Northeast Bank Reports Third Quarter Results and Declares Dividend

/EIN News/ -- PORTLAND, Maine, April 29, 2025 (GLOBE NEWSWIRE) -- Northeast Bank (the “Bank”) (NASDAQ: NBN), a Maine-based bank, today reported net income of $18.7 million, or $2.23 per diluted common share, for the quarter ended March 31, 2025, compared to net income of $13.9 million, or $1.83 per diluted common share, for the quarter ended March 31, 2024. Net income for the nine months ended March 31, 2025 was $58.2 million, or $7.07 per diluted common share, compared to $43.1 million, or $5.67 per diluted common share, for the nine months ended March 31, 2024.

The Board of Directors declared a cash dividend of $0.01 per share, payable on May 27, 2025, to shareholders of record as of May 13, 2025.

“We recorded strong loan volume during the third fiscal quarter,” said Rick Wayne, Chief Executive Officer. “Our National Lending Division generated $292.5 million in originated and purchased volume, and our small balance SBA 7(a) program with Newity LLC as our loan service provider has continued to grow, with quarterly originations of $121.3 million, compared to $100.3 million for the quarter ended December 31, 2024 and $29.0 million for the quarter ended March 31, 2024. At March 31, 2025, the loan portfolio, including loans held for sale, totaled $3.80 billion, representing an increase of $1.04 billion, or 37.7%, over June 30, 2024. During the quarter ended March 31, 2025, we sold $73.6 million of the guaranteed portion of our SBA loans, generating a gain on sale of $6.0 million, compared with sales of $64.5 million for a gain on sale of $5.6 million in the quarter ended December 31, 2024. For the quarter, we are reporting earnings of $2.23 per diluted common share, a return on average equity of 16.5%, and a return on average assets of 1.9%.”

As of March 31, 2025, total assets were $4.23 billion, an increase of $1.10 billion, or 35.0%, from total assets of $3.13 billion as of June 30, 2024.

1.   The following table highlights the changes in the loan portfolio, including loans held for sale, for the nine months ended March 31, 2025:

	Loan Portfolio Changes
	March 31, 2025 Balance				June 30, 2024 Balance				Change ($)				Change (%)
	(Dollars in thousands)
National Lending Purchased	$	2,443,822			$	1,708,551			$	735,271				43.03	%
National Lending Originated		1,185,153				981,497				203,656				20.75	%
SBA National		152,319				48,405				103,914				214.68	%
Community Banking		19,495				22,704				(3,209	)			(14.13	%)
Total	$	3,800,789			$	2,761,157			$	1,039,632				37.65	%

Loans generated by the Bank's National Lending Division for the quarter ended March 31, 2025 totaled $292.5 million, which consisted of $74.5 million of purchased loans at an average price of 94.2% of unpaid principal balance, and $218.0 million of originated loans. Loans generated by the Bank’s SBA Division for the quarter ended March 31, 2025 totaled $121.3 million.

An overview of the Bank’s National Lending Division portfolio follows:

	National Lending Portfolio
	Three Months Ended March 31,
	2025												2024
	Purchased				Originated				Total				Purchased				Originated				Total
	(Dollars in thousands)
Loans purchased or originated during the period:
Unpaid principal balance	$	79,144			$	217,983			$	297,127			$	-			$	153,349			$	153,349
Initial net investment basis (1)		74,553				217,983				292,536				-				153,349				153,349
Loan returns during the period:
Yield		8.33%				8.73%				8.46%				8.67%				10.09%				9.19%
Total Return on Purchased Loans (2)		8.43%				N/A				8.43%				8.70%				N/A				8.70%
	Nine Months Ended March 31,
	2025												2024
	Purchased				Originated				Total				Purchased				Originated				Total
	(Dollars in thousands)
Loans purchased or originated during the period:
Unpaid principal balance	$	901,693			$	591,292			$	1,492,985			$	271,741			$	284,876			$	556,617
Initial net investment basis (1)		821,485				591,292				1,412,777				238,477				284,876				523,353
Loan returns during the period:
Yield		8.65%				9.02%				8.77%				8.95%				9.97%				9.34%
Total Return on Purchased Loans (2)		8.70%				N/A				8.70%				8.98%				N/A				8.98%
Total loans as of period end:
Unpaid principal balance	$	2,638,438			$	1,185,153			$	3,823,591			$	1,794,669			$	975,876			$	2,770,545
Net investment basis		2,443,822				1,185,153				3,628,975				1,620,409				975,876				2,596,285
(1) Initial net investment basis on purchased loans is the initial amortized cost basis net of initial allowance for credit losses (credit mark).
(2) The total return on purchased loans represents scheduled accretion, accelerated accretion, gains (losses) on real estate owned, release of allowance for credit losses on purchased loans, and other noninterest income recorded during the period divided by the average invested balance on an annualized basis. The total return on purchased loans does not include the effect of purchased loan charge-offs or recoveries during the period. Total return on purchased loans is considered a non-GAAP financial measure. See reconciliation in below table entitled “Total Return on Purchased Loans.”

2.   Deposits increased by $956.3 million, or 40.9%, from June 30, 2024. The increase was primarily attributable to increases in time deposits of $943.5 million, or 72.2%. The significant drivers in the change in time deposits were the increase in brokered time deposits, which increased by $818.8 million, and Community Banking Division time deposits, which increased by $105.3 million compared to June 30, 2024.

3.   Federal Home Loan Bank (“FHLB”) advances increased by $33.4 million, or 9.7%, from June 30, 2024. The increase was attributable to one new short-term borrowing, partially offset by net paydowns on amortizing advances.

4.   Shareholders’ equity increased by $90.9 million, or 24.1%, from June 30, 2024, primarily due to net income of $58.2 million and $31.3 million of net proceeds on shares issued in connection with the Bank’s at-the-market (“ATM”) program.

Net income increased by $4.8 million to $18.7 million for the quarter ended March 31, 2025, compared to net income of $13.9 million for the quarter ended March 31, 2024.

1.   Net interest and dividend income before provision for credit losses increased by $9.5 million to $46.0 million for the quarter ended March 31, 2025, compared to $36.5 million for the quarter ended March 31, 2024. The increase was primarily due to the following:

• An increase in interest income earned on loans of $15.8 million, primarily due to higher average balances in the National Lending Division purchased and Small Business Administration (“SBA”) portfolios, partially offset by lower rates earned across the portfolio; and
• An increase in interest income earned on short-term investments of $965 thousand, due to higher average balances, partially offset by lower rates earned; partially offset by,
• An increase in deposit interest expense of $7.3 million, primarily due to higher average balances, partially offset by lower rates on interest-bearing deposits.

The following table summarizes interest income and related yields recognized on the loan portfolios:

	Interest Income and Yield on Loans
	Three Months Ended March 31,
	2025											2024
	Average				Interest							Average				Interest
	Balance (1)				Income				Yield			Balance (1)				Income				Yield
	(Dollars in thousands)
Community Banking	$	20,074			$	349			7.05	%		$	24,640			$	387			6.32	%
SBA National		121,521				2,975			9.93	%			35,848				1,159			13.00	%
National Lending:
Originated		1,120,756				24,120			8.73	%			953,401				23,909			10.09	%
Purchased		2,387,715				49,034			8.33	%			1,635,494				35,260			8.67	%
Total National Lending		3,508,471				73,154			8.46	%			2,588,895				59,169			9.19	%
Total	$	3,650,066			$	76,478			8.50	%		$	2,649,383			$	60,715			9.22	%
	Nine Months Ended March 31,
	2025											2024
	Average				Interest							Average				Interest
	Balance (1)				Income				Yield			Balance (1)				Income				Yield
	(Dollars in thousands)
Community Banking	$	21,330			$	1,088			6.79	%		$	25,786			$	1,242			6.41	%
SBA National		91,481				8,145			11.86	%			30,125				2,833			12.52	%
National Lending:
Originated		1,052,656				71,297			9.02	%			951,129				71,284			9.97	%
Purchased		2,183,068				141,831			8.65	%			1,558,362				104,780			8.95	%
Total National Lending		3,235,724				213,128			8.77	%			2,509,491				176,064			9.34	%
Total	$	3,348,535			$	222,361			8.85	%		$	2,565,402			$	180,139			9.35	%
(1)   Includes loans held for sale.

The components of total income on purchased loans are set forth in the table below entitled “Total Return on Purchased Loans.” When compared to the quarter ended March 31, 2024, transactional income increased by $113 thousand for the quarter ended March 31, 2025, and regularly scheduled interest and accretion increased by $14.1 million primarily due to the increase in average balances. The total return on purchased loans for the quarter ended March 31, 2025 was 8.4%, a decrease from 8.7% for the quarter ended March 31, 2024. The following table details the total return on purchased loans:

	Total Return on Purchased Loans
	Three Months Ended March 31,
	2025							2024
	Income				Return (1)			Income					Return (1)
	(Dollars in thousands)
Regularly scheduled interest and accretion	$	48,149			8.18	%		$	34,045				8.37		%
Transactional income:
Release of allowance for credit losses on purchased loans		573			0.10	%			130				0.03		%
Accelerated accretion and loan fees		885			0.15	%			1,215				0.30		%
Total transactional income		1,458			0.25	%			1,345				0.33		%
Total	$	49,607			8.43	%		$	35,390				8.70		%
	Nine Months Ended March 31,
	2025							2024
	Income				Return (1)			Income						Return (1)
	(Dollars in thousands)
Regularly scheduled interest and accretion	$	136,055			8.30	%		$	98,505					8.41	%
Transactional income:
Release of allowance for credit losses on purchased loans		734			0.05	%			356					0.03	%
Accelerated accretion and loan fees		5,775			0.35	%			6,275					0.54	%
Total transactional income		6,509			0.40	%			6,631					0.57	%
Total	$	142,564			8.70	%		$	105,136					8.98	%
(1)   The total return on purchased loans represents scheduled accretion, accelerated accretion, and gains (losses) on real estate owned, and release of allowance for credit losses on purchased loans recorded during the period divided by the average invested balance on an annualized basis. The total return does not include the effect of purchased loan charge-offs or recoveries in the quarter. Total return is considered a non-GAAP financial measure.

2.   Provision for credit losses increased by $2.3 million to $2.9 million for the quarter ended March 31, 2025, compared to $596 thousand in the quarter ended March 31, 2024. The increase was primarily related to loan growth and increased reserves on the unguaranteed portion of the SBA portfolio.

3.   Noninterest income increased by $5.1 million for the quarter ended March 31, 2025, compared to the quarter ended March 31, 2024, primarily due to an increase in gain on sale of SBA loans of $5.0 million, due to the sale of $73.6 million in SBA loans during the quarter ended March 31, 2025 as compared to the sale of $18.9 million during the quarter ended March 31, 2024.

4.   Noninterest expense increased by $3.7 million for the quarter ended March 31, 2025 compared to the quarter ended March 31, 2024, primarily due to the following:

• An increase in salaries and employee benefits expense of $1.7 million, primarily due to increases in regular, stock compensation expense and incentive compensation expense;
• An increase in loan expense of $1.5 million primarily related to increased expenses in connection with the origination of SBA 7(a) loans; and
• An increase in Federal Deposit Insurance Corporation (the “FDIC”) insurance expense of $195 thousand, due to the growth of the Bank’s asset size and an increased assessment rate.

5.   Income tax expense increased by $3.7 million to $10.8 million, or an effective tax rate of 36.7%, for the quarter ended March 31, 2025, compared to $7.2 million, or an effective tax rate of 34.1%, for the quarter ended March 31, 2024. The increase in effective tax rate is primarily due to projected changes in income apportionment for state taxes and increased projections of the required write-down of the Bank’s deferred tax asset as a result of a change in Massachusetts income tax law.

As of March 31, 2025, nonperforming assets totaled $33.4 million, or 0.79% of total assets, compared to $28.3 million, or 0.90% of total assets, as of June 30, 2024.

As of March 31, 2025, past due loans totaled $34.0 million, or 0.91% of total loans, compared to past due loans totaling $26.3 million, or 0.95% of total loans, as of June 30, 2024.

As of March 31, 2025, the Bank’s Tier 1 leverage capital ratio was 11.5%, compared to 12.3% at June 30, 2024, and the Total risk-based capital ratio was 14.0% at March 31, 2025, compared to 14.8% at June 30, 2024. Capital ratios decreased primarily due to the increase in risk-weighted assets and average assets from significant loan growth during the nine months ended March 31, 2025, partially offset by increased retained earnings and additional capital raised under the Bank’s ATM program.

Investor Call Information
Rick Wayne, Chief Executive Officer, Richard Cohen, Chief Financial Officer, and Pat Dignan, Chief Operating Officer and Chief Credit Officer of Northeast Bank, will host a conference call to discuss third quarter earnings and business outlook at 10:00 a.m. Eastern Time on Wednesday, April 30^th. To access the conference call by phone, please go to this link (Phone Registration), and you will be provided with dial in details. The call will be available via live webcast, which can be viewed by accessing the Bank’s website at www.northeastbank.com and clicking on the About Us - Investor Relations section. To listen to the webcast, attendees are encouraged to visit the website at least fifteen minutes early to register, download and install any necessary audio software. Please note there will also be a slide presentation that will accompany the webcast. For those who cannot listen to the live broadcast, a replay will be available online for one year at www.northeastbank.com.

About Northeast Bank
Northeast Bank (NASDAQ: NBN) is a bank headquartered in Portland, Maine. We offer personal and business banking services to the Maine market via seven branches. Our National Lending Division purchases and originates commercial loans on a nationwide basis. ableBanking, a division of Northeast Bank, offers online savings products to consumers nationwide. Information regarding Northeast Bank can be found at www.northeastbank.com.

Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures, including tangible common shareholders’ equity, tangible book value per share, total return on purchased loans, and efficiency ratio. The Bank’s management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

---

Forward-Looking Statements
Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in other documents we file with the FDIC, in our annual reports to our shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. Although the Bank believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, contingencies, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Bank’s control. The Bank’s actual results could differ materially from those expressed or implied by such the forward-looking statements as a result of, among other factors, changes in interest rates and real estate values; changes in employment levels, general business and economic conditions on a national basis and in the local markets in which the Bank operates; changes in customer behavior due to changing business and economic conditions (including the impact of recently imposed tariffs by the U.S. Administration and foreign governments, inflation and concerns about liquidity) or legislative or regulatory initiatives; the possibility that future credits losses are higher than currently expected due to changes in economic assumptions, customer behavior or adverse economic developments; turbulence in the capital and debt markets; competitive pressures from other financial institutions; changes in loan defaults and charge-off rates; changes in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; changes in legislation and regulation under the new U.S. presidential administration; operational risks including, but not limited to, cybersecurity, fraud, natural disasters, climate change and future pandemics; the risk that the Bank may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Bank’s financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Bank’s Annual Report on Form 10-K, as amended by Amendment No. 1 to the Annual Report on Form 10-K/A for the year ended June 30, 2024 as updated in the Bank’s Quarterly Reports on Form 10-Q and other filings submitted to the FDIC. These statements speak only as of the date of this release and the Bank does not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events.

NBN-F

NORTHEAST BANK
BALANCE SHEETS
(Unaudited)
(Dollars in thousands, except share and per share data)
	March 31, 2025				June 30, 2024
Assets
Cash and due from banks	$	2,443			$	2,711
Short-term investments		341,633				239,447
Total cash and cash equivalents		344,076				242,158
Available-for-sale debt securities, at fair value		21,473				48,978
Equity securities, at fair value		7,314				7,013
Total investment securities		28,787				55,991
SBA loans held for sale		60,339				14,506
Loans:
Commercial real estate		2,764,809				2,028,280
Commercial and industrial		852,985				618,846
Residential real estate		122,466				99,234
Consumer		190				291
Total loans		3,740,450				2,746,651
Less: Allowance for credit losses		46,024				26,709
Loans, net		3,694,426				2,719,942
Premises and equipment, net		25,338				27,144
Real estate owned and other possessed collateral, net		1,200				-
Federal Home Loan Bank stock, at cost		16,106				15,751
Loan servicing rights, net		810				984
Bank-owned life insurance		19,203				18,830
Accrued interest receivable		17,445				15,163
Other assets		20,772				21,734
Total assets	$	4,228,502			$	3,132,203
Liabilities and Shareholders' Equity
Deposits:
Demand	$	154,540			$	146,727
Savings and interest checking		796,762				732,029
Money market		94,837				154,504
Time		2,249,654				1,306,203
Total deposits		3,295,793				2,339,463
Federal Home Loan Bank and other advances		378,543				345,190
Lease liability		19,465				20,252
Other liabilities		67,185				50,664
Total liabilities		3,760,986				2,755,569
Commitments and contingencies		-				-
Shareholders' equity
Preferred stock, $1.00 par value, 1,000,000 shares authorized; no shares
issued and outstanding at March 31, 2025 and June 30, 2024		-				-
Voting common stock, $1.00 par value, 25,000,000 shares authorized;
8,525,362 and 8,127,690 shares issued and outstanding at
March 31, 2025 and June 30, 2024, respectively		8,525				8,128
Non-voting common stock, $1.00 par value, 3,000,000 shares authorized;
No shares issued and outstanding at March 31, 2025 and June 30, 2024		-				-
Additional paid-in capital		97,078				64,762
Retained earnings		361,901				303,927
Accumulated other comprehensive income (loss)		12				(183	)
Total shareholders' equity		467,516				376,634
Total liabilities and shareholders' equity	$	4,228,502			$	3,132,203

NORTHEAST BANK
STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousands, except share and per share data)
	Three Months Ended March 31,									Nine Months Ended March 31,
	2025					2024				2025				2024
Interest and dividend income:
Interest and fees on loans		$	76,478			$	60,715			$	222,361			$	180,139
Interest on available-for-sale securities			352				596				1,383				1,639
Other interest and dividend income			3,996				3,179				12,104				9,541
Total interest and dividend income			80,826				64,490				235,848				191,319
Interest expense:
Deposits			30,593				23,340				89,959				63,772
Federal Home Loan Bank advances			4,057				4,401				11,754				16,247
Obligation under capital lease agreements			225				237				691				664
Total interest expense			34,875				27,978				102,404				80,683
Net interest and dividend income before provision for credit losses			45,951				36,512				133,444				110,636
Provision for credit losses			2,908				596				5,275				1,221
Net interest and dividend income after provision for credit losses			43,043				35,916				128,169				109,415
Noninterest income:
Fees for other services to customers			362				320				1,197				1,218
Gain on sales of SBA loans			6,014				1,015				14,915				1,837
Net unrealized gain (loss) on equity securities			79				(55	)			106				17
Loss on real estate owned, other repossessed collateral and premises and equipment, net			-				-				-				(9	)
Bank-owned life insurance income			124				116				372				348
Correspondent fee income			16				40				69				183
Other noninterest income			24				106				28				194
Total noninterest income			6,619				1,542				16,687				3,788
Noninterest expense:
Salaries and employee benefits			12,477				10,784				34,947				30,409
Occupancy and equipment expense			1,275				1,072				3,456				3,277
Professional fees			669				503				1,985				1,784
Data processing fees			1,496				1,376				4,605				3,823
Marketing expense			89				256				318				738
Loan acquisition and collection expense			2,270				813				5,626				2,402
FDIC insurance expense			468				273				1,756				917
Other noninterest expense			1,399				1,352				4,203				4,138
Total noninterest expense			20,143				16,429				56,896				47,488
Income before income tax expense			29,519				21,029				87,960				65,715
Income tax expense			10,838				7,164				29,734				22,624
Net income		$	18,681			$	13,865			$	58,226			$	43,091
Weighted-average shares outstanding:
Basic			8,216,746				7,509,320				8,047,775				7,510,065
Diluted			8,394,964				7,595,124				8,232,435				7,602,844
Earnings per common share:
Basic		$	2.27			$	1.85			$	7.24			$	5.74
Diluted			2.23				1.83				7.07				5.67
Cash dividends declared per common share		$	0.01			$	0.01			$	0.03			$	0.03

NORTHEAST BANK
AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
(Unaudited)
(Dollars in thousands)
	Three Months Ended March 31,
	2025											2024
					Interest				Average							Interest				Average
	Average				Income/				Yield/			Average				Income/				Yield/
	Balance				Expense				Rate			Balance				Expense				Rate
Assets:
Interest-earning assets:
Investment securities	$	32,963			$	352			4.33	%		$	60,211			$	596			3.98	%
Loans (1) (2) (3)		3,650,066				76,478			8.50	%			2,649,383				60,715			9.22	%
Federal Home Loan Bank stock		16,657				301			7.33	%			17,636				449			10.24	%
Short-term investments (4)		336,877				3,695			4.45	%			204,869				2,730			5.36	%
Total interest-earning assets		4,036,563				80,826			8.12	%			2,932,099				64,490			8.85	%
Cash and due from banks		2,332											2,446
Other non-interest earning assets		39,847											50,227
Total assets	$	4,078,742										$	2,984,772
Liabilities & Shareholders' Equity:
Interest-bearing liabilities:
NOW accounts	$	566,932			$	5,190			3.71	%		$	524,301			$	5,767			4.42	%
Money market accounts		116,647				754			2.62	%			190,379				1,619			3.42	%
Savings accounts		198,094				1,365			2.79	%			140,737				1,126			3.22	%
Time deposits		2,129,320				23,284			4.43	%			1,185,558				14,828			5.03	%
Total interest-bearing deposits		3,010,993				30,593			4.12	%			2,040,975				23,340			4.60	%
Federal Home Loan Bank advances		372,029				4,057			4.42	%			396,130				4,401			4.47	%
Lease liability		19,340				225			4.72	%			20,981				237			4.54	%
Total interest-bearing liabilities		3,402,362				34,875			4.16	%			2,458,086				27,978			4.58	%
Non-interest bearing liabilities:
Demand deposits and escrow accounts		183,348											163,042
Other liabilities		33,025											24,571
Total liabilities		3,618,735											2,645,699
Shareholders' equity		460,007											339,073
Total liabilities and shareholders' equity	$	4,078,742										$	2,984,772
Net interest income					$	45,951										$	36,512
Interest rate spread									3.96	%										4.27	%
Net interest margin (5)									4.62	%										5.01	%
Cost of funds (6)									3.94	%										4.29	%
(1) Interest income and yield are stated on a fully tax-equivalent basis using the statutory tax rate.
(2) Includes loans held for sale.
(3) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.
(4) Short-term investments include FHLB overnight deposits and other interest-bearing deposits.
(5) Net interest margin is calculated as net interest income divided by total interest-earning assets.
(6) Cost of funds is calculated as total interest expense divided by total interest-bearing liabilities plus demand deposits and escrow accounts.

NORTHEAST BANK
AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS
(Unaudited)
(Dollars in thousands)
	Nine Months Ended March 31,
	2025											2024
					Interest				Average							Interest				Average
	Average				Income/				Yield/			Average				Income/				Yield/
	Balance				Expense				Rate			Balance				Expense				Rate
Assets:
Interest-earning assets:
Investment securities	$	42,865			$	1,383			4.30	%		$	60,060			$	1,639			3.63	%
Loans (1) (2) (3)		3,348,535				222,361			8.85	%			2,565,402				180,139			9.35	%
Federal Home Loan Bank stock		16,190				977			8.04	%			20,415				1,331			8.68	%
Short-term investments (4)		302,262				11,127			4.90	%			204,252				8,210			5.35	%
Total interest-earning assets		3,709,852				235,848			8.47	%			2,850,129				191,319			8.93	%
Cash and due from banks		2,219											2,482
Other non-interest earning assets		55,078											58,609
Total assets	$	3,767,149										$	2,911,220
Liabilities & Shareholders' Equity:
Interest-bearing liabilities:
NOW accounts	$	570,906			$	17,014			3.97	%		$	507,594			$	16,548			4.34	%
Money market accounts		131,481				2,972			3.01	%			226,072				5,760			3.39	%
Savings accounts		188,053				4,575			3.24	%			118,044				2,603			2.93	%
Time deposits		1,864,771				65,398			4.67	%			1,061,399				38,861			4.87	%
Total interest-bearing deposits		2,755,211				89,959			4.35	%			1,913,109				63,772			4.44	%
Federal Home Loan Bank advances		357,020				11,754			4.39	%			463,065				16,247			4.67	%
Lease liability		19,655				691			4.68	%			21,373				664			4.13	%
Total interest-bearing liabilities		3,131,886				102,404			4.36	%			2,397,547				80,683			4.48	%
Non-interest bearing liabilities:
Demand deposits and escrow accounts		182,877											166,955
Other liabilities		29,877											24,388
Total liabilities		3,344,640											2,588,890
Shareholders' equity		422,509											322,330
Total liabilities and shareholders' equity	$	3,767,149										$	2,911,220
Net interest income					$	133,444										$	110,636
Interest rate spread									4.11	%										4.45	%
Net interest margin (5)									4.79	%										5.17	%
Cost of funds (6)									4.12	%										4.19	%
(1) Interest income and yield are stated on a fully tax-equivalent basis using the statutory tax rate.
(2) Includes loans held for sale.
(3) Nonaccrual loans are included in the computation of average, but unpaid interest has not been included for purposes of determining interest income.
(4) Short-term investments include FHLB overnight deposits and other interest-bearing deposits.
(5) Net interest margin is calculated as net interest income divided by total interest-earning assets.
(6) Cost of funds is calculated as total interest expense divided by total interest-bearing liabilities plus demand deposits and escrow accounts.

NORTHEAST BANK
SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA
(Unaudited)
(Dollars in thousands, except share and per share data)
	Three Months Ended
	March 31, 2025				December 31, 2024				September 30, 2024				June 30, 2024				March 31, 2024
Net interest income	$	45,951			$	48,490			$	39,000			$	37,935			$	36,512
Provision for credit losses		2,908				1,944				422				547				596
Noninterest income		6,619				5,949				4,119				2,092				1,542
Noninterest expense		20,143				19,066				17,685				17,079				16,429
Net income		18,681				22,440				17,106				15,140				13,865
Weighted-average common shares outstanding:
Basic		8,216,746				8,044,345				7,886,148				7,765,868				7,509,320
Diluted		8,394,964				8,197,568				8,108,688				7,910,692				7,595,124
Earnings per common share:
Basic	$	2.27			$	2.79			$	2.17			$	1.95			$	1.85
Diluted		2.23				2.74				2.11				1.91				1.83
Dividends declared per common share	$	0.01			$	0.01			$	0.01			$	0.01			$	0.01
Return on average assets		1.86%				2.24%				2.09%				1.99%				1.87%
Return on average equity		16.47%				21.14%				17.53%				16.56%				16.45%
Net interest rate spread (1)		3.96%				4.21%				4.18%				4.41%				4.27%
Net interest margin (2)		4.62%				4.88%				4.90%				5.13%				5.01%
Efficiency ratio (non-GAAP) (3)		38.32%				35.02%				41.01%				42.67%				43.17%
Noninterest expense to average total assets		2.00%				1.90%				2.16%				2.24%				2.21%
Average interest-earning assets to average interest-bearing liabilities		118.64%				118.24%				118.48%				118.78%				119.28%
	As of:
	March 31, 2025				December 31, 2024				September 30, 2024				June 30, 2024				March 31, 2024
Nonperforming loans:
Originated portfolio:
Residential real estate	$	2,407			$	2,446			$	3,976			$	2,502			$	2,573
Commercial real estate		3,197				3,662				4,682				1,407				2,075
Commercial and industrial		6,945				6,696				6,684				6,520				6,928
Consumer		3				5				-				-				-
Total originated portfolio		12,552				12,809				15,342				10,429				11,576
Total purchased portfolio		19,680				17,257				21,830				17,832				16,370
Total nonperforming loans		32,232				30,066				37,172				28,261				27,946
Real estate owned and other repossessed collateral, net		1,200				1,200				-				-				-
Total nonperforming assets	$	33,432			$	31,266			$	37,172			$	28,261			$	27,946
Past due loans to total loans		0.91%				0.85%				0.89%				0.95%				1.13%
Nonperforming loans to total loans		0.86%				0.84%				1.06%				1.02%				1.05%
Nonperforming assets to total assets		0.79%				0.77%				0.94%				0.90%				0.93%
Allowance for credit losses to total loans		1.23%				1.25%				1.25%				0.97%				0.98%
Allowance for credit losses to nonperforming loans		142.79%				148.92%				117.40%				94.51%				92.83%
Net charge-offs (recoveries)	$	2,082			$	869			$	1,604			$	1,347			$	2,225
Commercial real estate loans to total capital (4)		521.47%				542.12%				604.38%				482.13%				509.08%
Net loans to deposits		112.10%				112.52%				110.70%				116.88%				118.15%
Purchased loans to total loans		65.33%				66.63%				69.11%				61.88%				60.99%
Equity to total assets		11.06%				10.88%				9.96%				12.02%				11.73%
Common equity tier 1 capital ratio		12.72%				12.66%				11.45%				13.84%				13.24%
Total risk-based capital ratio		13.97%				13.91%				12.70%				14.82%				14.22%
Tier 1 leverage capital ratio		11.45%				11.16%				12.06%				12.30%				11.79%
Total shareholders’ equity	$	467,516			$	444,101			$	392,557			$	376,634			$	351,913
Less: Preferred stock		-				-				-				-				-
Common shareholders’ equity		467,516				444,101				392,557				376,634				351,913
Less: Intangible assets (5)		-				-				-				-				-
Tangible common shareholders' equity (non-GAAP)	$	467,516			$	444,101			$	392,557			$	376,634			$	351,913
Common shares outstanding		8,525,362				8,492,856				8,212,026				8,127,690				7,977,690
Book value per common share	$	54.84			$	52.29			$	47.80			$	46.34			$	44.11
Tangible book value per share (non-GAAP) (6)		54.84				52.29				47.80				46.34				44.11
(1) The net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the period.
(2) The net interest margin represents net interest income as a percent of average interest-earning assets for the period.
(3) The efficiency ratio represents noninterest expense divided by the sum of net interest income (before the credit loss provision) plus noninterest income.
(4) For purposes of calculating this ratio, commercial real estate includes all non-owner occupied commercial real estate loans defined as such by regulatory guidance, including all land development and construction loans.
(5) Includes the loan servicing rights asset.
(6) Tangible book value per share represents total shareholders’ equity less the sum of preferred stock and intangible assets divided by common shares outstanding.

For More Information:
Richard Cohen, Chief Financial Officer
Northeast Bank, 27 Pearl Street, Portland, Maine 04101
207.786.3245 ext. 3249
www.northeastbank.com