EX-99.1 2 ex99-1.htm EX-99.1

 

Exhibit 99.1

 

Tri-County Financial Group, Inc. Reports Third Quarter 2025 Financial Results

 

MENDOTA, IL, October 28, 2025 Tri-County Financial Group, Inc. (The Company) (OTCQX: TYFG) today announced financial results for the third quarter of 2025.

 

Net income for the third quarter of 2025 was $3.7 million ($1.56 per share), compared to $3.1 million ($1.27 per share) during the third quarter of 2024. Net income was $9.8 million ($4.09 per share) for the nine-month period ending September 30, 2025, compared to $8.0 million ($3.33 per share) for the nine-month period ending September 30, 2024.

 

Net interest income was $13.0 million during the quarter ended September 30, 2025, compared to $10.9 million in the same period of 2024, an increase of 19%.

 

Non-interest income was $4.4 million for the third quarter of 2025, a decrease of $0.1 million, or 1%, compared to $4.5 million during the quarter ended September 30, 2024.

 

Non-interest expense was $12.1 million during the quarter ended September 30, 2025, compared to $11.4 million for the third quarter of 2024, an increase of $0.7 million.

 

Our investment portfolio consists entirely of debt securities classified as available-for-sale; therefore, unrealized gains and losses are fully reported on our balance sheet. None of our securities are classified as held-to-maturity. The investment portfolio increased $7.5 million or 5% year over year and totaled $154.1 million at September 30, 2025.

 

Total loans increased $38.5 million, or 3%, to $1.31 billion at September 30, 2025, from $1.27 billion at September 30, 2024. Nonperforming loans as a percent of total loans were 0.54% as of September 30, 2025, compared to 0.41% at September 30, 2024.

 

The credit loss expense was $0.3 million for the quarter ended September 30, 2025. The allowance for credit loss ended at $14.8 million at September 30, 2025 and represented 1.13% of gross loans, compared to $14.2 million at September 30, 2024 and 1.11% of gross loans. Asset quality continues to remain solid and charge offs remain low.

 

Total deposits decreased by $4.3 million, year-over-year. Total deposits were $1.253 billion at September 30, 2025, which consisted of approximately $28.9 million of brokered deposits. Total deposits were $1.257 billion at September 30, 2024, which consisted of approximately $71.2 million of brokered deposits. Without factoring in brokered deposits, total deposits thus increased approximately $38 million year-over-year. Federal Home Loan Bank (FHLB) advances were $121.9 million and $74.9 million at September 30, 2025 and 2024, respectively.

 

The Company’s capital levels remain solid as of September 30, 2025, with a Tier 1 leverage ratio of 9.91%.

 

On September 9, 2025, the Board of Directors declared a regular dividend of $0.25 per share, payable October 9, 2025, to shareholders of record on September 30, 2025.

 

In announcing the results, President and CEO of First State Bank, Kirk Ross, stated, “Our third quarter results reflected solid earnings with strong growth in net interest income and continued improvement in our net interest margin. As we continue to see repricing in our loan portfolio, we believe solid earnings performance will continue with increased yields on our earning assets and lower funding costs. We remain attentive to our loan strategies and our asset quality remains strong. We are continuing our deposit growth strategies in a competitive market and monitor our local competition to offer competitive rates while continuing to provide exceptional community banking services. We believe that our diversified balance sheet and lines of business are in a strong position.”

 

Tri-County Financial Group, Inc. is the parent holding company for First State Bank, with offices in Mendota, Batavia, Bloomington, Champaign, Geneva, LaMoille, McNabb, North Aurora, Ottawa, Peru, Princeton, Rochelle, Shabbona, St. Charles, Streator, Sycamore, Waterman and West Brooklyn. First State Bank is the parent company of First State Mortgage Services, LLC and First State Insurance. Tri-County Financial Group, Inc. shares are quoted under the symbol TYFG and traded on OTCQX.

 


Note: This press release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Actual results and trends could differ materially from those set forth in such statements due to various factors, including operating; legal and regulatory risks; changing economic and competitive conditions; and other risks and uncertainties.

 

Contact:

 

Lana Eddy, Secretary

leddy@firststatebank.biz

815.538.2265

 

 

 

 

TRI COUNTY FINANCIAL GROUP, INC. & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

QUARTER ENDED SEPTEMBER 30TH

(Unaudited, 000s omitted, except share data)

 

   2025   2024 
         
Interest Income  $21,095   $19,986 
Interest Expense    8,125    9,120 
Net Interest Income   12,970    10,866 
Provision (Recovery) for Credit Losses    253    (170)
Net Interest Income After Provision (Recovery) for Credit Losses   12,717    11,036 
           
Non-Interest Income   4,448    4,511 
FDIC Assessments   170    180 
Non-Interest Expenses    11,952    11,227 
Income Before Income Taxes   5,043    4,140 
           
Applicable Income Taxes   1,331    1,082 
Security Gains (Losses)    -    - 
Net Income (Loss)  $3,712   $3,058 
           
Basic Net Income Per Share  $1.56   $1.27 
Weighted Average Shares Outstanding   2,381,501    2,402,591 

 

 

 

 

TRI-COUNTY FINANCIAL GROUP, INC. & SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited, 000s omitted, except share data)

 

ASSETS  9/30/2025   9/30/2024 
Cash and Due from Banks  $50,834   $46,153 
Federal Funds Sold   1,954    1,465 
Debt Securities Available-for-Sale   154,071    146,550 
Loans and Leases   1,313,027    1,274,499 
Less: Allowance for Credit Losses   (14,815)   (14,205)
Loans, Net   1,298,212    1,260,294 
Premises & Equipment   24,592    25,407 
Intangibles   8,683    8,706 
Other Real Estate Owned   101    241 
Accrued Interest Receivable   9,759    9,482 
Other Assets   38,938    38,269 
           
TOTAL ASSETS  $1,587,144   $1,536,567 
           
LIABILITIES          
Demand Deposits   159,475    154,354 
Interest-bearing Demand Deposits   402,751    397,249 
Savings Deposits   196,742    187,034 
Time Deposits   494,039    518,631 
Total Deposits   1,253,007    1,257,268 
Repurchase Agreements   25,597    27,785 
FHLB and Other Borrowings   121,917    74,917 
Interest Payable   160    160 
Subordinated Debt   9,853    9,828 
Total Repos & Borrowings   157,527    112,690 
Other Liabilities   22,019    21,949 
Dividends Payable   607    491 
TOTAL LIABILITIES  $1,433,160   $1,392,398 
           
STOCKHOLDERS’ EQUITY          
Common Stock   2,376    2,400 
Additional Paid-in-Capital   20,352    21,367 
Retained Earnings   137,777    128,002 
Accumulated Other Comprehensive Loss   (6,521)   (7,600)
TOTAL STOCKHOLDERS’ EQUITY   153,984    144,169 
           
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $1,587,144   $1,536,567 
           
Book Value Per Share  $64.82   $60.08 
Tangible Book Value Per Share  $61.17   $56.45 
Bid Price  $48.71   $41.80 
Period End Outstanding Shares   2,375,518    2,399,758