JEFFERSON CITY, Mo., Oct. 29, 2025 (GLOBE NEWSWIRE) -- Hawthorn Bancshares, Inc. (NASDAQ: HWBK), (the "Company"), the bank holding company for Hawthorn Bank, reported third quarter 2025 net income of $6.1 million, or earnings per diluted share ("EPS") of $0.88.
Third Quarter 2025 Results
- Net income improved $1.6 million, or 34.1%, to $6.1 million from the third quarter 2024 (the "prior year quarter") and the efficiency ratio improved to 62.30% compared to 66.23% for the prior year quarter
- EPS of $0.88, an improvement of $0.22 per share, or 33%, from the prior year quarter
- Net interest margin, fully taxable equivalent ("FTE") improved in the third quarter 2025 to 3.97% compared to 3.89% for second quarter 2025 (the "prior quarter") and 3.36% for the prior year quarter
- Provision for credit losses was $0.4 million higher than the prior quarter and $0.1 million lower than the prior year quarter
- Return on average assets and equity of 1.33% and 15.21%, respectively
- Loans increased $51.1 million, or 3.5%, and deposits increased $7.9 million, or 0.5%, compared to the prior quarter
- Investments decreased $3.4 million, or 1.5%, compared to the prior quarter
- Credit quality remained strong with non-performing assets to total loans of 0.48% improving from 0.58% in the prior year quarter
- Remained well capitalized with total risk-based capital of 14.90%
- Book value per share was $23.76, an increase of $1.23, or 5.5%, compared to the prior quarter and $2.85, or 13.6%, compared to the prior year quarter
Brent Giles, Chief Executive Officer of Hawthorn Bancshares, Inc. commented, "I am pleased with our third quarter results as they reflect continued core growth. Our margin continued to expand, and we experienced growth in our wealth management group. Additionally, we were able to grow our loan portfolio by expanding our customer relationships and attracting new customers. The third quarter results reflect our focus on our strategic objectives which continues to create shareholder value."
(unaudited)
$000, except per share data
| September 30, | June 30, | September 30, | ||||||
| 2025 | 2025 | 2024 | ||||||
| Balance sheet information | ||||||||
| Total assets | $ | 1,932,105 | $ | 1,877,417 | $ | 1,809,769 | ||
| Loans held for investment | 1,514,002 | 1,462,898 | 1,466,751 | |||||
| Investment securities | 226,017 | 229,392 | 209,019 | |||||
| Deposits | 1,525,917 | 1,517,986 | 1,503,504 | |||||
| Total stockholders' equity | 164,938 | 156,823 | 146,474 | |||||
| Market and per share data | ||||||||
| Book value per share | $ | 23.76 | $ | 22.53 | $ | 20.91 | ||
| Market price per share | 31.04 | 29.14 | 25.03 | |||||
| Diluted earnings per share (QTR) | 0.88 | 0.88 | 0.66 | |||||
Financial Results for the Third Quarter 2025
Earnings
Net income for the third quarter 2025 was $6.1 million, an increase of $0.03 million, or 0.5%, from the prior quarter, and an increase of $1.6 million, or 34.1%, from the prior year quarter. EPS was unchanged at $0.88 for the third quarter 2025 compared to the prior quarter and improved from $0.66 for the prior year quarter.
Net income for the nine months ended September 30, 2025 was $17.6 million, or $2.53 per diluted share, an increase of $4.0 million compared to $13.7 million, or $1.95 per diluted share, for the nine months ended September 30, 2024.
Net Interest Income and Net Interest Margin
Net interest income for the third quarter 2025 was $16.9 million, an increase of $0.7 million from the prior quarter, and an increase of $2.5 million from the prior year quarter. Net interest income for the nine months ended September 30, 2025 was $48.3 million, an increase of $5.1 million compared to $43.2 million for the nine months ended September 30, 2024.
Interest income increased $1.2 million in the current quarter compared to the prior year quarter, driven primarily by higher rates on earning assets, while interest expense decreased $1.4 million compared to the prior year quarter due to lower costs on deposits. Net interest margin, on an FTE basis, was 3.97% for the current quarter, compared to 3.89% for the prior quarter, and 3.36% for the prior year quarter.
The yield earned on average loans held for investment increased to 6.12%, on an FTE basis, for the third quarter 2025, compared to 5.98% for the prior quarter and 5.83% for the prior year quarter.
The average cost of deposits was 2.36% for the third quarter 2025, compared to 2.35% for the prior quarter and 2.74% for the prior year quarter. Non-interest bearing demand deposits as a percent of total deposits was 27.8% as of September 30, 2025, compared to 27.7% and 26.0% at June 30, 2025 and September 30, 2024, respectively.
Non-interest Income
Total non-interest income for the third quarter 2025 was $3.7 million, an increase of $0.2 million, or 4.8%, from the prior quarter, and a decrease of $0.1 million, or 1.8%, from the prior year quarter. Non-interest income for the nine months ended September 30, 2025 was $10.7 million, a decrease of $0.1 million from the nine months ended September 30, 2024.
Non-interest Expense
Total non-interest expense for the third quarter 2025 was $12.8 million, an increase of $0.6 million, or 4.5%, from the prior quarter, and an increase of $0.8 million, or 6.9%, from the prior year quarter. For the nine months ended September 30, 2025, non-interest expense was $37.6 million, an increase of $1.0 million as compared to $36.6 million for the nine months ended September 30, 2024, which was primarily attributable to an increase in salaries and employee benefits.
The third quarter 2025 efficiency ratio was 62.30% compared to 62.32% and 66.23% for the prior quarter and prior year quarter, respectively. The improvement in the current quarter compared to the prior year quarter was primarily due to higher net interest margin.
Loans
Loans held for investment increased $51.1 million, or 3.5%, to $1.51 billion as of September 30, 2025 compared to June 30, 2025, and increased $47.3 million, or 3.2% annualized, from September 30, 2024.
Investments
Investments decreased $3.4 million, or 1.5%, to $226.0 million as of September 30, 2025 compared to June 30, 2025, and increased $17.0 million, or 8.1%, from September 30, 2024.
Asset Quality
Non-performing assets to total loans was 0.48% at September 30, 2025, compared to 0.35% and 0.58% at June 30, 2025 and September 30, 2024, respectively. Non-performing assets totaled $7.3 million at September 30, 2025, compared to $5.2 million and $8.5 million at June 30, 2025 and September 30, 2024, respectively. The increase in non-performing assets during quarter compared to the prior quarter was due to the movement of one commercial relationship to non-accrual status.
In the third quarter 2025, the Company had net loan charge-offs of $0.04 million, or 0.01% annualized, of average loans, compared to net loan charge-offs of $0.05 million, or 0.01% of average loans, and $0.6 million, or 0.17% annualized, of average loans, in the prior quarter and prior year quarter, respectively.
The Company provided provision for credit losses of $0.4 million for the third quarter 2025 compared to releasing provision of $0.1 million in the prior quarter, and providing provision of $0.5 million for the prior year quarter.
The allowance for credit losses at September 30, 2025 was $21.9 million, or 1.45% of outstanding loans, and 446.02% of non-performing loans. At June 30, 2025, the allowance for credit losses was $21.6 million, or 1.47% of outstanding loans, and 781.24% of non-performing loans. At September 30, 2024, the allowance for credit losses was $21.9 million, or 1.50% of outstanding loans, and 539.52% of non-performing loans. The allowance for credit losses represents management's best estimate of expected losses inherent in the loan portfolio and is commensurate with risks in the loan portfolio as of September 30, 2025 as determined by management.
Deposits
Total deposits at September 30, 2025 were $1.53 billion, an increase of $7.9 million, or 0.5%, from June 30, 2025, and an increase of $22.4 million, or 1.5% annualized, from September 30, 2024. The increase in deposits at September 30, 2025 as compared to September 30, 2024 was primarily a result of increases in non-interest bearing demand deposits and other time deposits offset by decreases in savings, interest checking and money market accounts and time deposits $250,000 and over.
Capital
The Company maintains its "well capitalized" regulatory capital position. At September 30, 2025, capital ratios were as follows: total risk-based capital to risk-weighted assets 14.90%; tier 1 capital to risk-weighted assets 13.65%; common equity tier 1 10.71%; tier 1 leverage 11.97%; and common equity to assets 8.54%.
Pursuant to the Company's Repurchase Plan, management is given discretion to determine the number and pricing of the shares to be purchased under the plan, as well as the timing of any such purchases. The Board Directors amended the plan on June 3, 2025 and approved increasing the authorized repurchase limit to $10 million. The Company repurchased 90,466 common shares under the repurchase plan during the first nine months of 2025 at an average cost of $27.72 per share totaling $2.5 million. As of September 30, 2025, $8.7 million remains available for share repurchases pursuant to the plan.
On October 29, 2025, the Company's Board of Directors approved a quarterly cash dividend of $0.20 per common share, payable January 1, 2026 to shareholders of record at the close of business on December 15, 2025.
[Tables follow]
FINANCIAL SUMMARY
(unaudited)
$000, except per share data
| Three Months Ended | ||||||||||
| September 30, | June 30, | September 30, | ||||||||
| Statement of income information: | 2025 | 2025 | 2024 | |||||||
| Total interest income | $ | 25,003 | $ | 23,911 | $ | 23,819 | ||||
| Total interest expense | 8,138 | 7,769 | 9,492 | |||||||
| Net interest income | 16,865 | 16,142 | 14,327 | |||||||
| Provision for (release of) credit losses | 375 | (51 | ) | 500 | ||||||
| Non-interest income | 3,716 | 3,545 | 3,783 | |||||||
| Investment securities gains (losses), net | 105 | (1 | ) | 8 | ||||||
| Non-interest expense | 12,821 | 12,269 | 11,994 | |||||||
| Pre-tax income | 7,490 | 7,468 | 5,624 | |||||||
| Income taxes | 1,358 | 1,367 | 1,050 | |||||||
| Net income | $ | 6,132 | $ | 6,101 | $ | 4,574 | ||||
| Earnings per share: | ||||||||||
| Basic: | $ | 0.89 | $ | 0.88 | $ | 0.66 | ||||
| Diluted: | $ | 0.88 | $ | 0.88 | $ | 0.66 | ||||
| Nine Months Ended | ||||||||||
| September 30, | ||||||||||
| Statement of income information: | 2025 | 2024 | ||||||||
| Total interest income | $ | 72,372 | $ | 71,427 | ||||||
| Total interest expense | 24,071 | 28,181 | ||||||||
| Net interest income | 48,301 | 43,246 | ||||||||
| (Release of) provision for credit losses | (16 | ) | 726 | |||||||
| Non-interest income | 10,724 | 10,798 | ||||||||
| Investment securities gains (losses), net | 102 | (7 | ) | |||||||
| Non-interest expense | 37,589 | 36,603 | ||||||||
| Pre-tax income | 21,554 | 16,708 | ||||||||
| Income taxes | 3,938 | 3,049 | ||||||||
| Net income | $ | 17,616 | $ | 13,659 | ||||||
| Earnings per share: | ||||||||||
| Basic: | $ | 2.54 | $ | 1.95 | ||||||
| Diluted: | $ | 2.53 | $ | 1.95 | ||||||
FINANCIAL SUMMARY (continued)
(unaudited)
$000
| As of or for the three months ended | |||||||||||
| September 30, | June 30, | September 30, | |||||||||
| 2025 | 2025 | 2024 | |||||||||
| Performance Ratios | |||||||||||
| Return on average assets | 1.33 | % | 1.36 | % | 1.00 | % | |||||
| Return on average common equity | 15.21 | 15.85 | 12.87 | ||||||||
| Net interest margin (FTE) | 3.97 | 3.89 | 3.36 | ||||||||
| Efficiency ratio | 62.30 | 62.32 | 66.23 | ||||||||
| Asset Quality Ratios | |||||||||||
| Non-performing loans (a) | $ | 4,911 | $ | 2,761 | $ | 4,066 | |||||
| Non-performing assets | 7,336 | 5,186 | 8,451 | ||||||||
| Net charge-offs | 41 | 51 | 636 | ||||||||
| Net charge-offs to average loans (b) | 0.01 | % | 0.01 | % | 0.17 | % | |||||
| Allowance for credit losses to total loans | 1.45 | 1.47 | 1.50 | ||||||||
| Non-performing loans to total loans | 0.32 | 0.19 | 0.28 | ||||||||
| Non-performing assets to loans | 0.48 | 0.35 | 0.58 | ||||||||
| Non-performing assets to total assets | 0.38 | 0.28 | 0.47 | ||||||||
| Allowance for credit losses on loans to non-performing loans | 446.02 | 781.24 | 539.52 | ||||||||
| Capital Ratios | |||||||||||
| Average stockholders' equity to average total assets | 8.74 | % | 8.56 | % | 7.80 | % | |||||
| Period-end stockholders' equity to period-end assets | 8.54 | 8.35 | 8.09 | ||||||||
| Total risk-based capital ratio | 14.90 | 15.12 | 14.91 | ||||||||
| Tier 1 risk-based capital ratio | 13.65 | 13.87 | 13.66 | ||||||||
| Common equity Tier 1 capital | 10.71 | 10.82 | 10.53 | ||||||||
| Tier 1 leverage ratio | 11.97 | 11.87 | 11.33 | ||||||||
(a) Non-performing loans include loans 90-days past due and accruing and non-accrual loans.
(b) Annualized
About Hawthorn Bancshares
Hawthorn Bancshares, Inc., a financial-bank holding company headquartered in Jefferson City, Missouri, is the parent company of Hawthorn Bank, which has served families and businesses for more than 160 years. Hawthorn Bank has multiple locations, including in the greater Kansas City metropolitan area, Jefferson City, Columbia, Springfield, and Clinton.
Contact:
Hawthorn Bancshares, Inc.
Brent M. Giles
Chief Executive Officer
TEL: 573.761.6100
www.HawthornBancshares.com
The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company's Quarterly Report on Form 10-Q is filed. Statements made in this press release that suggest the Company's or management's intentions, hopes, beliefs, expectations, or predictions of the future include "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. It is important to note that actual results could differ materially from those projected in such forward-looking statements. Additional information concerning factors that could cause actual results to differ materially from those projected in such forward-looking statements is contained from time to time in the Company's quarterly and annual reports filed with the Securities and Exchange Commission. These forward-looking statements are made as of the date of this communication, and the Company disclaims any obligation to update any forward-looking statement or to publicly announce the results of any revisions to any of the forward-looking statements included herein, except as required by law.
