SB Financial Group Inc.

11/07/2024 | Press release | Distributed by Public on 11/07/2024 13:49

Quarterly Report for Quarter Ending September 30, 2024 (Form 10-Q)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2024

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________________to___________________________

Commission file number 1-36785

SB FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

Ohio 34-1395608
(State or other jurisdiction of
incorporation or organization) 		(I.R.S. Employer
Identification No.)

401 Clinton Street, Defiance, Ohio 43512

(Address of principal executive offices)

(Zip Code)

(419) 783-8950

(Registrant's telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

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 Shares, No Par Value 6,651,925 Outstanding at November 7, 2024 SBFG The NASDAQ Stock Market, LLC (NASDAQ Capital Market)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large Accelerate Filer ☐ Accelerated Filer ☐ Non-Accelerated Filer ☒ Smaller Reporting Company ☒ 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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

SB FINANCIAL GROUP, INC.

FORM 10-Q

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION
Item 1. Financial Statements 1
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 33
Item 3. Quantitative and Qualitative Disclosures About Market Risk 41
Item 4. Controls and Procedures 41
PART II - OTHER INFORMATION
Item 1. Legal Proceedings 42
Item 1A. Risk Factors 42
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 42
Item 3. Defaults Upon Senior Securities 42
Item 4. Mine Safety Disclosures 42
Item 5. Other Information 42
Item 6. Exhibits 43
Signatures 44

i

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

SB Financial Group, Inc.

Condensed Consolidated Balance Sheets

($ in thousands) September 2024
(unaudited) 		December 2023
Assets
Cash and due from banks $ 49,348 $ 22,965
Interest bearing time deposits 1,706 1,535
Available-for-sale securities 211,511 219,708
Loans held for sale 8,927 2,525
Loans, net of unearned income 1,029,955 1,000,212
Allowance for credit losses (15,278 ) (15,786 )
Premises and equipment, net 20,715 21,378
Federal Reserve and Federal Home Loan Bank Stock, at cost 5,223 7,279
Foreclosed assets and other assets held for sale, net - 511
Interest receivable 4,842 4,657
Goodwill 23,239 23,239
Cash value of life insurance 30,488 29,121
Mortgage servicing rights 14,357 13,906
Other assets 8,916 11,999
Total assets $ 1,393,949 $ 1,343,249
Liabilities and shareholders' equity
Liabilities
Deposits
Non interest bearing demand $ 222,425 $ 228,713
Interest bearing demand 202,097 166,413
Savings 241,761 216,965
Money market 228,182 202,605
Time deposits 265,068 255,509
Total deposits 1,159,533 1,070,205
Repurchase agreements 15,240 13,387
Federal Home Loan Bank advances 35,000 83,600
Trust preferred securities 10,310 10,310
Subordinated debt net of issuance costs 19,678 19,642
Interest payable 3,374 2,443
Other liabilities 17,973 19,320
Total liabilities 1,261,108 1,218,907
Commitments & Contingent Liabilities
Shareholders' Equity
Preferred stock, nopar value; authorized 200,000 shares; 2024 - 0 shares outstanding,
2023 - 0 shares outstanding 		- -
Common stock, nopar value; 2024 - 10,500,000 shares authorized, 8,525,375 shares issued;
2023 - 10,500,000 shares authorized, 8,525,375 shares issued 		61,319 61,319
Additional paid-in capital 15,090 15,124
Retained earnings 113,515 108,486
Accumulated other comprehensive loss (24,870 ) (29,831 )
Treasury stock, at cost; (2024 - 1,847,073 common shares; 2023 - 1,756,733 common shares) (32,213 ) (30,756 )
Total shareholders' equity 132,841 124,342
Total liabilities and shareholders' equity $ 1,393,949 $ 1,343,249

See notes to condensed consolidated financial statements (unaudited)

1

SB Financial Group, Inc.

Condensed Consolidated Statements of Income (unaudited)

($ in thousands, except per share data) Three Months Ended
September 30, 		Nine Months Ended
September 30,
2024 2023 2024 2023
Interest Income
Loans
Taxable $ 14,513 $ 13,128 $ 41,943 $ 37,969
Tax exempt 127 122 374 359
Securities
Taxable 1,192 1,293 3,692 3,971
Tax exempt 37 39 111 132
Other interest income 679 214 1,382 595
Total interest income 16,548 14,796 47,502 43,026
Interest Expense
Deposits 5,568 4,194 15,866 10,310
Repurchase agreements & other 43 16 113 35
Federal Home Loan Bank advance expense 369 666 1,352 1,883
Trust preferred securities expense 187 189 562 525
Subordinated debt expense 195 195 584 584
Total interest expense 6,362 5,260 18,477 13,337
Net Interest Income 10,186 9,536 29,025 29,689
Provision for credit losses - loans (307 ) - (440 ) 688
Provision for unfunded commitments 507 (6 ) 640 (299 )
Total provision for credit losses 200 (6 ) 200 389
Net interest income after provision for credit losses 9,986 9,542 28,825 29,300
Noninterest Income
Wealth management fees 882 837 2,595 2,694
Customer service fees 870 863 2,625 2,559
Gain on sale of mortgage loans & OMSR 1,311 1,207 3,369 2,862
Mortgage loan servicing fees, net 39 438 1,367 1,540
Gain on sale of non-mortgage loans 20 10 135 252
Title insurance income 485 429 1,157 1,257
Gain on sale of assets 200 - 200 -
Other income 316 379 1,012 1,026
Total noninterest income 4,123 4,163 12,460 12,190
Noninterest Expense
Salaries and employee benefits 6,057 5,491 17,418 17,125
Net occupancy expense 706 764 2,182 2,350
Equipment expense 1,069 1,068 3,206 3,051
Data processing fees 758 648 2,254 1,979
Professional fees 659 623 2,032 2,098
Marketing expense 241 189 614 600
Telephone and communications 128 124 389 369
Postage and delivery expense 145 100 331 265
State, local and other taxes 208 218 683 664
Employee expense 228 141 565 485
Other expense 804 1,115 2,282 2,607
Total noninterest expense 11,003 10,481 31,956 31,593
Income before income tax 3,106 3,224 9,329 9,897
Provision for income taxes 752 537 1,494 1,685
Net Income $ 2,354 $ 2,687 $ 7,835 $ 8,212
Basic earnings per common share $ 0.35 $ 0.40 $ 1.17 $ 1.20
Diluted earnings per common share $ 0.35 $ 0.39 $ 1.17 $ 1.18
Average common shares outstanding (in thousands):
Basic: 6,660 6,791 6,689 6,857
Diluted: 6,675 6,878 6,704 6,944

See notes to condensed consolidated financial statements (unaudited)

2

SB Financial Group, Inc.

Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited)

Three Months Ended
September 30, 		Nine Months Ended
September 30,
($ in thousands) 2024 2023 2024 2023
Net income $ 2,354 $ 2,687 $ 7,835 $ 8,212
Other comprehensive income (loss)
Available for sale investment securities:
Gross unrealized holding gains (losses) arising in the period 8,773 (8,384 ) 6,280 (9,363 )
Related tax (expense) benefit (1,842 ) 1,761 (1,319 ) 1,966
Net effect on other comprehensive income (loss) 6,931 (6,623 ) 4,961 (7,397 )
Total comprehensive income (loss) $ 9,285 $ (3,936 ) $ 12,796 $ 815

See notes to condensed consolidated financial statements (unaudited)

3

SB Financial Group, Inc.

Condensed Consolidated Statements of Shareholders' Equity (unaudited)

($ in thousands, except per share data) Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Loss Treasury Stock Total
Balance, January 1, 2024 $ 61,319 $ 15,124 $ 108,486 $ (29,831 ) $ (30,756 ) $ 124,342
Net income 2,368 2,368
Other comprehensive loss (1,716 ) (1,716 )
Cash dividends on common, $0.135 per share (917 ) (917 )
Restricted stock vesting (313 ) 313 -
Repurchased stock (30,048 shares) (521 ) (521 )
Stock based compensation expense 167 167
Balance, March 31, 2024 $ 61,319 $ 14,978 $ 109,937 $ (31,547 ) $ (30,964 ) $ 123,723
Net income 3,113 3,113
Other comprehensive loss (254 ) (254 )
Cash dividends on common, $0.14 per share (946 ) (946 )
Repurchased stock (26,791 shares) (374 ) (374 )
Stock based compensation expense 217 217
Balance, June 30, 2024 $ 61,319 $ 15,195 $ 112,104 $ (31,801 ) $ (31,338 ) $ 125,479
Net income 2,354 2,354
Other comprehensive income 6,931 6,931
Cash dividends on common, $0.14 per share (943 ) (943 )
Restricted stock vesting (254 ) 254 -
Repurchased stock (66,513 shares) (1,129 ) (1,129 )
Stock based compensation expense 149 149
Balance, September 30, 2024 $ 61,319 $ 15,090 $ 113,515 $ (24,870 ) $ (32,213 ) $ 132,841

($ in thousands, except per share data) Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Loss Treasury Stock Total
January 1, 2023 $ 61,319 $ 15,087 $ 101,966 $ (32,120 ) $ (27,824 ) $ 118,428
Net income 2,450 2,450
Other comprehensive income 2,449 2,449
Adoption of ASU 2016-13 (1,991 ) (1,991 )
Cash dividends on common, $0.125 per share (877 ) (877 )
Restricted stock vesting (299 ) 299 -
Repurchased stock (55,800 shares) (865 ) (865 )
Stock based compensation expense 165 165
March 31, 2023 $ 61,319 $ 14,953 $ 101,548 $ (29,671 ) $ (28,390 ) $ 119,759
Net income 3,075 3,075
Other comprehensive loss (3,223 ) (3,223 )
Dividends on common, $0.13 per share (898 ) (898 )
Repurchased stock (91,260 shares) (1,248 ) (1,248 )
Stock based compensation expense 201 201
Balance, June 30, 2023 $ 61,319 $ 15,154 $ 103,725 $ (32,894 ) $ (29,638 ) $ 117,666
Net income 2,687 2,687
Other comprehensive loss (6,623 ) (6,623 )
Cash dividends on common, $0.13 per share (891 ) (891 )
Restricted stock vesting (240 ) 240 -
Repurchased stock (43,814 shares) (614 ) (614 )
Stock based compensation expense 123 123
Balance, September 30, 2023 $ 61,319 $ 15,037 $ 105,521 $ (39,517 ) $ (30,012 ) $ 112,348

See notes to condensed consolidated financial statements (unaudited)

4

SB Financial Group, Inc.

Condensed Consolidated Statements of Cash Flows (unaudited)

Nine Months Ended
September 30,
($ in thousands) 2024 2023
Operating Activities
Net Income $ 7,835 $ 8,212
Items not requiring (providing) cash
Depreciation and amortization 1,610 1,678
Provision for credit losses 200 389
Expense of share-based compensation plan 533 489
Amortization of premiums and discounts on securities 376 400
Amortization of intangible assets 50 66
Amortization of originated mortgage servicing rights 978 960
Recovery of mortgage servicing rights 246 38
Proceeds from sale of loans held for sale 153,730 127,821
Originations of loans held for sale (158,303 ) (127,228 )
Gain from sale of loans (3,504 ) (3,114 )
Gain on sales of assets (200 )
-
Changes in
Interest receivable (185 ) (366 )
Other assets (108 ) 1,586
Interest payable & other liabilities 237 (3,714 )
Net cash provided by operating activities 3,495 7,217
Investing Activities
Purchases of available-for-sale securities
-
(723 )
Net increase (decrease) in interest bearing time deposits (171 ) 951
Proceeds from maturities of available-for-sale securities 14,099 16,972
Net change in loans (29,811 ) (27,070 )
Purchase of premises, equipment (947 ) (783 )
Proceeds from bank owned life insurance
-
58
Purchase of bank owned life insurance (800 )
-
Purchase of Federal Reserve and Federal Home Loan Bank Stock (432 ) (2,806 )
Proceeds from sale of Federal Home Loan Bank Stock 2,488 2,871
Proceeds from sale of foreclosed assets 711 188
Net cash used in investing activities (14,863 ) (10,342 )
Financing Activities
Net increase (decrease) in demand deposits, money market, interest checking & savings accounts 79,769 (54,232 )
Net increase in time deposits 9,559 52,886
Net increase in securities sold under agreements to repurchase 1,853 1,596
Proceeds from Federal Home Loan Bank advances 133,000 627,000
Repayment of Federal Home Loan Bank advances (181,600 ) (627,500 )
Stock repurchase plan (2,024 ) (2,727 )
Cash dividends on common shares (2,806 ) (2,666 )
Net cash (used in) provided by financing activities 37,751 (5,643 )
Increase (decrease) in cash and cash equivalents 26,383 (8,768 )
Cash and cash equivalents, beginning of period 22,965 27,817
Cash and cash equivalents, end of period $ 49,348 $ 19,049
Supplemental cash flow information
Interest paid $ 17,546 $ 11,890
Supplemental non-cash disclosure
Transfer of loans to foreclosed assets $
-
$ 36

See notes to condensed consolidated financial statements (unaudited)

5

SB FINANCIAL GROUP, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION

SB Financial Group, Inc., an Ohio corporation ("SBFG"), is a financial holding company whose principal activity is the ownership and management of its wholly-owned subsidiaries, including The State Bank and Trust Company ("State Bank"), SBFG Title, LLC ("SBFG Title"), SB Captive, Inc. ("SB Captive"), RFCBC, Inc. ("RFCBC"), Rurbanc Data Services, Inc. dba RDSI Banking Systems ("RDSI"), and Rurban Statutory Trust II ("RST II"). RDSI is presently inactive and has had no material operations or employees since 2017. In addition, State Bank owns all of the outstanding stock of Rurban Mortgage Company ("RMC"), which is inactive, and State Bank Insurance, LLC ("SBI").

On August 14, 2024, SB Financial Group, Inc. and Marblehead Bancorp ("Marblehead"), parent company of The Marblehead Bank ("Marblehead Bank"), jointly announced entry into a definitive agreement pursuant to which Marblehead will be combined with SB Financial and Marblehead Bank will merge with and into State Bank. The merger agreement was unanimously approved by the Boards of Directors of both bank holding companies and their subsidiary banks.

Under the terms of the merger agreement, shareholders of Marblehead Bancorp will receive $196.31 in cash in exchange for each share of Marblehead Bancorp common stock for a transaction valued in aggregate at approximately $5.0 million.

When finalized, the merger will add two full-service branches and one limited-service branch to State Bank's branch footprint, strengthening State Bank's position in the Northwest Ohio region and expanding State Bank's presence into the Marblehead, Ohio and Ottawa County, Ohio communities.

The consolidated financial statements include the accounts of SBFG, State Bank, RFCBC, RDSI, RMC, SBFG Title, SB Captive and SBI (collectively, the "Company"). All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") for interim financial information and with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The financial statements reflect all adjustments that are, in the opinion of management, necessary to fairly present the financial position, results of operations and cash flows of the Company. Those adjustments consist only of normal recurring adjustments. Results of operations for the three and nine months ended September 30, 2024, are not necessarily indicative of results for the complete year.

The condensed consolidated balance sheet of the Company as of December 31, 2023, has been derived from the audited consolidated balance sheet of the Company as of that date.

For further information, refer to the consolidated financial statements and footnotes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.

Adoption of New Accounting Standards:

Accounting Standards Update ("ASU") No. 2020-04: Reference Rate Reform - Facilitation of the Effects of Reference Rate Reform on Financial Reporting (Topic 848)

This guidance provides temporary options to ease the potential burden in accounting for reference rate reform. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective as of March 12, 2020 through December 31, 2022. However, a deferral of the implementation of the Reference Rate Reform was issued in December of 2022, which extends the implementation to December 31, 2024. The Company has implemented a replacement for the reference rate and has determined that the changes did not have a material impact on the Company's consolidated financial statements.

ASU No. 2016-13: Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments

On January 1, 2023, the Company adopted ASU 2016-13: Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ("ASU 2016-13") ("ASC 326") as amended. The new accounting guidance in this ASU replaces the incurred loss methodology with an expected loss methodology, which is referred to as the current expected credit loss ("CECL") methodology. The CECL methodology is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loan receivables and held-to-maturity ("HTM") debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (including loan commitments, standby letters of credit, financial guarantees, and other similar instruments that are noncancellable), and net investments in leases recognized by a lessor. The CECL methodology requires an entity to estimate credit losses over the life of an asset or off-balance sheet credit exposure.

6

In addition, CECL made changes to the accounting for available-for-sale debt securities. One such change is to require credit losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities if management determines that the Company does not intend to sell and it is more likely than not, that the Company will not be required to sell the securities.

The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning on or after January 1, 2023, are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The transition adjustment of the CECL adoption included an increase in the allowance for credit losses ("ACL") of $1.4 million and an increase of $1.1 million to establish a reserve for unfunded commitments, with a $2.0 million decrease to retained earnings, and $0.5 million of deferred tax being recorded as part of the deferred tax asset in the Company's consolidated balance sheet.

The following table details the impact of the adoption of ASC 326:

January 1, 2023
($ in thousands) Pre-ASC 326 adoption Impact of
ASC 326
adoption 		As reported
under
ASC 326 		Cummulative Effect on Retained Earnings
Allowance for credit loss on loans
Commercial & industrial $ 1,663 $ 230 $ 1,893 $ 182
Commercial real estate - owner occupied 1,696 54 1,750 43
Commercial real estate - nonowner occupied 4,584 1,015 5,599 801
Agricultural 611 (194 ) 417 (153 )
Residential real estate 4,438 360 4,798 284
Home equity line of credit (HELOC) 547 (76 ) 471 (60 )
Consumer 279 (17 ) 262 (13 )
Total ACL on loans $ 13,818 $ 1,372 $ 15,190 $ 1,084
ACL on off-balance sheet commitments $ - $ 1,149 $ 1,149 $ 907

ASU No. 2022-02: Financial Instruments - Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures

On January 1, 2023, the Company adopted ASU 2022-02: Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures, which removed the existing measurement and disclosure requirements for loans considered to be Troubled Debt Restructurings ("TDRs") and added additional disclosure requirements related to modifications provided to borrowers experiencing financial difficulty. Prior to adoption of ASU 2022-02, a change in contractual terms of a loan where a borrower was experiencing financial difficulty and received a concession not available through other sources was required to be disclosed as a TDR, whereas now a borrower that is experiencing financial difficulty and receives a modification in the form of principal forgiveness, interest rate reduction, an other-than-insignificant payment delay or a term extension in the current period needs to be disclosed. The amendment was adopted prospectively and had no impact on the Company's consolidated financial statements aside from additional and revised financial statement disclosures (see Note 4 to the consolidated financial statements).

ASU No. 2023-02: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (ASU 2023-02)

This ASU permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. A reporting entity makes an accounting policy election to apply the proportional amortization method on a tax-credit-by-tax-credit-program basis rather than electing to apply the proportional amortization method at the reporting entity level or to individual investments. The Company adopted the standard on January 1, 2024. The adoption of this standard did not have a material effect on the Company's consolidated financial statements.

7

Accounting Standards not yet adopted:

ASU No. 2023-09: Income Taxes (Topic 740): Improvements to Income Tax Disclosures

In December 2023, the FASB issued ASU 2023-09: Income Taxes (Topic 740) Improvements to Income Tax Disclosures. The amendments in this ASU address investor requests for more transparency about income tax information through improvements to income tax disclosures, primarily related to effective tax rate reconciliation and information related to income taxes paid, among certain other amendments to improve the effectiveness of such disclosures. The amendments in this ASU are effective for fiscal years beginning after December 15, 2024, and are to be applied on a prospective basis. Adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

NOTE 2 - EARNINGS PER SHARE

Earnings per share ("EPS") have been computed based on the weighted average number of common shares outstanding during the periods presented. The average number of common shares used in the computation of basic and diluted earnings per share are set forth in the table below. There were no anti-dilutive shares in 2024 or 2023. Participating securities in the table reflect nonvested restricted shares that participate in dividends declared and paid by the Company on its common shares prior to vesting of the restricted shares.

Three Months Ended Sep. 30,
($ and outstanding shares in thousands - except per share data) 2024 2023
Distributed earnings allocated to common shares $ 943 $ 891
Undistributed earnings allocated to common shares 1,403 1,789
Net earnings allocated to common shares 2,346 2,680
Net earnings allocated to participating securities 8 7
Net Income allocated to common shares and participating securities $ 2,354 $ 2,687
Weighted average shares outstanding for basic earnings per share 6,660 6,791
Dilutive effect of stock compensation 15 87
Weighted average shares outstanding for diluted earnings per share 6,675 6,878
Basic earnings per common share $ 0.35 $ 0.40
Diluted earnings per common share $ 0.35 $ 0.39
Nine Months Ended Sep. 30,
($ and outstanding shares in thousands - except per share data) 2024 2023
Distributed earnings allocated to common shares $ 2,805 $ 2,666
Undistributed earnings allocated to common shares 5,004 5,523
Net earnings allocated to common shares 7,809 8,189
Net earnings allocated to participating securities 26 23
Net Income allocated to common shares and participating securities $ 7,835 $ 8,212
Weighted average shares outstanding for basic earnings per share 6,689 6,857
Dilutive effect of stock compensation 15 87
Weighted average shares outstanding for diluted earnings per share 6,704 6,944
Basic earnings per common share $ 1.17 $ 1.20
Diluted earnings per common share $ 1.17 $ 1.18

8

Note 3 - AVAILABLE-FOR-SALE Securities

The amortized cost and appropriate fair values, together with gross unrealized gains and losses, of securities at September 30, 2024, and December 31, 2023, were as follows:

($ in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
September 30, 2024
U.S. Treasury and Government agencies $ 6,687 $ 1 $ (592 ) $ 6,096
Mortgage-backed securities 207,956 6 (27,490 ) 180,472
State and political subdivisions 11,148 - (1,080 ) 10,068
Other corporate securities 17,200 - (2,325 ) 14,875
Totals $ 242,991 $ 7 $ (31,487 ) $ 211,511
Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
December 31, 2023
U.S. Treasury and Government agencies $ 7,339 $ 1 $ (823 ) $ 6,517
Mortgage-backed securities 221,717 3 (32,853 ) 188,867
State and political subdivisions 11,212 8 (1,322 ) 9,898
Other corporate securities 17,200 - (2,774 ) 14,426
Totals $ 257,468 $ 12 $ (37,772 ) $ 219,708

The amortized cost and fair value of securities available-for-sale at September 30, 2024, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Amortized Fair
($ in thousands) Cost Value
Within one year $ 950 $ 948
Due after one year through five years 1,126 1,104
Due after five years through ten years 25,396 22,376
Due after ten years 7,563 6,611
35,035 31,039
Mortgage-backed securities 207,956 180,472
Totals $ 242,991 $ 211,511

The fair value of securities pledged as collateral, to secure public deposits and for other purposes, was $147.4 million at September 30, 2024, and $89.7 million at December 31, 2023. The fair value of securities delivered for repurchase agreements was $18.4 million at September 30, 2024, and $19.7 million at December 31, 2023.

There were no realized gains or losses from sales of available-for-sale securities for the three and nine months ended September 30, 2024, or September 30, 2023.

Certain investments in debt securities are reported in the consolidated financial statements at an amount less than their historical cost. Total fair value of these investments was $210.3 million at September 30, 2024, and $217.0 million at December 31, 2023, which consisted of 135 securities, or approximately 99 percent, and 139 securities, or approximately 99 percent, respectively, of the Company's available-for-sale investment portfolio at such dates. Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary.

9

Securities with unrealized losses, aggregated by investment class and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2024, and December 31, 2023, are as follows:

($ in thousands) Less than 12 Months 12 Months or Longer Total
September 30, 2024 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
U.S. Treasury and Government agencies $ - $ - $ 5,599 $ (592 ) $ 5,599 $ (592 )
Mortgage-backed securities - - 180,131 (27,490 ) 180,131 (27,490 )
State and political subdivisions 933 (5 ) 8,731 (1,075 ) 9,664 (1,080 )
Other corporate securities 365 (135 ) 14,510 (2,190 ) 14,875 (2,325 )
Totals $ 1,298 $ (140 ) $ 208,971 $ (31,347 ) $ 210,269 $ (31,487 )
Less than 12 Months 12 Months or Longer Total
December 31, 2023 Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
U.S. Treasury and Government agencies $ - $ - $ 6,022 $ (823 ) $ 6,022 $ (823 )
Mortgage-backed securities - - 188,508 (32,853 ) 188,508 (32,853 )
State and political subdivisions - - 8,541 (1,322 ) 8,541 (1,322 )
Other corporate securities - - 13,926 (2,774 ) 13,926 (2,774 )
Totals $ - $ - $ 216,997 $ (37,772 ) $ 216,997 $ (37,772 )

Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary. Management reviews these securities on a quarterly basis and evaluates if any security has a fair value less than its amortized cost. Once these securities are identified, management determines whether a decline in fair value resulted from a credit loss or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, a provision is recorded to the ACL.

Changes in the ACL are recorded as provision for (or reversal of) credit losses. Available-for-sale securities are charged-off against the allowance or, in the absence of any allowance, written down through income when deemed uncollectible by management or when either of the aforementioned criteria regarding intent or requirement to sell is met. At September 30, 2024, and December 31, 2023, no ACL on available-for-sale securities was recorded.

Management has made the accounting policy election to exclude accrued interest receivable on available-for-sale securities from the estimate of credit losses. Accrued interest receivable on available-for-sale debt securities totaled $0.6 million at September 30, 2024 and $0.7 million at December 31, 2023. Should the decline in fair value be the result of credit losses or other factors, the security would be moved to nonaccrual status and all accrued interest reversed.

NOTE 4 - LOANS AND ALLOWANCE FOR CREDIT LOSSES

Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or payoffs, are reported at their outstanding principal balances adjusted for any charge-offs, the allowance for credit losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the loan term. Generally, all loan classes are placed on nonaccrual status not later than 90 days past due, unless the loan is well-secured and in the process of collection. All interest accrued, but not collected, for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

10

The following table summarizes the composition of the loan portfolio:

Total Loans
($ in thousands) September 30,
2024 		December 31,
2023
Commercial & industrial $ 123,821 $ 126,716
Commercial real estate - owner occupied 132,776 126,717
Commercial real estate - nonowner occupied 326,673 297,323
Agricultural 64,887 65,659
Residential real estate 314,010 318,123
Home equity line of credit (HELOC) 51,989 47,845
Consumer 15,799 17,829
Total loans 1,029,955 1,000,212
Allowance for credit losses (15,278 ) (15,786 )
Loans, net $ 1,014,677 $ 984,426

The totals shown above are net of deferred loan fees and costs, which totaled $0.60 million and $0.44 million at September 30, 2024, and December 31, 2023, respectively.

The risk characteristics of each loan portfolio segment are as follows:

Commercial & Industrial and Agricultural

Commercial & industrial loans and agricultural loans are primarily underwritten based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and may include a personal guarantee. Short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial Real Estate (Owner and Nonowner Occupied)

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The characteristics of properties securing the Company's commercial real estate portfolio are diverse, but with geographic location almost entirely in the Company's market area. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In general, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied versus non-owner-occupied commercial real estate loans.

Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews and financial analysis of the developers and property owners. Construction loans are generally underwritten based on estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

Residential Real Estate, HELOC and Consumer

Residential and consumer loans consist of two segments - residential mortgage loans and personal loans. Residential mortgage loans are secured by 1-4 family residences and are generally owner-occupied, and the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. HELOCs are typically secured by a subordinate interest in 1-4 family residences, and consumer personal loans are secured by consumer personal assets, such as automobiles or recreational vehicles. Some consumer personal loans are unsecured, such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas, such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that these loans are of smaller individual amounts and spread over a large number of borrowers.

11

Allowance for Credit Losses (ACL)

The ACL is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes that the uncollectability of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.

Management estimates the ACL using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as changes in environmental conditions, such as changes in unemployment rates, property values, or other relevant factors.

Accrued interest receivable related to loans totaled $3.3 million at September 30, 2024 and $3.2 million at December 31, 2023, and is excluded from the estimate of credit losses.

The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Company has identified the following portfolio segments:

● Commercial & Industrial- Commercial & industrial loans consist of loans or lines of credit to finance accounts receivable, inventory or other general business needs, and lease financing agreements for equipment, vehicles, or other assets. The primary risk associated with commercial & industrial loans and lease financing agreements is the ability of borrowers to achieve business results consistent with those projected at origination. Failure to achieve these projections presents risk the borrower will be unable to service the debt consistent with the contractual terms of the loan or lease.
● Commercial Real Estate - Owner Occupied- Owner occupied commercial real estate loans consist of loans to purchase or re-finance owner occupied nonresidential properties. This includes office buildings and other commercial facilities. Commercial mortgages secured by owner occupied properties are primarily dependent on the ability of borrowers to achieve business results consistent with those projected at loan origination. While these loans are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy the obligation as the commercial real estate collateral may be more adversely affected by conditions in the real estate markets or in the general economy.
● Commercial Real Estate - Nonowner Occupied- Nonowner occupied commercial real estate loans consist of loans to purchase, construct, or refinance investment nonresidential properties. This includes office buildings and other facilities rented or leased to unrelated parties, as well as multifamily properties. The primary risk associated with nonowner occupied commercial real estate loans is the ability of the income-producing property that collateralizes the loan to produce adequate cash flow to service the debt. While these loans are collateralized by real property in an effort to mitigate risk, it is possible the liquidation of collateral will not fully satisfy the obligation as the commercial real estate collateral may be more adversely affected by conditions in the real estate markets or in the general economy.
● Agricultural - Agricultural loans consist of loans or lines of credit to finance farmland, equipment, and general business needs or other assets. The primary risk associated with agricultural loans is the ability of borrowers to achieve business results consistent with those projected at origination. Failure to achieve these projections presents risk the borrower will be unable to service the debt consistent with the contractual terms of the loan.

12

● Residential Real Estate- Residential real estate mortgage loans consist of loans to purchase or refinance the borrower's primary dwelling, second residence or vacation home and are often secured by 1-4 family residential property. Significant and rapid declines in real estate values can result in borrowers having debt levels in excess of the current market value of the collateral.
● Home Equity Line of Credit (HELOCs)- Home equity loans consist of HELOCs and other lines of credit secured by first or second liens on the borrower's primary residence. These loans are secured by both senior and junior liens on the residential real estate and are particularly susceptible to declining collateral values. This risk is elevated for loans secured by junior liens as a substantial decline in value could render the junior lien position effectively unsecured.
● Consumer - Consumer loans consist of loans to finance unsecured home improvements, personal assets, such as automobiles or recreational vehicles, and revolving lines of credit that can be secured or unsecured. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas. The value of the underlying collateral within this class is at risk of potential rapid depreciation which could result in unpaid balances in excess of the collateral.

The Company utilizes a Discounted Cash Flow ("DCF") method to estimate the quantitative portion of the ACL for all loan pools evaluated on a collective pooled basis, with the exception of the credit card and consumer loan portfolios, which were estimated using the Remaining Life Method. For each segment, a Loss Driver Analysis ("LDA") was performed in order to identify appropriate loss drivers and create a regression model for use in forecasting cash flows. The LDA utilized the Company's own Federal Financial Institutions Examination Council's ("FFIEC") Call Report data, as well as peer institution data.

In creating the DCF model, the Company has established a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average. The Company's own loan-level loss data from January 2016 through September 30, 2024, contained within the model was supplemented with peer data in most loan pools as there was not sufficient loan-level detail from prior cycles reflecting similar economic conditions as the forecasted loss drivers to result in a sound calculation.

Key inputs into the DCF model include loan-level detail, including the amortized cost basis of individual loans, payment structure, loss history, and forecasted loss drivers. The Company utilizes data from Federal Reserve Economic Data ("FRED") to provide economic forecasts under various scenarios, which are applied to loan pools to reflect credit risk in the current economic environment.

Additional key assumptions in the DCF model include the probability of default ("PD"), loss given default ("LGD"), and prepayment/curtailment rates. When possible, the Company utilizes its own PDs for the reasonable and supportable forecast period. When it is not possible to use the Company's own PDs, the LDA is utilized to determine PDs based on the forecasted economic factors. When possible, the Company utilizes its own LGDs for the reasonable and supportable forecast period. When it is not possible to use the Company's own LGDs, the LGD is derived using a method referred to as Frye Jacobs. The Frye Jacobs method is a mathematical formula that traces the relationship between LGD and PD over time and projects the LGD based on the level of PD forecasted. In all cases, the Frye Jacobs method is utilized to calculate LGDs during the reversion period and long-term historical average. The Company utilizes its own prepayment and curtailment rates in the ACL estimate. In pools where observations are not sufficient, the Company utilizes the model's most relevant benchmark rate.

13

Management also considers further adjustments to historical loss information for current conditions and reasonable and supportable forecasts that differ from the conditions that exist for the period over which historical information is evaluated as well as other changes in qualitative factors not inherently considered in the quantitative analyses. A number of factors are considered including economic forecast uncertainty, credit quality trends, valuation trends, concentration risk, quality of loan review, changes in personnel, impact of rising interest rates, external factors and other considerations. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan pools. The qualitative analysis increases or decreases the allowance allocation for each loan pool based on the assessment of factors described above. During each reporting period, management also considers the need to adjust the baseline lifetime loss rates for factors that may cause expected losses to differ from those experienced in the historical loss periods.

Loans that do not share risk characteristics are evaluated on an individual basis. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting date adjusted for selling costs as appropriate.

The Company is also required to consider expected credit losses associated with loan commitments over the contractual period in which it is exposed to credit risk on the underlying commitments. Any allowance for off-balance sheet credit exposures is reported in Other liabilities on the Company's consolidated balance sheet and is increased or decreased through a provision for credit loss expense on the Company's consolidated statement of income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same methodology, inputs and assumptions as the funded portion of loans at the segment level applied to the amount of commitments expected to be funded.

While the Company's policies and procedures used to estimate the ACL, as well as the resultant provision for credit losses charged to income, are considered adequate by management and are reviewed periodically by regulators, model validators and internal audit, they are necessarily approximate and imprecise. There are factors beyond the Company's control, such as changes in projected economic conditions, real estate markets or particular industry conditions, which may materially impact asset quality and the adequacy of the ACL and thus the resulting provision for credit losses.

14

As a result of the adoption of ASC 326, the Company recorded a $1.4 million increase to the ACL as a cumulative-effect adjustment on January 1, 2023. The following tables summarize the activity related to the ACL for the three and nine months ended September 30, 2024, and September 30, 2023, and the twelve months ended December 31, 2023.

($ in thousands)
For the three months ended
September 30, 2024 		Balance, beginning of period Impact of Adopting ASC 326 Chargeoffs Recoveries Provision for Credit Losses Balance, end of period
Commercial & industrial $ 2,755 $ - $ - $ - $ (179 ) $ 2,576
Commercial real estate - owner occupied 1,967 - - - (130 ) 1,837
Commercial real estate - nonowner occupied 5,449 - - - 82 5,531
Agricultural 912 - - - (48 ) 864
Residential real estate 3,798 - - - (52 ) 3,746
HELOC 534 - - - 11 545
Consumer 197 - (29 ) 2 9 179
Total $ 15,612 $ - $ (29 ) $ 2 $ (307 ) $ 15,278
($ in thousands)
For the nine months ended
September 30, 2024 		Balance, beginning of period Impact of Adopting ASC 326 Chargeoffs Recoveries Provision for Credit Losses Balance, end of period
Commercial & industrial $ 2,003 $ - $ (42 ) $ 6 $ 609 $ 2,576
Commercial real estate - owner occupied 1,952 - - - (115 ) 1,837
Commercial real estate - nonowner occupied 5,718 - - - (187 ) 5,531
Agricultural 440 - - - 424 864
Residential real estate 4,936 - - - (1,190 ) 3,746
HELOC 510 - - - 35 545
Consumer 227 - (53 ) 21 (16 ) 179
Total $ 15,786 $ - $ (95 ) $ 27 $ (440 ) $ 15,278
($ in thousands)
For the three months ended
September 30, 2023 		Balance, beginning of period Impact of Adopting ASC 326 Chargeoffs Recoveries Provision for Credit Losses Balance, end of period
Commercial & industrial $ 1,957 $ - $ - $ - $ (37 ) $ 1,920
Commercial real estate - owner occupied 1,897 - - - 2 1,899
Commercial real estate - nonowner occupied 5,783 - - - 43 5,826
Agricultural 408 - - - 1 409
Residential real estate 4,985 - - 1 2 4,988
HELOC 523 - - - (8 ) 515
Consumer 242 - (12 ) 6 (3 ) 233
Total $ 15,795 $ - $ (12 ) $ 7 $ - $ 15,790

15

($ in thousands)
For the nine months ended
September 30, 2023 		Balance, beginning of period Impact of Adopting ASC 326 Chargeoffs Recoveries Provision for Credit Losses Balance, end of period
Commercial & industrial $ 1,663 $ 230 $ - $ - $ 27 $ 1,920
Commercial real estate - owner occupied 1,696 54 - - 149 1,899
Commercial real estate - nonowner occupied 4,584 1,015 - - 227 5,826
Agricultural 611 (194 ) - - (8 ) 409
Residential real estate 4,438 360 (53 ) 1 242 4,988
HELOC 547 (76 ) - - 44 515
Consumer 279 (17 ) (60 ) 24 7 233
Total $ 13,818 $ 1,372 $ (113 ) $ 25 $ 688 $ 15,790
($ in thousands)
For the twelve months ended
December 31, 2023 		Balance, beginning of period Impact of Adopting ASC 326 Chargeoffs Recoveries Provision for Credit Losses Balance, end of period
Commercial & industrial $ 1,663 $ 230 $ - $ - $ 110 $ 2,003
Commercial real estate - owner occupied 1,696 54 - - 202 1,952
Commercial real estate - nonowner occupied 4,584 1,015 - - 119 5,718
Agricultural 611 (194 ) - - 23 440
Residential real estate 4,438 360 (53 ) 1 190 4,936
HELOC 547 (76 ) - - 39 510
Consumer 279 (17 ) (65 ) 25 5 227
Total $ 13,818 $ 1,372 $ (118 ) $ 26 $ 688 $ 15,786

Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. The Company reviews individually evaluated loans for designation as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the ACL.

16

The following table presents an analysis of collateral-dependent loans of the Company as of September 30, 2024, and December 31, 2023.

($ in thousands) Collateral Type Allocated
September 30, 2024 Real Estate Other Total Allowance
Commercial & industrial $ 1,559 $ 1,703 $ 3,262 $ 356
Commercial real estate - owner occupied 429
-
429
-
Commercial real estate - nonowner occupied 155
-
155
-
Agricultural
-
-
-
-
Residential real estate 1,047
-
1,047 31
HELOC
-
-
-
-
Consumer
-
-
-
-
Total $ 3,190 $ 1,703 $ 4,893 $ 387
($ in thousands) Collateral Type Allocated
December 31, 2023 Real Estate Other Total Allowance
Commercial & industrial $ 604 $
-
$ 604 $ 97
Commercial real estate - owner occupied
-
-
-
-
Commercial real estate - nonowner occupied 284
-
284 40
Agricultural
-
-
-
-
Residential real estate 1,023
-
1,023 18
HELOC
-
-
-
-
Consumer
-
-
-
-
Total $ 1,911 $
-
$ 1,911 $ 155

17

Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the ACL based on the fair value of collateral. The ACL is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required.

Credit Risk Profile

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with an outstanding balance greater than $100,000 and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

Pass (grades 1 - 4):Loans which management has determined to be performing as expected and in agreement with the terms established at the time of loan origination.

Special Mention (5):Loans have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Company's credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. Ordinarily, special mention credits have characteristics which corrective management action would remedy.

Substandard (6):Loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful (7):Loans classified as doubtful have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current known facts, conditions and values, highly questionable and improbable.

Loss (8):Loans are considered uncollectable and of such little value that continuing to carry them as assets on the Company's financial statement is not warranted. Loans will be classified as Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

18

The Company evaluates the loan risk grading system definitions and allowance for credit loss methodology on an ongoing basis. The following table presents loan balances by credit quality indicators and gross chargeoffs by loan category and year of origination as of September 30, 2024.

($ in thousands) Term Loans by Year of Origination Revolving Revolving
Loans
Converted
September 30, 2024 2024 2023 2022 2021 2020 Prior Loans to Term Total
Commercial & industrial
Pass (1 - 4) $ 18,635 $ 13,982 $ 13,631 $ 16,528 $ 9,263 $ 10,901 $ 37,304 $ 116 $ 120,360
Special Mention (5)
-
-
-
-
137
-
25
-
162
Substandard (6)
-
-
868
-
43 567 1,252 88 2,818
Doubtful (7)
-
153
-
226
-
48
-
54 481
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 18,635 $ 14,135 $ 14,499 $ 16,754 $ 9,443 $ 11,516 $ 38,581 $ 258 $ 123,821
Current period gross chargeoffs $
-
$ 42 $
-
$
-
$
-
$
-
$
-
$
-
$ 42
Commercial real estate - owner occupied
Pass (1 - 4) $ 11,323 $ 30,682 $ 20,242 $ 24,774 $ 13,829 $ 30,831 $ 492 $ 160 $ 132,333
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
-
-
430
-
-
-
430
Doubtful (7)
-
-
-
12
-
1
-
-
13
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 11,323 $ 30,682 $ 20,242 $ 24,786 $ 14,259 $ 30,832 $ 492 $ 160 $ 132,776
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - nonowner occupied
Pass (1 - 4) $ 62,369 $ 49,175 $ 53,536 $ 43,414 $ 42,349 $ 73,859 $ 106 $
-
$ 324,808
Special Mention (5) 676
-
-
-
-
913
-
-
1,589
Substandard (6)
-
-
156
-
-
120
-
-
276
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 63,045 $ 49,175 $ 53,692 $ 43,414 $ 42,349 $ 74,892 $ 106 $
-
$ 326,673
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Agricultural
Pass (1 - 4) $ 6,515 $ 8,470 $ 14,852 $ 11,432 $ 2,801 $ 9,847 $ 10,970 $
-
$ 64,887
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
-
-
-
-
-
-
-
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 6,515 $ 8,470 $ 14,852 $ 11,432 $ 2,801 $ 9,847 $ 10,970 $
-
$ 64,887
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Residential real estate
Pass (1 - 4) $ 22,601 $ 47,064 $ 104,223 $ 78,839 $ 29,261 $ 30,377 $
-
$
-
$ 312,365
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
285
-
260 51 1,049
-
-
1,645
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 22,601 $ 47,349 $ 104,223 $ 79,099 $ 29,312 $ 31,426 $
-
$
-
$ 314,010
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Home equity line of credit (HELOC)
Pass (1 - 4) $
-
$
-
$
-
$ 62 $ 18 $ 167 $ 44,965 $ 6,521 $ 51,733
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
-
-
-
50 159 47 256
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $
-
$
-
$
-
$ 62 $ 18 $ 217 $ 45,124 $ 6,568 $ 51,989
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Consumer
Pass (1 - 4) $ 1,690 $ 2,264 $ 3,704 $ 850 $ 388 $ 124 $ 3,461 $ 3,304 $ 15,785
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
14
-
-
-
-
-
14
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 1,690 $ 2,264 $ 3,718 $ 850 $ 388 $ 124 $ 3,461 $ 3,304 $ 15,799
Current period gross chargeoffs $
-
$
-
$
-
$
-
$ 7 $
-
$
-
$ 46 $ 53
Total Loans
Pass (1 - 4) $ 123,133 $ 151,637 $ 210,188 $ 175,899 $ 97,909 $ 156,106 $ 97,298 $ 10,101 $ 1,022,271
Special Mention (5) 676
-
-
-
137 913 25
-
1,751
Substandard (6)
-
285 1,038 260 524 1,786 1,411 135 5,439
Doubtful (7)
-
153
-
238
-
49
-
54 494
Loss (8)
-
-
-
-
-
-
-
-
-
Total Loans $ 123,809 $ 152,075 $ 211,226 $ 176,397 $ 98,570 $ 158,854 $ 98,734 $ 10,290 $ 1,029,955
Current period gross chargeoffs $
-
$ 42 $
-
$
-
$ 7 $
-
$
-
$ 46 $ 95

19

The following table presents loan balances by credit quality indicators and gross chargeoffs by loan category and year of origination as of December 31, 2023.

($ in thousands) Term Loans by Year of Origination Revolving Revolving
Loans
Converted
December 31, 2023 2023 2022 2021 2020 2019 Prior Loans

to Term

Total

Commercial & industrial
Pass (1 - 4) $ 17,239 $ 18,076 $ 19,143 $ 10,573 $ 7,449 $ 5,965 $ 45,831 $ 444 $ 124,720
Special Mention (5)
-
731
-
64
-
140 201
-
1,136
Substandard (6)
-
41
-
-
25 137
-
80 283
Doubtful (7) 195
-
226
-
1 100 50 5 577
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 17,434 $ 18,848 $ 19,369 $ 10,637 $ 7,475 $ 6,342 $ 46,082 $ 529 $ 126,716
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - owner occupied
Pass (1 - 4) $ 29,253 $ 21,427 $ 26,808 $ 12,931 $ 12,881 $ 20,409 $ 112 $ 173 $ 123,994
Special Mention (5)
-
-
-
2,338 358
-
-
-
2,696
Substandard (6)
-
-
-
-
-
-
-
-
-
Doubtful (7)
-
-
26
-
1
-
-
-
27
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 29,253 $ 21,427 $ 26,834 $ 15,269 $ 13,240 $ 20,409 $ 112 $ 173 $ 126,717
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$ -
Commercial real estate - nonowner occupied
Pass (1 - 4) $ 52,915 $ 67,285 $ 47,658 $ 46,364 $ 30,561 $ 47,895 $ 2,377 $
-
$ 295,055
Special Mention (5)
-
-
-
-
838 1,134
-
-
1,972
Substandard (6)
-
-
-
-
-
154 18
-
172
Doubtful (7)
-
-
-
-
-
124
-
-
124
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 52,915 $ 67,285 $ 47,658 $ 46,364 $ 31,399 $ 49,307 $ 2,395 $
-
$ 297,323
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Agricultural
Pass (1 - 4) $ 9,496 $ 16,131 $ 12,940 $ 3,029 $ 1,859 $ 9,801 $ 12,403 $
-
$ 65,659
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
-
-
-
-
-
-
-
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 9,496 $ 16,131 $ 12,940 $ 3,029 $ 1,859 $ 9,801 $ 12,403 $
-
$ 65,659
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Residential real estate
Pass (1 - 4) $ 53,013 $ 110,531 $ 85,075 $ 31,558 $ 10,425 $ 22,564 $ 1,816 $ 1,300 $ 316,282
Special Mention (5)
-
-
-
-
-
-
-
-
-
Substandard (6)
-
-
361 54 485 920
-
-
1,820
Doubtful (7)
-
-
-
-
-
21
-
-
21
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 53,013 $ 110,531 $ 85,436 $ 31,612 $ 10,910 $ 23,505 $ 1,816 $ 1,300 $ 318,123
Current period gross chargeoffs $
-
$
-
$ 32 $ 21 $
-
$
-
$
-
$
-
$ 53
Home equity line of credit (HELOC)
Pass (1 - 4) $
-
$
-
$ 46 $ 18 $ 85 $ 94 $ 40,932 $ 6,492 $ 47,667
Special Mention (5)
-
-
-
-
-
59 20 99 178
Substandard (6)
-
-
-
-
-
-
-
-
-
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $
-
$
-
$ 46 $ 18 $ 85 $ 153 $ 40,952 $ 6,591 $ 47,845
Current period gross chargeoffs $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Consumer
Pass (1 - 4) $ 3,296 $ 5,142 $ 1,429 $ 740 $ 221 $ 128 $ 6,863 $
-
$ 17,819
Special Mention (5)
-
-
-
1
-
-
-
-
1
Substandard (6)
-
9
-
-
-
-
-
-
9
Doubtful (7)
-
-
-
-
-
-
-
-
-
Loss (8)
-
-
-
-
-
-
-
-
-
Total $ 3,296 $ 5,151 $ 1,429 $ 741 $ 221 $ 128 $ 6,863 $
-
$ 17,829
Current period gross chargeoffs $
-
$ 12 $ 8 $ 11 $
-
$
-
$
-
$ 34 $ 65
Total Loans
Pass (1 - 4) $ 165,212 $ 238,592 $ 193,099 $ 105,213 $ 63,481 $ 106,856 $ 110,334 $ 8,409 $ 991,196
Special Mention (5)
-
731
-
2,403 1,196 1,333 221 99 5,983
Substandard (6)
-
50 361 54 510 1,211 18 80 2,284
Doubtful (7) 195
-
252
-
2 245 50 5 749
Loss (8)
-
-
-
-
-
-
-
-
-
Total Loans $ 165,407 $ 239,373 $ 193,712 $ 107,670 $ 65,189 $ 109,645 $ 110,623 $ 8,593 $ 1,000,212
Current period gross chargeoffs $
-
$ 12 $ 40 $ 32 $
-
$
-
$
-
$ 34 $ 118

20

The following tables present the Company's loan portfolio aging analysis as of September 30, 2024, and December 31, 2023.

($ in thousands)
September 30, 2024 		30-59 Days
Past Due 		60-89 Days
Past Due 		Greater Than
90 Days
Past Due 		Total Past
Due 		Current Total Loans
Commercial & industrial $ 372 $ 400 $ 2,899 $ 3,671 $ 120,150 $ 123,821
Commercial real estate - owner occupied
-
-
430 430 132,346 132,776
Commercial real estate - nonowner occupied
-
-
371 371 326,302 326,673
Agricultural
-
-
-
-
64,887 64,887
Residential real estate 87 749 1,068 1,904 312,106 314,010
HELOC
-
84 200 284 51,705 51,989
Consumer 41 10
-
51 15,748 15,799
Total Loans $ 500 $ 1,243 $ 4,968 $ 6,711 $ 1,023,244 $ 1,029,955
December 31, 2023 30-59 Days
Past Due 		60-89 Days
Past Due 		Greater Than
90 Days Past Due 		Total Past
Due 		Current Total Loans
Commercial & industrial $ 26 $
-
$ 658 $ 684 $ 126,032 $ 126,716
Commercial real estate - owner occupied
-
-
-
-
126,717 126,717
Commercial real estate - nonowner occupied
-
-
29 29 297,294 297,323
Agricultural
-
-
-
-
65,659 65,659
Residential real estate
-
222 395 617 317,506 318,123
HELOC
-
8 67 75 47,770 47,845
Consumer 88 33 1 122 17,707 17,829
Total Loans $ 114 $ 263 $ 1,150 $ 1,527 $ 998,685 $ 1,000,212

21

All loans past due 90 days are systematically placed on nonaccrual status.

When a loan is moved to nonaccrual status, total unpaid interest accrued to date is reversed from income. Subsequent payments are applied to the outstanding principal balance with the interest portion of the payment recorded on the balance sheet as a contra-loan. Interest received on nonaccrual loans may be realized once all contractual principal amounts are received. It is at the discretion of management to determine when a loan is placed back on accrual status once a borrower establishes a history of six consecutive timely principal and interest payments. The categories of nonaccrual loans as of September 30, 2024, and December 31, 2023, are presented in the following table.

September 30, 2024
($ in thousands) Nonaccrual
loans with no
allowance 		Nonaccrual
loans with an
allowance 		Total
nonaccrual
loans
Commercial & industrial $ 1,490 $ 1,409 $ 2,899
Commercial real estate - owner occupied 442
-
442
Commercial real estate - nonowner occupied 371
-
371
Agricultural
-
-
-
Residential real estate 1,311 225 1,536
Home equity line of credit (HELOC) 256
-
256
Consumer 14
-
14
Total loans $ 3,884 $ 1,634 $ 5,518
December 31, 2023
($ in thousands) Nonaccrual
loans with no
allowance 		Nonaccrual
loans with an
allowance 		Total
nonaccrual
loans
Commercial & industrial $ 651 $ 97 $ 748
Commercial real estate - owner occupied 26
-
26
Commercial real estate - nonowner occupied 141
-
141
Agricultural
-
-
-
Residential real estate 1,694 18 1,712
Home equity line of credit (HELOC) 180
-
180
Consumer 11
-
11
Total loans $ 2,703 $ 115 $ 2,818

Modifications made to Borrowers Experiencing Financial Difficulty

In the normal course of business, the Company may execute loan modifications with borrowers. These modifications are analyzed to determine whether the modification is considered concessionary, long term and made to a borrower experiencing financial difficulty. The Company's modifications generally include interest rate adjustments, principal reductions, and amortization and maturity date extensions. These modifications allow the borrowers short-term cash relief to allow them to improve their financial condition. If a loan modification is determined to be made to a borrower experiencing financial difficulty, the loan is considered collateral dependent and evaluated as part of the ACL as described above in the Allowance for Credit Losses section of this note. For the nine months ended September 30, 2024, the Company did not modify any loans made to borrowers experiencing financial difficulty.

The Company had no commitments to lend to borrowers experiencing financial difficulty for which the Company had modified an existing loan as of September 30, 2024. The Company monitors loan payments on an ongoing basis to determine if a loan is considered to have a payment default. Determination of payment default involves analyzing the economic conditions that exist for each customer and its ability to generate positive cash flows during the loan term. For the nine-month period ended September 30, 2024, the Company had no loan modifications made to borrowers experiencing financial difficulty for which there was a payment default within the 12 months following the modification date.

22

Unfunded Loan Commitments

The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when the extension of credit is not unconditionally cancellable (i.e. the commitment cannot be canceled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the ACL for loans. The allowance for credit losses for unfunded loan commitments of $1.4 million at September 30, 2024, is classified on the balance sheet within Other liabilities.

The following table presents the balance and activity in the ACL for unfunded loan commitments for the three and nine months ended September 30, 2024, and September 30, 2023.

Three Months Ended
September 30, 		Nine Months Ended
September 30,
($ in thousands) 2024 2023 2024 2023
Balance, beginning of period $ 909 $ 856 $ 776 $
-
Adjustment for adoption of ASU 2016-13
-
-
-
1,149
Provision for unfunded commitments 507 (6 ) 640 (299 )
Balance, end of period $ 1,416 $ 850 $ 1,416 $ 850

NOTE 5 - GOODWILL

As of September 30, 2024, and December 31, 2023, the carrying amount of goodwill was $23.2 million. Goodwill is not amortized, but is evaluated for impairment annually as of December 31, or more frequently if events occur or circumstances change that indicate an impairment may exist. When assessing goodwill for impairment, first, a qualitative assessment can be made to determine whether it is more likely than not that the estimated fair value of a reporting unit is less than its estimated carrying value. If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. Alternatively, a quantitative goodwill test can be performed without performing a qualitative assessment.

Goodwill was assessed for impairment using a quantitative test performed as of September 30, 2024. The estimated fair value of the reporting unit exceeded the net carrying value, and therefore no goodwill impairment existed as of that date. No events or circumstances since the September 30, 2024, impairment test were noted that would indicate it was more likely than not a goodwill impairment exists.

23

NOTE 6 - MORTGAGE SERVICING RIGHTS

Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balance of mortgage loans serviced for others approximated $1.41 billion at September 30, 2024, and $1.37 billion at December 31, 2023. Contractually specified servicing fees of $0.9 million and $2.6 million were included in mortgage loan servicing fees in the consolidated income statement for the three and nine months ended September 30, 2024, respectively. Servicing fees of $0.9 million and $2.5 million were included for the three and nine months ended September 30, 2023, respectively.

The following table summarizes mortgage servicing rights capitalized and related amortization, along with activity in the related valuation allowance:

Three Months Ended
September 30, 		Nine Months Ended
September 30,
($ in thousands) 2024 2023 2024 2023
Balance at beginning of period $ 14,548 $ 13,723 $ 13,906 $ 13,503
Mortgage servicing rights capitalized during the period 644 582 1,675 1,388
Mortgage servicing rights amortization during the period (370 ) (334 ) (978 ) (960 )
Net change in valuation allowance (465 ) (78 ) (246 ) (38 )
Balance at end of period $ 14,357 $ 13,893 $ 14,357 $ 13,893
Valuation allowance:
Balance at beginning of period $ 8 $ 137 $ 227 $ 177
Increase (decrease) 465 78 246 38
Balance at end of period $ 473 $ 215 $ 473 $ 215
Fair value, beginning of period $ 18,807 $ 16,645 $ 17,125 $ 15,754
Fair value, end of period $ 18,160 $ 16,161 $ 18,160 $ 16,161

NOTE 7 - DERIVATIVE FINANCIAL INSTRUMENTS

Risk Management Objective of Using Derivatives

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company manages its exposures to a wide variety of business and operational risks primarily through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its assets and liabilities and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company's derivative financial instruments are used to manage differences in the amount, timing and duration of the Company's known or expected cash payments principally related to certain variable-rate assets.

Non-designated Hedges

The Company does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.

Additionally, the Company enters into forward contracts for the future delivery of mortgage loans to third-party investors and enters into Interest Rate Lock Commitments ("IRLCs") with potential borrowers to fund specific mortgage loans that will be sold into the secondary market. The forward contracts that are entered into, economically hedge the effect of changes in interest rates resulting from the Company's commitment to fund the loans. The IRLCs and forward contracts are not designated as accounting hedges and are recorded at fair value with changes in fair value reflected in noninterest income on the consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in accrued income and included in Other assets in the consolidated balance sheets, while derivative instruments with a negative fair value are reported in accrued expenses and included in Other liabilities in the consolidated balance sheets.

24

The table below presents the notional amount and fair value of the Company's interest rate swaps, IRLCs and forward contracts utilized as of September 30, 2024, and December 31, 2023.

September 30, 2024 December 31, 2023
($ in thousands) Notional
Amount 		Fair
Value 		Notional
Amount 		Fair
Value
Asset Derivatives
Derivatives not designated as hedging instruments
Interest rate swaps associated with loans $ 66,262 $ 2,602 $ 68,381 $ 3,638
IRLCs
-
-
7,466 45
Forward contracts 21,000 65
-
-
Total contracts $ 87,262 $ 2,667 $ 75,847 $ 3,683
Liability Derivatives
Derivatives not designated as hedging instruments
Interest rate swaps associated with loans $ 66,262 $ (2,602 ) $ 68,381 $ (3,638 )
IRLCs 14,137 (23 )
-
-
Forward contracts
-
-
10,750 (37 )
Total contracts $ 80,399 $ (2,625 ) $ 79,131 $ (3,675 )

The fair value of interest rate swaps was estimated using a discounted cash flow method that incorporates current market interest rates as of the balance sheet date. Fair values of IRLCs and forward contracts were estimated using changes in mortgage interest rates from the date the Company entered into the IRLC or forward contract and the balance sheet date.

The following table presents the amounts included in the consolidated statements of income for non-hedging derivative financial instruments for the three and nine months ended September 30, 2024, and 2023.

Three Months Ended
September 30, 		Nine Months Ended
September 30,
($ in thousands) Statement of income classification 2024 2023 2024 2023
Interest rate swap contracts Other income $ 32 $ 68 $ 32 $ 74
IRLCs Gain on sale of mortgage loans & OMSR (38 ) (14 ) (68 ) (4 )
Forward contracts Gain on sale of mortgage loans & OMSR 25 37 102 59

The following table shows the offsetting of financial assets and derivative assets at September 30, 2024, and at December 31, 2023.

Gross amounts
 		Gross amounts
offset in the 		Net amounts of
assets
presented in 		Gross amounts not offset in the
consolidated balance sheet
($ in thousands) of recognized
assets 		consolidated
balance sheet 		the consolidated
balance sheet 		Financial
instruments 		Cash collateral
received 		Net amount
September 30, 2024
Interest rate swaps $ 2,222 $ (380 ) $ 2,602 $
    -
$ 1,990 $ 612
December 31, 2023
Interest rate swaps $ 3,957 $ 319 $ 3,638 $
-
$ 2,900 $ 738

25

The following table shows the offsetting of financial liabilities and derivative liabilities at September 30, 2024, and at December 31, 2023.

Gross amounts Gross amounts
offset in the 		Net amounts of liabilities
presented in 		Gross amounts not offset in the
consolidated balance sheet
($ in thousands) of recognized liabilities consolidated balance sheet the consolidated balance sheet Financial instruments Cash collateral pledged Net amount
September 30, 2024
Interest rate swaps $ 2,222 $ (380 ) $ 2,602 $
-
$
-
$ 2,602
December 31, 2023
Interest rate swaps $ 3,957 $ 319 $ 3,638 $
-
$
-
$ 3,638

NOTE 8 - DEPOSITS

Major classification of deposits at September 30, 2024, and at December 31, 2023, were as follows:

($ in thousands) September 30,
2024 		December 31,
2023
Non interest bearing demand $ 222,425 $ 228,713
Interest bearing demand 202,097 166,413
Savings 241,761 216,965
Money market 228,182 202,605
Time deposits $250,000 or less 213,565 201,379
Time deposits greater than $250,000 51,503 54,130
Total Deposits $ 1,159,533 $ 1,070,205

Included in time deposits at September 30, 2024, and at December 31, 2023, were $56.8 million and $56.5 million, respectively, of deposits which were obtained through the Certificate of Deposit Account Registry Service (CDARS).

NOTE 9 - SHORT-TERM BORROWINGS

($ in thousands) September 30,
2024 		December 31,
2023
Securities sold under repurchase agreements $ 15,240 $ 13,387

The Company has retail repurchase ("REPO") agreements to facilitate cash management transactions with commercial customers. These obligations are secured by agency and mortgage-backed securities and such collateral is held by the Federal Home Loan Bank ("FHLB"). These securities have various maturity dates from 2025 through 2051. As of September 30, 2024, these REPO agreements were secured by securities with a fair value totaling $18.4 million. The REPO agreements mature within one month.

The Company has borrowing capabilities at the Federal Reserve Discount Window ("Discount Window") by pledging either securities or loans as collateral. As of September 30, 2024, there was $5.6 million pledged to the Discount Window.

At both September 30, 2024, and December 31, 2023, the Company had $41.0 million in federal funds lines, of which none was drawn.

26

NOTE 10 - FEDERAL HOME LOAN BANK (FHLB) ADVANCES

The Company's FHLB advances were secured by $298.3 million in mortgage loans at September 30, 2024. Advances consisted of fixed interest rates from 3.75 to 4.61 percent. Fixed rate advances are subject to restrictions or penalties in the event of prepayment. Aggregate annual maturities of FHLB advances at September 30, 2024, were:

($ in thousands) Debt
2026 $ 12,500
2027 5,000
2028 17,500
Total $ 35,000

NOTE 11 - TRUST PREFERRED SECURITIES

On September 15, 2005, RST II, a wholly owned subsidiary of the Company, closed a pooled private offering of 10,000 Capital Securities with a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to the Company in exchange for junior subordinated debentures with terms similar to the Capital Securities. Distributions on the Capital Securities are payable quarterly at a variable rate that is currently based upon the 3-month CME Term SOFR as adjusted by the relevant spread adjustment plus 1.80 percent and are included in interest expense in the consolidated financial statements. These securities may be included in Tier 1 capital and may be prepaid at any time without penalty (with certain limitations applicable) under current regulatory guidelines and interpretations. The balance of the Capital Securities as of both September 30, 2024, and December 31, 2023, was $10.3 million, with a maturity date of September 15, 2035.

NOTE 12 - SUBORDINATED DEBT

On May 27, 2021, the Company entered into Subordinated Note Purchase Agreements with qualified institutional buyers and accredited investors pursuant to which the Company issued and sold $20.0 million in aggregate principal amount of its 3.65% Fixed to Floating Rate Subordinated Notes due 2031 (the "Notes"). The Notes were sold by the Company in a private placement exempt from the registration requirements under the Securities Act of 1933, as amended.

The Notes mature on June 1, 2031, and bear interest at a fixed rate of 3.65% through May 31, 2026. From June 1, 2026, to the maturity date or earlier redemption of the Notes, the interest rate will reset quarterly to an interest rate per annum, equal to the then-current-three-month SOFR provided by the Federal Reserve Bank of New York plus 296 basis points. The Company may redeem the Notes at any time after May 31, 2026, and at any time in whole, but not in part, upon the occurrence of certain events. Any redemption of the Notes will be subject to prior regulatory approval. The Company incurred debt issuance costs for placement fees, legal and other out-of-pocket expenses of approximately $0.5 million, which are being amortized over the life of the Notes.

NOTE 13 - DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value measurement must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:

Level 1 Quoted prices in active markets for identical assets or liabilities
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

The following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis, recognized in the accompanying consolidated balance sheets, as well as the general classifications of such assets pursuant to the valuation hierarchy.

Available-for-Sale Securities

The fair values of available-for-sale securities are determined by various valuation methodologies. Level 2 securities include obligations of the U.S. Treasury and government agencies, mortgage-backed securities, obligations of political and state subdivisions, and other corporate securities. Level 2 inputs do not include quoted prices for individual securities in active markets; however, they do include inputs that are either directly or indirectly observable for the individual security being valued. Such observable inputs include interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, credit risks and default rates. Also included are inputs derived principally from or corroborated by observable market data by correlation or other means.

27

Interest Rate Contracts

The fair values of interest rate contracts are based upon the estimated amount the Company would receive or pay to terminate the contracts or agreements, taking into account underlying interest rates, creditworthiness of underlying customers for credit derivatives and, when appropriate, the creditworthiness of the counterparties (Level 2).

Forward contracts

The fair values of forward contracts on to-be-announced securities are determined using quoted prices in active markets or benchmarked thereto (Level 1).

Interest Rate Lock Commitments (IRLCs)

The fair value of IRLCs are determined using the projected sale price of individual loans based on changes in the market interest rates, projected "pull-through" rates (the probability that an IRLC will ultimately result in an originated loan), the reduction in the value of the applicant's option due to the passage of time, and the remaining origination costs to be incurred based on management's estimate of market costs (Level 3).

The following tables present the fair value measurements of assets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fell at September 30, 2024, and at December 31, 2023.

($ in thousands) Fair value at
September 30,
2024 		(Level 1) (Level 2) (Level 3)
U.S. Treasury and Government Agencies $ 6,096 $
-
$ 6,096 $
-
Mortgage-backed securities 180,472
-
180,472
-
State and political subdivisions 10,068
-
10,068
-
Other corporate securities 14,875
-
14,875
-
Interest rate contracts - assets 2,602
-
2,602
-
Interest rate contracts - liabilities (2,602 )
-
(2,602 )
-
Forward contracts 65 65
-
-
IRLCs (23 )
-
-
(23 )
($ in thousands) Fair value at
December 31,
2023 		(Level 1) (Level 2) (Level 3)
U.S. Treasury and Government Agencies $ 6,517 $
-
$ 6,517 $
-
Mortgage-backed securities 188,867
-
188,867
-
State and political subdivisions 9,898
-
9,898
-
Other corporate securities 14,426
-
14,426
-
Interest rate contracts - assets 3,638
-
3,638
-
Interest rate contracts - liabilities (3,638 )
-
(3,638 )
-
Forward contracts (37 ) (37 )
-
-
IRLCs 45
-
-
45
Level 1 - quoted prices in active markets for identical assets
Level 2 - significant other observable inputs
Level 3 - significant unobservable inputs

28

The following table reconciles the beginning and ending balances of recurring fair value measurements recognized in the accompanying consolidated balance sheets using significant unobservable (Level 3) inputs for the three and nine months ended September 30, 2024, and 2023.

for the Three Months Ended
September 30, 		for the Nine Months Ended
September 30,
($ in thousands) 2024 2023 2024 2023
Interest rate lock commitments
Balance at beginning of period $ 15 $ (10 ) $ 45 $ (20 )
Total realized gains (losses)
Change in fair value (38 ) (14 ) (68 ) (4 )
Balance at end of period $ (23 ) $ (24 ) $ (23 ) $ (24 )

The following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

Collateral-dependent Individually evaluated Loans, Net of ACL

The estimated fair value of collateral-dependent individually evaluated loans is based on the appraised value of the collateral, less estimated cost to sell. Collateral-dependent individually evaluated loans are classified within Level 3 of the fair value hierarchy. This method requires obtaining an independent appraisal of the collateral, which is reviewed for accuracy and consistency by management. Appraisers are selected from an approved list which is maintained by management. The appraised values are reduced by applying a discount factor to the value based on the Company's loan review policy. All individually evaluated loans held by the Company were collateral dependent at September 30, 2024, and at December 31, 2023.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees; miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy. These mortgage servicing rights are tested for impairment on a quarterly basis.

($ in thousands) Fair value at
September 30,
2024 		(Level 1) (Level 2) (Level 3)
Collateral-dependent Individually evaluated loans $ 2,047 $
-
$
-
$ 2,047
Mortgage servicing rights 3,142
-
-
3,142
($ in thousands) Fair value at
December 31,
2023 		(Level 1) (Level 2) (Level 3)
Collateral-dependent impaired loans $ 864 $
-
$
-
$ 864
Mortgage servicing rights 1,896
-
-
1,896
Level 1 - quoted prices in active markets for identical assets
Level 2 - significant other observable inputs
Level 3 - significant unobservable inputs

29

Unobservable (Level 3) Inputs

The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

Fair value at
September 30,
2024 		Valuation
technique 		Unobservable inputs Range
(weighted-average)
($ in thousands)
Collateral-dependent individually evaluated loans $ 2,047 Market comparable properties Comparability adjustments (%) 1 - 100% (21%)
Mortgage servicing rights 3,142 Discounted cash flow Discount rate 10.26%
Constant prepayment rate 7.91%
P&I earnings credit 5.03%
T&I earnings credit 4.94%
Inflation for cost of servicing 3.50
IRLCs (23 ) Discounted cash flow Loan closing rates 55% - 99%
Fair value at
December 31,
2023 		Valuation
technique 		Unobservable inputs Range
(weighted-average)
($ in thousands)
Collateral-dependent impaired loans $ 864 Market comparable properties Comparability adjustments (%) 2 - 100% (25%)
Mortgage servicing rights 1,896 Discounted cash flow Discount rate 11.01%
Constant prepayment rate 7.16%
P&I earnings credit 5.33%
T&I earnings credit 5.13%
Inflation for cost of servicing 3.50%
IRLCs 45 Discounted cash flow Loan closing rates 27% - 91%

There were no changes in the inputs or methodologies used to determine fair value at September 30, 2024, as compared to December 31, 2023.

The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying consolidated balance sheets at amounts other than fair value.

Cash and Due From Banks, Interest Bearing Time Deposits, Federal Reserve and Federal Home Loan Bank Stock, and Accrued Interest Receivable and Payable

The carrying amount approximates the fair value.

Loans Held for Sale

The fair value of loans held for sale is based upon quoted market prices, where available, or is determined by discounting estimated cash flows using interest rates approximating the Company's current origination rates for similar loans and adjusted to reflect the inherent credit risk.

Loans

The estimated fair value of loans follows the guidance in ASU 2016-01, which prescribes an "exit price" approach in estimating and disclosing fair value of financial instruments. The "exit price" is determined based on discounted estimated future cash flows using rates that incorporate discounts for credit, liquidity, and marketability factors.

30

Deposits, Short-Term Borrowings, and FHLB Advances

Deposits include demand deposits, savings accounts, and certain money market deposits. Short-term borrowings include federal funds borrowed and REPO agreements. The carrying amount of these instruments approximates the fair value. The estimated fair value for fixed-maturity time deposits and FHLB advances are based on estimates of the rate State Bank could pay on similar instruments with similar terms and maturities at September 30, 2024, and at December 31, 2023.

Loan Commitments

The fair value of loan commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. The estimated fair values for other financial instruments and off-balance-sheet loan commitments approximate cost at September 30, 2024, and at December 31, 2023, and are not considered significant to this presentation.

Trust Preferred Securities

The fair value for Trust Preferred Securities is estimated by discounting the cash flows using an appropriate discount rate.

Subordinated Debt

The fair value for subordinated debt is estimated by discounting the cash flows using a discount rate equal to the rate currently offered on similar borrowings.

The following table presents estimated fair values of the Company's other financial instruments carried at other than fair value. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments, and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.

($ in thousands) Carrying Fair Fair value measurements using
September 30, 2024 amount value (Level 1) (Level 2) (Level 3)
Financial assets
Cash and due from banks $ 49,348 $ 49,348 $ 49,348 $
-
$
-
Interest bearing time deposits 1,706 1,706
-
1,706
-
Loans held for sale 8,927 9,033
-
9,033
-
Loans, net of allowance for credit losses 1,014,677 1,013,713
-
-
1,013,713
Federal Reserve and FHLB Bank stock, at cost 5,223 5,223
-
5,223
-
Interest receivable 4,842 4,842
-
4,842
-
Financial liabilities
Deposits $ 1,159,533 $ 1,162,216 $ 894,465 $ 267,751 $
-
Short-term borrowings 15,240 15,240
-
15,240
-
FHLB advances 35,000 35,347
-
35,347
-
Trust preferred securities 10,310 9,917
-
9,917
-
Subordinated debt, net of issuance costs 19,678 19,580
-
19,580
-
Interest payable 3,374 3,374
-
3,374
-
($ in thousands) Carrying Fair Fair value measurements using
December 31, 2023 amount value (Level 1) (Level 2) (Level 3)
Financial assets
Cash and due from banks $ 22,965 $ 22,965 $ 22,965 $
-
$
-
Interest bearing time deposits 1,535 1,535
-
1,535
-
Loans held for sale 2,525 2,565
-
2,565
-
Loans, net of allowance for credit losses 984,426 964,216
-
-
964,216
Federal Reserve and FHLB Bank stock, at cost 7,279 7,279
-
7,279
-
Interest receivable 4,657 4,657
-
4,657
-
Financial liabilities
Deposits $ 1,070,205 $ 1,078,028 $ 814,696 $ 263,332 $
-
Short-term borrowings 13,387 13,387
-
13,387
-
FHLB advances 83,600 83,368
-
83,368
-
Trust preferred securities 10,310 9,759
-
9,759
-
Subordinated debt, net of issuance costs 19,642 19,435
-
19,435
-
Interest payable 2,443 2,443
-
2,443
-

31

NOTE 14 - SHARE BASED COMPENSATION

In April 2017, the Company's shareholders approved a new share-based incentive compensation plan, the SB Financial Group, Inc. 2017 Stock Incentive Plan (the "2017 Plan"), which replaced the Company's 2008 Stock Incentive Plan. The 2017 Plan permits the Company to grant or award incentive stock options, nonqualified stock options, stock appreciation rights ("SARs"), restricted stock, and restricted stock units to employees and non-employee directors and advisory board members of the Company and its subsidiaries. A total of 500,000 common shares of the Company are available for grants or awards under the 2017 Plan, of which 189,456 shares had been granted under the plan as of September 30, 2024.

The 2017 Plan is intended to advance the interests of the Company and its shareholders by offering employees, directors and advisory board members of the Company and its subsidiaries an opportunity to acquire or increase their ownership interest in the Company through grants of equity-based awards. The 2017 Plan permits equity-based awards to be used to attract, motivate, reward and retain highly competent individuals upon whose judgment, initiative, leadership and efforts are key to the success of the Company by encouraging those individuals to become shareholders of the Company.

Stock option awards are granted with an exercise price equal to the market price of the Company's stock at the date of grant and those option awards vest based on five years of continuous service and have 10-year contractual terms. The fair value of each option award is estimated on the date of grant using the Black-Scholes valuation model. As of September 30, 2024, there were no stock options outstanding, and no unrecognized compensation cost related to stock option awards. No stock options were granted in the first nine months of 2024.

On February 5, 2013, the Company adopted a Long Term Incentive Plan (the "LTI Plan"), which provides for awards of restricted stock in the Company to certain key executives. These restricted stock awards vest over a four-year period and are intended to assist the Company in retention of key executives. The compensation cost charged against income for awards under the LTI Plan for the three and nine months ended September 30, 2024, was $0.1 million and $0.5 million, respectively, and for the three and nine months ended September 30, 2023, was $0.1 million and $0.5 million, respectively.

As of September 30, 2024, there was $0.7 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements related to the restricted stock awards under the 2017 Plan which were granted in accordance with the LTI Plan. That cost is expected to be recognized over a weighted-average period of 2.4 years.

The table below is a summary of restricted stock activity under the Company's 2017 Plan for the nine months ended September 30, 2024.

Shares Weighted-
Average Value
per Share
Nonvested, January 1, 2024 48,966 $ 18.49
Granted 38,776 15.63
Vested (33,431 ) 17.36
Forfeited
-
-
Nonvested, September 30, 2024 54,311 $ 17.15

NOTE 15 - GENERAL LITIGATION

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. Additionally, the Company is subject to periodic examinations by various regulatory agencies. It is the opinion of management that the disposition or ultimate resolution of any such claims, lawsuits and examinations pending at September 30, 2024, will not have a material adverse effect on the consolidated financial position, results of operations and cash flow of the Company.

32

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Regarding Forward-Looking Information

This Quarterly Report on Form 10-Q, including Management's Discussion and Analysis of Financial Condition and Results of Operations, contains certain forward-looking statements that are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. Examples of forward-looking statements include: (a) projections of income or expense, earnings per share, the payment or non-payment of dividends, capital structure and other financial items; (b) statements of plans and objectives of the Company or our management or Board of Directors, including those relating to products or services; (c) statements of future economic performance; (d) statements regarding future customer attraction or retention; and (e) statements of assumptions underlying such statements. Words such as "anticipates", "believes", "plans", "intends", "expects", "projects", "estimates", "should", "may", "would be", "will allow", "will likely result", "will continue", "will remain", or other similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying those statements. Forward-looking statements are based on management's expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include, without limitation:

● current and future economic and financial market conditions, either nationally or in the states in which we do business, including conditions such as inflation, recession, unemployment, changes in interest rates, fiscal and monetary policy, an increasing federal government budget deficit, the failure of the federal government to raise the federal debt ceiling and/or possible future U.S. government shutdowns over budget disagreements, uncertainties surrounding the November 2024 U.S. Presidential election and potential changes in the U.S. Senate and House of Representatives, slowing gross domestic product, tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars, and other factors beyond our control, any of which may result in adverse impacts on our deposit levels and composition, the quality of investment securities available for purchase, demand for loans, the ability of our borrowers to repay their loans, and the value of the collateral securing loans made by us;
● recent and future bank failures may reduce customer confidence, affect sources of funding and liquidity, increase regulatory requirements and costs, adversely affect financial markets and/or have a negative reputational ramification for the banking industry as a whole, any of which could adversely affect the Company's business, earnings and financial condition;
● instability in global economic conditions and geopolitical matters (including the ongoing military conflicts in Ukraine and the Middle East), and volatility in financial markets, which could have a material adverse effect on our results of operations and financial condition;
● changes in interest rates resulting from national and local economic conditions and the policies of regulatory authorities, including monetary policies of the Board of Governors of the Federal Reserve System, which may adversely affect interest rates, interest margins, loan demand and interest rate sensitivity;
● the volatility of mortgage banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
● factors that can impact the performance of our loan portfolio, including changes in real estate values and liquidity in our primary market areas, the financial health of our borrowers and the success of construction projects that we finance;
● changes in customers', suppliers', and other counterparties' performance and creditworthiness may be different than anticipated due to the continuing inflationary pressures and other economic and financial market conditions;
● operational risks, reputational risks, legal and compliance risks, and other risks related to potential fraud or theft by employees or outsiders, unauthorized transactions by employees or operational errors, or failures, disruptions or breaches in security of our systems, including those resulting from computer viruses or cyber-attacks;

33

● our ability to secure sensitive or confidential client information against unauthorized disclosure or access through computer systems and telecommunication networks, including those of our third-party vendors and other service providers, which may prove inadequate;
● a failure in or breach of our operational or security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems, including as a result of cyber-attacks;
● competitive pressures and factors among financial services organizations could increase significantly, including product and pricing pressures, changes to third-party relationships and our ability to recruit and retain qualified management and banking personnel;
● unexpected losses of services of our key management personnel, or the inability to recruit and retain qualified personnel in the future;
● risks inherent in pursuing strategic growth initiatives, including integration and other risks involved in past and possible future acquisitions;
● uncertainty regarding the nature, timing, cost and effect of legislative or regulatory changes in the banking industry or otherwise affecting the Company, including major reform of the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards, securities and other aspects of the financial services industry;
● changes in federal, state and/or local tax laws may adversely affect our reported financial condition or results of operations;
● changes in accounting standards, policies and practices may adversely affect our reported financial condition or results of operations;
● litigation and regulatory compliance exposure, including the costs and effects of any adverse developments in legal proceedings or other claims and the costs and effects of unfavorable resolution of regulatory and other governmental examinations or inquiries;
● continued availability of earnings and dividends from State Bank and excess capital sufficient for us to service our debt and pay dividends to our shareholders in compliance with applicable legal and regulatory requirements;
● our ability to adapt to or comply with regulatory requirements and increasing scrutiny and evolving expectations from customers, regulators, investors and other stakeholders with respect to the Company's environmental, social and governance (ESG) practices, which could affect our reputation and business and operating results;
● our ability to anticipate and successfully keep pace with technological changes affecting the financial services industry;
● an unexpected inability to obtain needed liquidity which could adversely affect our business, profitability, and viability as a going concern; and
● other risks identified from time to time in the Company's other filings with the Securities and Exchange Commission, including the risks identified under the heading "Item 1A. Risk Factors" of Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Except as may be required by law, the Company undertakes no obligation to update any forward-looking statement to reflect unanticipated events or circumstances after the date on which the statement is made.

34

Overview of SB Financial

SB Financial Group, Inc. ("SB Financial") is an Ohio corporation and a financial holding company registered with the Board of Governors of the Federal Reserve System ("Federal Reserve Board"). SB Financial's wholly owned subsidiary, The State Bank and Trust Company ("State Bank"), is an Ohio-chartered bank engaged in commercial banking.

Rurban Statutory Trust II ("RST II") was established in August 2005. In September 2005, RST II completed a pooled private offering of 10,000 Trust Preferred Securities with a liquidation amount of $1,000 per security. The proceeds of the offering were loaned to SB Financial in exchange for junior subordinated debentures of SB Financial with terms substantially similar to the Trust Preferred Securities. The sole assets of RST II are the junior subordinated debentures, and the back-up obligations, in the aggregate, constitute a full and unconditional guarantee by SB Financial of the obligations of RST II.

RFCBC, Inc. ("RFCBC") is an Ohio corporation and wholly owned subsidiary of SB Financial that was incorporated in August 2004. RFCBC operates as a loan subsidiary in servicing and working out problem loans.

State Bank Insurance, LLC ("SBI") is an Ohio corporation and a wholly owned subsidiary of State Bank incorporated in June 2010. SBI is an insurance company that engages in the sale of insurance products to retail and commercial customers of State Bank.

SBFG Title, LLC ("SBFG Title") is an Ohio corporation that was formed in March 2019. SBFG Title engages in the sale of title insurance services.

SB Captive, Inc. ("SB Captive") is a Nevada corporation that was formed in March 2019. SB Captive pools insurance risk among like sized banking institutions.

Unless the context indicates otherwise, all references herein to "we", "us", "our", or the "Company" refer to SB Financial and its consolidated subsidiaries.

Critical Accounting Policies

Note 1 to the consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023, describes the significant accounting policies used in the development and presentation of the Company's financial statements. The accounting and reporting policies of the Company are in accordance with accounting principles generally accepted in the United States and conform to general practices within the banking industry. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. The Company's financial position and results of operations can be affected by these estimates and assumptions and are integral to the understanding of reported results. Critical accounting policies are those policies that management believes are the most important to the portrayal of the Company's financial condition and results, and they require management to make estimates that are difficult, subjective, and/or complex.

Allowance for Credit Losses - The Company believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management's determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default ("LGD"), the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.

Goodwill and Other Intangibles - The Company records all assets and liabilities acquired in purchase acquisitions, including goodwill and other intangibles, at fair value as required. Goodwill is subject, at a minimum, to annual tests for impairment. Other intangible assets are amortized over their estimated useful lives using straight-line or accelerated methods and are subject to impairment if events or circumstances indicate a possible inability to realize the carrying amount. The initial goodwill and other intangibles recorded and subsequent impairment analysis requires management to make subjective judgments concerning estimates of how the acquired asset will perform in the future. Events and factors that may significantly affect the estimates include, among others, customer attrition, changes in revenue growth trends, specific industry conditions and changes in competition. A decrease in earnings resulting from these or other factors could lead to an impairment of goodwill that could adversely impact earnings in future periods.

35

Three Months Ended September 30, 2024, compared to Three Months Ended September 30, 2023

Net Income: Net income for the third quarter of 2024 was $2.4 million compared to net income of $2.7 million for the third quarter of 2023, a decrease of 12.4 percent. Diluted earnings per share ("DEPS") of $0.35 for the third quarter of 2024 were slightly lower compared to the DEPS of $0.39 for the third quarter of 2023. Net income for the third quarter of 2024 was positively impacted by higher interest income on loans, which was offset by higher interest expense on deposits and wholesale borrowings. Total interest income continues to improve and was up 11.8 percent compared to the prior year. Mortgage loan volume was up 15.5 percent compared to the prior year third quarter, while sales of originated loans were up 13.3 percent when compared to the third quarter of 2023.

Provision for Credit Losses: The third quarter provision for credit losses was $200,000 as compared to a $6,000 recovery of provision for the prior year third quarter. The Company had net charge-offs of $27,000 for the third quarter of 2024 compared to net charge-offs of $5,000 for the year-ago quarter. Total delinquent loans (consisting of nonaccrual loans and loans greater than 30 days past due) ended the quarter at $6.7 million, or 0.65 percent of total loans. The Company adopted ASC 326 on January 1, 2023, which increased the allowance for credit losses ("ACL") by $1.4 million.

Asset Quality Review - For the Period Ended

($ in thousands)

September 30,
2024 		September 30,
2023
Net charge-offs (recoveries) - QTD/YTD $ 27/68 $ 5/88
Nonaccruing loans 5,518 3,329
OREO / Other Assets Owned (OAO) - 629
Nonperforming assets 5,518 3,958
Nonperforming assets/Total assets 0.40 % 0.30 %
Allowance for credit losses/Total loans 1.48 % 1.60 %
Allowance for credit losses/Nonperforming loans 276.9 % 474.3 %

Consolidated Revenue: Operating revenue, consisting of net interest income ("NII") and noninterest income, was $14.3 million for the third quarter of 2024, an increase of $0.6 million, or 4.5 percent, from the $13.7 million generated during the third quarter of 2023.

NII for the third quarter of 2024 was $10.2 million, which was up $0.65 million from the prior year third quarter's $9.5 million. Comparing the third quarter of 2024 to the prior year third quarter, the Company's earning assets increased $44.3 million, and the average yield on earning assets increased by 38 basis points. The net interest margin for the third quarter of 2024 was 3.17 percent compared to 3.08 percent for the third quarter of 2023. Funding costs (interest paid to consumers and other entities) for deposits and other interest-bearing liabilities for the third quarter of 2024 were 2.53 percent compared to 2.18 percent for the prior year third quarter.

Total noninterest income was $4.1 million for the third quarter of 2024, which decreased slightly compared to $4.2 million for the prior year third quarter. In addition to the mortgage revenue detailed below, wealth management revenue was slightly up from the prior year. Impairment of mortgage servicing rights decreased noninterest income by $0.47 million in the quarter, compared to an impairment of $0.08 million in the prior year third quarter. SBFG Title contributed revenue of $0.5 million in the third quarter of 2024, up $0.06 million from the prior year. Noninterest income as a percentage of average assets for the third quarter of 2024 was 1.20 percent compared to 1.24 percent for the prior year third quarter.

State Bank originated $70.7 million of mortgage loans during the third quarter of 2024, of which $61.3 million were sold with the remainder of loans held for investment. This compares to $61.2 million originated for the third quarter of 2023, of which $54.1 million were sold with the remainder of loans held for investment. These third quarter 2024 originations and subsequent sales resulted in $1.3 million of gains, up $0.1 million from the gains for the third quarter of 2023. Net mortgage banking revenue was $1.35 million for the third quarter of 2024 compared to $1.65 million for the third quarter of 2023.

36

Consolidated Noninterest Expense: Total noninterest expense for the third quarter of 2024 was $11.0 million, which was up $0.5 million compared to $10.5 million in the prior-year third quarter. Commission expense for mortgage origination and adding additional talent have increased our compensation expense levels.

Income Taxes: Income taxes for the third quarter of 2024 were $0.75 million compared to $0.54 million for the third quarter of 2023.

Nine Months Ended September 30, 2024, compared to Nine Months Ended September 30, 2023

Net Income: Net income for the first nine months of 2024 was $7.8 million compared to net income of $8.2 million for the first nine months of 2023, a decrease of 4.6 percent. Diluted earnings per share ("DEPS") of $1.17 were down 0.8 percent compared to the DEPS of $1.18 for the first nine months of 2023. Net income for the first nine months of 2024 was negatively impacted by the Company's impairment of $0.25 million on its mortgage servicing rights, while net income for the first nine months of 2023 was negatively impacted by an impairment of mortgage servicing rights of $0.04 million. Mortgage loan volume was up 7.3 percent during the first nine months of 2024, with a higher percentage of originated volume sold on the secondary market, as compared to the same period in 2023. Funding costs for the first nine months of 2024 were up nearly 40 percent as compared to the prior year first nine months.

Provision for Credit Losses: The first nine months of 2024 provision for credit losses was $0.2 million as compared to $0.4 million in provision for the prior year first nine months. Net charge-offs for the current year were $68,000 compared to net charge-offs of $88,000 for the year-ago first nine months.

Consolidated Revenue: Operating revenue, consisting of net interest income (NII) and noninterest income, was $41.5 million for the first nine months of 2024, a decrease of $0.4 million, or 0.9 percent, from the $41.9 million generated during the first nine months of 2023.

NII for the first nine months of 2024 was $29.0 million, which was down $0.7 million from NII of $29.7 million for the prior year first nine months. The net interest margin for the first nine months of 2024 was 3.08 percent compared to 3.18 percent for the first nine months of 2023 as funding costs increased faster than the yield on earnings assets. Funding costs (interest paid to consumers and other entities) for interest bearing liabilities for the first nine months of 2024 were 2.52 percent compared to 1.85 percent for the prior year first nine months.

Total noninterest income was $12.5 million for the first nine months of 2024, which was up $0.3 million from $12.2 million for the prior year first nine months. In addition to the mortgage revenue detailed below, impairment of our mortgage servicing rights decreased noninterest income in the first nine months by slightly over $0.2 million compared to the first nine months of 2023. Our title agency contributed revenue of $1.2 million in the first nine months of 2024, down $0.1 million from the prior year first nine months level of $1.3 million.

State Bank originated $188.7 million of mortgage loans during the first nine months of 2024, of which $153.7 million was sold with the remainder of loans held for investment. This compares to $176.0 million originated for the first nine months of 2023, of which $127.8 million was sold with the remainder of loans held for investment. These 2024 year-to-date mortgage originations and subsequent sales resulted in $3.4 million of gains, up $0.5 million from the $2.9 million in gains for the first nine months of 2023. Net mortgage banking revenue was $4.7 million for the first nine months of 2024 compared to $4.4 million for the first nine months of 2023.

Consolidated Noninterest Expense: Total noninterest expense for the first nine months of 2024 was $32.0 million, which was up $0.4 million compared to $31.6 million in the prior-year first nine months. Salaries and employee benefits expense was up compared to the prior year due to higher commission levels and higher medical insurance costs.

Income Taxes: Income taxes for the first nine months of 2024 were $1.5 million (effective rate of 16.0 percent) compared to $1.7 million (effective rate of 17.0 percent) for the first nine months of 2023.

37

Changes in Financial Condition

Total assets at September 30, 2024, were $1.39 billion, up $50.7 million or 3.8 percent since December 31, 2023. Total loans, net of unearned income, were $1.03 billion as of September 30, 2024, up $29.7 million, or 3.0 percent, from year-end. Total deposits at September 30, 2024, were $1.16 billion, an increase of $89.3 million, or 8.3 percent, since 2023 year end.

Borrowed funds (consisting of FHLB advances, repurchase ("REPO") agreements, trust preferred securities and subordinated debt) totaled $80.2 million at September 30, 2024. This is down from year-end 2023 when borrowed funds totaled $126.9 million due to the paydown of FHLB advances. Total shareholders' equity for the Company of $132.8 million now stands at 9.5 percent of total assets compared to the December 31, 2023, level of $124.3 million or 9.3 percent of total assets. Adjusting for the temporary impairment of Accumulated Other Comprehensive Loss, total equity would increase to $157.7 million or 11.3 percent of total assets.

The allowance for credit losses of $15.3 million is down $0.5 million from the December 2023 year-end level due to $0.07 million of net charge-offs and $0.44 million in negative provision for loans, offset by an increase due to unfunded commitments. The Company has had stable asset quality through the first nine months of 2024, with the non-performing asset ratio at 40 basis points and coverage on non-performing loans at 277 percent.

Capital Resources

As of September 30, 2024, based on the computations for the FFIEC 041 Consolidated Reports of Condition and Income filed by State Bank with the Federal Reserve Board, State Bank was classified as "well capitalized" under the regulatory framework for prompt corrective action. To be categorized as well capitalized, State Bank must maintain capital ratios as set forth in the table below. There are no conditions or events since September 30, 2024, that management believes have changed State Bank's capital classification. The Company adopted CECL on January 1, 2023, which reduced capital levels by $2.0 million. The Company elected to not phase in the impact of CECL as the reduction in capital did not have a material impact to tangible and regulatory capital levels.

State Bank's actual capital levels and ratios as of September 30, 2024, and December 31, 2023, are presented in the following table. Capital levels are presented for State Bank only as the Company is exempt from quarterly reporting on capital levels at the holding company level:

Actual For Capital Adequacy
Purposes 		To Be Well
Capitalized Under Prompt
Corrective Action
Procedures
($ in thousands) Amount Ratio Amount Ratio Amount Ratio
As of September 30, 2024
Tier I Capital to average assets $ 151,906 10.92 % $ 55,641 4.0 % $ 69,551 5.0 %
Tier I Common equity capital to risk-weighted assets 151,906 13.19 % 51,843 4.5 % 74,884 6.5 %
Tier I Capital to risk-weighted assets 151,906 13.19 % 69,124 6.0 % 92,165 8.0 %
Total Risk-based capital to risk-weighted assets 166,335 14.44 % 92,165 8.0 % 115,207 10.0 %
As of December 31, 2023
Tier I Capital to average assets $ 148,049 10.93 % $ 54,185 4.0 % $ 67,732 5.0 %
Tier I Common equity capital to risk-weighted assets 148,049 13.42 % 49,640 4.5 % 71,702 6.5 %
Tier I Capital to risk-weighted assets 148,049 13.42 % 66,186 6.0 % 88,249 8.0 %
Total Risk-based capital to risk-weighted assets 161,872 14.67 % 88,249 8.0 % 110,311 10.0 %

Regulatory capital requirements commonly referred to as "Basel III" were fully phased in as of January 1, 2019, and are reflected in the capital table above. Management opted out of the accumulated other comprehensive income treatment under the new requirements and, as such, unrealized gains and losses from available-for-sale securities will continue to be excluded from State Bank's regulatory capital.

38

Liquidity

Liquidity relates primarily to the Company's ability to fund loan demand, meet deposit customers' withdrawal requirements and provide for operating expenses. Assets used to satisfy these needs consist of cash and due from banks, federal funds sold, interest-earning deposits in other financial institutions, securities available-for-sale and loans held for sale. These assets are commonly referred to as liquid assets. Liquid assets totaled $271.5 million at September 30, 2024, compared to $246.7 million at December 31, 2023.

Liquidity risk arises from the possibility that the Company may not be able to meet the Company's financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, the Board of Directors of the Company has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements. This policy designates the Asset/Liability Committee ("ALCO") as the body responsible for meeting these objectives. The ALCO reviews liquidity regularly and evaluates significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by the Company's Chief Financial Officer and Asset Liability Manager.

The Company's commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolio of $838.3 million at September 30, 2024, and $807.8 million at December 31, 2023, which can and has been used to collateralize borrowings, is an additional source of liquidity. Management believes the Company's current liquidity level, without these borrowings, is sufficient to meet its liquidity needs. At September 30, 2024, all eligible commercial real estate, first mortgage residential, agricultural and multi-family mortgage loans were pledged under an FHLB blanket lien.

The cash flow statements for the periods presented provide an indication of the Company's sources and uses of cash, as well as an indication of the ability of the Company to maintain an adequate level of liquidity. A discussion of the cash flow statements for the nine months ended September 30, 2024, and September 30, 2023 follows.

The Company experienced positive cash flows from operating activities for the nine months ended September 30, 2024, and September 30, 2023. Net cash provided by operating activities was $3.5 million for the nine months ended September 30, 2024, and $7.2 million for the nine months ended September 30, 2023. Highlights for the current year include $153.7 million in proceeds from the sale of loans, which is up $25.9 million from the prior year. Originations of loans held for sale was a use of cash of $158.3 million, which is up $31.1 million from the prior year . For the nine months ended September 30, 2024, there was a gain on sale of loans of $3.5 million, and depreciation and amortization on premises and equipment of $1.6 million.

The Company experienced negative cash flows from investing activities for the nine months ended September 30, 2024, and September 30, 2023. Net cash used in investing activities was $14.9 million for the nine months ended September 30, 2024, and $10.3 million for the nine months ended September 30, 2023. Highlights for the current year include an increase of $29.8 million in loans, which is up $2.7 million from the prior year nine-month period. These cash payments were offset by $14.1 million in proceeds from maturities and sales of securities, which is down $2.9 million from the prior year nine-month period.

The Company experienced positive cash flows from financing activities for the nine months ended September 30, 2024, and negative cash flows from financing activities for the nine months ended September 30, 2023. Net cash provided by financing activities was $37.8 million for the nine months ended September 30, 2024, and net cash used in financing activities was $5.6 million for the nine months ended September 30, 2023. Highlights for the current period include a $79.8 million increase in transaction deposits and a $9.6 million increase in time deposits for the nine months ended September 30, 2024. This compares to the prior year nine-month period where transaction deposits decreased by $54.2 million and time deposits increased by $52.9 million. Net repayments of Federal Home Loan Bank advances for the nine months ended September 30, 2024, were $48.6 million, compared to $0.5 million for the prior year nine-month period.

Off-Balance-Sheet Borrowing Arrangements:

Significant additional off-balance-sheet liquidity is available in the form of FHLB advances and unused federal funds lines from correspondent banks. Management expects the risk of changes in off-balance-sheet arrangements to be immaterial to earnings.

The Company's commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolios in the total amount of $838.3 million were pledged to meet FHLB collateralization requirements as of September 30, 2024. Based on the current collateralization requirements of the FHLB, the Company had approximately $136.9 million of additional borrowing capacity at September 30, 2024. The Company also had $63.6 million in unpledged securities available to pledge for additional borrowings.

The Company has contractual obligations consisting of long-term debt obligations and operating lease obligations. In addition, as of September 30, 2024, the Company had commitments to sell mortgage loans totaling $16.9 million. The Company believes that it has adequate resources to fund commitments as they arise and that it can adjust the rate on savings and time deposits to retain deposits in changing interest rate environments. If the Company requires funds beyond its internal funding capabilities, advances from the FHLB of Cincinnati and other financial institutions are available.

39

Asset Liability Management

Asset liability management involves developing, executing and monitoring strategies to maintain appropriate liquidity, maximize net interest income and minimize the impact that significant fluctuations in market interest rates would have on current and future earnings. The business of the Company and the composition of its balance sheet consist of investments in interest-earning assets (primarily loans, mortgage-backed securities, and securities available for sale) which are primarily funded by interest-bearing liabilities (deposits and borrowings). With the exception of specific loans which are originated and held for sale, all of the financial instruments of the Company are for other than trading purposes. All of the Company's transactions are denominated in U.S. dollars with no specific foreign exchange exposure. In addition, the Company has limited exposure to commodity prices related to agricultural loans. The impact of changes in foreign exchange rates and commodity prices on interest rates are assumed to be insignificant. The Company's financial instruments have varying levels of sensitivity to changes in market interest rates resulting in market risk. Interest rate risk is the Company's primary market risk exposure; to a lesser extent, liquidity risk also impacts market risk exposure.

Interest rate risk is the exposure of a banking institution's financial condition to adverse movements in interest rates. Accepting this risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to the Company's earnings and capital base. Accordingly, effective risk management that maintains interest rate risks at prudent levels is essential to the Company's safety and soundness.

Evaluating a financial institution's exposure to changes in interest rates includes assessing both the adequacy of the management process used to control interest rate risk and the organization's quantitative level of exposure. When assessing the interest rate risk management process, the Company seeks to ensure that appropriate policies, procedures, management information systems and internal controls are in place to maintain interest rate risks at prudent levels of consistency and continuity. Evaluating the quantitative level of interest rate risk exposure requires the Company to assess the existing and potential future effects of changes in interest rates on its consolidated financial condition, including capital adequacy, earnings, liquidity and asset quality (when appropriate).

The Federal Reserve Board together with the Office of the Comptroller of the Currency and the Federal Deposit Insurance Corporation adopted a Joint Agency Policy Statement on Interest Rate Risk effective June 26, 1996. The policy statement provides guidance to examiners and bankers on sound practices for managing interest rate risk, which will form the basis for ongoing evaluation of the adequacy of interest rate risk management at supervised institutions. The policy statement also outlines fundamental elements of sound management that have been identified in prior Federal Reserve Board guidance and discusses the importance of these elements in the context of managing interest rate risk. Specifically, the guidance emphasizes the need for active board of director and senior management oversight and a comprehensive risk management process that effectively identifies, measures and controls interest rate risk.

Financial institutions derive their income primarily from the excess of interest collected over interest paid. The rates of interest an institution earns on its assets and owes on its liabilities generally are established contractually for a period of time. Since market interest rates change over time, an institution is exposed to lower profit margins (or losses) if it cannot adapt to interest rate changes. For example, assume that an institution's assets carry intermediate or long-term fixed rates and that those assets are funded with short-term liabilities. If market interest rates rise by the time the short-term liabilities must be refinanced, the increase in the institution's interest expense on its liabilities may not be sufficiently offset if assets continue to earn at the long-term fixed rates. Accordingly, an institution's profits could decrease on existing assets because the institution will either have lower net interest income or possibly, net interest expense. Similar risks exist when assets are subject to contractual interest rate ceilings, or rate-sensitive assets are funded by longer-term, fixed-rate liabilities in a declining rate environment.

There are several ways an institution can manage interest rate risk including: 1) matching repricing periods for new assets and liabilities, for example, by shortening or lengthening terms of new loans, investments, or liabilities; 2) selling existing assets or repaying certain liabilities; and 3) hedging existing assets, liabilities, or anticipated transactions. An institution might also invest in more complex financial instruments intended to hedge or otherwise change interest rate risk. Interest rate swaps, futures contracts, options on futures contracts, and other such derivative financial instruments can be used for this purpose. Because these instruments are sensitive to interest rate changes, they require management's expertise to be effective. The Company does not currently utilize any derivative financial instruments to manage interest rate risk. As market conditions warrant, the Company may implement various interest rate risk management strategies, including the use of derivative financial instruments.

40

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Management believes there has been no material change in the Company's market risk from the information contained in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") for the year ended December 31, 2023.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

With the participation of the President and Chief Executive Officer (the principal executive officer) and the Executive Vice President and Chief Financial Officer (the principal financial officer) of the Company, the Company's management has evaluated the effectiveness of the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q. Based on that evaluation, the Company's President and Chief Executive Officer and the Company's Executive Vice President and Chief Financial Officer have concluded that:

● information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be accumulated and communicated to the Company's management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure;
● information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms; and
● the Company's disclosure controls and procedures were effective as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q.

Changes in Internal Control over Financial Reporting

There were no changes in the Company's internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the Company's fiscal quarter ended September 30, 2024, that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

41

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of our business, the Company and its subsidiaries are parties to various legal actions which we believe are incidental to the operation of our business. Although the ultimate outcome and amount of liability, if any, with respect to these legal actions cannot presently be ascertained with certainty, in the opinion of management, based upon information currently available to us, any resulting liability is not likely to have a material adverse effect on the Company's consolidated financial position, results of operations or cash flows.

Item 1A. Risk Factors

There are certain risks and uncertainties in our business that could cause our actual results to differ materially from those anticipated. A detailed discussion of our risk factors is included in "Item 1A. Risk Factors" of Part I of the Company's Annual Report on Form 10-K for the year ended December 31, 2023.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) Not Applicable
(b) Not Applicable
(c) Repurchases of Common Shares

On December 21, 2022, the Company announced a share repurchase program authorizing the repurchase of up to 500,000 common shares of the Company through December 31, 2024. The table below sets forth information regarding common shares repurchased by the Company during the quarter ended September 30, 2024.

(a) (b) (c) (d)
Period Total
Number of
Shares
Purchased 		Weighted
Average
Price Paid
per Share 		Total
Number of
Shares
Purchased
as Part of
Publicly
Announced
Plans or
Programs 		Maximum
Number of
Shares
that May
Yet be
Purchased
Under the
Plans or
Programs
07/01/24 - 07/31/24 12,622 $ 13.48 12,622 166,896
08/01/24 - 08/31/24 21,533 15.82 21,533 145,363
09/01/24 - 09/30/24 32,358 18.46 32,358 113,005
Total 66,513 $ 16.66 66,513 113,005

Item 3. Defaults Upon Senior Securities

Not applicable

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

(a) None
(b) None
(c) During the quarter ended September 30, 2024, no director or officer (as defined in Rule 16a-1 under the Exchange Act) adopted or terminated any Rule 10b5-1 trading arrangements or any non-Rule 10b5-1 trading arrangements (in each case, as defined in Item 408(a) of Regulation S-K).

42

Item 6. Exhibits

Exhibits

3.1 - Amended Articles of the Company (Incorporated herein by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (File No. 31-36785))
3.2 - Certificate of Amendment to the Amended Articles of the Company as filed with the Ohio Secretary of State on April 27, 1993 (Incorporated herein by reference to Exhibit 3.2 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2018 (File No. 31-36785))
3.3 - Certificate of Amendment to the Amended Articles of the Company as filed with the Ohio Secretary of State on April 30, 1997 (Incorporated herein by reference to Exhibit 3(c) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1997 (File No. 0-13507))
3.4 - Certificate of Amendment to the Amended Articles of the Company as filed with the Ohio Secretary of State on May 27, 2011 (Incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed June 1, 2011 (File No. 0-13507))
3.5 - Certificate of Amendment to the Amended Articles of the Company as filed with the Ohio Secretary of State on April 12, 2013 (Incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 18, 2013 (File No. 0-13507))
3.6 - Certificate of Amendment by Directors or Incorporators to Articles filed with the Secretary of State of the State of Ohio on November 6, 2014 (Incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed November 12, 2014 (File No. 0-13507))
3.7 - Certificate of Amendment to the Amended Articles of the Company as filed with the Ohio Secretary of State on January 25, 2022 (Incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed January 27, 2022 (File No. 0-13507))
3.8 - Amended Articles of the Company, as amended (reflecting amendments through January 25, 2022) [for SEC reporting compliance purposes only - not filed with the Ohio Secretary of State] (Incorporated herein by reference to Exhibit 3.8 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (File No. 31-36785))
3.9 - Amended and Restated Regulations of the Company (Incorporated herein by reference to Exhibit 3.5 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2005 (File No. 0-13507))
3.10 - Certificate Regarding Adoption of Amendment to Section 2.01 of the Amended and Restated Regulations of the Company by the Shareholders on April 16, 2009 (Incorporate herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 22, 2009 (File No. 0-13507))
31.1 - Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)
31.2 - Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)
32.1 - Section 1350 Certification (Principal Executive Officer)
32.2 - Section 1350 Certification (Principal Financial Officer)
101.INS Inline XBRL Instance Document.
101.SCH Inline XBRL Taxonomy Extension Schema Document.
101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

43

SIGNATURES

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

SB FINANCIAL GROUP, INC.
Date: November 7, 2024 By: /s/ Mark A. Klein
Mark A. Klein
Chairman, President & CEO
By: /s/ Anthony V. Cosentino
Anthony V. Cosentino
Executive Vice President &
Chief Financial Officer

44