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

PR Newswire

NEEDHAM, Mass., July 22, 2026

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.

NB Bancorp, Inc Logo

"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

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

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

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.

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.

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.

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.

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.

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.

ASSET QUALITY

(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.

 

Cision 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