Press Release: NB Bancorp, Inc. Reports Second Quarter 2026 Financial Results, Declares Quarterly Cash Dividend

Dow Jones
Jul 23

NEEDHAM, Mass., July 22, 2026 /PRNewswire/ -- NB Bancorp, Inc. (the "Company") (Nasdaq Capital Market: NBBK), the holding company of Needham Bank (the "Bank"), today announced its second quarter 2026 financial results.

   -- Net income for the second quarter of 2026 amounted to $21.1 million, or 
      $0.53 per diluted common share, compared to net income of $15.0 million, 
      or $0.36 per diluted common share, for the prior quarter. Return on 
      average assets and return on average equity for the second quarter of 
      2026 were 1.17% and 10.03%, respectively, increases from 0.87% and 7.05%, 
      respectively, for the prior quarter. 
 
   -- Operating net income(1) for the second quarter of 2026 increased 38.5% 
      and amounted to $21.9 million, or $0.55 per diluted common share, 
      compared to operating net income(1) of $15.8 million, or $0.38 per 
      diluted common share, for the prior quarter. Operating return on average 
      assets(1) and operating return on average equity(1) for the second 
      quarter of 2026 were 1.21% and 10.39%, respectively, increases from 0.92% 
      and 7.43%, respectively, for the prior quarter. 
 
   -- Net interest margin expanded by 7 basis points to 4.00% from 3.93% in the 
      prior quarter as total loans increased 3.4% while total deposits 
      increased 3.7% during the quarter. Net interest margin, excluding 
      purchase accounting adjustments(1), expanded by 5 basis points to 3.87% 
      during the current quarter from 3.82% in the prior quarter. 
 
   -- Efficiency ratio improved to 58.92% from 61.55% in the prior quarter, 
      while operating efficiency ratio(1) improved to 57.66% from 60.06% in the 
      prior quarter. 
 
   -- Net charge-offs (annualized) as a percent of average loans declined to 
      0.07% from 0.91% in the prior quarter. Non-performing loans as a percent 
      of total loans decreased to 0.43% at the end of the second quarter from 
      0.73% at the end of the prior quarter. 

"The second quarter of 2026 displayed Needham Bank's continued execution of our strategy for disciplined growth in market share as total loans increased 3.4% during the quarter, while total deposits increased 3.7% over the same period. Through the first half of 2026, total loans and total deposits have increased by 15.0% and 15.9% on an annualized basis, while operating EPS increased 24%, respectively. Our teams remained focused on executing our strategic priorities and investing in the infrastructure, technology, and operating capabilities needed to support continued profitable growth. This included targeted investments in artificial intelligence, improved internal systems and automation tools designed to enhance internal efficiency, scalability, and employee effectiveness. We are well positioned to continue to enhance the customer experience and grow market share, while improving long-term operating leverage. The dedication and collaboration of our employees continue to be defining strengths for Needham Bank. As we invest thoughtfully in technology, artificial intelligence, and operational capabilities, while maintaining strong credit performance and disciplined growth, we are building a more scalable and efficient organization that is well-positioned to deliver long-term value for our customers, communities, and shareholders," Campanelli concluded.

Declaration of Dividend

The Board of Directors declared a quarterly cash dividend of $0.07 per share, payable on August 19, 2026, to shareholders of record as of August 5, 2026.

SELECTED FINANCIAL HIGHLIGHTS FOR THE SECOND QUARTER OF 2026

   -- Net income of $21.1 million, or $0.53 per diluted common share, compared 
      to net income of $15.0 million, or $0.36 per diluted common share, for 
      the prior quarter. Operating net income(1), excluding one-time charges, 
      amounted to $21.9 million, or $0.55 per diluted common share, compared to 
      operating net income(1) of $15.8 million, or $0.38 per diluted common 
      share, for the prior quarter. 
 
   -- Operating return on average assets increased to 1.21% from 0.92%, 
      operating return on average equity increased to 10.39% from 7.43% and net 
      interest margin expanded to 4.00% from 3.93%. 
 
   -- Credit trends from the BankProv acquisition improved during the quarter, 
      where net charge-offs to average loans decreased to 0.07% from 0.91% and 
      non-performing assets to total assets decreased to 0.37% from 0.63% 

One-time pre-tax charges during the current quarter include:

          -- Non-recurring fees for business line expansion of $649 thousand 
             ($499 thousand net of tax); 
 
          -- Final merger and acquisition costs of $296 thousand ($227 thousand 
             net of tax) related to the Company's acquisition of Provident; and 
 
          -- Tax expense and a modified endowment contract penalty of $27 
             thousand related to the surrender of Bank-owned life insurance 
             ("BOLI") policies acquired from BankProv. 

One-time pre-tax charges during the prior quarter include:

          -- Pre-tax trailing merger and acquisition costs of $534 thousand 
             ($390 thousand net of tax) related to the Company's completed 
             acquisition of Provident; 
 
          -- Non-recurring fees for business line expansion of $500 thousand 
             ($366 thousand net of tax); and 
 
          -- Tax expense and a modified endowment contract penalty of $50 
             thousand related to the surrender of BOLI policies acquired from 
             BankProv. 
   -- Net interest margin expanded by 7 basis points to 4.00% during the 
      current quarter from 3.93% in the prior quarter. Net interest margin, 
      excluding purchase accounting adjustments(1), expanded by 5 basis points 
      to 3.87% during the current quarter from 3.82% in the prior quarter. 
 
   -- Gross loans increased $213.0 million, or 3.4%, to $6.42 billion, from 
      $6.21 billion in the prior quarter. 
 
   -- Total deposits increased $222.9 million, or 3.7%, to $6.32 billion, from 
      $6.10 billion in the prior quarter. 
 
          -- Core deposits, which the Company considers to be all non-brokered 
             deposits, increased $73.1 million, or 1.3%, to $5.60 billion, from 
             $5.53 billion in the prior quarter. 
 
          -- Brokered deposits increased $149.8 million, or 26.3%, to $719.9 
             million, from $570.1 million in the prior quarter. 
 
   -- Book value per share and tangible book value per share(1) were $19.22 and 
      $18.51, respectively, in the current quarter, compared to $18.83 and 
      $18.11, respectively, in the prior quarter. The increase in tangible book 
      value per share(1) was a result of $21.1 million in net income for the 
      quarter, partially offset by the repurchase of 918,727 shares during the 
      current quarter at an all-in weighted average cost of $20.13 per share 
      and $3.1 million in dividends paid during the quarter. 

BALANCE SHEET

Total assets amounted to $7.45 billion as of June 30, 2026, representing an increase of $220.2 million, or 3.0%, from $7.23 billion as of March 31, 2026.

   -- Cash and cash equivalents increased $24.6 million, or 6.5%, to $400.2 
      million from $375.6 million in the prior quarter, as a result of net 
      income earned during the quarter of $21.1 million, along with deposit 
      growth of $222.9 million, partially offset by loan growth of $211.1 
      million and the repurchase of 918,727 shares during the current quarter 
      at an all-in weighted average cost of $20.13 per share. 
 
   -- Net loans increased $211.1 million, or 3.4%, to $6.34 billion, from $6.13 
      billion in the prior quarter as demand for new loan originations and 
      advances continued. The current quarter change was primarily seen in 
      commercial real estate loans, which increased $196.7 million, or 10.2%, 
      residential real estate loans, which increased $45.0 million, or 3.4%, 
      and multi-family residential loans, which increased $29.6 million, or 
      5.5%, partially offset by mortgage warehouse loans, which decreased $59.5 
      million, or 21.5% along with continued run-off of the acquired Enterprise 
      Value portfolio, which decreased $29.5 million, or 18.5%, from the prior 
      quarter. 
 
   -- Deposits increased $222.9 million, or 3.7%, to $6.32 billion from $6.10 
      billion in the prior quarter. The change in deposits was the result of 
      noninterest bearing demand deposits, which increased $80.8 million, or 
      9.3%, NOW accounts, which increased $61.8 million, or 8.9% and brokered 
      deposits, which increased $149.8 million, or 26.3%, partially offset by 
      money market accounts, which decreased $77.4 million, or 4.4%. 
 
   -- Shareholders' equity decreased $776 thousand, or 0.1%, to $842.0 million, 
      from $842.8 million in the prior quarter, primarily as a result of the 
      repurchase of 918,727 shares of common stock at an all-in weighted 
      average cost of $20.13 per share totaling $18.5 million and $3.1 million 
      in dividends paid during the current quarter, partially offset by net 
      income of $21.1 million. Shareholders' equity to total assets and 
      tangible shareholders' equity(1) to tangible assets were 11.3% and 10.9%, 
      respectively, at the end of the current quarter, compared to 11.7% and 
      11.3%, respectively, at the end of the prior quarter. 

NET INTEREST INCOME

Net interest income increased $4.3 million, or 6.6%, to $69.1 million for the current quarter, compared to $64.9 million for the prior quarter. Net interest margin expanded 7 basis points to 4.00% for the current quarter, from 3.93% in the prior quarter.

   -- Interest income increased during the current quarter, primarily 
      attributable to an increase in the average balance of and weighted 
      average rate on loans as a result of the continued execution of our 
      growth strategy, partially offset by a reduction in the average balance 
      of and weighted average rate on short-term investments. 
 
   -- Interest expense increased for the current quarter, primarily driven by 
      increases in the average balances of certificates of deposit and 
      individual retirement accounts and FHLB borrowings, partially offset by a 
      decrease in the weighted average rate on certificates of deposit and 
      individual retirement accounts. 

PROVISION FOR CREDIT LOSSES

Provision for credit losses decreased $3.1 million, or 49.5%, to a provision for credit losses of $3.2 million for the current quarter, compared to a provision for credit losses of $6.3 million for the prior quarter.

   -- The provision for credit losses on loans decreased $3.4 million, or 53.1%, 
      to $3.0 million for the current quarter, compared to $6.4 million for the 
      prior quarter, primarily driven by an $822 thousand recovery from a 
      commercial and industrial loan, improved qualitative factors on 
      commercial real estate and multi-family loans and no downgrades in 
      qualitative factors, which existed in the prior quarter. 
 
   -- The provision for credit losses on unfunded commitments increased $253 
      thousand, or 468.5%, to $199 thousand for the current quarter, compared 
      to a release of $54 thousand for the prior quarter, primarily driven by 
      an increase in net unfunded commitments in the current quarter. 

NONINTEREST INCOME

Noninterest income increased $1.0 million, or 23.2%, to $5.6 million for the current quarter, compared to $4.5 million for the prior quarter.

   -- Customer service fees increased $550 thousand, or 17.6%, to $3.7 million 
      for the current quarter, compared to $3.1 million in the prior quarter 
      due to increased loan fee income, cash management fees and customer 
      transactional volume. 
 
   -- Other income increased $315 thousand, or 150.0%, to $525 thousand for the 
      current quarter, compared to $210 thousand in the prior quarter, 
      primarily driven by $229 thousand of credit card branding and marketing 
      income recognized during the quarter, along with higher preferred 
      dividends from solar tax credit investments. 
 
   -- Gain (loss) on sale of loans, net, increased $228 thousand to a $227 
      thousand gain in the current quarter, compared to a $1 thousand loss in 
      the prior quarter, resulting from the improvement in the fair market 
      value of consumer loans held for sale during the current quarter. 

NONINTEREST EXPENSE

Noninterest expense increased $1.3 million, or 3.1%, to $44.0 million for the current quarter, compared to $42.7 million for the prior quarter.

   -- Marketing and charitable contribution expenses increased $497 thousand, 
      or 48.1%, to $1.5 million for the current quarter, compared to $1.0 
      million for the prior quarter, primarily resulting from advertising 
      expenses related to customer events and branch openings, as well as a 
      higher volume of Bank contributions to charities during the current 
      quarter. 
 
   -- Data processing expenses increased $460 thousand, or 10.4%, to $4.9 
      million for the current quarter, compared to $4.4 million for the prior 
      quarter, primarily driven by our continued investment in technology and 
      systems in support of upcoming revenue initiatives, requiring the 
      operation of systems in parallel for a period of time while new systems 
      are implemented. 
 
   -- FDIC and state insurance assessment expenses increased $432 thousand, or 
      37.5%, to $1.6 million for the current quarter, compared to $1.2 million 
      for the prior quarter, primarily driven by increased insurance 
      assessments related to the BankProv acquisition. 

INCOME TAXES

Income tax expense increased $1.0 million, or 18.7%, to $6.4 million for the current quarter, compared to $5.4 million for the prior quarter. The increase was primarily driven by the increase in net income during the current quarter. The effective tax rate and the operating effective tax rate(1) were 23.2% and 23.1%, respectively, for the current quarter, compared to 26.4% and 26.2%, respectively, for the prior quarter. The primary drivers of the decrease in the effective tax rate were a higher volume of earned income tax credits and tax-exempt interest income on loans due to the origination of a tax-exempt loan at the end of the prior quarter.

COMMERCIAL REAL ESTATE PORTFOLIO

Commercial real estate loans increased $226.2 million, or 9.2%, to $2.69 billion, during the current quarter.

   -- Cannabis facility commercial real estate loans decreased $3.7 million, or 
      1.7%, to $210.1 million during the current quarter. The Company's 
      cannabis facility commercial real estate portfolio is secured entirely by 
      the underlying commercial real estate of the borrower operation, in 
      addition to, in most cases, a lien on all business assets. The vast 
      majority of the cannabis facility loan portfolio balances have a 
      loan-to-value ratio of 65% or lower, with appraisal reports taking a 
      blended approach (using both cannabis and non-cannabis use comparable 
      real estate sales, which we believe are generally more conservative). 
 
   -- The cannabis facility portfolio has geographic dispersion, with lower 
      dollar exposure loans remaining local and larger dollar exposure loans 
      generally tied to multi-state operators with a more national footprint. 
      All cannabis facility loan relationships were current at the end of the 
      current quarter. 
 
   -- The Company's multi-family real estate loan portfolio increased $29.6 
      million, or 5.5%, during the current quarter to $567.7 million. The 
      Company's multi-family real estate loan portfolio consists of properties 
      primarily located in the Greater Boston area, all of which are 
      adjustable-rate loans and performing at the end of the current quarter. 
 
   -- The Company's $335.7 million office portfolio consists principally of 
      suburban Class A and B office space used as medical and traditional 
      offices. The portfolio does not consist of high-rise towers located in 
      Boston and are performing at the end of the current quarter. 

ASSET QUALITY

   -- The allowance for credit losses ("ACL") amounted to $82.1 million as of 
      June 30, 2026, or 1.28% of total loans, compared to $80.2 million, or 
      1.29% of total loans as of March 31, 2026. 
 
   -- The Company recorded a provision for credit losses of $3.2 million during 
      the current quarter, which included a provision for credit losses on 
      loans of $3.0 million and a provision of $199 thousand for unfunded 
      commitments, compared to a provision for credit losses of $6.3 million 
      during the prior quarter, which included a provision for credit losses on 
      loans of $6.4 million and a release of provision of $54 thousand for 
      unfunded commitments. 
 
   -- The increase in the ACL for the current quarter was primarily driven by 
      loan growth. 
 
   -- Non-performing loans ("NPLs") decreased $17.9 million, or 39.3%, to $27.7 
      million as of June 30, 2026, from $45.6 million at the end of the prior 
      quarter. The decrease was primarily due to the decrease in commercial and 
      industrial loans on non-accrual of $18.4 million, resulting from improved 
      performance or workouts. The ACL as a percent of NPLs is 297% as of June 
      30, 2026, an increase from 176% at the end of the prior quarter. 
 
   -- During the current quarter, the Company recorded total net charge-offs of 
      $1.1 million, or 0.07% of average total loans on an annualized basis, 
      which related to non-purchase-credit-deteriorated ("PCD") loans, compared 
      to net charge-offs of $13.6 million, or 0.91% of average total loans on 
      an annualized basis, in the prior quarter. The $12.4 million decrease in 
      net charge-offs during the current quarter was primarily a result of 
      prior quarter charge-offs on previously fully reserved for PCD commercial 
      and industrial loans. 
 
   -- As part of its ongoing credit risk management framework and prudent 
      oversight, the Company periodically reviews lending relationships across 
      all portfolios to ensure alignment with its risk appetite, regulatory 
      expectations, and evolving market conditions. 
 
   -- The Company's loan portfolio consists primarily of commercial real estate 
      and multi-family loans, one-to-four-family residential real estate loans, 
      construction and land development loans, commercial and industrial loans, 
      mortgage warehouse loans and consumer loans. These loans are primarily 
      made to individuals and businesses located in our primary lending market 
      area, which is the Greater Boston metropolitan area and surrounding 
      communities in greater New England. 
 
(1)  Represents a non-GAAP measure. See Non-GAAP reconciliation of the 
     corresponding GAAP measures on pages 13 and 14. 
 

ABOUT NB BANCORP, INC.

NB Bancorp, Inc. (Nasdaq Capital Market: NBBK) is the registered bank holding company of Needham Bank. Needham Bank is headquartered in Needham, Massachusetts, which is approximately 17 miles southwest of Boston's financial district. Known as the "Builder's Bank," Needham Bank has been helping individuals, businesses and non-profits build for their futures since 1892. Needham Bank offers an array of tech-forward products and services that businesses and consumers use to manage their financial needs. Needham Bank also provides services to companies in the cannabis industry by providing loans and deposits, along with supporting payment platforms in this industry, such as Mosaic.

We have the financial expertise typically found at much larger institutions and the local knowledge and commitment you can only find at a community bank. For more information, please visit https://NeedhamBank.com. Needham Bank is a member of FDIC.

Non-GAAP Financial Measures

In addition to results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), this press release contains certain non-GAAP financial measures, including pre-provision net revenue, operating net income, operating pre-tax income, net interest margin, excluding purchase accounting adjustments, operating noninterest expense, operating noninterest income, operating effective tax rate, operating earnings per share, basic, operating earnings per share, diluted, operating return on average assets, operating return on average shareholders' equity, operating efficiency ratio, tangible shareholders' equity, tangible assets and tangible book value per share. The Company'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 Securities and Exchange Commission (the "SEC"), in our annual reports to our stockholders, 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 Company 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, 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 Company's control. The Company's actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in general business and economic conditions on a national basis and in the local markets in which the Company operates, including changes which adversely affect borrowers' ability to service and repay loans; changes in customer behavior due to political, business and economic conditions, including inflation and concerns about liquidity; turbulence in the capital and debt markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balances and mix of loans and deposits; changes in interest rates and real estate values; changes in loan collectability and increases in defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; risks related to the Company's acquisitions generally, including disruption to current plans and operations; difficulties in customer and employee retention; fees, expenses and charges related to these transactions being significantly higher than anticipated; unforeseen integration issues or impairment of other intangibles; and the Company's inability to achieve expected revenues, cost savings, synergies, and other benefits at levels or within the timeframes originally anticipated; changing government regulation; competitive pressures from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; cybersecurity incidents, fraud, natural disasters, and future pandemics; the risk that the Company may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Company'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 Company's Form 10-K and updated by our Quarterly Report on Form 10-Q and other filings submitted to the SEC. These statements speak only as of the date of this release and the Company 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.

 
NB BANCORP, INC. 
SELECTED FINANCIAL 
HIGHLIGHTS 
(Unaudited) 
(Dollars in thousands, 
except per share data) 
                               As of and for the three months ended 
                         ------------------------------------------------- 
                         June 30, 2026    March 31, 2026    June 30, 2025 
                         --------------  ----------------  --------------- 
 
Earnings data 
  Net interest income    $       69,145   $        64,868   $       47,007 
  Noninterest income              5,559             4,513            4,278 
  Total revenue                  74,704            69,381           51,285 
  Provision for credit 
   losses                         3,193             6,328            3,161 
  Noninterest expense            44,017            42,701           29,405 
  Pre-tax income                 27,494            20,352           18,719 
  Net income                     21,123            14,984           14,579 
  Operating net income 
   (non-GAAP)                    21,877            15,791           15,043 
  Operating noninterest 
   expense (non-GAAP)            43,072            41,667           28,875 
 
Per share data 
  Earnings per share, 
   basic                 $         0.53   $          0.37   $         0.39 
  Earnings per share, 
   diluted                         0.53              0.36             0.39 
  Operating earnings 
   per share, basic 
   (non-GAAP)                      0.55              0.39             0.40 
  Operating earnings 
   per share, diluted 
   (non-GAAP)                      0.55              0.38             0.40 
  Book value per share            19.22             18.83            18.09 
  Tangible book value 
   per share 
   (non-GAAP)                     18.51             18.11            18.07 
 
Profitability 
  Return on average 
   assets                        1.17 %            0.87 %           1.13 % 
  Operating return on 
   average assets 
   (non-GAAP)                    1.21 %            0.92 %           1.16 % 
  Return on average 
   shareholders' 
   equity                       10.03 %            7.05 %           7.84 % 
  Operating return on 
   average 
   shareholders' equity 
   (non-GAAP)                   10.39 %            7.43 %           8.09 % 
  Net interest margin            4.00 %            3.93 %           3.82 % 
  Net interest margin, 
   excluding purchase 
   accounting 
   adjustments                   3.87 %            3.82 %           3.82 % 
  Cost of deposits               2.68 %            2.73 %           3.00 % 
  Efficiency ratio              58.92 %           61.55 %          57.34 % 
  Operating efficiency 
   ratio (non-GAAP)             57.66 %           60.06 %          56.30 % 
 
Balance sheet, end of 
period 
  Total assets           $    7,446,880   $     7,226,649   $    5,226,618 
  Total loans                 6,482,821         6,273,881        4,540,969 
  Total deposits              6,320,090         6,097,200        4,268,115 
  Total shareholders' 
   equity                       842,002           842,778          737,122 
 
Asset quality 
  ACL                    $       82,088   $        80,195   $       42,601 
  ACL / Total NPLs              296.8 %           176.0 %          341.4 % 
  Total NPLs / Total 
   loans                         0.43 %            0.73 %           0.27 % 
  Annualized net 
   charge-offs / 
   Average total loans         (0.07) %          (0.91) %           0.00 % 
 
Capital ratios 
  Shareholders' equity 
   / Total assets               11.31 %           11.66 %          14.10 % 
  Tangible 
   shareholders' equity 
   / tangible assets 
   (non-GAAP)                   10.94 %           11.27 %          14.09 % 
 
 
NB BANCORP, INC. 
CONSOLIDATED BALANCE 
SHEETS 
(Unaudited) 
(Dollars in thousands, 
except share and per 
share data) 
 
                                               As of                                 June 30, 2026 change from 
                         --------------------------------------------------  ----------------------------------------- 
                          June 30, 2026    March 31, 2026    June 30, 2025     March 31, 2026        June 30, 2025 
                         ---------------  ----------------  ---------------  -------------------  -------------------- 
Assets 
Cash and due from banks   $      372,522   $       327,951   $      157,175  $  44,571    13.6 %  $  215,347   137.0 % 
Federal funds sold                27,632            47,618          101,587   (19,986)  (42.0) %    (73,955)  (72.8) % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
  Total cash and cash 
   equivalents                   400,154           375,569          258,762     24,585     6.5 %     141,392    54.6 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
 
Available-for-sale 
 securities, at fair 
 value                           272,640           277,241          235,408    (4,601)   (1.7) %      37,232    15.8 % 
 
Loans held for sale, at 
 fair value                       59,927            63,971                -    (4,044)   (6.3) %      59,927     0.0 % 
 
Loans receivable, net 
 of deferred fees              6,422,894         6,209,910        4,540,969    212,984     3.4 %   1,881,925    41.4 % 
Allowance for credit 
 losses                         (82,088)          (80,195)         (42,601)    (1,893)     2.4 %    (39,487)    92.7 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
  Net loans                    6,340,806         6,129,715        4,498,368    211,091     3.4 %   1,842,438    41.0 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
 
Accrued interest 
 receivable                       28,898            27,150           20,386      1,748     6.4 %       8,512    41.8 % 
Banking premises and 
 equipment, net                   49,298            47,335           34,289      1,963     4.1 %      15,009    43.8 % 
Non-public investments            42,029            40,738           35,767      1,291     3.2 %       6,262    17.5 % 
Bank-owned life 
 insurance ("BOLI")               97,370           110,586           55,711   (13,216)  (12.0) %      41,659    74.8 % 
Prepaid expenses and 
 other assets                     69,228            67,749           57,277      1,479     2.2 %      11,951    20.9 % 
Goodwill                          18,512            18,512                -          -     0.0 %      18,512     0.0 % 
Core deposit 
 intangible, net                  17,519            18,411            1,005      (892)   (4.8) %      16,514  1643.2 % 
Deferred income tax 
 asset, net                       50,499            49,672           29,645        827     1.7 %      20,854    70.3 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
  Total assets            $    7,446,880   $     7,226,649   $    5,226,618  $ 220,231     3.0 %  $2,220,262    42.5 % 
                             ===========      ============      ===========   ========  ========   =========  ======== 
 
Liabilities and 
shareholders' equity 
Deposits 
 Core deposits            $    5,600,238   $     5,527,148   $    4,013,955  $  73,090     1.3 %  $1,586,283    39.5 % 
 Brokered deposits               719,852           570,052          254,160    149,800    26.3 %     465,692   183.2 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
 Total deposits                6,320,090         6,097,200        4,268,115    222,890     3.7 %   2,051,975    48.1 % 
Mortgagors' escrow 
 accounts                          4,420             4,858            4,117      (438)   (9.0) %         303     7.4 % 
Federal Home Loan Bank 
 ("FHLB") borrowings             181,247           189,701          127,600    (8,454)   (4.5) %      53,647    42.0 % 
Accrued expenses and 
 other liabilities                77,549            70,983           68,235      6,566     9.3 %       9,314    13.6 % 
Accrued retirement 
 liabilities                      21,572            21,129           21,429        443     2.1 %         143     0.7 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
  Total liabilities            6,604,878         6,383,871        4,489,496    221,007     3.5 %   2,115,382    47.1 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
 
Shareholders' equity: 
Preferred stock, $0.01 
par value, 5,000,000 
shares authorized; no 
shares 
  issued and 
   outstanding                         -                 -                -          -     0.0 %           -     0.0 % 
Common stock, $0.01 par 
value, 120,000,000 
shares authorized; 
43,818,490 issued and 
 outstanding at June 
 30, 2026, 44,765,178 
 issued and outstanding 
 at March 31, 2026 
 and 40,748,380 issued 
  and outstanding at 
  June 30, 2025                      438               448              407       (10)   (2.2) %          31     7.6 % 
Additional paid-in 
 capital                         415,841           432,858          358,793   (17,017)   (3.9) %      57,048    15.9 % 
Unallocated common 
 shares held by the 
 Employee Stock 
 Ownership Plan 
 ("ESOP")                       (41,285)          (41,873)         (43,643)        588   (1.4) %       2,358   (5.4) % 
Retained earnings                474,970           456,978          427,707     17,992     3.9 %      47,263    11.1 % 
Accumulated other 
 comprehensive loss              (7,962)           (5,633)          (6,142)    (2,329)    41.3 %     (1,820)    29.6 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
  Total shareholders' 
   equity                        842,002           842,778          737,122      (776)   (0.1) %     104,880    14.2 % 
                             -----------      ------------      -----------   --------  --------   ---------  -------- 
 
  Total liabilities and 
   shareholders' 
   equity                 $    7,446,880   $     7,226,649   $    5,226,618  $ 220,231     3.0 %  $2,220,262    42.5 % 
                             ===========      ============      ===========   ========  ========   =========  ======== 
 
 
NB BANCORP, INC. 
CONSOLIDATED STATEMENTS 
OF INCOME 
(Unaudited) 
(Dollars in thousands, 
except share and per 
share data) 
                                                                                    Three Months Ended June 30, 2026 
                                     For the Three Months Ended                      Change From Three Months Ended 
                         --------------------------------------------------  ---------------------------------------------- 
                          June 30, 2026    March 31, 2026    June 30, 2025       March 31, 2026           June 30, 2025 
                         ---------------  ----------------  ---------------  -----------------------  --------------------- 
INTEREST AND DIVIDEND 
INCOME 
Interest and fees on 
 loans                    $      106,574   $       100,042   $       74,719  $      6,532      6.5 %  $   31,855     42.6 % 
Interest on securities             2,758             2,708            2,307            50      1.8 %         451     19.5 % 
Interest and dividends 
 on cash equivalents 
 and other                         2,460             2,936            2,822         (476)   (16.2) %       (362)   (12.8) % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
  Total interest and 
   dividend income               111,792           105,686           79,848         6,106      5.8 %      31,944     40.0 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
INTEREST EXPENSE 
Interest on deposits              40,686            39,579           31,690         1,107      2.8 %       8,996     28.4 % 
Interest on borrowings             1,961             1,239            1,151           722     58.3 %         810     70.4 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
  Total interest 
   expense                        42,647            40,818           32,841         1,829      4.5 %       9,806     29.9 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
NET INTEREST INCOME               69,145            64,868           47,007         4,277      6.6 %      22,138     47.1 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
PROVISION FOR CREDIT 
LOSSES 
Provision for credit 
 losses - loans                    2,994             6,382            4,244       (3,388)   (53.1) %     (1,250)   (29.5) % 
Provision for (release 
 of) credit losses - 
 unfunded commitments                199              (54)          (1,083)           253    468.5 %       1,282  (118.4) % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
  Total provision for 
   credit losses                   3,193             6,328            3,161       (3,135)   (49.5) %          32      1.0 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
NET INTEREST INCOME 
AFTER 
 PROVISION FOR CREDIT 
  LOSSES                          65,952            58,540           43,846         7,412     12.7 %      22,106     50.4 % 
 
NONINTEREST INCOME 
Customer service fees              3,681             3,131            2,554           550     17.6 %       1,127     44.1 % 
Increase in cash 
 surrender value of 
 BOLI                                962               853              787           109     12.8 %         175     22.2 % 
Mortgage banking income               92               119              120          (27)   (22.7) %        (28)   (23.3) % 
Swap contract income                  72               201              524         (129)   (64.2) %       (452)   (86.3) % 
Gain (loss) on sale of 
 loans, net                          227               (1)               21           228  22800.0 %         206    981.0 % 
Other income                         525               210              272           315    150.0 %         253     93.0 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
  Total noninterest 
   income                          5,559             4,513            4,278         1,046     23.2 %       1,281     29.9 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
NONINTEREST EXPENSE 
Salaries and employee 
 benefits                         25,549            25,468           18,567            81      0.3 %       6,982     37.6 % 
Director and 
 professional service 
 fees                              3,816             4,049            2,943         (233)    (5.8) %         873     29.7 % 
Occupancy and equipment 
 expenses                          2,468             2,491            1,465          (23)    (0.9) %       1,003     68.5 % 
Data processing 
 expenses                          4,899             4,439            2,493           460     10.4 %       2,406     96.5 % 
Marketing and 
 charitable 
 contribution expenses             1,530             1,033              954           497     48.1 %         576     60.4 % 
FDIC and state 
 insurance assessments             1,584             1,152              883           432     37.5 %         701     79.4 % 
General and 
 administrative 
 expenses                          4,171             4,069            2,100           102      2.5 %       2,071     98.6 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
  Total noninterest 
   expense                        44,017            42,701           29,405         1,316      3.1 %      14,612     49.7 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
INCOME BEFORE TAXES               27,494            20,352           18,719         7,142     35.1 %       8,775     46.9 % 
 
INCOME TAX EXPENSE                 6,371             5,368            4,140         1,003     18.7 %       2,231     53.9 % 
                             -----------      ------------      -----------   -----------  ---------   ---------  --------- 
 
NET INCOME                $       21,123   $        14,984   $       14,579  $      6,139     41.0 %  $    6,544     44.9 % 
                             ===========      ============      ===========   ===========  =========   =========  ========= 
 
Weighted average common 
 shares outstanding, 
 basic                        39,693,140        40,969,748       37,191,460   (1,276,608)    (3.1) %   2,501,680      6.7 % 
Weighted average common 
 shares outstanding, 
 diluted                      40,000,305        41,421,002       37,550,409   (1,420,697)    (3.4) %   2,449,896      6.5 % 
Earnings per share, 
 basic                    $         0.53   $          0.37   $         0.39  $       0.16     43.2 %  $     0.14     35.9 % 
Earnings per share, 
 diluted                  $         0.53   $          0.36   $         0.39  $       0.17     47.2 %  $     0.14     35.9 % 
 
 
NB BANCORP, INC. 
AVERAGE BALANCES, INTEREST EARNED/PAID & AVERAGE YIELDS 
(Unaudited) 
(Dollars in thousands) 
 
                                                                                  For the Three Months Ended 
                        ----------------------------------------------------------------------------------------------------------------------------------------------- 
                                       June 30, 2026                                   March 31, 2026                                     June 30, 2025 
                        -------------------------------------------      -------------------------------------------      --------------------------------------------- 
                           Average                                          Average                                          Average 
                         Outstanding                    Average           Outstanding                    Average           Outstanding                      Average 
                           Balance         Interest  Yield/Rate (4)         Balance         Interest  Yield/Rate (4)         Balance          Interest   Yield/Rate (4) 
                        -------------      --------  --------------      -------------      --------  --------------      -------------      ----------  -------------- 
Interest-earning 
assets: 
Loans (5)                $  6,377,025      $106,574            6.70%      $  6,090,227      $100,042            6.66%      $  4,479,479       $  74,719            6.69% 
Securities                    279,196         2,758            3.96%           273,308         2,708            4.02%           232,812           2,307            3.97% 
Other investments (5)          34,301           612            7.16%            28,275           265            3.80%            28,525             605            8.51% 
Short-term investments 
 (5)                          237,667         1,848            3.12%           295,394         2,671            3.67%           200,524           2,217            4.43% 
                            ---------       -------                          ---------       -------                          ---------          ------ 
 Total 
  interest-earning 
  assets                    6,928,189       111,792            6.47%         6,687,204       105,686            6.41%         4,941,340          79,848            6.48% 
Non-interest-earning 
 assets                       394,611                                          375,966                                          277,915 
Allowance for credit 
 losses                      (81,276)                                         (88,102)                                         (39,931) 
                            ---------                                        ---------                                        --------- 
 Total assets            $  7,241,524                                     $  6,975,068                                     $  5,179,324 
                            =========                                        =========                                        ========= 
 
Interest-bearing 
liabilities: 
Savings accounts         $    210,544           324            0.62%      $    207,681           263            0.51%      $    119,736             134            0.45% 
NOW accounts                  701,167         2,265            1.30%           639,347         2,006            1.27%           469,472           1,259            1.08% 
Money market accounts       1,699,366        12,783            3.02%         1,711,672        12,732            3.02%         1,090,163           9,062            3.33% 
Certificates of 
 deposit and 
 individual retirement 
 accounts                   2,595,290        25,314            3.91%         2,497,213        24,578            3.99%         1,964,678          21,235            4.34% 
                            ---------       -------                          ---------       -------                          ---------          ------ 
 Total 
  interest-bearing 
  deposits                  5,206,367        40,686            3.13%         5,055,913        39,579            3.17%         3,644,049          31,690            3.49% 
FHLB borrowings               209,002         1,961            3.76%           135,441         1,239            3.71%           103,406           1,151            4.46% 
                            ---------       -------                          ---------       -------                          ---------          ------ 
 Total 
  interest-bearing 
  liabilities               5,415,369        42,647            3.16%         5,191,354        40,818            3.19%         3,747,455          32,841            3.52% 
Non-interest-bearing 
 deposits                     883,487                                          824,839                                          593,136 
Other 
 non-interest-bearing 
 liabilities                   98,225                                           97,370                                           93,063 
                            ---------                                        ---------                                        --------- 
 Total liabilities          6,397,081                                        6,113,563                                        4,433,654 
Shareholders' equity          844,443                                          861,505                                          745,670 
                            ---------                                        ---------                                        --------- 
 Total liabilities and 
  shareholders' 
  equity                 $  7,241,524                                     $  6,975,068                                     $  5,179,324 
                            =========                                        =========                                        ========= 
Net interest income                        $ 69,145                                         $ 64,868                                          $  47,007 
                                            =======                                          =======                                             ====== 
Net interest rate 
 spread (1)                                                    3.31%                                            3.22%                                              2.96% 
Net interest-earning 
 assets (2)              $  1,512,820                                     $  1,495,850                                     $  1,193,885 
                            =========                                        =========                                        ========= 
Net interest margin 
 (3)                                                           4.00%                                            3.93%                                              3.82% 
 
Average 
 interest-earning 
 assets to 
 interest-bearing 
 liabilities                   127.94%                                          128.81%                                          131.86% 
 
 
(1)  Net interest rate spread represents the difference between the weighted 
     average yield on interest-earning assets and the weighted average rate of 
     interest-bearing liabilities. 
(2)  Net interest-earning assets represent total interest-earning assets less 
     total interest-bearing liabilities. 
(3)  Net interest margin represents net interest income divided by average 
     total interest-earning assets. 
(4)  Annualized. 
(5)  Loans include loans held for sale, at fair value. Other investments are 
     comprised of Federal Reserve Bank stock, FHLB stock and swap collateral 
     accounts. Short-term investments are comprised of cash and cash 
     equivalents. 
 
 
NB BANCORP, INC. 
COMMERCIAL REAL ESTATE 
BY COLLATERAL TYPE 
(Unaudited) 
(Dollars in thousands) 
 
                                                 June 30, 2026 
                         -------------------------------------------------------------- 
                          Owner-Occupied    Non-Owner-Occupied    Balance    Percentage 
                         ----------------  --------------------  ----------  ---------- 
Multi-Family              $            --   $           567,722  $  567,722        20 % 
Industrial                        185,270               163,112     348,382        13 % 
Office                             44,635               291,110     335,745        12 % 
Hospitality                        41,266               247,242     288,508        11 % 
Mixed-Use                          22,408               225,392     247,800         9 % 
Retail                            126,323               109,201     235,524         9 % 
Cannabis Facility                 201,153                 8,913     210,066         8 % 
Special Purpose                    84,655                69,837     154,492         6 % 
Recreational Vehicle 
 Parks                             13,255                65,162      78,417         3 % 
Self Storage Facilities                --                71,147      71,147         3 % 
Other                              87,282                64,164     151,446         6 % 
                             ------------      ----------------   ---------  ---------- 
 Total commercial real 
  estate                  $       806,247   $         1,883,002  $2,689,249       100 % 
                             ============      ================   =========  ========== 
 
 
 
                                Change From March 31, 2026                                      Change From June 30, 2025 
               -------------------------------------------------------------  ------------------------------------------------------------- 
                Owner-Occupied    Non-Owner-Occupied    Balance   Percentage   Owner-Occupied    Non-Owner-Occupied    Balance   Percentage 
               ----------------  --------------------  ---------  ----------  ----------------  --------------------  ---------  ---------- 
Multi-Family    $            --   $            29,558  $  29,558         5 %   $            --   $           250,977  $ 250,977        79 % 
Industrial               55,111                 6,772     61,883        22 %            98,479                50,105    148,584        74 % 
Office                    2,706               (2,552)        154         0 %            18,478               110,801    129,279        63 % 
Hospitality               1,996              (11,711)    (9,715)       (3) %            41,266                75,083    116,349        68 % 
Mixed-Use                 (922)                24,693     23,771        11 %            14,765                65,014     79,779        47 % 
Retail                   73,112               (5,164)     67,948        41 %            86,769                22,358    109,127        86 % 
Cannabis 
 Facility               (3,613)                  (85)    (3,698)       (2) %          (54,604)               (6,185)   (60,789)      (22) % 
Special 
 Purpose                (2,298)                 8,159      5,861         4 %             6,535                12,860     19,395        14 % 
Recreational 
 Vehicle 
 Parks                    (125)                13,159     13,034        20 %            13,255                65,162     78,417       100 % 
Self Storage 
 Facilities                  --              (16,443)   (16,443)      (19) %                --                71,147     71,147       100 % 
Other                    38,079                15,791     53,870        55 %            47,462                 9,372     56,834        60 % 
                   ------------      ----------------   --------                  ------------      ----------------   -------- 
 Total 
  commercial 
  real 
  estate        $       164,046   $            62,177  $ 226,223         9 %   $       272,405   $           726,694  $ 999,099        59 % 
                   ============      ================   ========                  ============      ================   ======== 
 
 
 
                                       March 31, 2026                                                  June 30, 2025 
               --------------------------------------------------------------  -------------------------------------------------------------- 
                Owner-Occupied    Non-Owner-Occupied    Balance    Percentage   Owner-Occupied    Non-Owner-Occupied    Balance    Percentage 
               ----------------  --------------------  ----------  ----------  ----------------  --------------------  ----------  ---------- 
Multi-Family    $            --   $           538,164  $  538,164        21 %   $            --   $           316,745  $  316,745        19 % 
Industrial              130,159               156,340     286,499        12 %            86,791               113,007     199,798        12 % 
Office                   41,929               293,662     335,591        13 %            26,157               180,309     206,466        12 % 
Hospitality              39,270               258,953     298,223        12 %                --               172,159     172,159        10 % 
Mixed-Use                23,330               200,699     224,029         9 %             7,643               160,378     168,021        10 % 
Retail                   53,211               114,365     167,576         7 %            39,554                86,843     126,397         7 % 
Cannabis 
 Facility               204,766                 8,998     213,764         9 %           255,757                15,098     270,855        16 % 
Special 
 Purpose                 86,953                61,678     148,631         6 %            78,120                56,977     135,097         8 % 
Recreational 
 Vehicle 
 Parks                   13,380                52,003      65,383         3 %                --                    --          --         0 % 
Self Storage 
 Facilities                  --                87,590      87,590         4 %                --                    --          --         0 % 
Other                    49,203                48,373      97,576         4 %            39,820                54,792      94,612         6 % 
                   ------------      ----------------   ---------  ----------      ------------      ----------------   ---------  ---------- 
 Total 
  commercial 
  real 
  estate        $       642,201   $         1,820,825  $2,463,026       100 %   $       533,842   $         1,156,308  $1,690,150       100 % 
                   ============      ================   =========  ==========      ============      ================   =========  ========== 
 
 
NB BANCORP, INC. 
NON-GAAP RECONCILIATION 
(Unaudited) 
(Dollars in thousands) 
                                     For the Three Months Ended 
                         -------------------------------------------------- 
                          June 30, 2026    March 31, 2026    June 30, 2025 
                         ---------------  ----------------  --------------- 
 
Net income (GAAP)         $       21,123   $        14,984   $       14,579 
                             -----------      ------------      ----------- 
 
Add (Subtract): 
Adjustments to net 
income: 
 Non-recurring fees for 
  business line 
  expansion                          649               500                - 
 BOLI surrender tax and 
  modified endowment 
  contract penalty                    27                50               64 
 Merger and acquisition 
  expenses                           296               534              530 
                             -----------      ------------      ----------- 
 Total adjustments to 
  net income              $          972   $         1,084   $          594 
   Less net tax benefit 
    associated with 
    pre-tax non-GAAP 
    adjustments to net 
    income                           218               277              130 
                             -----------      ------------      ----------- 
     Non-GAAP 
      adjustments, net 
      of tax                         754               807              464 
                             -----------      ------------      ----------- 
Operating net income 
 (non-GAAP)               $       21,877   $        15,791   $       15,043 
                             ===========      ============      =========== 
Weighted average common 
 shares outstanding, 
 basic                        39,693,140        40,969,748       37,191,460 
Weighted average common 
 shares outstanding, 
 diluted                      40,000,305        41,421,002       37,550,409 
Operating earnings per 
 share, basic 
 (non-GAAP)               $         0.55   $          0.39   $         0.40 
                             ===========      ============      =========== 
Operating earnings per 
 share, diluted 
 (non-GAAP)               $         0.55   $          0.38   $         0.40 
                             ===========      ============      =========== 
 
Pre-tax income (GAAP)     $       27,494   $        20,352   $       18,719 
                             -----------      ------------      ----------- 
 
Add (Subtract): 
Adjustments to pre-tax 
income: 
 Non-recurring fees for 
  business line 
  expansion                          649               500                - 
 Merger and acquisition 
  expenses                           296               534              530 
                             -----------      ------------      ----------- 
 Total adjustments to 
  pre-tax income                     945             1,034              530 
                             -----------      ------------      ----------- 
Operating pre-tax 
 income (non-GAAP)        $       28,439   $        21,386   $       19,249 
                             ===========      ============      =========== 
 
Net interest income 
 (GAAP)                   $       69,145   $        64,868   $       47,007 
                             -----------      ------------      ----------- 
 
Subtract (Add): 
Adjustments to net 
interest income: 
 Purchase accounting 
  adjustments                      1,972             1,623                - 
                             -----------      ------------      ----------- 
 Total impact of 
  non-GAAP interest net 
  income adjustments      $        1,972   $         1,623   $            - 
                             -----------      ------------      ----------- 
Net interest income, 
 excluding purchase 
 accounting adjustments 
 (non-GAAP)               $       67,173   $        63,245   $       47,007 
                             ===========      ============      =========== 
 
Noninterest expense 
 (GAAP)                   $       44,017   $        42,701   $       29,405 
                             -----------      ------------      ----------- 
 
Subtract (Add): 
Adjustments to 
noninterest expense: 
 Non-recurring fees for 
  business line 
  expansion                          649               500                - 
 Merger and acquisition 
  expenses                           296               534              530 
                             -----------      ------------      ----------- 
 Total impact of 
  non-GAAP noninterest 
  expense adjustments     $          945   $         1,034   $          530 
                             -----------      ------------      ----------- 
Operating noninterest 
 expense (non-GAAP)       $       43,072   $        41,667   $       28,875 
                             ===========      ============      =========== 
 
Operating net income 
 (non-GAAP)               $       21,877   $        15,791   $       15,043 
Average assets                 7,241,524         6,975,068        5,179,324 
Operating return on 
 average assets 
 (non-GAAP)                       1.21 %            0.92 %           1.16 % 
Average shareholders' 
 equity                   $      844,443   $       861,505   $      745,670 
Operating return on 
 average shareholders' 
 equity (non-GAAP)               10.39 %            7.43 %           8.09 % 
 
Operating noninterest 
 expense (non-GAAP)       $       43,072   $        41,667   $       28,875 
Total pre-provision net 
 revenue (net interest 
 income plus total 
 noninterest income)              74,704            69,381           51,285 
Operating efficiency 
 ratio (non-GAAP)                57.66 %           60.06 %          56.30 % 
 
Income tax expense 
 (GAAP)                   $        6,371   $         5,368   $        4,140 
                             -----------      ------------      ----------- 
 
Add (Subtract): 
Adjustments to income 
tax expense: 
 Net tax benefit 
  associated with 
  pre-tax non-GAAP 
  adjustments to net 
  income                             218               277                - 
 BOLI surrender tax and 
  modified endowment 
  contract penalty                  (27)              (50)             (64) 
                             -----------      ------------      ----------- 
 Total impact of 
  non-GAAP income tax 
  expense adjustments     $          191   $           227   $         (64) 
                             -----------      ------------      ----------- 
Operating income tax 
 expense (non-GAAP)       $        6,562   $         5,595   $        4,076 
                             ===========      ============      =========== 
 
Operating effective tax 
 rate (non-GAAP)                  23.1 %            26.2 %           21.2 % 
 
 
 
                                              As of 
                        -------------------------------------------------- 
                         June 30, 2026    March 31, 2026    June 30, 2025 
                        ---------------  ----------------  --------------- 
 
Total shareholders' 
 equity (GAAP)           $      842,002   $       842,778   $      737,122 
Subtract: 
 Intangible assets 
  (core deposit 
  intangible, net of 
  tax and goodwill)              31,023            32,067              782 
                            -----------      ------------      ----------- 
Total tangible 
 shareholders' equity 
 (non-GAAP)                     810,979           810,711          736,340 
 
Total assets (GAAP)           7,446,880         7,226,649        5,226,618 
Subtract: 
 Intangible assets 
  (core deposit 
  intangible, net of 
  tax and goodwill)              31,023            32,067              782 
                            -----------      ------------      ----------- 
Total tangible assets 
 (non-GAAP)              $    7,415,857   $     7,194,582   $    5,225,836 
Tangible shareholders' 
 equity / tangible 
 assets (non-GAAP)              10.94 %           11.27 %          14.09 % 
Total common shares 
 outstanding                 43,818,490        44,765,178       40,748,380 
Tangible book value 
 per share (non-GAAP)    $        18.51   $         18.11   $        18.07 
 
 
NB BANCORP, INC. 
ASSET QUALITY -- 
NON-PERFORMING ASSETS 
(1) 
(Unaudited) 
(Dollars in thousands) 
 
                           June 30, 2026    March 31, 2026    June 30, 2025 
                          ---------------  ----------------  --------------- 
Real estate loans: 
 One-to-four-family 
  residential             $   2,963        $   1,763         $   3,030 
 Home equity                  1,547            1,673             1,368 
 Commercial real estate       957              394               1,984 
 Construction and land 
  development                 -                10                10 
Commercial and 
 industrial                   20,446           38,885            4,558 
Consumer                      1,747            2,838             1,528 
                              -----------      ------------      ----------- 
 Total                    $   27,660       $   45,563        $   12,478 
                              ===========      ============      =========== 
 
 Total non-performing 
  loans to total loans        0.43 %           0.73 %            0.27 % 
 Total non-performing 
  PCD loans to total 
  loans (2)                   0.22 %           0.49 %            0.00 % 
 Total non-performing 
  non-PCD loans to total 
  loans                       0.21 %           0.24 %            0.27 % 
 
 Total non-performing 
  assets to total 
  assets                      0.37 %           0.63 %            0.24 % 
 Total non-performing 
  PCD assets to total 
  assets                      0.19 %           0.42 %            0.00 % 
 Total non-performing 
  non-PCD assets to 
  total assets                0.18 %           0.21 %            0.24 % 
 
 
(1)  Non-performing loans and assets are comprised of non-accrual loans. 
(2)  PCD loans were the result of the BankProv acquisition closed on 11/15/25 
     and did not exist prior to that date. 
 
 
NB BANCORP, INC. 
ASSET QUALITY -- 
PROVISION, ALLOWANCE, 
AND NET (CHARGE-OFFS) 
RECOVERIES 
(Unaudited) 
(Dollars in thousands) 
 
                                     For the Three Months Ended 
                         -------------------------------------------------- 
                          June 30, 2026    March 31, 2026    June 30, 2025 
                         ---------------  ----------------  --------------- 
Allowance for credit 
 losses at beginning of 
 the period               $       80,195   $        87,411    $      38,338 
 
 Provision for credit 
  losses                           2,994             6,382            4,244 
 
 Charge-offs: 
 One-to-Four-Family 
 Residential                          --              (56)               -- 
 Commercial & 
  Industrial                       (294)          (12,370)               -- 
 Consumer                        (2,081)           (1,409)          (1,190) 
 Commercial real estate             (10)                --               -- 
                             -----------      ------------  ---  ---------- 
 Total charge-offs               (2,385)          (13,835)          (1,190) 
 
 Recoveries of loans 
 previously charged 
 off: 
 Commercial and 
  industrial                       1,188                12               12 
 Commercial real estate               --                --              923 
 Consumer                             96               225              274 
                             -----------      ------------  ---  ---------- 
 Total recoveries                  1,284               237            1,209 
 
 Net charge-offs                 (1,101)          (13,598)               19 
                             -----------      ------------  ---  ---------- 
 
Allowance for credit 
 losses at end of the 
 period                   $       82,088   $        80,195    $      42,601 
                             ===========      ============  ===  ========== 
 
Allowance to 
 non-performing loans              297 %             176 %          341.4 % 
Allowance to total 
 loans outstanding at 
 the end of the period            1.28 %            1.29 %           0.94 % 
Annualized net 
 charge-offs to average 
 loans outstanding 
 during the period              (0.07) %          (0.91) %           0.00 % 
 Annualized net 
  charge-offs to 
  average loans 
  outstanding during 
  the period -- PCD 
  loans (1)                       0.00 %          (0.82) %           0.00 % 
 Annualized net 
  charge-offs to 
  average loans 
  outstanding during 
  the period -- Non-PCD 
  loans                         (0.07) %          (0.08) %           0.00 % 
 
 
(1)  PCD loans were the result of the BankProv acquisition closed on 11/15/25 
     and did not exist prior to that date. 
 

View original content to download multimedia:https://www.prnewswire.com/news-releases/nb-bancorp-inc-reports-second-quarter-2026-financial-results-declares-quarterly-cash-dividend-302832578.html

SOURCE Needham Bank

 

(END) Dow Jones Newswires

July 22, 2026 16:15 ET

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10