First Savings Financial Group, Inc. Reports Financial Results for the First Fiscal Quarter Ended December 31, 2022

FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)

* All share and per share amounts have been adjusted to reflect the three-for-one stock split effective September 15, 2021.

	Three Months Ended
OPERATING DATA:	December 31,
(In thousands, except share and per share data)		2022				2021

Total interest income	$	23,483			$	15,762
Total interest expense		7,222				1,859

Net interest income		16,261				13,903
Provision for loan losses		984				526

Net interest income after provision for loan losses		15,277				13,377

Total noninterest income		5,188				16,591
Total noninterest expense		17,511				24,852

Income before income taxes		2,954				5,116
Income tax expense		83				811

Net income	$	2,871			$	4,305

Net income per share, basic	$	0.42			$	0.60
Weighted average shares outstanding, basic		6,915,909				7,116,790

Net income per share, diluted	$	0.41			$	0.60
Weighted average shares outstanding, diluted		6,972,055				7,207,210


Performance ratios (three-month data annualized)
Return on average assets		0.54	%			1.01	%
Return on average equity		7.50	%			9.45	%
Return on average common stockholders' equity		7.50	%			9.45	%
Net interest margin (tax equivalent basis)		3.41	%			3.73	%
Efficiency ratio		81.64	%			81.50	%



FINANCIAL CONDITION DATA:	December 31,				September 30,				Increase
(In thousands, except per share data)		2022				2022			(Decrease)
					(As Restated)

Total assets	$	2,196,919			$	2,093,725			$	103,194
Cash and cash equivalents		38,278				41,665				(3,387	)
Investment securities		330,683				318,075				12,608
Loans held for sale		44,281				60,462				(16,181	)
Gross loans (1)		1,599,020				1,489,904				109,116
Allowance for loan losses		16,080				15,360				720
Interest earning assets		1,994,374				1,898,051				96,323
Goodwill		9,848				9,848				-
Core deposit intangibles		721				775				(54	)
Loan servicing rights		65,598				67,194				(1,596	)
Noninterest-bearing deposits		315,390				340,172				(24,782	)
Interest-bearing deposits (2)		1,222,451				1,175,662				46,789
Federal Home Loan Bank borrowings		377,643				307,303				70,340
Subordinated debt and other borrowings, net of issuance costs		95,458				88,206				7,252
Total liabilities		2,036,775				1,942,160				94,615
Accumulated other comprehensive income (loss)		(19,000	)			(27,079	)			8,079
Stockholders' equity, net of noncontrolling interests		160,144				151,565				8,579

Book value per share	$	23.15			$	21.74			$	1.41
Tangible book value per share (3)		21.62				20.22				1.40

Non-performing assets:
Nonaccrual loans - SBA guaranteed	$	5,465			$	5,474			$	(9	)
Nonaccrual loans - unguaranteed		6,058				5,382				676
Total nonaccrual loans	$	11,523			$	10,856			$	667
Accruing loans past due 90 days		-				-				-
Total non-performing loans		11,523				10,856				667
Foreclosed real estate		-				-				-
Troubled debt restructurings classified as performing loans		2,580				2,714				(134	)
Total non-performing assets	$	14,103			$	13,570			$	533

Asset quality ratios:
Allowance for loan losses as a percent of total gross loans		1.01	%			1.03	%			(0.02	%)
Allowance for loan losses as a percent of total gross loans, excluding PPP loans (4)		1.01	%			1.03	%			(0.02	%)
Allowance for loan losses as a percent of nonperforming loans		139.55	%			141.49	%			(1.94	%)
Nonperforming loans as a percent of total gross loans		0.72	%			0.73	%			(0.01	%)
Nonperforming assets as a percent of total assets		0.64	%			0.65	%			(0.01	%)

(1) Includes $591,000 and $862,000 of PPP loans at December 31, 2022 and September 30, 2022, respectively.

(2) Includes $326.2 million and $292.5 million of brokered certificates of deposit at December 31, 2022 and September 30, 2022, respectively.

(3) See reconciliation of GAAP and non-GAAP financial measures for additional information relating to calculation of this item.

(4) Denominator excludes PPP loans, which are fully guaranteed by the SBA. This ratio is non-GAAP, but is believed by management to be meaningful because it provides a comparable ratio
after eliminating PPP loans.


RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES (UNAUDITED):
The following non-GAAP financial measures used by the Company provide information useful to investors in understanding the Company's
performance. The Company believes the financial measures presented below are important because of their widespread use by investors as a means to
evaluate capital adequacy and earnings. The following table summarizes the non-GAAP financial measures derived from amounts reported in the
Company's consolidated financial statements and reconciles those non-GAAP financial measures with the comparable GAAP financial measures.


	December 31,				September 30,				Increase
Tangible Book Value Per Share		2022				2022			(Decrease)
(In thousands, except share and per share data)					(As Restated)

Stockholders' equity, net of noncontrolling interests (GAAP)	$	160,144			$	151,565			$	8,579
Less: goodwill and core deposit intangibles		(10,569	)			(10,623	)			54
Tangible equity (non-GAAP)	$	149,575			$	140,942				8,633

Outstanding common shares		6,917,921				6,970,631				(52,710	)

Tangible book value per share (non-GAAP)	$	21.62			$	20.22			$	1.40

Book value per share (GAAP)	$	23.15			$	21.74			$	1.41


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED):	As of
Summarized Consolidated Balance Sheets	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except per share data)		2022				2022				2022				2022				2021
					(As Restated)

Total cash and cash equivalents	$	38,278			$	41,665			$	37,468			$	31,105			$	40,592
Total investment securities		330,683				318,075				309,027				284,674				220,926
Total loans held for sale		44,281				60,462				188,031				152,652				161,218
Total loans, net of allowance for loan losses		1,582,940				1,474,544				1,267,816				1,126,818				1,142,655
PPP loans		591				862				1,766				13,415				46,020
Loan servicing rights		65,598				67,194				69,039				68,267				59,187
Total assets		2,196,919				2,093,725				2,006,666				1,801,944				1,764,589

Retail deposits	$	1,211,677			$	1,223,330			$	1,186,582			$	1,151,437			$	1,146,454
Brokered deposits		326,164				292,504				159,125				69,752				120,581
Total deposits		1,537,841				1,515,834				1,345,707				1,221,189				1,267,035
Federal Home Loan Bank borrowings		377,643				307,303				404,098				296,592				258,377

Common stock and additional paid-in capital	$	27,425			$	26,848			$	27,236			$	27,154			$	27,073
Retained earnings - substantially restricted		163,890				161,927				161,438				159,732				153,630
Accumulated other comprehensive income (loss)		(19,000	)			(27,079	)			(12,560	)			(1,336	)			9,219
Unearned stock compensation		(1,361	)			(969	)			(1,075	)			(1,180	)			(1,285	)
Less treasury stock, at cost		(10,810	)			(9,162	)			(5,826	)			(4,417	)			(4,417	)
Total stockholders' equity		160,144				151,565				169,213				179,953				184,220

Outstanding common shares		6,917,921				6,970,631				7,110,706				7,169,826				7,169,826


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Summarized Consolidated Statements of Income	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except per share data)		2022				2022				2022				2022				2021
					(As Restated)

Total interest income	$	23,483			$	21,152			$	18,479			$	15,801			$	15,762
Total interest expense		7,222				4,327				2,568				1,788				1,859
Net interest income		16,261				16,825				15,911				14,013				13,903
Provision (credit) for loan losses		984				880				532				(30	)			526
Net interest income after provision (credit) for loan losses		15,277				15,945				15,379				14,043				13,377

Total noninterest income		5,188				4,531				10,033				20,072				16,591
Total noninterest expense		17,511				19,514				22,835				25,461				24,852
Income before income taxes		2,954				962				2,577				8,654				5,116
Income tax expense (benefit)		83				(446	)			(61	)			1,619				811
Net income	$	2,871			$	1,408			$	2,638			$	7,035			$	4,305


Net income per share, basic	$	0.42			$	0.20			$	0.37			$	0.99			$	0.60
Weighted average shares outstanding, basic		6,915,909				6,988,873				7,073,204				7,076,355				7,116,790

Net income per share, diluted	$	0.41			$	0.20			$	0.37			$	0.98			$	0.60
Weighted average shares outstanding, diluted		6,972,055				7,056,138				7,145,288				7,156,229				7,207,210

	Three Months Ended
	December 31,				September 30,				June 30,				March 31,				December 31,
Consolidated Performance Ratios (Annualized)		2022				2022				2022				2022				2021
					(As Restated)

Return on average assets		0.54	%			0.28	%			0.55	%			1.61	%			1.01	%
Return on average equity		7.50	%			3.30	%			6.06	%			15.24	%			9.45	%
Return on average common stockholders' equity		7.50	%			3.30	%			6.06	%			15.24	%			9.45	%
Net interest margin (tax equivalent basis)		3.41	%			3.75	%			3.77	%			3.68	%			3.73	%
Efficiency ratio		81.64	%			91.37	%			88.02	%			74.70	%			81.50	%

	As of or for the Three Months Ended
	December 31,				September 30,				June 30,				March 31,				December 31,
Consolidated Asset Quality Ratios		2022				2022				2022				2022				2021
					(As Restated)

Nonperforming loans as a percentage of total loans		0.72	%			0.73	%			0.77	%			0.88	%			1.10	%
Nonperforming assets as a percentage of total assets		0.64	%			0.65	%			0.63	%			0.73	%			0.82	%
Allowance for loan losses as a percentage of total loans		1.01	%			1.03	%			1.17	%			1.27	%			1.28	%
Allowance for loan losses as a percentage of nonperforming loans		139.55	%			141.49	%			151.59	%			143.94	%			116.12	%
Net charge-offs to average outstanding loans		0.02	%			0.03	%			0.00	%			0.02	%			0.00	%


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Segmented Statements of Income Information	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except per share data)		2022				2022				2022				2022				2021
					(As Restated)
Core Banking Segment:
Net interest income	$	15,008			$	14,994			$	13,848			$	11,847			$	11,495
Provision (credit) for loan losses		701				769				910				(240	)			(144	)
Net interest income after provision (credit) for loan losses		14,307				14,225				12,938				12,087				11,639
Noninterest income		1,928				1,808				2,379				2,163				1,942
Noninterest expense		9,797				10,499				10,187				9,811				9,482
Income before income taxes		6,438				5,534				5,130				4,439				4,099
Income tax expense		946				735				568				330				500
Net income	$	5,492			$	4,799			$	4,562			$	4,109			$	3,599

SBA Lending Segment (Q2):
Net interest income (5)	$	995			$	1,182			$	1,449			$	1,602			$	1,875
Provision (credit) for loan losses		283				111				(378	)			210				670
Net interest income after provision (credit) for loan losses		712				1,071				1,827				1,392				1,205
Noninterest income		754				480				584				1,658				1,901
Noninterest expense		1,924				1,891				2,341				2,253				2,236
Income (loss) before income taxes		(458	)			(340	)			70				797				870
Income tax expense (benefit)		(107	)			(123	)			26				240				265
Net income (loss) (6)	$	(351	)		$	(217	)		$	44			$	557			$	605

Mortgage Banking Segment:
Net interest income	$	258			$	649			$	614			$	564			$	533
Provision for loan losses		-				-				-				-				-
Net interest income after provision for loan losses		258				649				614				564				533
Noninterest income		2,506				2,243				7,070				16,251				12,748
Noninterest expense		5,790				7,124				10,307				13,397				13,134
Income (loss) before income taxes		(3,026	)			(4,232	)			(2,623	)			3,418				147
Income tax expense (benefit)		(756	)			(1,058	)			(655	)			1,049				46
Net income (loss)	$	(2,270	)		$	(3,174	)		$	(1,968	)		$	2,369			$	101

(5) Includes net interest income derived from PPP loans of:	$	1			$	16			$	173			$	239			$	550

(6) Includes net income attributable to the Company derived from PPP loans (tax effected) of:	$	1			$	12			$	130			$	179			$	413


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Segmented Statements of Income Information	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except per share data)		2022				2022				2022				2022				2021
					(As Restated)
Net Income (Loss) Per Share by Segment
Net income per share, basic - Core Banking	$	0.80			$	0.68			$	0.64			$	0.58			$	0.50
Net income (loss) per share, basic - SBA Lending (Q2) (7)		(0.05	)			(0.03	)			0.01				0.08				0.09
Net income (loss) per share, basic - Mortgage Banking		(0.33	)			(0.45	)			(0.28	)			0.33				0.01
Total net income per share, basic (8)	$	0.42			$	0.20			$	0.37			$	0.99			$	0.60

Net Income (Loss) Per Diluted Share by Segment
Net income per share, diluted - Core Banking	$	0.79			$	0.68			$	0.64			$	0.57			$	0.50
Net income (loss) per share, diluted - SBA Lending (Q2) (8)		(0.05	)			(0.03	)			0.01				0.08				0.09
Net income (loss) per share, diluted - Mortgage Banking		(0.33	)			(0.45	)			(0.28	)			0.33				0.01
Total net income per share, diluted (8)	$	0.41			$	0.20			$	0.37			$	0.98			$	0.60

Return on Average Assets by Segment (three-month data annualized)
Core Banking		1.17	%			1.08	%			1.12	%			1.14	%			1.05	%
SBA Lending		(1.38	%)			(0.85	%)			0.17	%			1.80	%			1.55	%
Mortgage Banking		(9.31	%)			(9.44	%)			(4.50	%)			5.38	%			0.23	%

Efficiency Ratio by Segment (three-month data annualized)
Core Banking		57.85	%			62.49	%			62.78	%			70.03	%			70.57	%
SBA Lending		110.01	%			113.78	%			115.15	%			69.11	%			59.22	%
Mortgage Banking		209.48	%			246.33	%			134.14	%			79.67	%			98.89	%

(7) Includes basic net income per share derived from PPP loans (tax effected) of:	$	0.00			$	0.00			$	0.02			$	0.03			$	0.06

(8) Includes diluted net income per share derived from PPP loans (tax effected) of:	$	0.00			$	0.00			$	0.02			$	0.03			$	0.06


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Noninterest Expense Detail by Segment	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands)		2022				2022				2022				2022				2021
					(As Restated)
Core Banking Segment:
Compensation (9)	$	5,275			$	4,444			$	5,995			$	5,207			$	5,776
Occupancy		1,443				1,374				1,412				1,393				1,357
Advertising		213				272				284				297				232
Other		2,866				4,409				2,496				2,914				2,117
Total Noninterest Expense	$	9,797			$	10,499			$	10,187			$	9,811			$	9,482

SBA Lending Segment (Q2):
Compensation	$	1,622			$	1,690			$	1,619			$	1,724			$	1,685
Occupancy		54				41				60				64				78
Advertising		2				8				3				9				9
Other		246				152				659				456				464
Total Noninterest Expense	$	1,924			$	1,891			$	2,341			$	2,253			$	2,236

Mortgage Banking Segment:
Compensation (9)	$	3,788			$	5,091			$	7,601			$	10,292			$	9,867
Occupancy		363				491				597				622				678
Advertising		203				319				519				696				551
Other		1,436				1,223				1,590				1,787				2,038
Total Noninterest Expense	$	5,790			$	7,124			$	10,307			$	13,397			$	13,134

(9) Compensation includes increases for Core Banking and corresponding decreases for Mortgage
Banking segment that represent intersegment allocations for loans originated by the
Mortgage Banking segment to be held for investment in the Core Banking loan portfolio of:	$	1,192			$	945			$	1,164			$	869			$	975


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
	December 31,				September 30,				June 30,				March 31,				December 31,
Mortgage Banking Noninterest Expense Fixed vs. Variable		2022				2022				2022				2022				2021
(In thousands)
Noninterest Expense - Fixed Expenses	$	4,561			$	5,724			$	6,989			$	7,936			$	7,752
Noninterest Expense - Variable Expenses (10)		1,229				1,400				3,318				5,461				5,382
Total Noninterest Expense	$	5,790		12,202	$	7,124		12,202	$	10,307		12,202	$	13,397		12,202	$	13,134


	Three Months Ended
SBA Lending (Q2) Data	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except percentage data)		2022				2022				2022				2022				2021
Final funded loans guaranteed portion sold, SBA	$	11,293			$	3,772			$	5,364			$	14,355			$	14,131

Gross gain on sales of loans, SBA	$	936			$	393			$	592			$	1,670			$	1,841
Weighted average gross gain on sales of loans, SBA		8.29	%			10.42	%			11.04	%			11.63	%			13.03	%

Net gain on sales of loans, SBA (11)	$	775			$	249			$	486			$	1,327			$	1,636
Weighted average net gain on sales of loans, SBA		6.86	%			6.60	%			9.06	%			9.24	%			11.58	%


	Three Months Ended
Mortgage Banking Data	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands, except percentage data)		2022				2022				2022				2022				2021

Mortgage originations for sale in the secondary market	$	77,605			$	185,981			$	421,426			$	459,434			$	541,074

Mortgage sales	$	96,177			$	241,804			$	426,200			$	478,816			$	587,928

Gross gain on sales of loans, mortgage banking (12)	$	1,217			$	2,630			$	7,419			$	10,988			$	11,082
Weighted average gross gain on sales of loans, mortgage banking		1.27	%			1.09	%			1.74	%			2.29	%			1.88	%

Mortgage banking income (13)	$	2,496			$	2,246			$	7,093			$	16,254			$	12,744

(10) Variable expenses include incentive compensation and advertising expenses.

(11) Inclusive of gains on servicing assets and net of commissions, referral fees, SBA repair fees and discounts on unguaranteed portions held-for-investment.

(12) Inclusive of gains on capitalized mortgage servicing rights, realized hedging gains and loan fees, and net of lender credits and other investor expenses.

(13) Inclusive of loan fees, servicing income, gains or losses on mortgage servicing rights, fair value adjustments and gains or losses on derivative instruments, and net of lender credits and other investor expenses.


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Summarized Consolidated Average Balance Sheets	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands)		2022				2022				2022				2022				2021
Interest-earning assets					(As Restated)
Average balances:
Interest-bearing deposits with banks	$	19,379			$	28,318			$	25,068			$	36,029			$	33,065
Loans, excluding PPP loans		1,582,538				1,477,857				1,381,366				1,268,983				1,221,879
PPP loans		644				1,310				4,271				22,066				51,178
Investment securities - taxable		111,936				94,836				103,536				50,165				47,717
Investment securities - nontaxable		241,504				230,312				202,534				163,472				153,452
FRB and FHLB stock		20,063				19,890				18,691				19,021				19,258
Total interest-earning assets	$	1,976,064			$	1,852,523			$	1,735,466			$	1,559,736			$	1,526,549

Interest income (tax equivalent basis):
Interest-bearing deposits with banks	$	144			$	97			$	37			$	13			$	14
Loans, excluding PPP loans		20,219				18,012				15,788				13,745				13,424
PPP loans		3				17				177				258				595
Investment securities - taxable		955				740				769				420				405
Investment securities - nontaxable		2,505				2,352				1,987				1,571				1,509
FRB and FHLB stock		220				265				169				146				149
Total interest income (tax equivalent basis)	$	24,046			$	21,483			$	18,927			$	16,153			$	16,096

Weighted average yield (tax equivalent basis, annualized):
Interest-bearing deposits with banks		2.97	%			1.37	%			0.59	%			0.14	%			0.17	%
Loans, excluding PPP loans		5.11	%			4.88	%			4.57	%			4.33	%			4.39	%
PPP loans		1.86	%			5.19	%			16.58	%			4.68	%			4.65	%
Investment securities - taxable		3.41	%			3.12	%			2.97	%			3.35	%			3.40	%
Investment securities - nontaxable		4.15	%			4.08	%			3.92	%			3.84	%			3.93	%
FRB and FHLB stock		4.39	%			5.33	%			3.62	%			3.07	%			3.09	%
Total interest-earning assets		4.87	%			4.64	%			4.36	%			4.14	%			4.22	%


SUMMARIZED FINANCIAL INFORMATION (UNAUDITED) (CONTINUED):	Three Months Ended
Summarized Consolidated Average Balance Sheets	December 31,				September 30,				June 30,				March 31,				December 31,
(In thousands)		2022				2022				2022				2022				2021
Interest-bearing liabilities					(As Restated)
Average balances:
Interest-bearing deposits	$	1,213,419			$	1,125,659			$	998,868			$	922,137			$	913,297
Federal Home Loan Bank borrowings		311,146				301,027				325,460				280,190				264,617
Subordinated debt and other borrowings		88,304				50,179				50,152				24,592				19,870
Total interest-bearing liabilities	$	1,612,869			$	1,476,865			$	1,374,480			$	1,226,919			$	1,197,784

Interest expense:
Interest-bearing deposits	$	4,158			$	2,306			$	1,047			$	738			$	811
Federal Home Loan Bank borrowings		1,919				1,111				811				681				730
Subordinated debt and other borrowings		1,145				714				710				369				318
Total interest expense	$	7,222			$	4,131			$	2,568			$	1,788			$	1,859

Weighted average cost (annualized):
Interest-bearing deposits		1.37	%			0.82	%			0.42	%			0.32	%			0.36	%
Federal Home Loan Bank borrowings		2.47	%			1.48	%			1.00	%			0.97	%			1.10	%
Subordinated debt and other borrowings		5.19	%			5.69	%			5.66	%			6.00	%			6.40	%
Total interest-bearing liabilities		1.79	%			1.12	%			0.75	%			0.58	%			0.62	%

Interest rate spread (tax equivalent basis, annualized)		3.08	%			3.52	%			3.61	%			3.56	%			3.60	%

Net interest margin (tax equivalent basis, annualized)		3.41	%			3.75	%			3.77	%			3.68	%			3.73	%

Net interest margin, excluding PPP loans and PPPLF borrowings (non-GAAP), (tax equivalent basis, annualized)		3.41	%			3.75	%			3.74	%			3.67	%			3.70	%

Distribution channels: Banking, Finance & Investment Industry

EIN Presswire does not exercise editorial control over third-party content provided, uploaded, published, or distributed by users of EIN Presswire. We are a distributor, not a publisher, of 3rd party content. Such content may contain the views, opinions, statements, offers, and other material of the respective users, suppliers, participants, or authors.

Submit your press release