BANKFIRST CAPITAL CORPORATION Reports Fourth Quarter and Year-End 2025 Earnings of $10.17 Million and $28.68 Million, respectively | BFCC Stock News

, /PRNewswire/ -- BankFirst Capital Corporation (OTCQX: BFCC) ("BankFirst" or the "Company"), parent company of BankFirst Financial Services, Macon, Mississippi (the "Bank"), reported net income of $10.17 million, or $1.74 per common share, for the fourth quarter of 2025, compared to net income of $5.20 million, or $0.83 per common share, for the third quarter of 2025, and compared to net income of $7.67 million, or $1.21 per common share, for the fourth quarter of 2024. The Company also reported net income for the year ended December 31, 2025 of $28.68 million, or $4.62 per common share, compared to net income of $25.54 million, or $4.20 per common share, for the year ended December 31, 2024.Fourth Quarter and Year-End 2025 Highlights:Net income totaled $10.17 million, or $1.74 per common share, in the fourth quarter of 2025 compared to $7.67 million, or $1.21 per common share, in the fourth quarter of 2024. Net income during the fourth quarter was positively impacted by the Company's early adoption of the Financial Accounting Standards Board's Accounting Standards Update ("ASU") 2025-08, as discussed further under "Credit Quality," below.Net interest income totaled $27.87 million in the fourth quarter of 2025 compared to $22.23 million in the fourth quarter of 2024.Total assets increased 17.7% to $3.30 billion at December 31, 2025 from $2.80 billion at December 31, 2024.Total gross loans equaled $2.20 billion at December 31, 2025 which was an increase of 19% from $1.85 billion at December 31, 2024.Total deposits increased 19% to $2.80 billion at December 31, 2025 from $2.36 billion at December 31, 2024.Credit quality remains strong with the ratio of non-performing assets (excluding restructured loans) to total assets equal to 0.45% as of December 30, 2025 compared to 0.61% December 31, 2024.On December 10, 2025, the Company paid a cash dividend of $1.05 per share to shareholders of record as of December 1, 2025.Recent DevelopmentsAs previously reported, on May 21, 2025, the Company's Board of Directors authorized a stock repurchase program pursuant to which the Company may repurchase up to $10.0 million of the outstanding shares of the Company's common stock from time to time through various means, including open market purchases or privately negotiated transactions (the "Stock Repurchase Program"). The Stock Repurchase Program will expire on Thursday, May 21, 2026, subject to the earlier suspension, termination or extension by the Company's Board of Directors, in its sole discretion and without prior notice, or until such time that the funds designated for the Stock Repurchase Program are depleted. During the fourth quarter of 2025, the Company repurchased 104,583 shares under the Stock Repurchase Program. As of December 31, 2025 127,583 shares have been repurchased under the share buyback program authorized in May 2025.As previously disclosed, the Company closed on the issuance of $175.00 million of senior perpetual noncumulative preferred stock (the "Senior Preferred") to the U.S. Department of the Treasury ("Treasury") pursuant to the Emergency Capital Investment Program ("ECIP") in April 2022 and assumed an additional $43.57 million of outstanding Senior Preferred through the Company's acquisition of Mechanics Banc Holding Company, which was effective on January 1, 2023. In addition, the Company assumed an additional $30.0 million of outstanding subordinated note due 2052 (the "Magnolia ECIP Subordinated Note") pursuant to the Company's acquisition of The Magnolia State Corporation, which was effective on July 1, 2025 (the "Magnolia Acquisition"). The Senior Preferred issued to Treasury pays non-cumulative dividends, payable quarterly in arrears on March 15, June 15, September 15 and December 15 of each year beginning on the second dividend payment date after the two-year anniversary of the date of issuance. The dividend rate paid on the Senior Preferred adjusts annually based on certain measurements of the Company's extensions of credit to minority, rural, and urban low-income and underserved communities and low- and moderate-income borrowers. The Company began paying a quarterly dividend to Treasury on June 15, 2024 and the Company paid its seventh consecutive quarterly dividend to Treasury in an amount equal to $777 thousand on December 15, 2025.As previously disclosed, the Company entered into an ECIP Securities Purchase Option Agreement (the "ECIP Option Agreement") with Treasury, pursuant to which Treasury granted to the Company an option to purchase all of the Senior Preferred. The purchase option may not be exercised unless and until at least one of the following "Threshold Conditions" defined under the Option Agreement has been met: (1) over any sixteen consecutive quarters, an average of at least 60% of the Company's Total Originations, as defined in the ECIP Disposition Policy promulgated by the Treasury (the "Policy"), qualifies as "Deep Impact Lending," as defined pursuant to the Policy (the "Deep Impact Condition"); (2) over any twenty-four consecutive quarters, an average of at least 85% of the Company's Total Originations qualifies as "Qualified Lending," as defined pursuant to the Policy (the "Qualified Lending Condition"); or (3) the Senior Preferred has a dividend rate of no more than 0.5% at each of six consecutive Reset Dates, as defined pursuant to the Policy. The earliest possible date by which a Threshold Condition may be met is June 30, 2026. As of December 31, 2025, the Company has met the Qualified Lending Condition for the past 14 consecutive quarters. Assuming the Company continues to satisfy the Qualified Lending Condition, as well as complying with the other ECIP program requirements and completing the necessary ECIP Option Agreement closing conditions, the Company may exercise its option to repurchase the Senior Preferred as early as after the second quarter of 2028 results have been finalized. The Company cautions readers that no assurances can be made regarding (i) the Company's continued satisfaction of any of the Threshold Conditions in future periods, and (ii) the continued availability of the purchase option under the ECIP Option Agreement or the Policy in future periods due to external conditions or factors beyond the Company's control. Furthermore, the Company's future willingness or ability to exercise its option to repurchase the Senior Preferred is not guaranteed.CEO CommentaryMoak Griffin, President and Chief Executive Officer of the Company and the Bank, stated, "The fourth quarter of 2025 was a milestone period for BankFirst as we successfully completed the core data processing systems conversion related to the Magnolia Acquisition in November, fully integrating Magnolia State Bank into our unified platform. We are thrilled to officially operate as one team and are already seeing the benefits of this in our expanded footprint. Our full-year 2025 results reflect the strength of this strategic growth, with net income of $28.68 million and continued net interest margin stability. As we enter 2026, our focus remains on leveraging our increased scale to deliver exceptional value to our customers and shareholders while maintaining the strong credit quality and disciplined cost management that defines BankFirst."Financial Condition and Results of OperationsTotal assets were $3.30 billion at December 31, 2025, compared to $3.34 billion at September 30, 2025, and $2.80 billion at December 31, 2024. The increase is in total assets since December 31, 2024 was primarily due to organic loan growth, and the completion of the Magnolia Acquisition effective on July 1, 2025. Total loans outstanding, net of the allowance for credit losses, as of December 31, 2025 totaled $2.18 billion, compared to $2.17 billion as of September 30, 2025 and $1.83 billion as of December 31, 2024.Total deposits as of December 31, 2025 were $2.80 billion, compared to $2.84 billion at September 30, 2025 and $2.36 billion at December 31, 2024, a decrease of 2% and an increase 19%, respectively. Non-interest-bearing deposits were $606.93 million as of December 31, 2025, compared to $639.10 million as of September 30, 2025, a decrease of 5%, and $538.7 million as of December 31, 2024, an increase of 13%. The increase in total deposits is primarily due to the completion of the Magnolia Acquisition. Non-interest-bearing deposits represented 22% of total deposits as of December 31, 2025.The Company's consolidated cost of funds was 1.93% for the fourth quarter of 2025, compared to 1.90% for the third quarter of 2025 and 1.99% for the fourth quarter 2024. Bank-only cost of funds for the fourth quarter of 2025 was 1.85% compared to 1.84% for the third quarter of 2025 and 1.94% for the fourth quarter of 2024. The Company's consolidated cost of funds and the Bank-only cost of funds remained consistent over the past few quarters. While cost of funds is leveling, the Bank is remaining competitive in its market areas.The ratio of loans to deposits was 78.8% as of December 31, 2025, compared to 77.3% as of September 30, 2025 and 78.7% as of December 31, 2024.Net interest income was $27.87 million for the fourth quarter of 2025, compared to $29.02 million for the third quarter of 2025 and $22.23 million for the fourth quarter of 2024. Net interest margin was 3.74% in the fourth quarter of 2025, a decrease from 4.19% in the third quarter of 2025 and an increase from 3.59% in the fourth quarter of 2024. Yield on interest-earning assets was 5.59% during the fourth quarter of 2025, compared to 6.24% during the third quarter of 2025 and 5.51% during the fourth quarter of 2024. Noninterest income was $7.01 million for the fourth quarter of 2025, compared to $7.11 million for the third quarter of 2025, a decrease of 1%, and compared to $7.79 million for the fourth quarter of 2024, a decrease of 10%. Mortgage banking revenue during the fourth quarter of 2025 was $721 thousand, a decrease of $107 thousand, or 13%, from $828 thousand in the third quarter of 2025, and a decrease of $70 thousand, or 9%, from $791 thousand in the fourth quarter of 2024. During the fourth quarter of 2025, the Bank retained $7.70 million of the $34.51 million in secondary market mortgages originated to hold in-house, compared to $33.02 million secondary market loans originated during the third quarter of 2025, of which $9.86 million were retained to hold-in house, and compared to $34.8 million secondary market loans originated during the fourth quarter of 2024, of which $8.5 million were retained to hold in-house.Noninterest expense was $24.09 million for the fourth quarter of 2025, compared to $23.65 million for the third quarter of 2025 and $19.6 million for the fourth quarter of 2024. During the fourth quarter of 2025, the Company incurred one-time expenses related to the Magnolia Acquisition in the amount of $871 thousand.As of December 31, 2025, tangible common book value per share (non-GAAP) was $23.58. According to OTCQX, there were 258 trades of the Company's shares of common stock during the fourth quarter of 2025 for a total of 145,038 shares and for an aggregate price of approximately $6.69 million. The closing price of the Company's common stock quoted on OTCQX on December 31, 2025 was $47.25 per share. Based on this closing share price, the Company's market capitalization was $251.92 million as of December 31, 2025.Credit Quality For the fourth quarter of 2025, the Company recognized a $2.59 million negative provision for credit losses, a significant decrease from the $5.71 million provision in the prior quarter and the $1.2 million provision in the fourth quarter of 2024. This negative provision during the fourth quarter of 2025 is a direct result of the early adoption of ASU 2025-08, which revises the accounting for purchased loans. The early adoption of ASU 2025-08 allowed for a reversal of $4.14 million of the initial day one credit loss provision previously recorded for the Magnolia Acquisition, thereby eliminating the "day one loss" impact on earnings. The resulting impact of this early adoption increased net income by $2.87 million net of tax during the fourth quarter.The Company recorded $222 thousand of net loan charge-offs in the fourth quarter of 2025, compared to $2.18 million in the third quarter of 2025 and $698 thousand in the fourth quarter of 2024. The ratio of non-performing assets, excluding restructured loans, to total assets was 0.45% for the fourth quarter of 2025, compared to 0.46% for the third quarter of 2025 and 0.61% for the fourth quarter of 2024. The ratio of annualized net charge-offs to average loans for the fourth quarter of 2025 was 0.01% compared to annualized net charge-offs of 0.11% for the third quarter of 2025 and 0.04% for the fourth quarter of 2024. As of December 31, 2025, the allowance for credit losses equaled $28.81 million, compared to $27.58 million as of September 30, 2025, and $23.5 million as of December 31, 2024. Allowance for credit losses as a percentage of total loans was 1.31% at December 31, 2025, compared to 1.25% at September 30, 2025, and 1.27% at December 31, 2024. Allowance for credit losses as a percentage of nonperforming loans was 196% at December 31, 2025, compared to 181% at September 30, 2025, and 137% at December 31, 2024. The Company continues to closely monitor credit quality in light of the economic uncertainty, caused by, among other factors, the prolonged elevated market interest rate environment, emerging signs of softening in the labor market, and the lingering inflationary pressures, as well as the risk of the resurgence of elevated levels of inflation, in the United Stated and our market areas. Accordingly, additional provisions for credit losses may be necessary in future periods.Capital PositionCapital Requirements and the Community Bank Leverage Ratio Framework – Pursuant to federal regulations, bank holding companies and banks, like the Company and the Bank, must maintain capital levels commensurate with the level of risk to which they are exposed, including the volume and severity of problem loans. Federal banking regulations implementing the international regulatory capital framework, referred to as the "Basel III Rules," apply to both depository institutions and (subject to certain exceptions not applicable to the Company) their holding companies. The Basel III Rules also establish a "capital conservation buffer" of 2.5% above the regulatory minimum risk-based capital requirements. The Basel III minimum capital ratios with the full capital conservation buffer are summarized in the table below.Basel IIIMinimum forCapitalAdequacyPurposesBasel IIIAdditionalCapitalConservationBufferBasel III Ratiowith CapitalConservationBufferTotal Risk-Based Capital (total capital to risk weighted assets)8.00 %2.50 %10.50 %Tier 1 Risk-Based Capital (tier 1 to risk weighted assets)6.00 %2.50 %8.50 %Tier 1 Leverage Ratio (tier 1 to average assets)(1)4.00 %N/A4.00 %Common Equity Tier 1 Risk-Based Capital (CET1 to risk weighted assets)4.50 %2.50 %7.00 %__________________________________________ (1)The capital conservation buffer is not applicable to Tier 1 Leverage Ratio.On September 17, 2019, the federal banking agencies jointly finalized a rule intended to simplify the Basel III regulatory capital requirements described above for qualifying community banking organizations that opt into the Community Bank Leverage Ratio ("CBLR") framework, as required by Section 201 of the Economic Growth, Regulatory Relief, and Consumer Protection Act. The final rule became effective on January 1, 2020, and the CBLR framework became available for banks to use beginning with their March 31, 2020 Call Reports. Under the final rule, if a qualifying community banking organization opts into the CBLR framework and meets all requirements under the framework, it will be considered to have met the "well-capitalized" regulatory capital ratio requirements under the "prompt corrective action" regulations promulgated by the federal banking agencies and will not be required to report or calculate risk-based capital under the Basel III Rules. In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio of greater than 9.0%, less than $10 billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities.The Company and the Bank are qualifying community banking organizations and, on June 15, 2022, the Company and the Bank elected to opt into the CBLR framework. The three months ended September 30, 2025 is the first reporting period for which the Company no longer operates under the Small Bank Holding Company Policy Statement of the Board of Governors of the Federal Reserve System (the "Federal Reserve"), at which time the Company became subject to the Federal Reserve's consolidated capital requirements. By electing to opt into the CBLR framework, the Company and the Bank are not required to report or calculate risk-based capital under the Basel III Rules described above. As of December 31, 2025, the Bank's bank-only CBLR amounted to 10.35% and the Company's consolidated CBLR amounted to 10.68%. These levels exceeded the 9.0% minimum CBLR necessary for each of the Company and the Bank to be deemed "well-capitalized."Included in shareholders' equity at December 31, 2025 was an unrealized loss in accumulated other comprehensive income of $4.77 million related to unrealized losses in the Company's investment securities portfolio primarily due to the continued elevated market interest rates during the period. At December 31, 2025, the composition of the Bank's investment securities portfolio includes $274.05 million, or 48.64%, classified as available-for-sale, and $289.42 million, or 51.36%, classified as held to maturity. All investments in our investment securities portfolio are expected to mature at par value.Our investment securities portfolio made up 17.10% of our total assets at December 31, 2025, compared to 17.37% and 19.1% at September 30, 2025 and December 31, 2024, respectively.ABOUT BANKFIRST CAPITAL CORPORATION BankFirst Capital Corporation (OTCQX: BFCC) is a registered bank holding company headquartered in Columbus, Mississippi with approximately $3.30 billion in total assets as of December 31, 2025. BankFirst Financial Services, the Company's wholly-owned banking subsidiary, was founded in 1888 and is locally owned, controlled, and operated. The Bank is headquartered in Macon, Mississippi, and operates additional branch offices in Bay Springs, Coldwater, Columbus, Flowood, Heidelberg, Hattiesburg, Hernando, Independence, Jackson, Laurel, Louin, Madison, Newton, Oxford, Petal, Senatobia, Southaven, Starkville, Taylorsville, Tupelo, Water Valley, and West Point, Mississippi; and Addison, Aliceville, Arley, Carrollton, Curry, Double Springs, Fayette, Gordo, Haleyville, Northport, and Tuscaloosa, Alabama. The Bank also operates four loan production offices in Biloxi and Brookhaven, Mississippi, and in Birmingham and Huntsville, Alabama. BankFirst offers a wide variety of services for businesses and consumers. The Bank also offers internet banking, no-fee ATM access, checking, CD, and money market accounts, merchant services, mortgage loans, remote deposit capture, and more. For more information, visit www.BankFirstfs.com.NON-GAAP FINANCIAL MEASURESSome of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States ("GAAP"). These non-GAAP financial measures include tangible book value per share. The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company's financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures.We classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.A reconciliation of non-GAAP financial measures to GAAP financial measures is provided at the end of this press release.CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTSThis press release contains, among other things, certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, statements regarding certain of the Company's goals and expectations with respect to future events that are subject to various risks and uncertainties, and statements preceded by, followed by, or that include the words "may," "will," "could," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursuant," "target," "continue," and similar expressions. These statements are based upon the current belief and expectations of the Company's management team and are subject to significant risks and uncertainties that are subject to change based on various factors (many of which are beyond the Company's control). Factors that could cause actual results to differ materially from management's projections, forecasts, estimates and expectations include, but are not limited to: (i) the impact on us or our customers of a decline in general economic conditions and any regulatory responses thereto; (ii) slower economic growth rates or potential recession in the United States and our market areas; (iii) uncertainty or perceived instability in the banking industry as a whole; (iv) increased competition for deposits among traditional and nontraditional financial services companies, and related changes in deposit customer behavior; (v) the impact of changes in market interest rates, whether due to a continuation of the elevated interest rate environment or further reductions in interest rates and a resulting decline in net interest income; (vi) the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas; (vii) the uncertain impacts of ongoing quantitative tightening and current and future monetary policies of the Federal Reserve; (viii) changes in unemployment rates in the United States and our market areas; (ix) adverse changes in customer spending, borrowing and savings habits; (x) declines in commercial real estate values and prices; (xi) a deterioration of the credit rating for U.S. long-term sovereign debt or the impact of uncertain or changing political conditions, including federal government shutdowns and uncertainty regarding United States fiscal debt, deficit and budget matters; (xii) cyber incidents or other failures, disruptions or breaches of our operational or security systems or infrastructure, or those of our third-party vendors or other service providers, including as a result of cyber-attacks; (xiii) severe weather, natural disasters, acts of war or terrorism, geopolitical instability, domestic civil unrest or other external events, including as a result of in the policies of the current U.S. presidential administration or Congress; (xiv) the impact of tariffs, sanctions and other trade policies of the U.S. and its global trading counterparts and the resulting impact on the Company and its customers; (xv) the maintenance and development of well-established and valued client relationships and referral source relationships; (xvi) acquisition or loss of key production personnel; (xvii) changes in tax laws; (xviii) the risks related to the development, implementation, use and management of emerging technologies, including artificial intelligence and machine learnings; (xix) current or future litigation, regulatory examinations or other legal and/or regulatory actions; (xx) our ability to recognize the expected benefits and synergies of our completed acquisitions; (xxi) changes in accounting principles and standards, including those related to loan loss recognition under the current expected credit loss, or CECL, methodology, and (xxii) changes in applicable laws, regulations or policies in the United States, including those affecting our business, operations, pricing, products or services. These forward-looking statements are based on current information and/or management's good faith belief as to future events. Although the Company believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate. Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this press release. The inclusion of this forward-looking information should not be construed as a representation by the Company or any person that the future events, plans or expectations contemplated by the Company will be achieved. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above. The forward-looking statements are made as of the date of this press release. The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made, except as required by law. All forward-looking statements, express or implied, included in the press release are qualified in their entirety by this cautionary statement.AVAILABLE INFORMATIONThe Company maintains an Internet web site at www.BankFirstfs.com/about/investor-relations. The Company makes available, free of charge, on its web site the Company's annual reports, quarterly earnings reports, and other press releases. In addition, the OTC Markets Group maintains an Internet site that contains reports, proxy and information statements, and other information regarding the Company (at www.otcmarkets.com/stock/BFCC/overview).The Company routinely posts important information for investors on its web site (under www.BankFirstfs.com and, more specifically, under the Investor Relations tab at www.BankFirstfs.com/about/investor-relations). The Company intends to use its web site as a means of disclosing material non-public information and for complying with its disclosure obligations under the OTC Markets Group OTCQX Rules for U.S. Banks. Accordingly, investors should monitor the Company's web site, in addition to following the Company's press releases, OTC filings, public conference calls, presentations and webcasts.The information contained on, or that may be accessed through, the Company's web site is not incorporated by reference into, and is not a part of, this press release.Member FDICBankFirst Capital CorporationUnaudited Consolidated Balance Sheets(In Thousands, Except Per Share Data)December 31September 30June 30March 31December 3120252025202520252024AssetsCash and due from banks$ 93,000$ 94,010$ 153,940$ 115,209$ 120,675Interest bearing bank balances169,445162,84190,881172,72568,530Federal funds sold-38,350--125Securities available for sale at fair value274,052286,721244,971225,933227,143Securities held to maturity289,417293,590297,827302,567307,152Loans2,204,7932,198,1961,837,6691,819,6821,853,402Allowance for credit losses(28,808)(27,579)(24,050)(23,541)(23,527)Loans, net of allowance for credit losses2,175,9852,170,6171,813,6191,796,1411,829,875Premises and equipment92,60990,71775,01371,89269,423Interest receivable12,64212,97111,90911,91111,938Goodwill83,89083,63066,96566,96666,966Other intangible assets16,12216,7318,8979,2839,669Other88,65191,49586,28084,94287,775Total assets$ 3,295,813$ 3,341,673$ 2,850,302$ 2,857,569$ 2,799,271Liabilities and Stockholders' EquityLiabilitiesNoninterest bearing deposits$ 606,926$ 639,101$ 514,375$ 533,144$ 538,708Interest bearing deposits2,190,8482,204,0281,865,1571,873,1651,816,976Total deposits2,797,7742,843,1292,379,5322,406,3092,355,684Notes payable22,77123,45814,1804,7185,255Subordinated debt22,11822,12322,12822,13222,137Interest payable7,3157,8127,7707,1307,489Other 26,70127,20222,13119,72118,492Total liabilities2,876,6792,923,7242,445,7412,460,0102,409,057Stockholders' EquityPreferred stock196,706196,706188,680188,680188,680Common stock1,5991,6301,6311,6331,629Additional paid-in capital58,29762,62563,17863,00063,022Retained earnings167,301163,531159,013153,221147,889Accumulated other comprehensive income(4,769)(6,543)(7,941)(8,975)(11,006)Total stockholders' equity419,134417,918404,561397,559390,214Total liabilities and stockholders' equity$ 3,295,813$ 3,341,673$ 2,850,302$ 2,857,569$ 2,799,271Common shares outstanding5,331,5775,432,9245,437,6575,444,3625,429,273Book value per common share$ 41.72$ 40.72$ 39.70$ 38.37$ 37.12Tangible book value per common share$ 23.58$ 22.81$ 26.39$ 25.00$ 23.66Securities held to maturity (fair value)$ 252,291$ 254,010$ 253,377$ 256,204$ 255,879BankFirst Capital CorporationUnaudited Consolidated Statements of Income(In Thousands, Except Per Share Data)For the Three Months EndedFor the Year Ended DecemberSeptemberDecemberDecember2025202520252024Interest IncomeInterest and fees on loans$ 35,429$ 36,548$ 129,539$ 112,803Taxable securities3,8033,79814,20513,473Tax-exempt securities5806642,3112,068Federal funds sold 24643968526Interest bearing bank balances1,6251,3945,6623,120Total interest income41,68342,843152,402131,490Interest ExpenseDeposits13,13013,12248,32945,144Short-term borrowings2-217Debentures119189548-Other borrowings5635081,6331,982Total interest expense13,81413,81950,51247,143Net Interest Income27,86929,024101,89084,347Provision for Credit Losses(2,595)5,7064,5612,800Net Interest Income After Provision for Loan Losses30,46423,31897,32981,547Noninterest IncomeService charges on deposit accounts2,7192,60910,0749,980Mortgage income7218283,0663,141Interchange income1,9081,3836,4455,857Net realized gains (losses) on available-for-sale securities21-22(194)Gains (losses) on retirement of subordinated debt ---956Grant Income ---1,390Other1,6422,2948,2088,621Total noninterest income7,0117,11427,81529,751Noninterest ExpenseSalaries and employee benefits12,23113,38548,38544,176Net occupancy expenses1,6631,6515,9585,154Equipment and data processing expenses2,3722,0418,0287,229Other7,8256,78125,88322,408Total noninterest expense24,09123,85888,25478,967Income Before Income Taxes13,3846,57436,89032,331Provision for Income Taxes3,2191,3718,2136,788Net Income$ 10,165$ 5,203$ 28,67725,543Basic/Diluted Earnings Per Common Share$ 1.74$ 0.83$ 4.62$ 4.20BankFirst Capital CorporationUnaudited Consolidated Statements of Income(In Thousands, Except Per Share Data)Quarter EndedDecemberSeptemberJuneMarchDecember20252025202520252024Interest IncomeInterest and fees on loans$ 35,429$ 36,548$ 29,142$ 28,420$ 29,529Taxable securities3,8033,7983,4753,1293,338Tax-exempt securities580664543524517Federal funds sold 246439---Interest bearing bank balances1,6251,3941,4811,162776Total interest income41,68342,84334,64133,23534,160Interest ExpenseDeposits13,13013,12211,16710,91011,507Short-term borrowings2---3Debentures119189120120-Other borrowings563508287275424Total interest expense13,81413,81911,57411,30511,934Net Interest Income27,86929,02423,06721,93022,226Provision for Loan Losses(2,595)5,7068506001,225Net Interest Income After Provision for Credit Losses30,46423,31822,21721,33021,001Noninterest IncomeService charges on deposit accounts2,7192,6092,3742,3722,477Mortgage income721828758759791Interchange income1,9081,3831,8621,2921,391Net realized gains (losses) on available-for-sale securities21-1--Grant Income ----1,110Other1,6422,2942,0652,2072,019Total noninterest income7,0117,1147,0606,6307,788Noninterest ExpenseSalaries and employee benefits12,23113,38511,34411,42510,926Net occupancy expenses1,6631,6511,3291,3151,290Equipment and data processing expenses2,3722,0411,8021,8131,692Other7,8256,7815,7805,4975,352Total noninterest expense24,09123,85820,25520,05019,260Income Before Income Taxes13,3846,5749,0227,9109,529Provision for Income Taxes3,2191,3712,1391,4841,864Net Income$ 10,165$ 5,203$ 6,883$ 6,426$ 7,665Basic/Diluted Earnings Per Common Share$ 1.74$ 0.83$ 1.07$ 0.98$ 1.21BankFirst Capital CorporationUnaudited Selected Other Financial Information(In Thousands)December 31September 30June 30March 31December 31Asset Quality 20252025202520252024Nonaccrual Loans14,37814,88313,88914,68317,051Restructured Loans4,9545,0723,6793,7053,730OREO-293---90+ still accruing33541403-139Non-performing Assets (excluding restructured)114,71415,21714,29214,68317,190Allowance for credit loss to total loans1.31 %1.25 %1.31 %1.29 %1.27 %Allowance for credit loss to non-performing assets1196 %181 %168 %160 %137 %Non-performing assets1 to total assets0.45 %0.46 %0.49 %0.51 %0.61 %Non-performing assets1 to total loans and OREO0.67 %0.69 %0.76 %0.81 %0.92 %Annualized net charge-offs to average loans0.01 %0.11 %0.02 %0.03 %0.04 %Net charge-offs (recoveries)2222,177341586698Capital Ratios 2CET1 Ratio5.75 %5.88 %8.09 %7.86 %7.38 %CET1 Capital130,466130,669151,445145,109139,438Tier 1 Ratio15.07 %15.39 %18.95 %18.88 %18.15 %Tier 1 Capital341,790342,002354,752348,426342,755Total Capital Ratio16.33 %16.64 %20.24 %20.14 %19.80 %Total Capital370,598369,806378,802371,689373,875Risk Weighted Assets2,267,3352,222,6901,871,5611,845,8921,888,177Tier 1 Leverage Ratio10.68 %10.54 %12.77 %12.51 %12.56 %Total Average Assets for Leverage Ratio3,199,0823,244,5222,777,9252,784,8242,728,2061.The restructured loan balance above includes performing and non-performing loans. The non-performing assets includes Nonaccrual loans, +90days still accruing, and OREO. The asset quality ratios are calculated using the non-performing asset balance in the above schedule which excludes restructured loans.2.Since the Company has elected the Community Bank Leverage Ratio Framework, the Company is not subject to regulatory capital requirements.This information has been prepared for informational purposes as if the Company were subject to such regulatory requirements.BankFirst Capital CorporationReconciliation of Non-GAAP Financial Measures - End of Period For the Quarters Ended (Unaudited)(In Thousands, Except Per Share Data)December 31September 30June 30March 31December 3120252025202520252024Book value per common share - GAAP$ 41.72$ 40.72$ 39.70$ 38.37$ 37.12Total common stockholders' equity - GAAP222,428221,243215,881208,879201,545Adjustment for Intangibles96,73197,34372,37772,74473,112Tangible common stockholders' equity - non-GAAP125,697123,900143,504136,135128,433Tangible book value per common share - non-GAAP$ 23.58$ 22.81$ 26.39$ 25.00$ 23.66SOURCE BankFirst Capital Corporation