Landmark Bancorp, Inc. Reports Third Quarter 2026 Results

Landmark Bancorp, Inc. Reports Third Quarter 2026 Results Landmark Bancorp, Inc. Reports Third Quarter 2026 Results GlobeNewswire October 28, 2026

Announces Third Quarter 2026 Net Earnings Growth of 1.5%

Manhattan, KS, Oct. 28, 2026 (GLOBE NEWSWIRE) -- Landmark Bancorp, Inc. (“Landmark”; Nasdaq: LARK) reported diluted earnings per share of $0.89 for the third quarter of 2026, compared to $0.88 per share in the second quarter of 2026 and $0.81 per share in the same quarter of the prior year. Net earnings for the third quarter totaled $5.5 million, compared to $5.4 million in the prior quarter and $4.9 million in the third quarter of 2025. For the three months ended September 30, 2026, the return on average assets was 1.36%, the return on average equity was 13.06%, and the efficiency ratio(1) was 63.0%.

For the first nine months of 2026, diluted earnings per share totaled $2.59, compared to $2.29 during the same period in 2025. Net earnings for the first nine months of 2026 totaled $15.9 million, compared to $14.0 million in the first nine months of 2025, an increase of 13.5%, driven primarily by higher net interest income. For the nine months ended September 30, 2026, the return on average assets was 1.33%, the return on average equity was 12.98%, and the efficiency ratio(1) was 62.5%.

Third Quarter 2026 Performance Highlights

(1) Non-GAAP financial measure. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation.

“I am pleased with Landmark's solid third quarter results, highlighted by continued revenue growth and strong profitability, supported by further expansion in our net interest margin. Our third quarter net interest margin increased to 4.35%, reflecting the effectiveness of our disciplined loan and deposit pricing strategies, as well as prudent funding management. Our core commercial and retail customer deposits remain strong, including our non-interest-bearing balances, sustaining our attractive low-cost deposit base,” said Abby Wendel, President and Chief Executive Officer. “Our focus remains on building a resilient, relationship-driven franchise supported by meaningful customer relationships across the markets we serve. Looking ahead, we are focused on achieving sustainable growth, delivering exceptional customer service, and creating long-term value for our shareholders, customers, and the communities we serve.”

Earnings Conference Call

Landmark will host a conference call to review the Company’s third quarter financial results at 10:00 a.m. (Central time) on Thursday, October 29, 2026. Interested parties may participate via telephone by dialing (833) 461-5787 and using Meeting ID 373 544 883. A replay of the call will be available through November 5, 2026, by dialing (833) 309-1852 and using Meeting ID 373 544 883.

SUMMARY OF THIRD QUARTER RESULTS

Net Interest Income

Net interest income in the third quarter of 2026 totaled $15.6 million, representing an increase of $562,000, or 3.7%, compared to the prior quarter and an increase of $1.5 million, or 11.0%, compared to the same quarter of the prior year. The increase in net interest income this quarter compared to both the prior quarter and the third quarter of 2025 was driven by higher rates on interest-earning assets despite lower average balances, partially offset by higher interest expense on other borrowings. The net interest margin for the third quarter of 2026 was 4.35%, an increase of 13 basis points from 4.22% during the prior quarter and an increase of 52 basis points from 3.83% during the third quarter of the prior year. The average tax-equivalent yield on the investment securities portfolio grew to 3.80%, compared to 3.66% in the prior quarter and 3.35% in the third quarter of 2025 as lower-rate securities maturing during the quarter were re-invested at higher rates. The average tax-equivalent yield on the loan portfolio increased 15 basis points as compared to the prior quarter and nine basis points as compared to the third quarter of the prior year.

Compared to the second quarter of 2026, interest on deposits decreased $62,000, or 1.4%, due to lower rates, coupled with decreased average balances. Interest on other borrowed funds increased $100,000 from the second quarter of 2026, driven by higher average balances. The average rate on interest-bearing deposits decreased one basis point from the prior quarter, to 1.81%, primarily due to lower rates on certificates of deposit. The average rate on other borrowed funds stayed consistent with the prior quarter at 4.54%, coupled with an increase in average balances in borrowings from the FHLB. 

Compared to the third quarter of 2025, interest on deposits decreased $1.1 million, or 20.8%, due to lower rates, coupled with decreased average balances. Interest on other borrowed funds decreased $313,000 from the third quarter of the prior year, due to lower rates and average balances. The average rate on interest-bearing deposits decreased 37 basis points from the third quarter of 2025, primarily due to lower rates on money market and checking accounts and certificates of deposit. The average rate on other borrowed funds decreased 55 basis points as compared to the third quarter of 2025. 

Non-Interest Income

Non-interest income totaled $3.6 million for the third quarter of 2026, a decrease of $493,000 from the prior quarter and a decrease of $466,000 from the same quarter in the prior year. The decrease in non-interest income as compared to the prior quarter was primarily due to a decrease of $593,000 in gains on the sale of loans due to a decrease in the volume of loans sold in the secondary market, offset by an increase of $76,000 in fees and service charges.

The decrease in non-interest income as compared to the third quarter of the prior year was primarily due to a decrease of $300,000 in gains on the sale of loans due to a decrease in the volume of loans sold in the secondary market, coupled with a decrease of $133,000 in fees and service charges.

Non-Interest Expense

During the third quarter of 2026, non-interest expense totaled $12.3 million, an increase of $292,000, or 2.4%, compared to the prior quarter and an increase of $1.0 million, or 8.9%, compared to the same period in the prior year. Compared to the prior quarter, the increase in non-interest expense was primarily due to increases of $238,000 in compensation and benefits expense, $178,000 in occupancy and equipment expense, and $148,000 in other expense. These increases were partially offset by a decrease of $313,000 in professional fees. The increase in compensation and benefits expense was attributable to strengthening our associate base and related benefits programs, which resulted in higher salary and benefits expense in the third quarter of 2026, as compared to the prior quarter. The increase in occupancy and equipment expense was primarily driven by technology-related upgrades recorded in the third quarter. The increase in other expense was primarily due to higher deposit fraud losses, captive insurance losses and director compensation in the third quarter compared to the prior quarter. The decrease in professional fees was attributable to $270,000 in one-time forensic accounting and legal costs related to previously disclosed fraudulent activity by a non-executive officer of the bank, coupled with a decrease in consulting expenses for talent recruitment and development, and internal audit co-sourcing recorded in the second quarter of 2026.

Compared to the third quarter of 2025, the increase in non-interest expense was primarily due to increases of $503,000 in compensation and benefits expense, $249,000 in other expense, and $192,000 in professional fees. The increase in compensation and benefits expense was attributable to strengthening our associate base and related benefits programs, which resulted in higher salary and benefits expense in the third quarter of 2026, as compared to the third quarter of 2025. The increase in other expense was primarily due to higher advertising costs and director compensation in the third quarter of 2026 compared to the third quarter of 2025. The increase in professional fees was attributable to an increase in consulting expenses for talent recruitment and development, and internal audit co-sourcing.

Income Tax Expense

Landmark recorded income tax expense of $1.3 million in both the second and third quarters of 2026, compared to $1.1 million in the third quarter of 2025. The effective tax rate was 19.3% in the third quarter of 2026, compared to 19.7% in the prior quarter and 18.7% in the third quarter of 2025.

Balance Sheet Highlights

As of September 30, 2026, gross period-end loans totaled $1.1 billion, a decrease of $22.2 million from the prior quarter, while average loans declined $12.3 million. The decrease in period-end loans was primarily driven by lower commercial real estate loans (decline of $12.5 million), one-to-four family residential real estate loans (decline of $10.6 million), and commercial loans (decline of $6.4 million), offset by higher construction and land loans (increase of $9.3 million). Investment securities available-for-sale increased $2.5 million during the third quarter of 2026, primarily due to the reinvestment of maturities and cash flow from the portfolio during the quarter.

Period-end deposit balances decreased $59.0 million to $1.2 billion at September 30, 2026, an annualized decrease of 17.9% compared to the prior quarter. The decrease in deposits was driven primarily by decreases in money market and checking accounts (decline of $27.1 million), non-interest bearing demand deposits (decline of $15.8 million), and certificates of deposit (decline of $10.4 million). These declines were due in part to a decline in public fund balances, which decreased $61.7 million as compared to the prior quarter. Total period-end borrowings increased $49.5 million during the third quarter of 2026. At September 30, 2026, the loan to deposits ratio was 85.6%, compared to 83.5% in the prior quarter.

Stockholders’ equity decreased to $160.3 million (book value of $26.24 per share) as of September 30, 2026, from $166.9 million (book value of $27.35 per share) as of June 30, 2026. The decrease in stockholders’ equity was primarily due to an increase of $10.9 million in accumulated other comprehensive losses (higher unrealized net losses on investment securities), partially offset by net earnings for the quarter net of dividends paid. The ratio of equity to total assets decreased to 10.05% on September 30, 2026, from 10.39% on June 30, 2026.

The allowance for credit losses totaled $12.9 million, or 1.19% of total gross loans, as of September 30, 2026, compared to $12.7 million, or 1.15% of total gross loans, as of June 30, 2026. Net charge-offs totaled $14,000 in the third quarter of 2026, compared to $452,000 during the second quarter of 2026 and $2.3 million in the third quarter of the prior year. The decrease in net charge-offs as compared to the third quarter of 2025 is related to the charge-off of a single commercial credit during the third quarter of 2025. A provision for credit losses on loans of $250,000 was recorded in the third quarter of 2026, compared to a provision of $500,000 in the second quarter of 2026, and a provision of $850,000 during the third quarter of 2025.

Non-performing loans totaled $12.5 million, or 1.16% of gross loans, at September 30, 2026, compared to $13.1 million, or 1.18% of gross loans, at June 30, 2026. Loans 30-89 days delinquent totaled $8.3 million, or 0.77% of gross loans, as of September 30, 2026, compared to $6.3 million, or 0.57% of gross loans, as of June 30, 2026.

About Landmark

Landmark Bancorp, Inc., the holding company for Landmark National Bank, is listed on the Nasdaq Global Market under the symbol “LARK.” Headquartered in Manhattan, Kansas, Landmark National Bank is a community banking organization dedicated to providing quality financial and banking services. Landmark National Bank has 28 locations in 23 communities across Kansas: Manhattan (2), Auburn, Dodge City (2), Fort Scott (2), Garden City, Great Bend (2), Hoisington, Iola, Junction City, La Crosse, Lawrence (2), Lenexa, Louisburg, Mound City, Osage City, Osawatomie, Overland Park, Paola, Pittsburg, Prairie Village, Topeka, Wamego and Wellsville, Kansas. Visit www.banklandmark.com for more information.

Contact Information

Mark HerpichShelley Reed
Chief Financial OfficerInvestor Relations
(785) 565-2000(913) 563-5672
mherpich@banklandmark.comsreed@banklandmark.com


Special Note Concerning Forward-Looking Statements

This press release may contain 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. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of Landmark. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on the Company’s current beliefs, expectations, and assumptions regarding its business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Additionally, all statements in this press release, including forward-looking statements, speak only as of the date they are made, and Landmark undertakes no obligation to update any statement in light of new information or future events. Because forward-looking statements relate to the future, they are subject to inherent known and unknown uncertainties, risks, changes in circumstances, and other factors that are difficult to predict and many of which may be out of the Company’s control. These factors include, among others, the following: (i) the strength of the local, state, national and international economies and financial markets, including the effects of inflationary pressures and future monetary policies of the Federal Reserve in response thereto and changes in global energy market conditions; (ii) effects on the U.S. economy resulting from actions taken by the federal government, including the threat or implementation of tariffs, immigration enforcement, executive orders, and changes in foreign policy; (iii) changes in interest rates, including the recent increase in the federal funds benchmark rate by the Federal Reserve, and prepayment rates of our assets; (iv) increased competition in the financial services sector and the inability to attract new customers, including from non-bank competitors such as credit unions and “fintech” companies; (v) timely development and acceptance of new products and services; (vi) rapid and expensive technological changes implemented by us and other parties in the financial services industry, including third-party vendors, which may be more difficult to implement or more expensive than anticipated or which may have unforeseen consequence to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (vii) our risk management framework; (viii) interruptions in information technology and telecommunications systems and third-party services; (ix) the economic effects of severe weather, natural disasters, widespread disease or pandemics, or other external events; (x) the loss of key executives or employees; (xi) changes in consumer spending; (xii) integration of acquired businesses; (xiii) the commencement, cost and outcome of litigation and other legal proceedings and regulatory actions against us or to which the Company may become subject; (xiv) changes in accounting policies and practices; (xv) past and any future terrorist attacks, military conflicts, acts of war, changes in foreign relations, or other adverse external events, including ongoing conflicts in the Middle East, wars in Iran and Ukraine, and other international military conflicts that can increase levels of political and economic unpredictability, contribute to rising energy and commodity prices, affect global supply chains, increase the volatility of financial markets, and other matters beyond our control; (xvi) the ability to manage credit risk, forecast loan losses and maintain an adequate allowance for loan losses; (xvii) fluctuations in the value of securities held in our securities portfolio; (xviii) concentrations within our loan portfolio and large loans to certain borrowers (including commercial real estate loans); (xix) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xx) the level of non-performing assets on our balance sheets; (xxi) the ability to raise additional capital; (xxii) the occurrence of fraudulent activity, breaches or failures of our or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiii) emerging issues related to the development and use of artificial intelligence that could give rise to legal or regulatory action, damage our reputation, or otherwise materially harm our business or customers; (xxiv) declines in real estate values; (xxv) the effects of fraud on the part of our employees, customers, vendors or counterparties; (xxvi) the availability of future equity or debt issuances and other capital raising opportunities on favorable terms; (xxvii) the Company’s success at managing and responding to the risks involved in the foregoing items; and (xxviii) any other risks described in the “Risk Factors” sections of reports filed by Landmark with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. Additional information concerning Landmark and its business, including additional risk factors that could materially affect Landmark’s financial results, is included in our filings with the Securities and Exchange Commission.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (unaudited)

  September 30,  June 30,  March 31,  December 31,  September 30, 
(Dollars in thousands) 2026   2026   2026   2025  2025 
Assets                    
Cash and cash equivalents $31,646   $26,277   $31,866   $20,982  $23,947 
Interest-bearing deposits at other banks  3,630    5,935    2,970    3,218   3,218 
Investment securities available-for-sale, at fair value:                    
U.S. treasury securities  41,105    43,478    50,001    53,183   50,833 
Municipal obligations, tax exempt  67,943    75,143    77,495    87,809   97,383 
Municipal obligations, taxable  92,878    97,718    94,738    90,603   82,236 
Agency mortgage-backed securities  141,357    124,469    119,826    116,562   119,576 
Total investment securities available-for-sale  343,283    340,808    342,060    348,157   350,028 
Investment securities held-to-maturity  3,875    3,847    3,818    3,789   3,760 
Bank stocks, at cost  10,355    8,079    7,123    5,756   8,021 
Loans:                    
One-to-four family residential real estate  353,682    364,271    368,282    375,299   381,641 
Construction and land  32,612    23,358    18,811    20,531   19,741 
Commercial real estate  395,292    407,756    407,901    394,323   389,574 
Commercial  171,542    177,904    176,373    178,201   186,656 
Agriculture  88,306    88,055    86,603    102,829   99,897 
Municipal  6,663    6,715    6,864    6,874   6,884 
Consumer  31,214    33,417    33,392    33,666   33,660 
Total gross loans  1,079,311    1,101,476    1,098,226    1,111,723   1,118,053 
Net deferred loan (fees) costs and loans in process  (449)   886    (296)   (872)  (763)
Allowance for credit losses  (12,893)   (12,657)   (12,609)   (12,458)  (12,299)
Loans, net  1,065,969    1,089,705    1,085,321    1,098,393   1,104,991 
Loans held for sale, at fair value  2,575    3,740    3,202    5,141   3,578 
Bank owned life insurance  40,755    40,572    40,287    40,176   39,890 
Premises and equipment, net  18,771    18,907    19,118    19,325   19,449 
Goodwill  32,377    32,377    32,377    32,377   32,377 
Other intangible assets, net  1,592    1,725    1,858    1,990   2,123 
Mortgage servicing rights  3,383    3,336    3,222    3,189   3,120 
Real estate owned, net  441    -    -    -   - 
Other assets  36,603    31,208    32,565    24,149   22,573 
Total assets $1,595,255   $1,606,516   $1,605,787   $1,606,642  $1,617,075 
                     
Liabilities and Stockholders’ Equity                    
Liabilities:                    
Deposits:                    
Non-interest-bearing demand $364,725   $ 380,543   $ 367,737   $ 364,695  $ 365,959 
Money market and checking  568,969    596,083    589,410    650,987   579,413 
Savings  145,251    150,961    154,607    151,406   146,291 
Certificates of deposit  167,013    177,401    210,930    221,766   233,837 
Total deposits  1,245,958    1,304,988    1,322,684    1,388,854   1,325,500 
FHLB and other borrowings  133,365    83,415    67,062    10,567   90,483 
Subordinated debentures  21,651    21,651    21,651    21,651   21,651 
Repurchase agreements  1,121    1,599    2,263    1,501   1,420 
Accrued interest and other liabilities  32,909    28,005    30,516    23,438   22,294 
Total liabilities  1,435,004    1,439,658    1,444,176    1,446,011   1,461,348 
Stockholders’ equity:                    
Common stock  61    61    61    61   58 
Additional paid-in capital  102,910    102,810    102,675    102,597   95,330 
Retained earnings  75,753    71,561    67,449    63,658   67,327 
Accumulated other comprehensive loss  (18,473)    (7,574)    (8,574)    (5,685)  (6,988)
Total stockholders’ equity  160,251    166,858    161,611    160,631   155,727 
Total liabilities and stockholders’ equity $1,595,255   $1,606,516   $1,605,787   $1,606,642  $1,617,075 
                        

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings (unaudited)

  Three months ended,  Nine months ended, 
  September 30,  June 30,  September 30,  September 30,  September 30, 
(Dollars in thousands, except per share amounts) 2026  2026  2025  2026  2025 
Interest income:                    
Loans $17,548  $17,147  $17,783  $51,955  $51,364 
Investment securities:                    
Taxable  2,706   2,482   2,198   7,522   6,541 
Tax-exempt  559   571   700   1,725   2,120 
Interest-bearing deposits at banks  38   51   58   148   154 
Total interest income  20,851   20,251   20,739   61,350   60,179 
Interest expense:                    
Deposits  4,287   4,349   5,410   13,247   15,790 
FHLB and other borrowings  578   484   857   1,339   2,283 
Subordinated debentures  331   324   361   977   1,076 
Repurchase agreements  13   14   17   42   134 
Total interest expense  5,209   5,171   6,645   15,605   19,283 
Net interest income  15,642   15,080   14,094   45,745   40,896 
Provision for credit losses  205   500   850   1,275   1,850 
Net interest income after provision for credit losses  15,437   14,580   13,244   44,470   39,046 
Non-interest income:                    
Fees and service charges  2,527   2,451   2,660   7,341   7,524 
Gains on sales of loans, net  648   1,241   948   2,774   2,250 
Bank owned life insurance  297   285   283   955   833 
Losses on sales of investment securities, net  -   -   -   -   (2) 
Other  130   118   177   391   447 
Total non-interest income  3,602   4,095   4,068   11,461   11,052 
Non-interest expense:                    
Compensation and benefits  6,807   6,569   6,304   19,699   18,692 
Occupancy and equipment  1,385   1,207   1,364   4,042   3,860 
Data processing  534   494   476   1,582   1,501 
Amortization of mortgage servicing rights and other intangibles  226   225   247   679   724 
Professional fees  938   1,251   746   2,953   2,031 
Other  2,363   2,215   2,114   7,157   6,165 
Total non-interest expense  12,253   11,961   11,251   36,112   32,973 
Earnings before income taxes  6,786   6,714   6,061   19,819   17,125 
Income tax expense  1,312   1,322   1,131   3,887   3,090 
Net earnings $5,474  $5,392  $4,930  $15,932  $14,035 
                     
Net earnings per share (1)                    
Basic $0.90  $0.88  $0.81  $2.61  $2.31 
Diluted  0.89   0.88   0.81   2.59   2.29 
Dividends per share (1)  0.21   0.21   0.20   0.63   0.60 
Shares outstanding at end of period (1)  6,106,859   6,100,582   6,073,744   6,106,859   6,073,744 
Weighted average common shares outstanding - basic (1)  6,102,102   6,098,229   6,072,915   6,094,603   6,069,485 
Weighted average common shares outstanding - diluted (1)  6,176,727   6,161,461   6,121,123   6,157,009   6,115,806 
                     
Tax equivalent net interest income $15,781  $15,222  $14,260  $46,171  $41,402 
                     

(1) Share and per share values at or for the period ended September 30, 2025 have been adjusted to give effect to the 5% stock dividend paid during December 2025.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Select Ratios and Other Data (unaudited)

  As of or for the
three months ended,
  As of or for the
nine months ended,
 
  September 30,  June 30,  September 30,  September 30,  September 30, 
(Dollars in thousands, except per share amounts) 2026  2026  2025  2026   2025 
Performance ratios:                    
Return on average assets (1)  1.36%  1.35%  1.21%  1.33 %  1.18%
Return on average equity (1)  13.06%  13.23%  13.00%  12.98 %  12.98%
Net interest margin (1)(2)  4.35%  4.22%  3.83%  4.27 %  3.81%
Effective tax rate  19.3%  19.7%  18.7%  19.6 %  18.0%
Efficiency ratio (3)  63.0%  61.7%  61.2%  62.5 %  62.6%
Adjusted non-interest income to total income (3)  18.7%  21.4%  22.2%  20.0 %  21.2%
                     
Average balances:                    
Investment securities $355,093  $349,813  $362,717  $351,919   $368,106 
Loans  1,078,122   1,090,422   1,108,545   1,087,322    1,079,883 
Assets  1,598,403   1,602,782   1,617,429   1,598,613    1,595,044 
Interest-bearing deposits  938,787   958,407   984,335   959,951    976,463 
Total deposits  1,318,397   1,336,971   1,347,357   1,336,813    1,334,940 
FHLB and other borrowings  57,381   49,201   72,871   44,919    65,192 
Subordinated debentures  21,651   21,651   21,651   21,651    21,651 
Repurchase agreements  1,518   1,809   1,833   1,732    5,691 
Stockholders’ equity $166,347  $163,505  $150,434  $164,119   $144,591 
                     
Average tax equivalent yield/cost (1):                    
Investment securities  3.80%  3.66%  3.35%  3.67 %  3.33%
Loans  6.46%  6.31%  6.37%  6.39 %  6.36%
Total interest-bearing assets  5.79%  5.66%  5.61%  5.71 %  5.58%
Interest-bearing deposits  1.81%  1.82%  2.18%  1.85 %  2.16%
Total deposits  1.29%  1.30%  1.59%  1.32 %  1.58%
FHLB and other borrowings  4.00%  3.95%  4.67%  3.99 %  4.68%
Subordinated debentures  6.07%  6.00%  6.62%  6.03 %  6.64%
Repurchase agreements  3.40%  3.10%  3.68%  3.24 %  3.15%
Total interest-bearing liabilities  2.03%  2.01%  2.44%  2.03 %  2.41%
                     
Capital ratios:                    
Equity to total assets  10.05%  10.39%  9.63%        
Tangible equity to tangible assets (3)  8.09%  8.44%  7.66%        
Book value per share (4) $26.24  $27.35  $25.64         
Tangible book value per share (3)(4) $20.68  $21.76  $19.96         
                     
Rollforward of allowance for credit losses (loans):                    
Beginning balance $12,657  $12,609  $13,762  $12,458   $12,825 
Charge-offs  (75)  (825)  (2,380)  (1,294)   (2,591)
Recoveries  61   373   67   479    215 
Provision for credit losses for loans  250   500   850   1,250    1,850 
Ending balance $12,893  $12,657  $12,299  $12,893   $12,299 
                     
Allowance for unfunded loan commitments $175  $220  $150         
                     
Non-performing assets:                    
Non-accrual loans $12,479  $13,051  $9,999         
Accruing loans over 90 days past due  -   -   -         
Real estate owned  441   -   -         
Total non-performing assets $12,920  $13,051  $9,999         
                     
Loans 30-89 days delinquent $8,322  $6,282  $4,853         
                     
Other ratios:                    
Loans to deposits  85.55%  83.50%  83.36%        
Loans 30-89 days delinquent and still accruing to gross loans outstanding  0.77%  0.57%  0.43%        
Total non-performing loans to gross loans outstanding  1.16%  1.18%  0.89%        
Total non-performing assets to total assets  0.81%  0.81%  0.62%        
Allowance for credit losses to gross loans outstanding  1.19%  1.15%  1.10%        
Allowance for credit losses to total non-performing loans  103.32%  96.98%  123.00%        
Net loan charge-offs to average loans (1)  0.01%  0.17%  0.83%  0.10%   0.29%
                      

(1) Information is annualized.
(2) Net interest margin is presented on a fully tax equivalent basis, using a 21% federal tax rate.
(3) Non-GAAP financial measures. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation to the most comparable GAAP equivalent.
(4) Share and per share values at or for the period ended September 30, 2025 have been adjusted to give effect to the 5% stock dividend paid during December 2025.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Non-GAAP Financial Measures (unaudited)

  As of or for the
three months ended,
  As of or for the
nine months ended,
 
  September 30,  June 30,  September 30,  September 30,  September 30, 
(Dollars in thousands, except per share amounts) 2026  2026  2025  2026  2025 
Non-GAAP financial ratio reconciliation:                    
Net interest income $15,642  $15,080  $14,094  $45,745  $40,896 
Non-interest income  3,602   4,095   4,068   11,461   11,052 
Total revenue $19,244  $19,175  $18,162  $57,206  $51,948 
                     
Total non-interest expense $12,253  $11,961  $11,251  $36,112  $32,973 
Less: foreclosure and real estate owned expense  (1)  1   (22)  (3)  (23)
Less: amortization of other intangibles  (133)  (132)  (152)  (398)  (455)
Adjusted non-interest expense (A)  12,119   11,830   11,077   35,711   32,495 
Net interest income (B)  15,642   15,080   14,094   45,745   40,896 
Non-interest income  3,602   4,095   4,068   11,461   11,052 
Less: losses on sales of investment securities, net  -   -   -   -   2 
Less: losses (gains) on sales of premises and equipment and foreclosed assets  3   -   (55)  (29)  (64)
Adjusted non-interest income (C) $3,605  $4,095  $4,013  $11,432  $10,990 
                     
Efficiency ratio (A/(B+C))  63.0%  61.7%  61.2%  62.5%  62.6%
Adjusted non-interest income to total income (C/(B+C))  18.7%  21.4%  22.2%  20.0%  21.2%
                     
Total stockholders’ equity $160,251  $166,858  $155,727         
Less: goodwill and other intangible assets  (33,969)  (34,102)  (34,500)        
Tangible equity (D) $126,282  $132,756  $121,227         
                     
Total assets $1,595,255  $1,606,516  $1,617,075         
Less: goodwill and other intangible assets  (33,969)  (34,102)  (34,500)        
Tangible assets (E) $1,561,286  $1,572,414  $1,582,575         
                     
Tangible equity to tangible assets (D/E)  8.09%  8.44%  7.66%        
                     
Shares outstanding at end of period (F) (1)  6,106,859   6,100,582   6,073,744         
                     
Tangible book value per share (D/F) (1) $20.68  $21.76  $19.96         
                     

(1) Share and per share values at or for the period ended September 30, 2025 have been adjusted to give effect to the 5% stock dividend paid during December 2025.


Primary Logo