 0.50% 1.00% 1.50% 2.00% 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 Reserves / Loans Reserves / NPLs Reserves / Loans (%) & Reserves / NPLs (%) NPA Trends Asset Quality 1) Financials reflect bank level call report data 2) Financials reflect regulatory holding company data NPAs / Assets 0.36%¹ 0.56%¹ 0.24%¹ 0.27%² 33 0.62%² 0.63%² 0.37%² 0.48%²

GRAPHIC

34 1) Reflects annualized metrics • Note: Values may not sum due to rounding Historically Strong Credit Culture NCOs / Average Loans (%)¹ • Our loan portfolio consists primarily of commercial real estate and multifamily loans, one-to four-family residential real estate loans, construction and land development loans, commercial and industrial loans, mortgage warehouse loans and consumer loans. These loans are primarily made to individuals and businesses located in our primary lending market area, which is the Greater Boston metropolitan area and surrounding communities in Massachusetts, Eastern Connecticut, Southern New Hampshire and Rhode Island. • For the quarter ended September 30, 2026, the Company’s NCOs / Average Loans were primarily composed of a $4.0 million charge off on an acquired purchased-credit-deteriorated C&I loan and charge offs on purchased consumer loans. 34 0.16 0.00 0.10 0.22 0.18 0.91 0.07 0.3 %) % % % 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26

GRAPHIC

35 Funding & Liquidity Management

GRAPHIC

36 Savings & MMDA Transaction 31% 27% Jumbo CDs 23% Brokered CDs 11% Retail CDs 9% • Note: Deposit composition reflects regulatory holding company data Balanced Deposit Base Q3’26 Cost of Deposits: 2.69% $6.52B Q3’26 Total 36

GRAPHIC

37 • Note: Deposit composition reflects regulatory holding company data Support of Strong Deposit Base Cost of Deposits 37 1.03% 0.43% 0.48% 2.34% 3.28% 2.96% 2.73% 2.68% 2.69% 0.00% 2.00% 4.00% 6.00% 2020 2021 2022 2023 2024 2025 Q1'26 Q2'26 Q3'26 Balance WAR Balance WAR Balance ($) Balance (%) WAR Noninterest-bearing demand deposits $997,190 0.00% $952,306 0.00% $44,884 4.71% 0.00% Savings accounts 220,804 1.01% 212,936 0.65% 7,868 3.70% 0.36% NOW accounts 769,643 0.19% 754,574 0.19% 15,069 2.00% 0.00% Money market accounts 1,777,625 3.07% 1,666,729 3.04% 110,896 6.65% 0.03% Customer CDs 2,063,497 3.87% 2,014,693 3.87% 48,804 2.42% 0.00% Brokered CDs 692,637 4.00% 718,852 3.97% (26,215) -3.65% 0.03% $6,521,396 2.57% $6,320,090 2.55% $201,306 3.19% 0.02% 9/30/2026 6/30/2026 Change ($ in Thousands)

GRAPHIC

38 • Note: Deposit composition reflects regulatory holding company data Certificates of Deposit Maturities 38 Time Deposit Maturities ($M) Brokered Deposit Maturities ($M) 3.82% 3.89% 3.90% 3.87% 3.97% $0 $200 $400 $600 $800 12/2026 03/2027 06/2027 09/2027 12/2027 3.92% 4.12% 0.00% 0.00% 0. 12/2026 03/2027 06/2027 09/2027 12/

GRAPHIC

39 U.S. Treasuries 33% Mortgage-Backed Securities 38% Corporate Bonds 20% Other 9% Overview of Securities Portfolio $279.5M Q3’ 26 Total Q3’ 26 Yield on Securities: 4.45% 39

GRAPHIC

40 Interest Rate Sensitivity At September 30, 2026 Change in Interest Rates Net Interest Income Year 1 Change (bps) Year 1 Forecast ($000) From Level +300 $313,603 6.8% +200 $307,671 4.8% +100 $301,449 2.6% -- $293,698 -- (100) $285,737 (2.7%) (200) $280,513 (4.5%) (300) $276,082 (6.0%) 40

GRAPHIC

41 FHLB Advances 3.8% Brokered Deposits 17.6% FHLB Unused Borrowing Capacity 17.9% FED Available Borrowing Capacity 29.4% Capacity for Additional Brokered Deposits 31.2% % of Total Liquidity Prudent Liquidity Management As of September 30, 2026, the Company had: • $150.3 million of outstanding advances from the Federal Home Loan Bank of Boston (“FHLBB”) • $692.6 million of brokered deposits • $705.0 million of unused borrowing capacity with the FHLBB • $1.2 billion available with the Federal Reserve Bank’s Borrower-in-Custody Program. • $1.2 billion of additional capacity for brokered deposits, pursuant to internal liquidity policy stating that brokered deposits can be up to 25.0% of total assets 78.5% unused capacity 41

GRAPHIC

42 Appendix

GRAPHIC

43 Notes and Reconciliation of U.S. GAAP and Non-GAAP Financial Measures In addition to results presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest margin, excluding purchase accounting adjustments, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets, tangible book value per share, operating noninterest income to average assets and operating noninterest expense to average assets. The Company’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a Company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. 1) These amounts are reflected in income tax expense and reflect amounts related to current year compensation and a write-down for future LTIP vesting amounts that are not expected to be tax deductible on a tax return. These amounts are not included in the calculation of the tax benefit associated with non-GAAP adjustments. 43 $ in thousands 2021 2022 2023 2024 2025 Q1 2026 Q2 2026 Q3 2026 Return on Average Tangible Common Equity: Net Income $21,575 $30,065 $9,825 $42,149 $50,302 $14,984 $21,123 $23,133 Adjustments to Net Income: Contract settlement fees -- -- -- -- -- -- -- 871 Merger and acquisition costs -- -- -- -- 17,265 534 296 -- Non-recurring fees for business line expansion -- -- -- -- -- 500 649 -- Needham Bank Charitable Foundation Contribution Resulting from IPO -- -- 19,082 -- -- -- -- -- One-Time Conversion and IPO-Related Expenses -- -- 7,931 -- -- -- -- -- Defined Benefit Pension Termination Expense (Refund), net -- -- 1,900 390 480 -- -- -- Permanent Tax Differences Resulting from Public Company Tax Laws¹ -- -- 3,680 -- -- -- -- -- Losses on sales of securities available for sale, net -- -- -- 1,868 -- -- -- -- BOLI surrender tax and managed endowment contract penalty -- -- -- 1,705 2,310 50 27 -- State tax expense - voluntary disclosure agreements -- -- -- -- 561 -- -- -- Total Adjustments to Net Income -- -- $32,593 $3,963 $20,616 $1,084 $972 $871 Less: Net tax benefit associated with pre-tax non-GAAP adjustments to net income -- -- 8,096 634 4,739 277 218 176 Non-GAAP Adjustments, net of tax -- -- 24,497 3,329 15,877 807 754 695 Operating net income (Non-GAAP) $21,575 $30,065 $34,322 $45,478 $66,179 $15,791 $21,877 $23,828 Average Shareholders' Equity $316,723 $331,872 $365,120 $746,332 $758,284 $861,505 $844,443 $855,206 Less: Average Intangible Assets -- 689 1,302 1,153 16,947 32,441 31,545 29,919 Average Tangible Shareholders' Equity (Non-GAAP) $316,723 $331,184 $363,818 $745,179 $741,337 $829,064 $812,898 $825,287 ROATCE (Annualized Adjusted Net Income / Average Tangible Shareholders' Equity) 6.81% 9.08% 9.43% 6.10% 8.93% 7.72% 10.79% 11.45%

GRAPHIC

44 Notes and Reconciliation of U.S. GAAP and Non-GAAP Financial Measures (Cont.) 44 In addition to results presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest margin, excluding purchase accounting adjustments, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets, tangible book value per share, operating noninterest income to average assets and operating noninterest expense to average assets. The Company’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a Company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. $ in thousands 2021 2022 2023 2024 2025 Q1 2026 Q2 2026 Q3 2026 Operating pre-tax income (non-GAAP): Pre-tax income (GAAP) $27,632 $36,388 $11,844 $58,619 $71,131 $20,352 $27,494 $29,018 Add (Subtract): Contract settlement fees -- -- -- -- -- -- -- 871 Merger and acquisition costs -- -- -- -- 17,265 534 296 -- Non-recurring fees for business line expansion -- -- -- -- -- 500 649 -- Needham Bank Charitable Foundation Contribution Resulting from IPO -- -- 19,082 -- -- -- -- -- One-Time Conversion and IPO-Related Expenses -- -- 7,931 -- -- -- -- -- Defined Benefit Pension Termination Expense (Refund), net -- -- 1,900 390 480 -- -- -- Losses on sales of securities available for sale, net -- -- 3,680 -- -- -- -- -- Operating pre-tax income (non-GAAP) 27,632 36,388 44,437 59,009 88,876 21,386 28,439 29,889 Operating Return on Average Assets (Non-GAAP): Operating net income (Non-GAAP) 21,575 30,065 34,322 45,478 66,179 15,791 21,877 23,828 Average Assets 2,793,333 3,118,890 3,973,093 4,786,379 5,458,675 6,975,068 7,241,524 7,474,341 Operating Return on Average Assets (Non-GAAP) 0.77% 0.96% 0.86% 0.95% 1.21% 0.92% 1.21% 1.26% Operating Return on Average Shareholders' Equity (Non-GAAP): Operating net income (Non-GAAP) 21,575 30,065 34,322 45,478 66,179 15,791 21,877 23,828 Average Shareholders' Equity 316,723 331,872 365,120 746,332 758,284 861,505 844,443 855,206 Operating Return on Average Shareholders' Equity (Non-GAAP) 6.81% 9.06% 9.40% 6.09% 8.73% 7.43% 10.39% 11.05% Tangible Shareholders' Equity / Tangible Assets (Non-GAAP): Shareholders' Equity $326,129 $344,065 $757,959 $765,167 $858,932 $842,778 $842,002 $857,403 Less: Intangible Assets -- 1,377 1,227 1,079 32,815 32,067 31,023 28,814 Tangible Shareholders' Equity (Non-GAAP) $326,129 $342,688 $756,732 $764,088 $826,117 $810,711 $810,979 $828,589 Total Assets $2,922,671 $3,595,335 $4,533,412 $5,157,737 $7,006,130 $7,226,437 $7,446,880 $7,683,996 Less: Intangible Assets -- 1,377 1,227 1,079 32,815 32,067 31,023 28,814 Tangible Assets (Non-GAAP) $2,922,671 $3,593,958 $4,532,185 $5,156,658 $6,973,315 $7,194,370 $7,415,857 $7,655,182 Tangible Shareholders' Equity / Tangible Assets (TSE / TA) (Non-GAAP) 11.16% 9.54% 16.70% 14.82% 11.85% 11.27% 10.94% 10.82%

GRAPHIC

45 Notes and Reconciliation of U.S. GAAP and Non-GAAP Financial Measures (Cont.) 45 In addition to results presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest margin, excluding purchase accounting adjustments, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets, tangible book value per share, operating noninterest income to average assets and operating noninterest expense to average assets. The Company’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a Company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. $ in thousands 2021 2022 2023 2024 2025 Q1 2026 Q2 2026 Q3 2026 Efficiency Ratio: Net Interest Income $78,011 $104,964 $130,057 $161,198 $197,457 $64,868 $69,145 $71,440 Noninterest Income 8,654 9,275 15,577 11,532 16,200 4,513 5,559 5,105 Total Income $86,665 $114,239 $145,634 $172,730 $213,657 $69,381 $74,704 $76,545 Net interest income $78,011 $104,964 $130,057 $161,198 $197,457 $64,868 $69,145 $71,440 Adjustments to Net Interest Income: Purchase accounting adjustments -- -- -- -- -- (1,623) (1,972) (2,614) Net interest income, net of purchase accounting adjustments (non-GAAP) $78,011 $104,964 $130,057 $161,198 $197,457 $63,245 $67,173 $68,826 Noninterest Income $8,654 $9,275 $15,577 $11,532 $16,200 $4,513 $5,559 $5,105 Adjustments to Noninterest Income: Losses on sales of securities available for sale, net -- -- -- 1,868 -- -- -- -- Operating Noninterest Income (Non-GAAP) $8,654 $9,275 $15,577 $13,400 $16,200 $4,513 $5,559 $5,105 Noninterest Expense $56,983 $71,151 $119,905 $101,989 $137,873 $42,701 $44,017 $46,281 Adjustments to Noninterest Expense: Contract settlement fees -- -- -- -- -- -- -- 871 Merger and acquisition costs -- -- -- -- 17,265 534 296 -- Non-recurring fees for business line expansion -- -- -- -- -- 500 649 -- Needham Bank Charitable Foundation Contribution Resulting from IPO -- -- 19,082 -- -- -- -- -- One-Time Conversion and IPO-Related Expenses -- -- 7,931 -- -- -- -- -- Defined Benefit Pension Termination Expense -- -- 1,900 390 480 -- -- -- Reversal of previously taken amortization of solar tax credit investments -- -- 3,680 -- -- -- -- -- Operating Noninterest Expense (Non-GAAP) $56,983 $71,151 $87,312 $101,599 $120,128 $41,667 $43,072 $45,410 Operating Efficiency Ratio (Non-GAAP) 65.8% 62.3% 60.0% 58.2% 56.2% 60.1% 57.7% 59.3%

GRAPHIC

46 Notes and Reconciliation of U.S. GAAP and Non-GAAP Financial Measures (Cont.) 46 In addition to results presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest margin, excluding purchase accounting adjustments, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders’ equity, operating efficiency ratio, tangible shareholders’ equity, tangible assets, tangible book value per share, operating noninterest income to average assets and operating noninterest expense to average assets. The Company’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a Company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. $ in thousands 2021 2022 2023 2024 2025 Q1 2026 Q2 2026 Q3 2026 Operating effective tax rate (non-GAAP): Income tax expense (GAAP) $6,057 $6,323 $2,019 $16,470 $20,829 $5,368 $6,371 $5,885 Add (Subtract): Permanent Tax Differences Resulting from Public Company Tax Laws¹ -- -- 3,680 -- -- -- -- -- BOLI surrender tax and modified endowment contract penalty -- -- -- (1,705) (2,310) (50) (27) -- State tax expense - voluntary disclosure agreements -- -- -- -- (561) -- -- -- Net tax benefit associated with pre-tax non-GAAP adjustments to net income -- -- 8,096 634 4,739 277 218 176 Total impact of non-GAAP income tax expense adjustments -- -- 11,776 (1,071) 1,868 227 191 176 Income tax expense on an operating basis (non-GAAP) $6,057 $6,323 $13,795 $15,399 $22,697 $5,595 $6,562 $6,061 Operating effective tax rate (non-GAAP) 21.9% 17.4% 31.0% 26.1% 25.5% 26.2% 23.1% 20.3% Operating Noninterest Income to Average Assets (Non-GAAP) Operating Noninterest Income (Non-GAAP) 8,654 9,275 15,577 13,400 16,200 4,513 5,559 5,105 Average Assets $2,793,333 $3,118,890 $3,973,093 $4,786,379 $5,458,675 $6,975,068 $7,241,524 $7,474,341 Operating Noninterest Income to Average Assets (Non-GAAP) 0.31% 0.30% 0.39% 0.28% 0.30% 0.26% 0.31% 0.27% Operating Noninterest Expense to Average Assets (Non-GAAP) Operating Noninterest Expense (Non-GAAP) 56,983 71,151 87,312 101,599 120,128 41,667 43,072 45,410 Average Assets $2,793,333 $3,118,890 $3,973,093 $4,786,379 $5,458,675 $6,975,068 $7,241,524 $7,474,341 Operating Noninterest Expense to Average Assets (Non-GAAP) 2.04% 2.28% 2.20% 2.12% 2.20% 2.42% 2.39% 2.41%

GRAPHIC

47 Executive Management Biographies Joseph Campanelli Chairman, President & CEO Christine Roberts SEVP & Chief Operating Officer JP Lapointe SEVP & Chief Financial Officer Mr. Campanelli has served as President and Chief Executive Officer of Needham Bank since joining the Bank in January 2017 and was elected Chairman in 2022. Mr. Campanelli has over 40 years of banking experience in a variety of senior and executive positions, including having served as the President and Chief Executive Officer of Sovereign Bancorp, Inc. and its subsidiary Sovereign Bank as well as Chairman, President and Chief Executive Officer of Flagstar Bancorp, Inc. and its subsidiary Flagstar Bank. Additionally, Mr. Campanelli has a long history of community involvement, currently serving on the board of the Massachusetts Business Roundtable, Boys and Girls Club of Boston and The One Hundred Club of Boston. Ms. Roberts is Senior Executive Vice President and Chief Operating Officer of Needham Bank, a position she has held since January 2025 when she joined Needham Bank. Prior to this, Ms. Roberts was Executive Vice President of Citizens Pay at Citizens Bank since April 2022. Ms. Roberts had been employed at Citizens Bank since August 2012, where she held positions of increasing responsibility across the institution. Mr. Lapointe is Senior Executive Vice President and Chief Financial Officer, a position he has held since February 2024. Prior to this, Mr. Lapointe was the Chief Financial Officer of Northeast Bank from November 2017 until February 2024. Prior to joining Northeast Bank, Mr. Lapointe served as a Senior Audit Manager at Wolf & Company, P.C. in its external and internal audit practices, with a focus on the financial services sector from 2004 to 2017. Mr. Lapointe is a certified public accountant registered in the Commonwealth of Massachusetts. Kevin Henkin EVP & Chief Credit Officer Mr. Henkin is Executive Vice President and Chief Credit Officer of Needham Bank, a position he has held since April 2018. In this role, Mr. Henkin has primary responsibility for managing all aspects of the credit risk management framework over the Bank’s lending operations. Mr. Henkin has over 30 years of banking experience, having served at other financial institutions as well as running a bank consulting firm for three years at which Mr. Henkin conducted external loan reviews, stress testing and due diligence for financial institutions. 47

GRAPHIC

48 Thank You

Filing Exhibits & Attachments

6 documents

Keep reading