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

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

PR Newswire

SANDUSKY, Ohio, Jan. 29, 2026 /PRNewswire/ — Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) today reported net income of $12.3 million, or $0.61 per common share, for the quarter ended December 31, 2025, and net income of $46.2 million or $2.64 per common share for the year ended December 31, 2025.

  • Completed the closing of the acquisition of The Farmers Savings Bank (“FSB”), which added approximately $268.1 million of assets, $106.2 million of loans and leases, and $236.1 million of deposits. FSB integration is proceeding as planned, with the core conversion scheduled for February 2026.
  • Net income, for the fourth-quarter of 2025 of $12.3 million, a $2.4 million or 24% increase compared to $9.9 million for the fourth-quarter 2024, and $12.8 million for the third-quarter of 2025.
  • Full-Year net income of $46.2 million, a $14.5 million or 46% increase compared to $31.7 million for the full-year 2024.
  • Diluted earnings per common share of $0.61, for the fourth quarter of 2025, compared to $0.63 per diluted share, for the fourth quarter of 2024, and $0.68 per diluted share in the third quarter of 2025.
  • Diluted earnings per common share of $2.64, for the full-year 2025, a $0.63 increase or 31% compared to $2.01 diluted earnings per common share for the full-year 2024.
  • The fourth-quarter of 2025 included non-recurring adjustments related to the merger of FSB that negatively impacted net income by approximately $3.4 million on a pre-tax basis, $2.9 million on an after-tax basis, and $0.14 per common share.
  • The twelve months ended December 31, 2025 included non-recurring adjustments related to the FSB merger as well as the Civista Leasing & Finance Division core system conversion, which negatively impacted net income by approximately $3.2 million on a pre-tax basis, $2.7 million on an after-tax basis, and $0.15 per common share.
  • Efficiency ratio of 57.7%, compared to 68.3% for the fourth quarter of 2024 and 61.4% in the third quarter of 2025, decreasing for the 6th consecutive quarter.
  • Cost of funds of 208 basis points for the fourth quarter of 2025, 34 basis points lower than the 242 basis points cost of funds for the fourth quarter of 2024, and 19 basis points lower than the 227 basis points in third quarter 2025.
  • 7.9% deposit growth since December 31, 2024, including impact of the FSB mid-year acquisition.
  • 6.1% loan and lease balance growth since December 31, 2024, including impact of the FSB mid-year acquisition.

CEO Commentary:

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

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

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

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

Fourth-Quarter 2025 Highlights

  • Completed the closing of the acquisition of FSB, which added approximately $268.1 million of assets, $106.2 million of loans and leases, and $236.1 million of deposits. FSB integration proceeding as planned, with the core conversion scheduled for February 2026.
  • Net income of $12.3 million, a $2.4 million or 24% increase compared to $9.9 million for the fourth quarter 2024, and $12.8 million for the third quarter of 2025.
  • Diluted earnings per common share of $0.61, for the fourth quarter of 2025, compared to $0.63 per diluted share, for the fourth quarter of 2024, and $0.68 per diluted share in the third quarter of 2025.
  • The fourth-quarter of 2025 included non-recurring expenses related to the merger of FSB that negatively impacted net income by approximately $3.4 million on a pre-tax basis, $2.9 million on an after-tax basis, and $0.14 per common share.
  • Net interest margin (tax equivalent) of 3.69%for the fourth quarter of 2025, compared to 3.36% for the fourth quarter of 2024.
  • Net interest income of $36.5 million, up $5.1 million or 16.3% compared to the fourth quarter of 2024.
  • Cost of deposits of 192 basis points for the fourth-quarter of 2025, up 8 basis points compared to the third-quarter of 2025, but 28 basis points lower than the 220 basis points in the fourth-quarter of 2024.
  • Cost of funds of 208 basis points for the fourth-quarter of 2025, down 19 basis points from the 227 basis points in the third-quarter of 2025, and 34 basis points lower than the 242 basis points cost of funds in the fourth-quarter of 2024.
  • Efficiency ratio of 57.7%, compared to 68.3% for the fourth quarter of 2024 and 61.4% for the third quarter of 2025.
  • Return on Assets of 1.15%, compared to 0.97% for the fourth quarter of 2024.
  • Return on Equity of 9.26%, compared to 10.05% for the fourth quarter of 2024.
  • Allowance for credit losses on loans / total loans of 1.28%.
  • Based on the December 31, 2025, market close share price of $22.22, the $0.17 fourth quarter dividend is equivalent to an annualized yield of 3.06% and a dividend payout ratio of 27.97%.

The Farmers Savings Bank Acquisition

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

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

Assets

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

  • Total assets, including loans and leases, were impacted by the mid-quarter FSB acquisition.
  • Loan and lease balances increased $174.1 million, or 5.6% since September 30, 2025, and up $188.8 million, or 6.1% since December 31, 2024.
  • Residential Real Estate has continued to grow primarily due to more home loans as we meet the demand for housing by our customers and communities.

Deposits & Borrowings

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

  • Total deposits, including FHLB short-term advances, were impacted by the mid-quarter FSB acquisition.
  • Noninterest-bearing demand deposits increased $6.9 million from December 31, 2024, primarily due to a $13.2 million increase in noninterest-bearing accounts related to commercial business deposits and $1.5 million related to retail, mostly offset by a $9.5 million decrease in noninterest-bearing public funds.
  • Interest-bearing demand deposits decreased $19.2 million from December 31, 2024, primarily due to a $31.9 million decrease in interest-bearing public funds, slightly offset by a $14.7 million increase in retail interest-bearing demand deposits.
  • Savings and money markets increased $107.6 million from December 31, 2024, primarily due to an increase of $123.7 million in retail, public funds, and business money market deposits coupled with an increase of $18.9 million in retail savings, slightly offset by a $32.7 million decrease in ICS money market.
  • Time deposits increased $257.3 million from December 31, 2024, primarily due increases of $176.4 million increase in Jumbo’s and $64.8 million in retail certificates of deposit.
  • Brokered deposits totaled $402.1 million at December 31, 2025, which included brokered certificate of deposits of $400.0 million and brokered money markets of $2.1 million. Brokered deposits decreased $29.0 million from September 30, 2025 and $98.1 million from December 31, 2024, strategically reducing the balances of brokered deposits.
  • FHLB short-term advances totaled $175.0 million on December 31, 2025, down $57.0 million from September 30, 2025, and down $164.0 million from December 31, 2024.
  • FHLB long-term advances totaled $0.9 million on December 31, 2025, down from $0.1 million September 30, 2025, and down from $0.6 million on December 31, 2024.

Net Interest Income and Net Interest Margin

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

  • Net interest income and net interest margin, were impacted by the mid-quarter FSB acquisition.
  • Interest income increased $2.5 million for the fourth quarter of 2025, compared to the same period last year, attributed to average interest-earning assets increasing $201.0 million coupled with a 4-basis point increase in asset yield.
  • Interest expense decreased $2.6 million for the fourth quarter of 2025, compared to the same period last year. This was due to a 95-basis point reduction in higher costing short-term FHLB borrowings coupled with a 106-basis point reduction in time deposits mostly offset by $135.1 million average balance growth in total interest-bearing deposits when comparing the fourth quarter of 2025 to the same period last year.
  • Net interest margin increased 33-basis points to 3.69% for the fourth quarter of 2025, compared to 3.36% for the same period last year.

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

  • Interest income increased $14.3 million for the twelve-months ended December 31, 2025, compared to the same period last year, attributed to average interest-earning assets increasing $198.8 million coupled with a 9-basis point increase in asset yield.
  • Interest expense decreased $7.6 million for the twelve-months ended December 31, 2025, compared to the same period last year. This was due to a 101-basis point reduction in higher costing short-term FHLB borrowings coupled with a 123-basis point drop in time deposits, mostly offset by $206.5 million average balance growth in interest-bearing deposits, when comparing the twelve-months ended December 31, 2025, to the same period last year.
  • Net interest margin increased 40-basis points to 3.61% for the twelve months ended December 31, 2025, compared to 3.21% for the same period last year.

Credit

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

  • Civista recorded net charge-offs of $0.9 million for the fourth quarter of 2025 compared to net charge-offs of $2.2 million for the same period of 2024, and $0.6 million in the third quarter of 2025.
  • The allowance for credit losses to loans ratio was 1.28% at December 31, 2025, compared to 1.30% at September 30, 2025, and 1.29% at December 31, 2024.
  • Non-performing assets at December 31, 2025, were $31.3 million, an increase of $8.5 million or 37.3%, from September 30, 2025. The non-performing assets to assets ratio was 0.72% and 0.55% at December 31, 2025 and September 30, 2025, respectively.
  • The allowance for credit losses to non-performing loans increased to 134.3% at December 31, 2025, from 120.8% at December 31, 2024.
  • The FSB acquisition added approximately $2.0 million to the allowance for credit losses.

Non-interest Income

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

  • Non-interest Income was impacted by the mid-quarter FSB acquisition.
  • Service charges increased $0.1 million for the fourth quarter of 2025, compared to the same period last year, primarily from an increase in retail overdraft fees.
  • Net gain on sale of loans increased $0.3 million for the fourth quarter of 2025, compared to the same period last year, resulting from timing of selling loans.
  • Lease revenue and residual income increased $0.2 million for the fourth quarter of 2025 compared to the same period last year, mainly due to an increase in lease originations in the fourth quarter of 2025.
  • Income from Bank Owned Life Insurance decreased $0.4 million for the fourth quarter of 2025 due to a death benefit on an insured individual in the fourth quarter of 2024.

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

  • Service charges increased $0.3 million for the twelve months ended December 31, 2025, compared to the same period last year, primarily from an increase in retail overdraft fees year-over-year.
  • Lease revenue and residual income decreased $3.0 million for the twelve months ended December 31, 2025, compared to the same period last year, due to stronger lease originations for most of 2024 coupled with a one-time non-recurring adjustment aforementioned above.
  • Other income decreased $0.9 million for the twelve month ended December 31, 2025, compared to the same period last year, primarily related to lower fee revenue from the leasing division.

Non-interest Expense

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

  • Non-interest expense was impacted by the mid-quarter FSB acquisition.
  • Compensation expense decreased $0.4 million for the fourth quarter of 2025 compared to the same period last year, primarily due to an increase in the deferral of salaries and wages related to the loan originations in the fourth quarter of 2025 partially offset by an increase in medical expenses.
  • The quarter-to-date average number of full-time equivalent (“FTE”) employees was 535 at December 31, 2025, compared with an average number of 519 for the same period in 2024.
  • Equipment expense decreased $0.2 million for the three months ended December 31, 2025 compared to the same period in 2024, mainly due to normal depreciation expense.
  • Other expenses increased $4.2 million for the fourth quarter of 2025 compared to the same period last year, mainly due to the aforementioned acquisition-related expenses.
  • The efficiency ratio was 57.7% for the quarter ended December 31, 2025, compared to 68.3% for the same period last year. The change in the efficiency ratio is primarily due to a 9.6% increase in non-interest expenses, a 16.3% increase in net interest income, partially offset by a 9.6% increase in non-interest income.

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

  • Compensation expense decreased $3.1 million for the twelve months ended December 31, 2025 compared to the same period last year, primarily due to an increase in the deferral of salaries and wages related to the loan originations in 2025.
  • The year-to-date average number of FTE employees was 526 at December 31, 2025, compared with an average number of 531 for the same period in 2024.
  • Professional fees increased $.8 million for the twelve months ended December 31, 2025, compared to the same period last year, mainly due to utilizing consultants to assist in transitioning Civista Leasing and Finance Division to a new core processing system.
  • Equipment expense decreased $1.4 million for the twelve months ended December 31, 2025, compared to the same period last year, due to normal equipment depreciation as well as decreases in equipment expense related to operating lease contracts, partially offset by $0.7 million in depreciation expense on assets that had a net book value but are no longer in use.
  • The efficiency ratio was 62.0% for the twelve months ended December 31, 2025, compared to 70.9% for the same period last year. The change in the efficiency ratio is primarily due a 18.7% increase in net interest income, partially offset by a 10.0% decrease in non-interest income.

Taxes

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

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

Capital

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

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

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

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

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

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

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

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

Average Balance Analysis

(Unaudited – Dollars in thousands)

Three Months Ended December 31,

2025

2024

Average

Yield/

Average

Yield/

Assets:

balance

Interest

rate *

balance

Interest

rate *

Interest-earning assets:

Loans **

$

3,197,327

$

49,133

6.10

%

$

3,061,991

47,250

6.14

%

Taxable securities ***

409,398

3,738

3.39

%

362,997

3,378

3.38

%

Non-taxable securities ***

284,865

2,331

3.86

%

292,559

2,357

3.83

%

Interest-bearing deposits in other
banks

47,990

539

4.46

%

21,060

248

4.68

%

  Total interest-earning assets ***

$

3,939,580

$

55,741

5.61

%

$

3,738,607

$

53,233

5.65

%

Noninterest-earning assets:

Cash and due from financial
institutions

41,378

38,873

Premises and equipment, net

40,815

48,990

Accrued interest receivable

14,371

13,632

Intangible assets

138,896

133,673

Bank owned life insurance

62,892

62,866

Other assets

54,326

49,462

Less allowance for loan losses

(41,547)

(41,353)

      Total Assets

$

4,250,711

$

4,044,750

Liabilities and Shareholders’ Equity:

Interest-bearing liabilities:

Demand and savings

$

1,616,312

$

5,767

1.42

%

$

1,528,163

$

5,025

1.31

%

Time

1,101,439

10,807

3.89

%

1,054,489

13,111

4.95

%

Short-term FHLB borrowings

146,784

1,389

3.75

%

214,038

2,530

4.70

%

Long-term FHLB borrowings

895

6

2.62

%

1,573

6

1.52

%

Other borrowings

5,006

182

14.44

%

543

7

5.13

%

Subordinated debentures

104,214

1,139

4.34

%

104,071

1,199

4.58

%

  Total interest-bearing liabilities

$

2,974,650

$

19,290

2.57

%

$

2,902,877

$

21,878

3.00

%

Non-interest-bearing deposits

706,267

702,833

Other liabilities

44,121

47,449

Shareholders’ equity

525,673

391,591

Total Liabilities and Shareholders’
Equity

$

4,250,711

$

4,044,750

Net interest income and interest rate
spread

$

36,451

3.04

%

$

31,355

2.65

%

Net interest margin ***

3.69

%

3.36

%

* – Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and
investments, included in the yields above, was $620 thousand and $627 thousand for the periods ended December 31,
2025 and 2024, respectively.

** – Average balance includes nonaccrual loans

*** – Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities
by unrealized losses of $46.9 million and $52.1 million, respectively.  These adjustments were also made when calculating
the yield on earning assets and the margin.

Average Balance Analysis

(Unaudited – Dollars in thousands)

Twelve Months Ended December 31,

2025

2024

Average

Yield/

Average

Yield/

Assets:

balance

Interest

rate *

balance

Interest

rate *

Interest-earning assets:

Loans **

$

3,140,457

$

195,469

6.22

%

$

2,984,912

$

183,578

6.15

%

Taxable securities ***

403,185

14,966

3.42

%

357,255

12,639

3.18

%

Non-taxable securities ***

280,978

9,333

3.87

%

291,833

9,473

3.85

%

Interest-bearing deposits in other
banks

28,729

1,217

4.24

%

20,580

1,005

4.87

%

  Total interest-earning assets ***

$

3,853,349

$

220,985

5.71

%

$

3,654,580

$

206,695

5.62

%

Noninterest-earning assets:

Cash and due from financial
institutions

39,773

34,494

Premises and equipment, net

43,618

52,230

Accrued interest receivable

14,025

13,349

Intangible assets

134,399

134,273

Bank owned life insurance

63,100

62,349

Other assets

58,129

57,879

Less allowance for loan losses

(40,611)

(39,498)

      Total Assets

$

4,165,782

$

3,969,656

Liabilities and Shareholders’ Equity:

Interest-bearing liabilities:

Demand and savings

$

1,570,431

$

22,983

1.46

%

$

1,426,288

$

21,853

1.53

%

Time

1,021,670

41,211

4.03

%

959,276

43,948

4.58

%

Short-term FHLB borrowings

296,338

12,984

4.38

%

341,692

18,451

5.39

%

Long-term FHLB borrowings

1,142

29

2.58

%

1,892

42

2.22

%

Other borrowings

5,603

558

9.97

%

8,213

760

9.25

%

Subordinated debentures

104,162

4,637

4.45

%

104,017

4,931

4.74

%

  Total interest-bearing liabilities

$

2,999,346

$

82,402

2.75

%

$

2,841,378

$

89,985

3.17

%

Non-interest-bearing deposits

673,653

701,397

Other liabilities

43,215

49,522

Shareholders’ equity

449,568

377,359

Total Liabilities and Shareholders’
Equity

$

4,165,782

$

3,969,656

Net interest income and interest rate
spread

$

138,583

2.96

%

$

116,710

2.45

%

Net interest margin ***

3.61

%

3.21

%

* – Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and
investments, included in the yields above, was $2.5 million and $2.5 million for the periods ended December 31, 2025 and
2024, respectively.

** – Average balance includes nonaccrual loans

*** – 2025 and 2024 average yield on investments were calculated by adjusting the average balances of taxable and
nontaxable securities by unrealized losses of $58.3 million and $59.4 million, respectively.  These adjustments were also
made when calculating the yield on earning assets and the margin.

 

Non-interest income

(unaudited – dollars in thousands)

Three months ended December 31,

2025

2024

$ Change

% Change

Service charges

$

1,706

$

1,591

$

115

7.2

%

Net gain (loss) on equity securities

120

96

24

25.0

%

Net gain on sale of loans and leases

1,594

1,259

335

26.6

%

ATM/Interchange fees

1,722

1,640

82

5.0

%

Wealth management fees

1,473

1,464

9

0.6

%

Lease revenue and residual income

1,518

1,280

238

18.6

%

Bank owned life insurance

397

771

(374)

-48.5

%

Swap fees

150

66

84

127.3

%

Other

1,204

848

356

42.0

%

Total non-interest income

$

9,884

$

9,015

$

869

9.6

%

Non-interest income

(unaudited – dollars in thousands)

Twelve months ended December 31,

2025

2024

$ Change

% Change

Service charges

$

6,461

$

6,114

$

347

5.7

%

Net gain (loss) on equity securities

271

252

19

7.5

%

Net gain on sale of loans and leases

4,489

4,438

51

1.1

%

ATM/Interchange fees

5,902

5,841

61

1.0

%

Wealth management fees

5,540

5,519

21

0.4

%

Lease revenue and residual income

5,874

8,911

(3,037)

-34.1

%

Bank owned life insurance

1,835

2,205

(370)

-16.8

%

Swap fees

275

232

43

18.5

%

Other

3,320

4,236

(916)

-21.6

%

Total non-interest income

$

33,967

$

37,748

$

(3,781)

-10.0

%

Non-interest expense

(unaudited – dollars in thousands)

Three months ended December 31,

2025

2024

$ Change

% Change

Compensation expense

$

14,526

$

14,899

$

(373)

-2.5

%

Net occupancy Expense

1,410

1,138

272

23.9

%

Contracted data processing

672

508

164

32.3

%

FDIC Assessment

493

1,039

(546)

-52.6

%

State franchise tax

343

608

(265)

-43.6

%

Professional services

1,467

2,247

(780)

-34.7

%

Equipment expense

2,032

2,240

(208)

-9.3

%

ATM/Interchange expense

710

671

39

5.8

%

Marketing

410

448

(38)

-8.5

%

Amortization of core deposit intangible

576

363

213

58.7

%

Software maintenance expense

1,411

1,376

35

2.5

%

Other

6,953

2,759

4,194

152.0

%

Total non-interest expense

$

31,003

$

28,296

$

2,707

9.6

%

Non-interest expense

(unaudited – dollars in thousands)

Twelve months ended December 31,

2025

2024

$ Change

% Change

Compensation expense

$

58,741

$

61,821

$

(3,080)

-5.0

%

Net occupancy expense

5,929

5,097

832

16.3

%

Contracted data processing

2,333

2,248

85

3.8

%

FDIC Assessment

2,682

2,631

51

1.9

%

State franchise tax

2,039

2,052

(13)

-0.6

%

Professional services

6,580

5,779

801

13.9

%

Equipment expense

8,105

9,553

(1,448)

-15.2

%

ATM/Interchange expense

2,729

2,544

185

7.3

%

Marketing

1,386

2,088

(702)

-33.6

%

Amortization of core deposit intangible

1,564

1,484

80

5.4

%

Software maintenance expense

5,462

4,944

518

10.5

%

Other

16,388

12,279

4,109

33.5

%

Total non-interest expense

$

113,938

$

112,520

$

1,418

1.3

%

End of period loan and lease balances

(unaudited – dollars in thousands)

December 31,

December 31,

2025

2024

$ Change

% Change

Commercial and Agriculture

$

308,692

$

328,488

$

(19,796)

-6.0

%

Commercial Real Estate:

Owner Occupied

385,547

374,367

11,180

3.0

%

Non-owner Occupied

1,250,966

1,225,991

24,975

2.0

%

Residential Real Estate

932,379

763,869

168,510

22.1

%

Real Estate Construction

285,137

305,992

(20,855)

-6.8

%

Farm Real Estate

37,775

23,035

14,740

64.0

%

Lease financing receivable

35,103

46,900

(11,797)

-25.2

%

Consumer and Other

34,447

12,588

21,859

173.6

%

Total Loans

$

3,270,046

$

3,081,230

$

188,816

6.1

%

End of period deposit balances

(unaudited – dollars in thousands)

December 31,

December 31,

2025

2024

$ Change

% Change

Noninterest-bearing demand

$

702,032

$

695,094

$

6,938

1.0

%

Interest-bearing demand

400,403

419,583

(19,180)

-4.6

%

Savings and money market

1,234,593

1,126,974

107,619

9.5

%

Time deposits

727,294

469,954

257,340

54.8

%

Brokered deposits

402,142

500,265

(98,123)

-19.6

%

Total Deposits

$

3,466,464

$

3,211,870

$

254,594

7.9

%

 

Allowance for Credit Losses

(dollars in thousands)

Three months ended December 31,

2025

2024

Beginning of period

$

40,254

$

41,268

CECL Day 1 Adjustment FSB

1,960

Charge-offs

(1,064)

(2,335)

Recoveries

146

39

Provision

724

697

End of period

$

42,020

$

39,669

Allowance for Credit Losses

(dollars in thousands)

Twelve months ended December 31,

2025

2024

Beginning of period

$

39,669

$

37,160

CECL Day 1 Adjustment FSB

1,960

Charge-offs

(3,794)

(3,915)

Recoveries

664

539

Provision

3,521

5,885

End of period

$

42,020

$

39,669

Allowance for Unfunded
Commitments

(dollars in thousands)

Three months ended December 31,

2025

2024

Beginning of period

$

3,375

$

3,381

Provision

(139)

(1)

End of period

$

3,236

$

3,380

Allowance for Unfunded
Commitments

(dollars in thousands)

Twelve months ended December 31,

2025

2024

Beginning of period

$

3,380

$

3,901

Provision

(144)

(521)

End of period

$

3,236

$

3,380

(dollars in thousands)

December 31,

December 31,

2025

2024

Non-accrual loans

$

30,815

$

30,950

Restructured loans, accruing

14

1,677

90+ Days Past Due, Still Accruing

461

225

Total non-performing loans

31,290

32,852

Other Real Estate Owned

Total non-performing assets

$

31,290

$

32,852

 

Civista Bancshares, Inc.

Financial Highlights

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

Consolidated Condensed Statement of Operations

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2025

2024

2025

2024

Interest income

$

55,741

$

53,233

$

220,985

$

206,695

Interest expense

19,290

21,878

82,402

89,985

Net interest income

36,451

31,355

138,583

116,710

Provision for credit losses

724

697

3,521

5,885

Provision for unfunded commitments

(139)

(1)

(144)

(521)

Net interest income after provision

35,866

30,659

135,206

111,346

Non-interest income

9,884

9,015

33,967

37,748

Non-interest expense

31,003

28,296

113,938

112,520

Income before taxes

14,747

11,378

55,235

36,574

Income tax expense

2,480

1,485

9,023

4,891

Net income

12,267

9,893

46,212

31,683

Net income available

  to common shareholders

$

12,267

$

9,893

$

46,212

$

31,683

Dividends paid per common share

$

0.17

$

0.16

$

0.68

$

0.64

Earnings per common share

Basic

Net income

$

12,267

$

9,893

$

46,212

$

31,683

Less allocation of earnings and

dividends to participating securities

48

213

166

671

Net income available to common

shareholders – basic

$

12,219

$

9,680

$

46,046

$

31,012

Weighted average common shares outstanding

20,185,285

15,736,962

17,507,836

15,724,768

Less average participating securities

90,281

339,626

86,436

333,029

Weighted average number of shares outstanding

  used to calculate basic earnings per share

20,095,004

15,397,336

17,421,400

15,391,739

Earnings per common share

Basic

$

0.61

$

0.63

$

2.64

$

2.01

Diluted

$

0.61

0.63

$

2.64

2.01

Selected financial ratios:

Return on average assets

1.14

%

0.97

%

1.11

%

0.80

%

Return on average equity

9.26

%

10.05

%

10.28

%

8.40

%

Dividend payout ratio

27.97

%

25.45

%

25.76

%

31.76

%

Net interest margin (tax equivalent)

3.69

%

3.36

%

3.61

%

3.21

%

Effective tax rate

16.82

%

13.05

%

16.34

%

13.37

%

 

Selected Balance Sheet Items

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

December 31,

December 31,

2025

2024

(unaudited)

(unaudited)

 Cash and due from financial institutions

$

77,320

$

63,155

 Investment in time deposits

1,165

1,450

 Investment securities

684,600

650,488

 Loans held for sale

7,180

665

 Loans

3,270,046

3,081,230

 Less: allowance for credit losses

(42,020)

(39,669)

 Net loans

3,228,026

3,041,561

 Other securities

25,942

30,352

 Premises and equipment, net

40,611

47,166

 Goodwill and other intangibles

143,538

133,403

 Bank owned life insurance

63,153

62,783

 Other assets

64,918

67,446

 Total assets

$

4,336,453

$

4,098,469

 Total deposits

$

3,466,464

$

3,211,870

 Short-term Federal Home Loan Bank advances

175,000

339,000

 Long-term Federal Home Loan Bank advances

855

1,501

 Subordinated debentures

104,234

104,089

 Other borrowings

4,090

6,293

 Accrued expenses and other liabilities

42,336

47,214

 Total liabilities

3,792,979

3,709,967

 Common shares

419,769

312,037

 Retained earnings

239,784

205,408

 Treasury shares

(75,764)

(75,586)

 Accumulated other comprehensive loss

(40,315)

(53,357)

 Total shareholders’ equity

543,474

388,502

 Total liabilities and shareholders’ equity

$

4,336,453

$

4,098,469

December 31,

December 31,

2025

2024

(unaudited)

(unaudited)

 Shares outstanding at period end

20,746,474

15,487,667

 Book value per share

$

26.20

$

25.08

 Equity to asset ratio

12.53

%

9.48

%

Selected asset quality ratios:

Allowance for credit losses to total loans

1.28

%

1.29

%

Non-performing assets to total assets

0.72

%

0.80

%

Allowance for credit losses to non-performing loans

134.29

%

120.75

%

Non-performing asset analysis

Nonaccrual loans

$

30,815

$

30,950

Restructured loans

14

1,677

Other real estate owned

90+ Days Past Due, Still Accruing

461

225

  Total

$

31,290

$

32,852

 

Supplemental Financial Information

(Unaudited – dollars in thousands except share data)

December 31,

September 30,

June 30,

March 31,

December 31,

End of Period Balances

2025

2025

2025

2025

2024

Assets

Cash and due from banks

$

77,320

$

62,766

$

73,858

$

90,456

$

63,155

Investment in time deposits

1,165

735

715

960

1,450

Investment securities

684,600

657,189

645,228

648,537

650,488

Loans held for sale

7,180

8,012

10,733

4,324

665

Loans and leases

3,270,046

3,095,994

3,151,124

3,104,036

3,081,230

Allowance for credit losses

(42,020)

(40,254)

(40,455)

(40,284)

(39,669)

Net Loans

3,228,026

3,055,740

3,110,669

3,063,752

3,041,561

Other securities

25,942

27,901

36,195

32,592

30,352

Premises and equipment, net

40,611

40,910

42,922

45,107

47,166

Goodwill and other intangibles

143,538

132,276

132,631

133,026

133,403

Bank owned life insurance

63,153

62,756

63,555

63,170

62,783

Other assets

64,918

65,049

69,363

64,793

67,446

Total Assets

$

4,336,453

$

4,113,334

$

4,185,869

$

4,146,717

$

4,098,469

Liabilities

Total deposits

$

3,466,464

$

3,230,463

$

3,196,207

$

3,238,888

$

3,211,870

Federal Home Loan Bank
advances – short term

175,000

232,000

433,500

360,000

339,000

Federal Home Loan Bank
advances – long term

855

970

1,103

1,355

1,501

Subordinated debentures

104,234

104,213

104,172

104,130

104,089

Other borrowings

4,090

4,699

5,379

6,140

6,293

Accrued expenses and
other liabilities

42,336

41,961

41,371

38,770

47,214

Total liabilities

3,792,979

3,614,306

3,781,732

3,749,283

3,709,967

Shareholders’ Equity

Common shares

419,769

388,458

312,589

312,192

312,037

Retained earnings

239,784

230,798

221,321

212,944

205,408

Treasury shares

(75,764)

(75,760)

(75,753)

(75,753)

(75,586)

Accumulated other
comprehensive loss

(40,315)

(44,468)

(54,020)

(51,949)

(53,357)

Total shareholders’ equity

543,474

499,028

404,137

397,434

388,502

Total Liabilities and
Shareholders’ Equity

$

4,336,453

$

4,113,334

$

4,185,869

$

4,146,717

$

4,098,469

 Shares outstanding at
 period end

20,746,474

19,312,726

15,529,342

15,519,072

15,487,667

 Book value per share

$

26.20

$

25.84

$

26.02

$

25.61

$

24.69

 Equity to asset ratio

12.53

%

12.13

%

9.65

%

9.58

%

9.48

%

December 31,

September 30,

June 30,

March 31,

December 31,

2025

2025

2025

2025

2024

Selected asset quality ratios:

Allowance for credit losses
to total loans

1.28

%

1.30

%

1.28

%

1.30

%

1.29

%

Non-performing assets to
total assets

0.72

%

0.55

%

0.55

%

0.75

%

0.80

%

Allowance for credit losses
to non-performing loans

134.29

%

176.52

%

176.11

%

129.99

%

120.75

%

Non-performing asset analysis

Non-accrual loans

$

30,815

$

22,615

$

22,742

$

30,989

$

30,950

Restructured loans

14

12

7

1,677

90+ Days Past Due, Still Accruing

461

177

223

146

225

Other real estate owned

209

209

  Total

$

31,290

$

22,804

$

23,181

$

31,344

$

32,852

Supplemental Financial Information

(Unaudited – dollars in thousands except share data)

December 31,

September 30,

June 30,

March 31,

December 31,

Quarterly Average Balances

2025

2025

2025

2025

2024

Assets:

Earning assets

$

3,939,580

$

3,829,484

$

3,841,369

$

3,801,709

$

3,738,607

Securities

694,263

676,938

682,035

683,374

655,556

Loans

3,197,327

3,128,033

3,136,091

3,099,440

3,061,991

Liabilities and Shareholders’ Equity

Total deposits

$

3,424,018

$

3,237,025

$

3,190,592

$

3,209,277

$

3,285,485

Interest-bearing deposits

2,717,751

2,574,153

2,538,500

2,538,561

2,582,652

Other interest-bearing liabilities

256,899

383,305

523,824

461,100

320,225

Total shareholders’ equity

525,673

472,993

400,915

397,021

391,591

Supplemental Financial Information

(Unaudited – dollars in thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

End of period loan and
lease balances

2025

2025

2025

2025

2024

Commercial and Agriculture

$

308,692

$

302,407

$

338,598

$

330,627

$

328,488

Commercial Real Estate:

Owner Occupied

385,547

384,176

378,248

378,095

374,367

Non-owner Occupied

1,250,966

1,216,031

1,263,612

1,246,025

1,225,991

Residential Real Estate

932,379

842,362

815,408

773,349

763,869

Real Estate Construction

285,137

278,163

277,643

297,589

305,992

Farm Real Estate

37,775

23,713

23,866

22,399

23,035

Lease financing receivable

35,103

38,960

42,758

44,570

46,900

Consumer and Other

34,447

10,182

10,991

11,382

12,588

Total Loans

$

3,270,046

$

3,095,994

$

3,151,124

$

3,104,036

$

3,081,230

Supplemental Financial Information

(Unaudited – dollars in thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

End of period deposit balances

2025

2025

2025

2025

2024

Noninterest-bearing demand

$

702,032

$

651,934

$

647,609

$

648,683

$

695,094

Interest-bearing demand

$

400,403

415,620

433,089

467,601

419,583

Savings and money market

$

1,234,593

1,129,985

1,100,660

1,146,480

1,126,974

Time deposits

$

727,294

601,757

560,702

515,910

469,954

Brokered deposits

$

402,142

431,167

454,147

460,214

500,265

Total Deposits

$

3,466,464

$

3,230,463

$

3,196,207

$

3,238,888

$

3,211,870

Supplemental Financial Information

(Unaudited – dollars in thousands except share data)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Income statement

2025

2025

2025

2025

2024

Total interest and dividend income

$

55,741

$

55,240

$

56,271

$

53,733

$

53,233

Total interest expense

19,290

20,695

21,457

20,960

21,878

Net interest income

36,451

34,545

34,814

32,773

31,355

Provision for credit losses

724

378

1,171

1,248

697

Provision for unfunded commitments

(139)

(178)

(146)

319

(1)

Non-interest income

9,884

9,633

6,589

7,860

9,015

Non-interest expense

31,003

28,327

27,482

27,126

28,296

Income before taxes

14,747

15,651

12,896

11,940

11,378

Income tax expense

2,480

2,891

1,881

1,772

1,485

Net income

$

12,267

$

12,760

$

11,015

$

10,168

$

9,893

Net income available to common
shareholders

$

12,267

$

12,760

$

11,015

$

10,168

$

9,893

Per share data

Earnings per common share

Basic

Net income

$

12,267

$

12,760

$

11,015

$

10,168

$

9,893

Less allocation of earnings and

dividends to participating securities

48

61

45

44

213

Net income available to common
shareholders – basic

$

12,219

$

12,699

$

10,970

$

10,124

$

9,680

Weighted average common shares outstanding

20,185,285

18,767,307

15,524,490

15,488,813

15,734,243

Less average participating securities

90,281

91,743

96,692

66,711

339,626

  Weighted average number of shares
  outstanding used to calculate basic earnings
  per share

20,095,004

18,675,564

15,427,798

15,422,102

15,394,617

Earnings per common share

Basic

$

0.61

$

0.68

$

0.71

$

0.66

$

0.63

Diluted

$

0.61

$

0.68

$

0.71

$

0.66

$

0.63

Common shares dividend paid

$

3,283

$

3,283

$

2,638

$

2,636

$

2,518

Dividends paid per common share

0.17

0.17

0.17

0.17

0.16

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Selected financial ratios

2025

2025

2025

2025

2024

Return on average assets

1.14

%

1.22

%

1.06

%

1.00

%

0.97

%

Return on average equity

9.26

%

10.70

%

11.02

%

10.39

%

10.05

%

Dividend payout ratio

27.97

%

25.00

%

23.96

%

25.90

%

25.45

%

Net interest margin (tax
equivalent)

3.69

%

3.58

%

3.64

%

3.51

%

3.36

%

Effective tax rate

16.82

%

18.47

%

14.59

%

14.84

%

13.05

%

Supplemental Financial Information

(Unaudited – dollars in thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Non-interest income

2025

2025

2025

2025

2024

Service charges

$

1,706

$

1,667

$

1,564

$

1,524

$

1,591

Net gain (loss) on equity securities

120

255

(74)

(29)

96

Net gain on sale of loans and leases

1,594

1,450

841

604

1,259

ATM/Interchange fees

1,722

1,435

1,418

1,326

1,640

Wealth management fees

1,473

1,402

1,325

1,340

1,464

Lease revenue and residual income

1,518

1,934

525

1,896

1,280

Bank owned life insurance

397

666

386

387

771

Swap fees

150

53

72

66

Other

1,204

824

551

740

848

Total non-interest income

$

9,884

$

9,633

$

6,589

$

7,860

$

9,015

Supplemental Financial Information

(Unaudited – dollars in thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Non-interest expense

2025

2025

2025

2025

2024

Compensation expense

$

14,526

$

15,161

$

15,011

$

14,043

$

14,899

Net occupancy Expense

1,410

1,466

1,419

1,634

1,138

Contracted data processing

672

559

536

567

508

FDIC Assessment

493

627

689

873

1,039

State franchise tax

343

536

634

526

608

Professional services

1,467

1,225

1,798

2,090

2,247

Equipment expense

2,032

2,205

1,764

2,103

2,240

ATM/Interchange expense

710

755

683

580

671

Marketing

410

391

289

296

448

Amortization of core deposit intangible

576

318

338

332

363

Software maintenance expense

1,411

1,480

1,294

1,277

1,376

Other

6,953

3,604

3,027

2,805

2,759

Total non-interest expense

$

31,003

$

28,327

$

27,482

$

27,126

$

28,296

Supplemental Financial Information

(Unaudited – dollars in thousands except share data)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Asset quality

2025

2025

2025

2025

2024

Allowance for credit losses:

Beginning of period

$

40,254

$

40,455

$

40,284

$

39,669

$

41,268

  CECL Day 1 Adjustment
  FSB

1,960

  Charge-offs

(1,064)

(662)

(1,092)

(976)

(2,335)

  Recoveries

146

83

92

343

39

  Provision

724

378

1,171

1,248

697

End of period

$

42,020

$

40,254

$

40,455

$

40,284

$

39,669

Allowance for unfunded
commitments:

Beginning of period

$

3,375

$

3,553

$

3,699

$

3,380

$

3,381

  Charge-offs

  Recoveries

  Provision

(139)

(178)

(146)

319

(1)

End of period

$

3,236

$

3,375

$

3,553

$

3,699

$

3,380

Ratios

Allowance to total loans

1.28

%

1.30

%

1.28

%

1.30

%

1.29

%

Allowance to nonperforming
assets

134.29

%

176.52

%

174.52

%

129.12

%

121.58

%

Allowance to nonperforming
loans

134.29

%

176.52

%

176.11

%

129.99

%

120.75

%

Nonperforming assets

Non-accrual loans

$

30,815

$

22,615

$

22,742

$

30,989

$

30,950

Restructured loans

14

12

7

1,677

90+ Days Past Due, Still
Accruing

461

177

223

225

Total non-performing loans

31,290

22,804

22,972

30,989

32,852

Other Real Estate Owned

209

209

Total non-performing assets

$

31,290

$

22,804

$

23,181

$

31,198

$

32,852

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Capital and liquidity

2025

2025

2025

2025

2024

Tier 1 leverage ratio

11.32

%

10.96

%

8.80

%

8.66

%

8.60

%

Tier 1 risk-based capital ratio

14.51

%

14.19

%

11.18

%

10.97

%

10.47

%

Total risk-based capital ratio

18.02

%

17.80

%

14.73

%

14.53

%

13.98

%

Tangible common equity ratio (1)

9.54

%

9.21

%

6.70

%

6.59

%

6.43

%

(1) See reconciliation of non-GAAP measures at the end of this press release.

 

Reconciliation of Non-GAAP Financial Measures

(Unaudited – dollars in thousands except share data)

December 31,

September 30,

June 30,

March 31,

December 31,

2025

2025

2025

2025

2024

Tangible Common Equity

Total Shareholder’s
Equity – GAAP

$

543,474

$

499,028

$

404,137

$

397,434

$

388,502

  Less: Preferred Equity

  Less: Goodwill and
  intangible assets

143,538

132,276

132,631

133,026

133,403

Tangible common equity
(Non-GAAP)

$

399,936

$

366,752

$

271,506

$

264,408

$

255,099

Total Shares
Outstanding

20,746,474

19,312,726

15,529,342

15,519,072

15,487,667

Tangible book value per
share

$

19.28

$

18.99

$

17.48

$

17.04

$

16.47

Tangible Assets

Total Assets – GAAP

$

4,336,453

$

4,113,334

$

4,185,869

$

4,146,717

$

4,098,469

  Less: Goodwill and
  intangible assets

143,538

132,276

132,631

133,026

133,403

Tangible assets (Non-
GAAP)

$

4,192,915

$

3,981,058

$

4,053,238

$

4,013,691

$

3,965,066

Tangible common equity
to tangible assets

9.54

%

9.21

%

6.70

%

6.59

%

6.43

%

 

Reconciliation of Non-GAAP Financial Measures

(Unaudited – dollars in thousands except share data)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

Efficiency ratio (non-GAAP):

2025

2024

2025

2024

Noninterest expense (GAAP)

$

31,003

$

28,296

$

113,938

$

112,520

  Less: Amortization of intangible assets
expense

576

363

1,484

1,121

  Less: Acquisition related expenses

3,424

4,093

Noninterest expense (non-GAAP)

$

27,003

$

27,933

$

108,361

$

111,399

Net interest income (GAAP)

$

36,451

$

31,355

$

138,583

$

116,710

  Plus: Taxable equivalent adjustment

620

627

2,481

2,518

Noninterest income (GAAP)

9,884

9,015

33,967

37,748

  Less: Net gains (losses) on equity securities

120

96

271

252

Net interest income (FTE) plus non-interest
income (non-GAAP)

$

46,835

$

40,901

$

174,760

$

156,724

Efficiency ratio (non-GAAP)

57.7

%

68.3

%

62.0

%

71.1

%

 

Reconciliation of Non-GAAP Financial Measures

(Unaudited – dollars in thousands except share data)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Efficiency ratio (non-GAAP):

2025

2025

2025

2025

2024

Noninterest expense (GAAP)

$

31,003

$

28,327

$

27,482

$

27,126

$

28,296

  Less: Amortization of intangible assets
expense

576

318

339

332

363

  Less: Acquisition related expenses

3,424

664

5

Noninterest expense (non-GAAP)

$

27,003

$

27,345

$

27,138

$

26,794

$

27,933

Net interest income (GAAP)

$

36,451

$

34,545

$

34,814

$

32,773

$

31,355

  Plus: Taxable equivalent adjustment

620

618

621

622

627

 Noninterest income (GAAP)

9,884

9,633

6,589

7,860

9,015

  Less: Net gains (losses) on equity securities

120

255

(74)

(29)

96

Net interest income (FTE) plus non-interest
income (non-GAAP)

$

46,835

$

44,541

$

42,098

$

41,284

$

40,901

Efficiency ratio (non-GAAP)

57.7

%

61.4

%

64.5

%

64.9

%

68.3

%

 

 

Supplemental Financial Information

Consolidated Condensed Statement of Operations

(Unaudited – dollars in thousands except share data)

Three Months Ended

Twelve Months Ended

December 31, 2025

December 31, 2025

Non-
Recurring

Non-
Recurring

As Reported

Adjustments

As Adjusted

As Reported

Adjustments

As Adjusted

Interest income

$

55,741

$

$

55,741

$

220,985

$

1,621

$

219,364

Interest expense

19,290

19,290

82,402

82,402

Net interest
income

36,451

36,451

138,583

1,621

136,962

Provision for
credit losses

724

724

3,521

3,521

Provision for
unfunded
commitments

(139)

(139)

(144)

(144)

Net interest
income after
provision

35,866

35,866

135,206

1,621

133,585

Non-interest
income

9,884

9,884

33,967

(1,044)

35,011

Non-interest
expense

31,003

3,424

27,579

113,938

3,782

110,156

Income before
taxes

14,747

(3,424)

18,171

55,235

(3,205)

58,440

Income tax
expense

2,480

(568)

3,048

9,023

(531)

9,554

Net income

$

12,267

$

(2,856)

$

15,123

$

46,212

$

(2,674)

$

48,886

Earnings per
common share

Basic

$

0.61

$

(0.14)

$

0.75

$

2.64

$

(0.15)

$

2.79

Diluted

$

0.61

$

(0.14)

$

0.75

$

2.64

$

(0.15)

$

2.79

 

Supplemental Financial Information

Consolidated Condensed Statement of Operations

(Unaudited – dollars in thousands except share data)

Three Months Ended

As Reported

December 31, 2025

September 30, 2025

June 30, 2025

Interest income

$

55,741

$

55,240

$

56,271

Interest expense

19,290

20,695

21,457

Net interest income

36,451

34,545

34,814

Provision for credit losses

724

378

1,171

Provision for unfunded commitments

(139)

(178)

(146)

Net interest income after provision

35,866

34,345

33,789

Non-interest income

9,884

9,633

6,589

Non-interest expense

31,003

28,327

27,482

Income before taxes

14,747

15,651

12,896

Income tax expense

2,480

2,891

1,881

Net income

$

12,267

$

12,760

$

11,015

Earnings per common share

Basic

$

0.61

$

0.68

$

0.71

Diluted

$

0.61

$

0.68

$

0.71

Net Interest Margin

3.69

%

3.58

%

3.64

%

As Adjusted

Interest income

$

55,741

$

55,240

$

54,650

Interest expense

19,290

20,695

21,457

Net interest income

36,451

34,545

33,193

Provision for credit losses

724

378

1,171

Provision for unfunded
commitments

(139)

(178)

(146)

Net interest income after provision

35,866

34,345

32,168

Non-interest income

9,884

9,633

7,633

Non-interest expense

27,579

27,663

27,793

Income before taxes

18,171

16,315

12,008

Income tax expense

3,048

3,001

1,750

Net income

$

15,123

$

13,314

$

10,258

Earnings per common share

Basic

$

0.75

$

0.71

$

0.66

Diluted

$

0.75

$

0.71

$

0.66

Net Interest Margin

3.69

%

3.58

%

3.47

%

 

Three Months Ended

Non-Recurring Adjustments

December 31, 2025

September 30, 2025

June 30, 2025

Interest income

$

$

$

1,621

Interest expense

Net interest income

1,621

Provision for credit losses

Provision for unfunded commitments

Net interest income after provision

1,621

Non-interest income

(1,044)

Non-interest expense

3,424

664

(311)

Income before taxes

(3,424)

(664)

888

Income tax expense

(568)

(110)

131

Net income

$

(2,856)

$

(554)

$

757

Earnings per common share

Basic

$

(0.14)

$

(0.03)

$

0.05

Diluted

$

(0.14)

$

(0.03)

$

0.05

Net Interest Margin

0.00

%

0.00

%

0.17

%

 

Non-recurring adjustments summary:

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

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

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

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/civista-bancshares-inc-announces-fourth-quarter-2025-financial-results-of–0-61-per-common-share-and-full-year-2025-financial-results-of-2-64-per-common-share-302673396.html

SOURCE Civista Bancshares, Inc.