- Increased adjusted revenue by 30% year-over-year to $43.5 million1 -
- FTE NIM expanded by 42 bps year-over-year to 2.12%1 -
- Took decisive action on credit - leading to improving delinquencies -
- Completed a major loan sale – enhancing regulatory capital ratios and balance sheet flexibility -
First Internet Bancorp (the "Company") (NASDAQ:INBK), the parent company of First Internet Bank (the "Bank"), announced today financial and operational results for the third quarter ended September 30, 2025.
"Our third quarter results demonstrated strong operational momentum with solid growth in net interest income and continued improvement in our net interest margin," said David Becker, CEO and Chairman of First Internet Bancorp. "We have now achieved eight consecutive quarters of increasing net interest income, attributable to higher yields on our earning assets and reduced funding costs, both of which have materially enhanced our operating efficiency. Additionally, we attained significant growth in fintech deposits, which has enabled us to maintain strong balance sheet liquidity, as evidenced by our favorable loans-to-deposits ratio. We also completed a major loan sale and moved deposits off balance sheet which will enhance our regulatory capital ratios and provide balance sheet flexibility."
"In the third quarter, we took decisive action to address credit issues in our small business lending and franchise finance portfolios, which provides us with a cleaner credit profile and sets the stage for improved performance in future quarters. Entering the fourth quarter, we see encouraging signs in both portfolios with asset quality improving and delinquencies at their lowest level in a year. Our loan pipelines remain robust, and we are now well-positioned to grow earnings and accelerate our ability to achieve a ROAA of 1%. I wish to express my sincere appreciation for the dedication and diligence of our team as we worked extremely hard this quarter to position the Company for success going forward and enhance shareholder value."
Key Business Update
-
Revenue and Profitability Momentum
Adjusted total revenue grew 30% sequentially, leading to adjusted pre-tax, pre-provision income of $18.1 million1, up over 50% from the previous quarter. Net interest margin improved to 2.04%, with fully-taxable equivalent net interest margin of 2.12%1.
-
Proactive Credit Risk Management
Company took decisive credit related actions that have resulted in notable progress in resolving problem loans as delinquencies have declined significantly. Additionally, the Company recognized a provision for credit losses of $34.8 million, primarily related to small business lending and franchise finance.
-
Solid Capital Position
Completed the previously announced sale of $836.9 million of single tenant lease financing loans which enhanced regulatory capital ratios and balance sheet flexibility. Regulatory capital ratios improved, with a Common Equity Tier 1 ratio of 9.24%, a Total Risk-Based Capital ratio of 13.11%, and a tangible common equity to tangible assets ratio of 6.17%.
Third Quarter 2025 Financial Performance
- Adjusted total revenue of $43.5 million1 increased 30% from the prior quarter
- Net interest income of $30.4 million and fully-taxable net interest income of $31.5 million1, both increasing 8%, from the second quarter of 2025
- Net interest margin of 2.04% and fully-taxable equivalent net interest margin of 2.12%1, both increasing 8 basis points ("bps"), from the second quarter of 2025
- Adjusted pre-tax, pre-provision income ("PTPP") of $18.1 million1 increased 54% from the prior quarter
-
Loan balances decreased $732.2 million, or 17%, from the second quarter of 2025
- Excluding the impact of the loan sale, total loan balances increased $104.7 million, or 2.4%, from the second quarter of 2025
-
Net loss of $41.6 million and diluted loss per share of ($4.76)
- Quarterly results included a pre-tax loss of $37.8 million on the sale of the single tenant lease financing loans
- Excluding the impact of the loan sale, adjusted net loss was $12.5 million1 and diluted loss per share was $1.43
- Deposits decreased $383.4 million, or 7%, reflecting over $700 million moved off-balance sheet; loans to deposits ratio of 73.9%
- Nonperforming loans to total loans of 1.47%; net charge-offs to average loans of 1.89%; allowance for credit losses to total loans of 1.65%
- Tangible common equity to tangible assets of 6.17%1, and 7.20%1 ex-AOCI and adjusted for normalized cash balances
- Tangible book value per share of $39.881, compared to $44.25 in the second quarter of 2025
1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled "Non-GAAP Financial Measures."
Conference Call and Webcast
The Company will host a conference call and webcast at 2:00 p.m. Eastern Time on Thursday, October 23, 2025, to discuss its quarterly financial results. The call can be accessed via telephone at (800) 549-8228; access code: 74806. A recorded replay can be accessed through October 30, 2025, by dialing (888) 660-6264; access code: 74806 #.
Additionally, interested parties can listen to a live webcast of the call on the Company's website at www.firstinternetbancorp.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.
About First Internet Bancorp
First Internet Bancorp is a bank holding company with assets of $5.6 billion as of September 30, 2025. The Company's subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. First Internet Bank provides consumer and small business deposit, SBA financing, franchise finance, consumer loans, and specialty finance services nationally as well as commercial real estate loans, construction loans, commercial and industrial loans, and treasury management services on a regional basis. First Internet Bancorp's common stock trades on the Nasdaq Global Select Market under the symbol "INBK" and is a component of the Russell 2000® Index. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about First Internet Bank, including its products and services, is available at www.firstib.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements with respect to the financial condition, results of operations, trends in lending policies and loan programs, plans and prospective business partnerships, objectives, future performance and business of the Company. Forward-looking statements are generally identifiable by the use of words such as "anticipate," "believe," "continue," "could," "drive," "enhance," "estimate," "expanding," "expect," "future," "going forward," "growth," "improve," "increase," "looking ahead," "maintain," "may," "ongoing," "opportunities," "pending," "plan," "position," "preliminary," "remain," "setting the stage," "should," "stable," "thereafter," "well-positioned," "will," or other similar expressions. Forward-looking statements are not a guarantee of future performance or results, are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the information in the forward-looking statements. Such statements are subject to certain risks and uncertainties including: our business and operations and the business and operations of our vendors and customers: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that is the collateral for our loans. Other factors that may cause such differences include: failures or breaches of or interruptions in the communications and information systems on which we rely to conduct our business; failure of our plans to grow our commercial and industrial, construction, and SBA loan portfolios; competition with national, regional and community financial institutions; the loss of key members of senior management; the anticipated impacts of inflation and rising interest rates on the general economy; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the U.S. Securities and Exchange Commission. All statements in this press release, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP"). Non-GAAP financial measures, specifically tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, average tangible common equity, return on average tangible common equity, total interest income – FTE, net interest income – FTE, net interest margin – FTE, pre-tax, pre-provision (loss) income, adjusted pre-tax, pre-provision income, adjusted noninterest income, adjusted noninterest expense, adjusted (loss) income before income taxes, adjusted income tax (benefit) provision, adjusted net (loss) income, adjusted diluted (loss) earnings per share, adjusted return on average assets, adjusted return on average shareholders' equity and adjusted return on average tangible common equity are used by the Company's management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of Non-GAAP Financial Measures."
First Internet Bancorp | ||||||||||||||||||||
Summary Financial Information (unaudited) | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30 | June 30 | September 30 | September 30 | September 30 | ||||||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net (loss) income | $ |
(41,593 |
) |
$ |
193 |
|
$ |
6,990 |
|
$ |
(40,457 |
) |
$ |
17,946 |
|
|||||
Per share and share information | ||||||||||||||||||||
(Loss) earnings per share - basic | $ |
(4.76 |
) |
$ |
0.02 |
|
$ |
0.80 |
|
$ |
(4.63 |
) |
$ |
2.07 |
|
|||||
(Loss) earnings per share - diluted |
|
(4.76 |
) |
|
0.02 |
|
|
0.80 |
|
|
(4.63 |
) |
|
2.05 |
|
|||||
Dividends declared per share |
|
0.06 |
|
|
0.06 |
|
|
0.06 |
|
|
0.18 |
|
|
0.18 |
|
|||||
Book value per common share |
|
40.42 |
|
|
44.79 |
|
|
44.43 |
|
|
40.42 |
|
|
44.43 |
|
|||||
Tangible book value per common share 1 |
|
39.88 |
|
|
44.25 |
|
|
43.89 |
|
|
39.88 |
|
|
43.89 |
|
|||||
Common shares outstanding |
|
8,713,094 |
|
|
8,713,094 |
|
|
8,667,894 |
|
|
8,713,094 |
|
|
8,667,894 |
|
|||||
Average common shares outstanding: | ||||||||||||||||||||
Basic |
|
8,742,052 |
|
|
8,733,559 |
|
|
8,696,634 |
|
|
8,730,519 |
|
|
8,688,304 |
|
|||||
Diluted |
|
8,742,052 |
|
|
8,760,374 |
|
|
8,768,731 |
|
|
8,730,519 |
|
|
8,756,544 |
|
|||||
Performance ratios | ||||||||||||||||||||
Return on average assets |
|
(2.71 |
%) |
|
0.01 |
% |
|
0.50 |
% |
|
(0.91 |
%) |
|
0.45 |
% |
|||||
Return on average shareholders' equity |
|
(42.11 |
%) |
|
0.20 |
% |
|
7.32 |
% |
|
(13.80 |
%) |
|
6.42 |
% |
|||||
Return on average tangible common equity 1 |
|
(42.62 |
%) |
|
0.20 |
% |
|
7.41 |
% |
|
(13.97 |
%) |
|
6.51 |
% |
|||||
Net interest margin |
|
2.04 |
% |
|
1.96 |
% |
|
1.62 |
% |
|
1.94 |
% |
|
1.65 |
% |
|||||
Net interest margin - FTE 1,2 |
|
2.12 |
% |
|
2.04 |
% |
|
1.70 |
% |
|
2.02 |
% |
|
1.74 |
% |
|||||
Capital ratios 3 | ||||||||||||||||||||
Total shareholders' equity to assets |
|
6.25 |
% |
|
6.43 |
% |
|
6.61 |
% |
|
6.25 |
% |
|
6.61 |
% |
|||||
Tangible common equity to tangible assets 1 |
|
6.17 |
% |
|
6.35 |
% |
|
6.54 |
% |
|
6.17 |
% |
|
6.54 |
% |
|||||
Tier 1 leverage ratio | 5.69 |
% |
|
6.69 |
% |
|
7.13 |
% |
5.69 |
% |
|
7.13 |
% |
|||||||
Common equity tier 1 capital ratio | 9.24 |
% |
|
8.90 |
% |
|
9.37 |
% |
9.24 |
% |
|
9.37 |
% |
|||||||
Tier 1 capital ratio | 9.24 |
% |
|
8.90 |
% |
|
9.37 |
% |
9.24 |
% |
|
9.37 |
% |
|||||||
Total risk-based capital ratio | 13.11 |
% |
|
12.16 |
% |
|
12.79 |
% |
13.11 |
% |
|
12.79 |
% |
|||||||
Asset quality | ||||||||||||||||||||
Nonperforming loans | $ |
53,250 |
|
$ |
43,541 |
|
$ |
22,478 |
|
$ |
53,250 |
|
$ |
22,478 |
|
|||||
Nonperforming assets |
|
55,237 |
|
|
45,539 |
|
|
22,944 |
|
|
55,237 |
|
|
22,944 |
|
|||||
Nonperforming loans to loans |
|
1.47 |
% |
|
1.00 |
% |
|
0.56 |
% |
|
1.47 |
% |
|
0.56 |
% |
|||||
Nonperforming assets to total assets |
|
0.98 |
% |
|
0.75 |
% |
|
0.39 |
% |
|
0.98 |
% |
|
0.39 |
% |
|||||
Allowance for credit losses - loans to: | ||||||||||||||||||||
Loans |
|
1.65 |
% |
|
1.07 |
% |
|
1.13 |
% |
|
1.65 |
% |
|
1.13 |
% |
|||||
Nonperforming loans |
|
112.5 |
% |
|
106.8 |
% |
|
203.4 |
% |
|
112.5 |
% |
|
203.4 |
% |
|||||
Net charge-offs to average loans |
|
1.89 |
% |
|
1.31 |
% |
|
0.15 |
% |
|
1.38 |
% |
|
0.12 |
% |
|||||
Average balance sheet information | ||||||||||||||||||||
Loans | $ |
4,415,693 |
|
$ |
4,397,887 |
|
$ |
4,022,196 |
|
$ |
4,350,947 |
|
$ |
3,947,885 |
|
|||||
Total securities |
|
898,543 |
|
|
934,994 |
|
|
792,409 |
|
|
911,805 |
|
# |
|
746,985 |
|
||||
Other earning assets |
|
569,811 |
|
|
396,829 |
|
|
526,384 |
|
|
471,096 |
|
|
476,697 |
|
|||||
Total interest-earning assets |
|
5,895,554 |
|
|
5,739,019 |
|
|
5,348,153 |
|
|
5,742,686 |
|
|
5,176,852 |
|
|||||
Total assets |
|
6,081,792 |
|
|
5,924,144 |
|
|
5,523,910 |
|
|
5,926,580 |
|
|
5,355,491 |
|
|||||
Noninterest-bearing deposits |
|
174,494 |
|
|
153,016 |
|
|
113,009 |
|
|
154,604 |
|
|
114,425 |
|
|||||
Interest-bearing deposits |
|
5,133,010 |
|
|
4,792,939 |
|
|
4,384,078 |
|
|
4,915,137 |
|
|
4,182,094 |
|
|||||
Total deposits |
|
5,307,504 |
|
|
4,945,955 |
|
|
4,497,087 |
|
|
5,069,741 |
|
|
4,296,519 |
|
|||||
Shareholders' equity |
|
391,886 |
|
|
391,870 |
|
|
380,061 |
|
|
391,930 |
|
|
373,111 |
|
|||||
1 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below | ||||||||||||||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate | ||||||||||||||||||||
3 Regulatory capital ratios are preliminary pending filing of the Company's regulatory reports |
First Internet Bancorp | ||||||||||||
Condensed Consolidated Balance Sheets (unaudited) | ||||||||||||
Dollar amounts in thousands | ||||||||||||
September 30 | June 30 | September 30 | ||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
Assets | ||||||||||||
Cash and due from banks | $ |
10,923 |
|
$ |
9,261 |
|
$ |
6,539 |
|
|||
Interest-bearing deposits |
|
776,738 |
|
|
437,100 |
|
|
705,940 |
|
|||
Securities available-for-sale, at fair value |
|
625,906 |
|
|
644,657 |
|
|
575,257 |
|
|||
Securities held-to-maturity, at amortized cost, net of allowance for credit losses |
|
261,725 |
|
|
271,737 |
|
|
263,320 |
|
|||
Loans held-for-sale |
|
114,701 |
|
|
126,533 |
|
|
32,996 |
|
|||
Loans |
|
3,630,385 |
|
|
4,362,562 |
|
|
4,035,880 |
|
|||
Allowance for credit losses - loans |
|
(59,923 |
) |
|
(46,517 |
) |
|
(45,721 |
) |
|||
Net loans |
|
3,570,462 |
|
|
4,316,045 |
|
|
3,990,159 |
|
|||
Accrued interest receivable |
|
26,674 |
|
|
31,227 |
|
|
27,750 |
|
|||
Federal Home Loan Bank of Indianapolis stock |
|
28,350 |
|
|
28,350 |
|
|
28,350 |
|
|||
Cash surrender value of bank-owned life insurance |
|
42,256 |
|
|
41,961 |
|
|
41,111 |
|
|||
Premises and equipment, net |
|
68,843 |
|
|
69,930 |
|
|
72,150 |
|
|||
Goodwill |
|
4,687 |
|
|
4,687 |
|
|
4,687 |
|
|||
Servicing asset |
|
22,107 |
|
|
16,736 |
|
|
14,662 |
|
|||
Other real estate owned |
|
1,801 |
|
|
1,730 |
|
|
251 |
|
|||
Accrued income and other assets |
|
84,001 |
|
|
72,619 |
|
|
60,087 |
|
|||
Total assets | $ |
5,639,174 |
|
$ |
6,072,573 |
|
$ |
5,823,259 |
|
|||
Liabilities | ||||||||||||
Noninterest-bearing deposits | $ |
243,539 |
|
$ |
145,166 |
|
$ |
111,591 |
|
|||
Interest-bearing deposits |
|
4,671,895 |
|
|
5,153,623 |
|
|
4,686,119 |
|
|||
Total deposits |
|
4,915,434 |
|
|
5,298,789 |
|
|
4,797,710 |
|
|||
Advances from Federal Home Loan Bank |
|
249,500 |
|
|
264,500 |
|
|
515,000 |
|
|||
Subordinated debt |
|
105,386 |
|
|
105,307 |
|
|
105,071 |
|
|||
Accrued interest payable |
|
1,236 |
|
|
1,614 |
|
|
2,808 |
|
|||
Accrued expenses and other liabilities |
|
15,450 |
|
|
12,124 |
|
|
17,541 |
|
|||
Total liabilities |
|
5,287,006 |
|
|
5,682,334 |
|
|
5,438,130 |
|
|||
Shareholders' equity | ||||||||||||
Voting common stock |
|
186,608 |
|
|
186,116 |
|
|
185,631 |
|
|||
Retained earnings |
|
188,564 |
|
|
230,690 |
|
|
223,824 |
|
|||
Accumulated other comprehensive loss |
|
(23,004 |
) |
|
(26,567 |
) |
|
(24,326 |
) |
|||
Total shareholders' equity |
|
352,168 |
|
|
390,239 |
|
|
385,129 |
|
|||
Total liabilities and shareholders' equity | $ |
5,639,174 |
|
$ |
6,072,573 |
|
$ |
5,823,259 |
|
First Internet Bancorp | ||||||||||||||||||||
Condensed Consolidated Statements of Income (unaudited) | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30 | June 30 | September 30 | September 30 | September 30 | ||||||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Interest income | ||||||||||||||||||||
Loans | $ |
68,958 |
|
$ |
66,685 |
|
$ |
59,792 |
|
$ |
198,305 |
|
$ |
172,321 |
|
|||||
Securities - taxable |
|
8,614 |
|
|
9,062 |
|
|
6,953 |
|
|
26,139 |
|
|
19,123 |
|
|||||
Securities - non-taxable |
|
652 |
|
|
654 |
|
|
1,042 |
|
|
1,967 |
|
|
2,981 |
|
|||||
Other earning assets |
|
6,164 |
|
|
4,485 |
|
|
7,203 |
|
|
15,692 |
|
|
19,691 |
|
|||||
Total interest income |
|
84,388 |
|
|
80,886 |
|
|
74,990 |
|
|
242,103 |
|
|
214,116 |
|
|||||
Interest expense | ||||||||||||||||||||
Deposits |
|
50,134 |
|
|
46,794 |
|
|
47,415 |
|
|
144,554 |
|
|
134,039 |
|
|||||
Other borrowed funds |
|
3,902 |
|
|
6,102 |
|
|
5,810 |
|
|
14,111 |
|
|
16,251 |
|
|||||
Total interest expense |
|
54,036 |
|
|
52,896 |
|
|
53,225 |
|
|
158,665 |
|
|
150,290 |
|
|||||
Net interest income |
|
30,352 |
|
|
27,990 |
|
|
21,765 |
|
|
83,438 |
|
|
63,826 |
|
|||||
Provision for credit losses |
|
34,789 |
|
|
13,608 |
|
|
3,390 |
|
|
60,330 |
|
|
9,869 |
|
|||||
Net interest (loss) income after provision | ||||||||||||||||||||
for credit losses |
|
(4,437 |
) |
|
14,382 |
|
|
18,375 |
|
|
23,108 |
|
|
53,957 |
|
|||||
Noninterest (loss) income | ||||||||||||||||||||
Service charges and fees |
|
369 |
|
|
278 |
|
|
245 |
|
|
912 |
|
|
711 |
|
|||||
Loan servicing revenue |
|
2,055 |
|
|
1,979 |
|
|
1,570 |
|
|
6,017 |
|
|
4,363 |
|
|||||
Loan servicing asset revaluation |
|
(1,332 |
) |
|
(1,153 |
) |
|
(846 |
) |
|
(3,666 |
) |
|
(2,109 |
) |
|||||
(Loss) gain on sale of loans |
|
(27,103 |
) |
|
1,673 |
|
|
9,933 |
|
|
(16,783 |
) |
|
24,761 |
|
|||||
Other |
|
1,364 |
|
|
2,780 |
|
|
1,127 |
|
|
4,857 |
|
|
3,683 |
|
|||||
Total noninterest (loss) income |
|
(24,647 |
) |
|
5,557 |
|
|
12,029 |
|
|
(8,663 |
) |
|
31,409 |
|
|||||
Noninterest expense | ||||||||||||||||||||
Salaries and employee benefits |
|
14,384 |
|
|
10,867 |
|
|
13,456 |
|
|
38,358 |
|
|
37,714 |
|
|||||
Marketing, advertising and promotion |
|
482 |
|
|
702 |
|
|
548 |
|
|
1,831 |
|
|
1,893 |
|
|||||
Consulting and professional fees |
|
979 |
|
|
936 |
|
|
902 |
|
|
3,143 |
|
|
2,777 |
|
|||||
Data processing |
|
651 |
|
|
656 |
|
|
675 |
|
|
1,942 |
|
|
1,845 |
|
|||||
Loan expenses |
|
1,850 |
|
|
1,520 |
|
|
1,524 |
|
|
4,901 |
|
|
4,566 |
|
|||||
Premises and equipment |
|
3,572 |
|
|
3,281 |
|
|
2,918 |
|
|
9,968 |
|
|
8,898 |
|
|||||
Deposit insurance premium |
|
1,584 |
|
|
1,564 |
|
|
1,219 |
|
|
4,546 |
|
|
3,536 |
|
|||||
Other |
|
1,957 |
|
|
2,274 |
|
|
1,552 |
|
|
6,127 |
|
|
4,924 |
|
|||||
Total noninterest expense |
|
25,459 |
|
|
21,800 |
|
|
22,794 |
|
|
70,816 |
|
|
66,153 |
|
|||||
(Loss) income before income taxes |
|
(54,543 |
) |
|
(1,861 |
) |
|
7,610 |
|
|
(56,371 |
) |
|
19,213 |
|
|||||
Income tax (benefit) provision |
|
(12,950 |
) |
|
(2,054 |
) |
|
620 |
|
|
(15,914 |
) |
|
1,267 |
|
|||||
Net (loss) income | $ |
(41,593 |
) |
$ |
193 |
|
$ |
6,990 |
|
$ |
(40,457 |
) |
$ |
17,946 |
|
|||||
Per common share data | ||||||||||||||||||||
(Loss) earnings per share - basic | $ |
(4.76 |
) |
$ |
0.02 |
|
$ |
0.80 |
|
$ |
(4.63 |
) |
$ |
2.07 |
|
|||||
(Loss) earnings per share - diluted | $ |
(4.76 |
) |
$ |
0.02 |
|
$ |
0.80 |
|
$ |
(4.63 |
) |
$ |
2.05 |
|
|||||
Dividends declared per share | $ |
0.06 |
|
$ |
0.06 |
|
$ |
0.06 |
|
$ |
0.18 |
|
$ |
0.18 |
|
|||||
All periods presented have been reclassified to conform to the current period classification |
First Internet Bancorp | ||||||||||||||||||||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||
September 30, 2025 | June 30, 2025 | September 30, 2024 | ||||||||||||||||||||||||||||
Average | Interest / | Yield / | Average | Interest / | Yield / | Average | Interest / | Yield / | ||||||||||||||||||||||
Balance | Dividends | Cost | Balance | Dividends | Cost | Balance | Dividends | Cost | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||
Interest-earning assets | ||||||||||||||||||||||||||||||
Loans, including loans held-for-sale 1 | $ |
4,427,200 |
|
$ |
68,958 |
6.18 |
% |
$ |
4,407,196 |
|
$ |
66,685 |
6.07 |
% |
$ |
4,029,360 |
|
$ |
59,792 |
5.90 |
% |
|||||||||
Securities - taxable |
|
819,941 |
|
|
8,614 |
4.17 |
% |
|
856,070 |
|
|
9,062 |
4.25 |
% |
|
713,992 |
|
|
6,953 |
3.87 |
% |
|||||||||
Securities - non-taxable |
|
78,602 |
|
|
652 |
3.29 |
% |
|
78,924 |
|
|
654 |
3.32 |
% |
|
78,417 |
|
|
1,042 |
5.29 |
% |
|||||||||
Other earning assets |
|
569,811 |
|
|
6,164 |
4.29 |
% |
|
396,829 |
|
|
4,485 |
4.53 |
% |
|
526,384 |
|
|
7,203 |
5.44 |
% |
|||||||||
Total interest-earning assets |
|
5,895,554 |
|
|
84,388 |
5.68 |
% |
|
5,739,019 |
|
|
80,886 |
5.65 |
% |
|
5,348,153 |
|
|
74,990 |
5.58 |
% |
|||||||||
Allowance for credit losses - loans |
|
(49,495 |
) |
|
(49,073 |
) |
|
(44,572 |
) |
|||||||||||||||||||||
Noninterest-earning assets |
|
235,733 |
|
|
234,198 |
|
|
220,329 |
|
|||||||||||||||||||||
Total assets | $ |
6,081,792 |
|
$ |
5,924,144 |
|
$ |
5,523,910 |
|
|||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ |
1,399,323 |
|
$ |
11,742 |
3.33 |
% |
$ |
1,226,439 |
|
$ |
9,767 |
3.19 |
% |
$ |
511,446 |
|
$ |
2,880 |
2.24 |
% |
|||||||||
Savings accounts |
|
20,035 |
|
|
42 |
0.83 |
% |
|
21,760 |
|
|
46 |
0.85 |
% |
|
22,774 |
|
|
48 |
0.84 |
% |
|||||||||
Money market accounts |
|
1,250,350 |
|
|
11,771 |
3.73 |
% |
|
1,187,782 |
|
|
11,087 |
3.74 |
% |
|
1,224,680 |
|
|
12,980 |
4.22 |
% |
|||||||||
Fintech - brokered deposits |
|
- |
|
|
- |
0.00 |
% |
|
- |
|
|
- |
0.00 |
% |
|
153,012 |
|
|
1,682 |
4.37 |
% |
|||||||||
Certificates and brokered deposits |
|
2,463,302 |
|
|
26,579 |
4.28 |
% |
|
2,356,958 |
|
|
25,894 |
4.41 |
% |
|
2,472,166 |
|
|
29,825 |
4.80 |
% |
|||||||||
Total interest-bearing deposits |
|
5,133,010 |
|
|
50,134 |
3.87 |
% |
|
4,792,939 |
|
|
46,794 |
3.92 |
% |
|
4,384,078 |
|
|
47,415 |
4.30 |
% |
|||||||||
Other borrowed funds |
|
365,119 |
|
|
3,902 |
4.24 |
% |
|
567,575 |
|
|
6,102 |
4.31 |
% |
|
620,032 |
|
|
5,810 |
3.73 |
% |
|||||||||
Total interest-bearing liabilities |
|
5,498,129 |
|
|
54,036 |
3.90 |
% |
|
5,360,514 |
|
|
52,896 |
3.96 |
% |
|
5,004,110 |
|
|
53,225 |
4.23 |
% |
|||||||||
Noninterest-bearing deposits |
|
174,494 |
|
|
153,016 |
|
|
113,009 |
|
|||||||||||||||||||||
Other noninterest-bearing liabilities |
|
17,283 |
|
|
18,744 |
|
|
26,730 |
|
|||||||||||||||||||||
Total liabilities |
|
5,689,906 |
|
|
5,532,274 |
|
|
5,143,849 |
|
|||||||||||||||||||||
Shareholders' equity |
|
391,886 |
|
|
391,870 |
|
|
380,061 |
|
|||||||||||||||||||||
Total liabilities and shareholders' equity | $ |
6,081,792 |
|
$ |
5,924,144 |
|
$ |
5,523,910 |
|
|||||||||||||||||||||
Net interest income | $ |
30,352 |
$ |
27,990 |
$ |
21,765 |
||||||||||||||||||||||||
Interest rate spread | 1.78 |
% |
1.69 |
% |
1.35 |
% |
||||||||||||||||||||||||
Net interest margin | 2.04 |
% |
1.96 |
% |
1.62 |
% |
||||||||||||||||||||||||
Net interest margin - FTE 2,3 | 2.12 |
% |
2.04 |
% |
1.70 |
% |
||||||||||||||||||||||||
1 Includes nonaccrual loans | ||||||||||||||||||||||||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate | ||||||||||||||||||||||||||||||
3 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below |
First Internet Bancorp | ||||||||||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||
September 30, 2025 | September 30, 2024 | |||||||||||||||||||
Average | Interest / | Yield / | Average | Interest / | Yield / | |||||||||||||||
Balance | Dividends | Cost | Balance | Dividends | Cost | |||||||||||||||
Assets | ||||||||||||||||||||
Interest-earning assets | ||||||||||||||||||||
Loans, including loans held-for-sale 1 | $ |
4,359,785 |
|
$ |
198,305 |
6.08 |
% |
$ |
3,953,170 |
|
$ |
172,321 |
5.82 |
% |
||||||
Securities - taxable |
|
832,060 |
|
|
26,139 |
4.20 |
% |
|
670,728 |
|
|
19,123 |
3.81 |
% |
||||||
Securities - non-taxable |
|
79,745 |
|
|
1,967 |
3.30 |
% |
|
76,257 |
|
|
2,981 |
5.22 |
% |
||||||
Other earning assets |
|
471,096 |
|
|
15,692 |
4.45 |
% |
|
476,697 |
|
|
19,691 |
5.52 |
% |
||||||
Total interest-earning assets |
|
5,742,686 |
|
|
242,103 |
5.64 |
% |
|
5,176,852 |
|
|
214,116 |
5.52 |
% |
||||||
Allowance for credit losses - loans |
|
(48,091 |
) |
|
(41,526 |
) |
||||||||||||||
Noninterest-earning assets |
|
231,985 |
|
|
220,165 |
|
||||||||||||||
Total assets | $ |
5,926,580 |
|
$ |
5,355,491 |
|
||||||||||||||
Liabilities | ||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||
Interest-bearing demand deposits | $ |
1,195,651 |
|
$ |
28,483 |
3.19 |
% |
$ |
467,054 |
|
$ |
7,538 |
2.16 |
% |
||||||
Savings accounts |
|
20,786 |
|
|
131 |
0.84 |
% |
|
22,760 |
|
|
144 |
0.85 |
% |
||||||
Money market accounts |
|
1,220,080 |
|
|
34,220 |
3.75 |
% |
|
1,228,538 |
|
|
38,727 |
4.21 |
% |
||||||
Fintech - brokered deposits |
|
- |
|
|
- |
0.00 |
% |
|
119,470 |
|
|
3,912 |
4.37 |
% |
||||||
Certificates and brokered deposits |
|
2,478,620 |
|
|
81,720 |
4.41 |
% |
|
2,344,272 |
|
|
83,718 |
4.77 |
% |
||||||
Total interest-bearing deposits |
|
4,915,137 |
|
|
144,554 |
3.93 |
% |
|
4,182,094 |
|
|
134,039 |
4.28 |
% |
||||||
Other borrowed funds |
|
444,532 |
|
|
14,111 |
4.24 |
% |
|
662,824 |
|
|
16,251 |
3.28 |
% |
||||||
Total interest-bearing liabilities |
|
5,359,669 |
|
|
158,665 |
3.96 |
% |
|
4,844,918 |
|
|
150,290 |
4.14 |
% |
||||||
Noninterest-bearing deposits |
|
154,604 |
|
|
114,425 |
|
||||||||||||||
Other noninterest-bearing liabilities |
|
20,377 |
|
|
23,037 |
|
||||||||||||||
Total liabilities |
|
5,534,650 |
|
|
4,982,380 |
|
||||||||||||||
Shareholders' equity |
|
391,930 |
|
|
373,111 |
|
||||||||||||||
Total liabilities and shareholders' equity | $ |
5,926,580 |
|
$ |
5,355,491 |
|
||||||||||||||
Net interest income | $ |
83,438 |
$ |
63,826 |
||||||||||||||||
Interest rate spread | 1.68 |
% |
1.38 |
% |
||||||||||||||||
Net interest margin | 1.94 |
% |
1.65 |
% |
||||||||||||||||
Net interest margin - FTE 2,3 | 2.02 |
% |
1.74 |
% |
||||||||||||||||
1 Includes nonaccrual loans | ||||||||||||||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate | ||||||||||||||||||||
3 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below |
First Internet Bancorp | ||||||||||||||||||
Loans and Deposits (unaudited) | ||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||
September 30, 2025 | June 30, 2025 | September 30, 2024 | ||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||
Commercial loans | ||||||||||||||||||
Commercial and industrial | $ |
206,301 |
5.7 |
% |
$ |
174,475 |
4.0 |
% |
$ |
111,199 |
2.8 |
% |
||||||
Owner-occupied commercial real estate |
|
50,046 |
1.4 |
% |
|
50,096 |
1.1 |
% |
|
56,461 |
1.4 |
% |
||||||
Investor commercial real estate |
|
644,184 |
17.7 |
% |
|
513,411 |
11.8 |
% |
|
260,614 |
6.5 |
% |
||||||
Construction |
|
300,291 |
8.3 |
% |
|
332,658 |
7.6 |
% |
|
340,954 |
8.4 |
% |
||||||
Single tenant lease financing |
|
135,025 |
3.8 |
% |
|
970,042 |
22.3 |
% |
|
932,148 |
23.1 |
% |
||||||
Public finance |
|
480,119 |
13.2 |
% |
|
476,339 |
10.9 |
% |
|
462,730 |
11.5 |
% |
||||||
Healthcare finance |
|
150,522 |
4.1 |
% |
|
160,073 |
3.7 |
% |
|
190,287 |
4.7 |
% |
||||||
Small business lending |
|
401,628 |
11.1 |
% |
|
383,455 |
8.8 |
% |
|
298,645 |
7.4 |
% |
||||||
Franchise finance |
|
450,340 |
12.4 |
% |
|
479,757 |
11.0 |
% |
|
550,442 |
13.6 |
% |
||||||
Total commercial loans |
|
2,818,456 |
77.7 |
% |
|
3,540,306 |
81.2 |
% |
|
3,203,480 |
79.4 |
% |
||||||
Consumer loans | ||||||||||||||||||
Residential mortgage |
|
349,275 |
9.6 |
% |
|
358,922 |
8.2 |
% |
|
378,701 |
9.4 |
% |
||||||
Home equity |
|
15,806 |
0.4 |
% |
|
16,668 |
0.4 |
% |
|
20,264 |
0.5 |
% |
||||||
Trailers |
|
232,006 |
6.4 |
% |
|
228,786 |
5.2 |
% |
|
205,230 |
5.1 |
% |
||||||
Recreational vehicles |
|
142,245 |
3.9 |
% |
|
144,476 |
3.3 |
% |
|
150,378 |
3.7 |
% |
||||||
Other consumer loans |
|
48,753 |
1.3 |
% |
|
48,319 |
1.1 |
% |
|
48,780 |
1.2 |
% |
||||||
Total consumer loans |
|
788,085 |
21.6 |
% |
|
797,171 |
18.2 |
% |
|
803,353 |
19.9 |
% |
||||||
Net deferred loan fees, premiums, discounts and other 1 |
|
23,844 |
0.7 |
% |
|
25,085 |
0.6 |
% |
|
29,047 |
0.7 |
% |
||||||
Total loans | $ |
3,630,385 |
100.0 |
% |
$ |
4,362,562 |
100.0 |
% |
$ |
4,035,880 |
100.0 |
% |
||||||
September 30, 2025 | June 30, 2025 | September 30, 2024 | ||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||
Deposits | ||||||||||||||||||
Noninterest-bearing deposits | $ |
243,539 |
5.0 |
% |
$ |
145,166 |
2.7 |
% |
$ |
111,591 |
2.3 |
% |
||||||
Interest-bearing demand deposits |
|
1,003,950 |
20.4 |
% |
|
1,458,123 |
27.5 |
% |
|
538,484 |
11.2 |
% |
||||||
Savings accounts |
|
18,694 |
0.4 |
% |
|
20,902 |
0.4 |
% |
|
21,712 |
0.5 |
% |
||||||
Money market accounts |
|
1,250,202 |
25.4 |
% |
|
1,210,960 |
22.9 |
% |
|
1,230,707 |
25.7 |
% |
||||||
Fintech - brokered deposits |
|
- |
0.0 |
% |
|
- |
0.0 |
% |
|
211,814 |
4.4 |
% |
||||||
Certificates of deposits |
|
2,115,613 |
43.0 |
% |
|
2,146,356 |
40.5 |
% |
|
2,110,618 |
44.0 |
% |
||||||
Brokered deposits |
|
283,436 |
5.8 |
% |
|
317,282 |
6.0 |
% |
|
572,784 |
11.9 |
% |
||||||
Total deposits | $ |
4,915,434 |
100.0 |
% |
$ |
5,298,789 |
100.0 |
% |
$ |
4,797,710 |
100.0 |
% |
||||||
1 Includes carrying value adjustments of $20.2 million, $21.2 million and $24.1 million related to terminated interest rate swaps associated with public finance loans as of September 30, 2025, June 30, 2025 and September 30, 2024, respectively. |
First Internet Bancorp | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30 | June 30 | September 30 | September 30 | September 30 | ||||||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Total equity - GAAP | $ |
352,168 |
|
$ |
390,239 |
|
$ |
385,129 |
|
$ |
352,168 |
|
$ |
385,129 |
|
|||||
Adjustments: | ||||||||||||||||||||
Goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Tangible common equity | $ |
347,481 |
|
$ |
385,552 |
|
$ |
380,442 |
|
$ |
347,481 |
|
$ |
380,442 |
|
|||||
Total assets - GAAP | $ |
5,639,174 |
|
$ |
6,072,573 |
|
$ |
5,823,259 |
|
$ |
5,639,174 |
|
$ |
5,823,259 |
|
|||||
Adjustments: | ||||||||||||||||||||
Goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Tangible assets | $ |
5,634,487 |
|
$ |
6,067,886 |
|
$ |
5,818,572 |
|
$ |
5,634,487 |
|
$ |
5,818,572 |
|
|||||
Common shares outstanding |
|
8,713,094 |
|
|
8,713,094 |
|
|
8,667,894 |
|
|
8,713,094 |
|
|
8,667,894 |
|
|||||
Book value per common share | $ |
40.42 |
|
$ |
44.79 |
|
$ |
44.43 |
|
$ |
40.42 |
|
$ |
44.43 |
|
|||||
Effect of goodwill |
|
(0.54 |
) |
|
(0.54 |
) |
|
(0.54 |
) |
|
(0.54 |
) |
|
(0.54 |
) |
|||||
Tangible book value per common share | $ |
39.88 |
|
$ |
44.25 |
|
$ |
43.89 |
|
$ |
39.88 |
|
$ |
43.89 |
|
|||||
Total shareholders' equity to assets |
|
6.25 |
% |
|
6.43 |
% |
|
6.61 |
% |
|
6.25 |
% |
|
6.61 |
% |
|||||
Effect of goodwill |
|
(0.08 |
%) |
|
(0.08 |
%) |
|
(0.07 |
%) |
|
(0.08 |
%) |
|
(0.07 |
%) |
|||||
Tangible common equity to tangible assets |
|
6.17 |
% |
|
6.35 |
% |
|
6.54 |
% |
|
6.17 |
% |
|
6.54 |
% |
|||||
Total average equity - GAAP | $ |
391,886 |
|
$ |
391,870 |
|
$ |
380,061 |
|
$ |
391,930 |
|
$ |
373,111 |
|
|||||
Adjustments: | ||||||||||||||||||||
Average goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Average tangible common equity | $ |
387,199 |
|
$ |
387,183 |
|
$ |
375,374 |
|
$ |
387,243 |
|
$ |
368,424 |
|
|||||
Return on average shareholders' equity |
|
(42.11 |
%) |
|
0.20 |
% |
|
7.32 |
% |
|
(13.80 |
%) |
|
6.42 |
% |
|||||
Effect of goodwill |
|
(0.51 |
%) |
|
0.00 |
% |
|
0.09 |
% |
|
(0.17 |
%) |
|
0.09 |
% |
|||||
Return on average tangible common equity |
|
(42.62 |
%) |
|
0.20 |
% |
|
7.41 |
% |
|
(13.97 |
%) |
|
6.51 |
% |
|||||
Total interest income | $ |
84,388 |
|
$ |
80,886 |
|
$ |
74,990 |
|
$ |
242,103 |
|
$ |
214,116 |
|
|||||
Adjustments: | ||||||||||||||||||||
Fully-taxable equivalent adjustments 1 |
|
1,158 |
|
|
1,157 |
|
|
1,133 |
|
|
3,484 |
|
|
3,498 |
|
|||||
Total interest income - FTE | $ |
85,546 |
|
$ |
82,043 |
|
$ |
76,123 |
|
$ |
245,587 |
|
$ |
217,614 |
|
|||||
Net interest income | $ |
30,352 |
|
$ |
27,990 |
|
$ |
21,765 |
|
$ |
83,438 |
|
$ |
63,826 |
|
|||||
Adjustments: | ||||||||||||||||||||
Fully-taxable equivalent adjustments 1 |
|
1,158 |
|
|
1,157 |
|
|
1,133 |
|
|
3,484 |
|
|
3,498 |
|
|||||
Net interest income - FTE | $ |
31,510 |
|
$ |
29,147 |
|
$ |
22,898 |
|
$ |
86,922 |
|
$ |
67,324 |
|
|||||
Net interest margin |
|
2.04 |
% |
|
1.96 |
% |
|
1.62 |
% |
|
1.94 |
% |
|
1.67 |
% |
|||||
Effect of fully-taxable equivalent adjustments 1 |
|
0.08 |
% |
|
0.08 |
% |
|
0.08 |
% |
|
0.08 |
% |
|
0.07 |
% |
|||||
Net interest margin - FTE |
|
2.12 |
% |
|
2.04 |
% |
|
1.70 |
% |
|
2.02 |
% |
|
1.74 |
% |
|||||
1 Assuming a 21% tax rate |
First Internet Bancorp | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
September 30 |
|
June 30 |
|
September 30 |
|
September 30 |
|
September 30 |
||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Total revenue - GAAP | $ |
5,705 |
|
$ |
33,547 |
|
$ |
33,794 |
|
$ |
74,775 |
|
$ |
95,235 |
|
|||||
Adjustments: | ||||||||||||||||||||
Loss on sale of loans |
|
37,823 |
|
|
- |
|
|
- |
|
|
37,823 |
|
|
- |
|
|||||
Adjusted total revenue | $ |
43,528 |
|
$ |
33,547 |
|
$ |
33,794 |
|
$ |
112,598 |
|
$ |
95,235 |
|
|||||
Net (loss) income - GAAP | $ |
(41,593 |
) |
$ |
193 |
|
$ |
6,990 |
|
$ |
(40,457 |
) |
$ |
17,946 |
|
|||||
Adjustments:1 | ||||||||||||||||||||
Provision for credit losses |
|
34,789 |
|
|
13,608 |
|
|
3,390 |
|
|
60,330 |
|
|
9,869 |
|
|||||
Income tax (benefit) provision |
|
(12,950 |
) |
|
(2,054 |
) |
|
620 |
|
|
(15,914 |
) |
|
1,267 |
|
|||||
Pre-tax, pre-provision (loss) income | $ |
(19,754 |
) |
$ |
11,747 |
|
$ |
11,000 |
|
$ |
3,959 |
|
$ |
29,082 |
|
|||||
Pre-tax, pre-provision (loss) income | $ |
(19,754 |
) |
$ |
11,747 |
|
$ |
11,000 |
|
$ |
3,959 |
|
$ |
29,082 |
|
|||||
Adjustments:1 | ||||||||||||||||||||
Loss on sale of loans |
|
37,823 |
|
|
- |
|
|
- |
|
|
37,823 |
|
|
- |
|
|||||
Adjusted pre-tax, pre-provision income | $ |
18,069 |
|
$ |
11,747 |
|
$ |
11,000 |
|
$ |
41,782 |
|
$ |
29,082 |
|
|||||
Noninterest (loss) income - GAAP | $ |
(24,647 |
) |
$ |
5,557 |
|
$ |
12,029 |
|
$ |
(8,663 |
) |
$ |
31,409 |
|
|||||
Adjustments: | ||||||||||||||||||||
Loss on sale of loans |
|
37,823 |
|
|
- |
|
|
- |
|
|
37,823 |
|
|
- |
|
|||||
Adjusted noninterest income | $ |
13,176 |
|
$ |
5,557 |
|
$ |
12,029 |
|
$ |
29,160 |
|
$ |
31,409 |
|
|||||
Noninterest expense - GAAP | $ |
25,459 |
|
$ |
21,800 |
|
$ |
22,794 |
|
$ |
70,816 |
|
$ |
66,153 |
|
|||||
Adjustments: | ||||||||||||||||||||
IT termination fees |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(452 |
) |
|||||
Anniversary expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(120 |
) |
|||||
Adjusted noninterest expense | $ |
25,459 |
|
$ |
21,800 |
|
$ |
22,794 |
|
$ |
70,816 |
|
$ |
65,581 |
|
|||||
(Loss) income before income taxes - GAAP | $ |
(54,543 |
) |
$ |
(1,861 |
) |
$ |
7,610 |
|
$ |
(56,371 |
) |
$ |
19,213 |
|
|||||
Adjustments: | ||||||||||||||||||||
Loss on sale of loans |
|
37,823 |
|
|
- |
|
|
- |
|
|
37,823 |
|
|
- |
|
|||||
IT termination fees |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
452 |
|
|||||
Anniversary expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
120 |
|
|||||
Adjusted (loss) income before income taxes | $ |
(16,720 |
) |
$ |
(1,861 |
) |
$ |
7,610 |
|
$ |
(18,548 |
) |
$ |
19,785 |
|
|||||
Income tax (benefit) provision- GAAP | $ |
(12,950 |
) |
$ |
(2,054 |
) |
$ |
620 |
|
$ |
(15,914 |
) |
$ |
1,267 |
|
|||||
Adjustments:1 | ||||||||||||||||||||
Loss on sale of loans |
|
8,699 |
|
|
- |
|
|
- |
|
|
8,699 |
|
|
- |
|
|||||
IT termination fees |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
95 |
|
|||||
Anniversary expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
25 |
|
|||||
Adjusted income tax (benefit) provision | $ |
(4,251 |
) |
$ |
(2,054 |
) |
$ |
620 |
|
$ |
(7,215 |
) |
$ |
1,387 |
|
|||||
Net (loss) income - GAAP | $ |
(41,593 |
) |
$ |
193 |
|
$ |
6,990 |
|
$ |
(40,457 |
) |
$ |
17,946 |
|
|||||
Adjustments: | ||||||||||||||||||||
Loss on sale of loans |
|
29,124 |
|
|
- |
|
|
- |
|
|
29,124 |
|
|
- |
|
|||||
IT termination fees |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
357 |
|
|||||
Anniversary expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
95 |
|
|||||
Adjusted net (loss) income | $ |
(12,469 |
) |
$ |
193 |
|
$ |
6,990 |
$ |
(11,333 |
) |
$ |
18,398 |
|
||||||
1 Assuming a 21% tax rate |
First Internet Bancorp | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
September 30 |
|
June 30 |
|
September 30 |
|
September 30 |
|
September 30 |
||||||||||||
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Diluted average common shares outstanding |
|
8,742,052 |
|
|
8,760,374 |
|
|
8,768,731 |
|
|
8,730,519 |
|
|
8,756,544 |
|
|||||
Diluted (loss) earnings per share - GAAP | $ |
(4.76 |
) |
$ |
0.02 |
|
$ |
0.80 |
|
$ |
(4.63 |
) |
$ |
2.05 |
|
|||||
Adjustments: | ||||||||||||||||||||
Effect of loss on sale of loans |
|
3.33 |
|
|
- |
|
|
- |
|
|
3.34 |
|
|
- |
|
|||||
Effect of IT termination fees |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0.04 |
|
|||||
Effect of anniversary expenses |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0.01 |
|
|||||
Adjusted diluted (loss) earnings per share | $ |
(1.43 |
) |
$ |
0.02 |
|
$ |
0.80 |
|
$ |
(1.29 |
) |
$ |
2.10 |
|
|||||
Return on average assets |
|
(2.71 |
%) |
|
0.01 |
% |
|
0.50 |
% |
|
(0.91 |
%) |
|
0.45 |
% |
|||||
Effect of loss on sale of loans |
|
1.90 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.66 |
% |
|
0.00 |
% |
|||||
Effect of IT termination fees |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.01 |
% |
|||||
Effect of anniversary expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|||||
Adjusted return on average assets |
|
(0.81 |
%) |
|
0.01 |
% |
|
0.50 |
% |
|
(0.25 |
%) |
|
0.46 |
% |
|||||
Return on average shareholders' equity |
|
(42.11 |
%) |
|
0.20 |
% |
|
7.32 |
% |
|
(13.80 |
%) |
|
6.42 |
% |
|||||
Effect of loss on sale of loans |
|
29.48 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
9.94 |
% |
|
0.00 |
% |
|||||
Effect of IT termination fees |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.13 |
% |
|||||
Effect of anniversary expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.03 |
% |
|||||
Adjusted return on average shareholders' equity |
|
(12.63 |
%) |
|
0.20 |
% |
|
7.32 |
% |
|
(3.86 |
%) |
|
6.58 |
% |
|||||
Return on average tangible common equity |
|
(42.62 |
%) |
|
0.20 |
% |
|
7.41 |
% |
|
(13.97 |
%) |
|
6.51 |
% |
|||||
Effect of loss on sale of loans |
|
29.84 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
10.06 |
% |
|
0.00 |
% |
|||||
Effect of IT termination fees |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.13 |
% |
|||||
Effect of anniversary expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.03 |
% |
|||||
Adjusted return on average tangible common equity |
|
(12.78 |
%) |
|
0.20 |
% |
|
7.41 |
% |
|
(3.91 |
%) |
|
6.67 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251021662352/en/
Investors/Analysts
Paula Deemer
Director of Corporate Administration
(317) 428-4628
[email protected]
Media
PANBlast
Zach Weismiller
[email protected]