News Details

First Internet Bancorp Reports Fourth Quarter and Full Year 2025 Results

January 29, 2026

- Net income of $5.3 million, diluted EPS $0.60 -

- Company to hold earnings call today at 5pm ET -

First Internet Bancorp (the “Company”) (Nasdaq: INBK), the parent company of First Internet Bank (the “Bank”), announced today financial and operational results for the fourth quarter and fiscal year ended December 31, 2025.

Key Business Updates

  • Revenue Momentum: Strong growth in net interest income (up 29%) and fully-taxable equivalent (“FTE”) net interest margin (now 2.30%) drove adjusted quarterly revenue up 21% year-over-year to $42.1 million 1. When combined with well-managed expenses, adjusted pre-provision net revenue grew 66% year-over-year.
  • Credit Trends: The provision for credit losses for the fourth quarter of 2025 declined significantly following the large increase to the allowance for credit losses (“ACL”) related to small business lending in the third quarter of 2025 as well as lower net charge-offs. While ongoing proactive and prudent credit-related actions continued to yield notable progress in resolving problem loans, the Company expects the provision to remain elevated in the first half of 2026 and then gradually improve in the second half of the year.
  • Strong Loan Production: Commercial loan production was robust during the fourth quarter driven by single tenant lease financing and construction. Additionally, loan pipelines at year end were solid, setting the stage for continued net interest income growth in 2026.

Fourth Quarter 2025 Financial Performance

  • Net income of $5.3 million and diluted earnings per share of $0.60
    • Quarterly results included a pre-tax loss of $0.4 million on the sale of an additional $14.3 million of single tenant lease financing loans to fulfill our commitment related to the large sale in the third quarter of 2025
    • Adjusted net income, excluding the impact of the additional loan sale was $5.6 million 1 and adjusted diluted earnings per share was $0.64 1
  • Total revenue of $41.7 million and adjusted total revenue of $42.1 million 1, which increased 21% from the prior year period
  • Net interest income of $30.3 million and fully-taxable equivalent net interest income of $31.5 million 1, increased 29% and 27% over the prior year period, respectively
  • Net interest margin of 2.22% and FTE net interest margin of 2.30% 1, each increased 55 basis points (“bps”), from the prior year period
  • Pre-provision net revenue (“PPNR”) of $17.5 million 1 and adjusted PPNR of $17.9 million 1, which increased 66% from the prior year period
  • Total loan balances of $3.7 billion, up $143.2 million, or 4%, from the third quarter of 2025
    • Quarterly growth driven by strong production in single tenant lease financing, construction and small business lending
    • The yield on the loan portfolio increased 21 bps from the prior quarter to 6.39%
  • Total deposits of $4.8 billion, compared to $4.9 billion in the third quarter of 2025
    • Continued growth in fintech deposits, allowing higher-cost CDs and brokered deposits to mature
    • The cost of interest-bearing deposits declined 19 bps from the prior quarter to 3.68%
    • Approximately $1.1 billion of fintech deposits moved off-balance sheet, providing flexibility to manage the size of the balance sheet
    • Loans to deposits ratio of 77.4%
  • Provision for credit losses of $12.0 million, down $22.8 million, or 66%, from the third quarter of 2025
    • Net charge-offs to average loans of 1.68%, improved from 1.89% in the third quarter of 2025
    • Net charge-offs included $3.5 million of balances previously reserved for
  • Nonperforming loans to total loans of 1.56%; ACL to total loans of 1.49%
    • Increase in NPLs consisted primarily of guaranteed SBA 7(a) balances and fully-collateralized unguaranteed SBA 7(a) balances
    • NPLs / total loans of 1.20% excluding guaranteed balances
    • ACL to NPLs of 95%; or 124% excluding guaranteed balances
  • Tangible common equity to tangible assets of 6.38% 1, and 6.94% 1 ex-AOCI and adjusted for normalized cash balances; CET1 ratio of 8.93%; total capital ratio of 12.44%
    • Repurchased 27,998 shares during the quarter at an average price of $18.64 per share
  • Tangible book value per share of $40.87 1 increased 3% from the third quarter of 2025

1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled "Non-GAAP Financial Measures."

"We are pleased to close 2025 with strong fourth quarter results that demonstrate the resilience of our differentiated digital banking model," said David Becker, Chairman and CEO of First Internet Bancorp. "In 2025, we produced solid core financial performance as net interest income grew 30% year-over-year and delivered meaningful strategic accomplishments including the successful $850 million single tenant lease financing loan sale to Blackstone, exceptional growth in our Banking-as-a-Service initiatives and strategic investments in technology to further improve our credit underwriting and efficiency.”

"Additionally, we took decisive and proactive measures to address credit challenges in our SBA and franchise finance portfolios through enhanced underwriting standards, and improved collection and risk management through strategic investments in AI and automation. As a result, we expect gradual credit improvement in the second half of this year. Looking ahead, our digital-first model, strong loan pipelines, and diversified revenue streams position us well for continued growth. We remain confident in our ability to deliver strong financial performance while building long-term shareholder value through disciplined execution of our strategic priorities."

Full Year 2026 Outlook

  • Continued loan growth in the range of 15% to 17%, driven by strong pipelines across our commercial lending verticals
  • FTE net interest margin expansion, reaching 2.75% to 2.80% by the fourth quarter of 2026, driven by ongoing deposit repricing and optimized asset mix
  • FTE net interest income of $155 million to $160 million
  • Noninterest income of $33 million to $35 million, reflecting continued strong BaaS growth and modest SBA originations and gain on sale activity
  • Operating expenses of $111 million to $112 million
  • Provision for credit losses, including net charge-offs and reserves related to problem loans, of $50 million to $53 million:
    • Provision for credit losses is expected to remain elevated in the first half of the year but gradually improve in the second half of the year
    • First quarter of 2026 provision for credit losses is expected to be in the range of $17 million to $19 million and second quarter of 2026 is expected to be in the range of $14 million to $16 million
  • Diluted earnings per share of $2.35 to $2.45

Conference Call and Webcast

The Company will host a conference call and webcast at 5:00 p.m. Eastern Time today, January 29, 2026, to discuss its quarterly financial results. The call can be accessed via telephone at (800) 549-8228; access code: 39388. A recorded replay can be accessed through February 5, 2026, by dialing (888) 660-6264; access code: 39388 #.

Additionally, interested parties can listen to a live webcast of the call on the Company's website at www.firstinternetbancorp.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.

About First Internet Bancorp

First Internet Bancorp is a bank holding company with assets of $5.6 billion as of December 31, 2025. The Company’s subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. First Internet Bank provides consumer and small business deposit, SBA financing, franchise finance, consumer loans, and specialty finance services nationally as well as commercial real estate loans, construction loans, commercial and industrial loans, and treasury management services on a regional basis. First Internet Bancorp’s common stock trades on the Nasdaq Global Select Market under the symbol “INBK” and is a component of the Russell 2000® Index. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about First Internet Bank, including its products and services, is available at www.firstib.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements with respect to the financial condition, results of operations, trends in lending policies and loan programs, plans and prospective business partnerships, objectives, future performance and business of the Company. Forward-looking statements are generally identifiable by the use of words such as “anticipate,” “believe,” “continue,” “could,” “drive,” “enhance,” “estimate,” “expanding,” “expect,” “future,” “going forward,” “growth,” ”improve,” “increase,” “looking ahead,” “maintain,” “may,” “ongoing,” “opportunities,” “pending,” “plan,” “position,” “preliminary,” “remain,” “setting the stage,” “should,” “stable,” “thereafter,” “well-positioned,” “will,” or other similar expressions. Forward-looking statements are not a guarantee of future performance or results, are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the information in the forward-looking statements. Such statements are subject to certain risks and uncertainties including: our business and operations and the business and operations of our vendors and customers: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that is the collateral for our loans. Other factors that may cause such differences include: failures or breaches of or interruptions in the communications and information systems on which we rely to conduct our business; failure of our plans to grow our commercial and industrial, construction, and SBA loan portfolios; competition with national, regional and community financial institutions; the loss of key members of senior management; the anticipated impacts of inflation and rising interest rates on the general economy; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the U.S. Securities and Exchange Commission. All statements in this press release, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, average tangible common equity, return on average tangible common equity, total interest income – FTE, net interest income – FTE, net interest margin – FTE, adjusted total revenue, pre-provision net revenue (loss), adjusted pre-provision net revenue, adjusted noninterest income, adjusted noninterest expense, adjusted income (loss) before income taxes, adjusted income tax provision (benefit), adjusted net income (loss), adjusted diluted earnings (loss) per share, adjusted return on average assets, adjusted return on average shareholders’ equity, adjusted return on average tangible common equity and adjusted tangible common equity to adjusted tangible assets are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”

First Internet Bancorp
Summary Financial Information (unaudited)
Dollar amounts in thousands, except per share data
Three Months EndedTwelve Months Ended
December 31,September 30,December 31,December 31,December 31,

2025

2025

2024

2025

2024

Net income (loss)

$

5,289

$

(41,593

)

$

7,330

$

(35,168

)

$

25,276

Per share and share information
Earnings (loss) per share - basic

$

0.61

$

(4.76

)

$

0.84

$

(4.03

)

$

2.91

Earnings (loss) per share - diluted

0.60

(4.76

)

0.83

$

(4.03

)

2.88

Dividends declared per share

0.06

0.06

0.06

0.24

0.24

Book value per common share

41.41

40.42

44.31

41.41

44.31

Tangible book value per common share1

40.87

39.88

43.77

40.87

43.77

Common shares outstanding

8,686,994

8,713,094

8,667,894

8,686,994

8,667,894

Average common shares outstanding:
Basic

8,728,342

8,742,052

8,696,704

8,729,970

8,690,416

Diluted

8,769,456

8,742,052

8,788,793

8,729,970

8,765,725

Performance ratios
Return on average assets

0.37

%

(2.71

%)

0.50

%

(0.60

%)

0.46

%

Return on average shareholders' equity

5.79

%

(42.11

%)

7.49

%

(9.15

%)

6.70

%

Return on average tangible common equity1

5.87

%

(42.62

%)

7.58

%

(9.26

%)

6.78

%

Net interest margin

2.22

%

2.04

%

1.67

%

2.01

%

1.65

%

Net interest margin - FTE1,2

2.30

%

2.12

%

1.75

%

2.09

%

1.74

%

Capital ratios3
Total shareholders' equity to assets

6.46

%

6.25

%

6.69

%

6.46

%

6.69

%

Tangible common equity to tangible assets1

6.38

%

6.17

%

6.62

%

6.38

%

6.62

%

Tier 1 leverage ratio

6.24

%

5.69

%

6.90

%

6.24

%

6.90

%

Common equity tier 1 capital ratio

8.93

%

9.24

%

9.30

%

8.93

%

9.30

%

Tier 1 capital ratio

8.93

%

9.24

%

9.30

%

8.93

%

9.30

%

Total risk-based capital ratio

12.44

%

13.11

%

12.62

%

12.44

%

12.62

%

Asset quality
Nonperforming loans

$

58,538

$

53,250

$

28,421

$

58,538

$

28,421

Nonperforming assets

61,355

55,237

28,905

61,355

28,905

Nonperforming loans to loans

1.56

%

1.48

%

0.68

%

1.56

%

0.68

%

Nonperforming assets to total assets

1.10

%

0.98

%

0.50

%

1.10

%

0.50

%

Allowance for credit losses - loans to:
Loans

1.49

%

1.66

%

1.07

%

1.49

%

1.07

%

Nonperforming loans

95.1

%

112.5

%

157.5

%

95.1

%

157.5

%

Net charge-offs to average loans

1.68

%

1.89

%

0.91

%

1.45

%

0.32

%

Average balance sheet information
Loans

$

3,798,831

$

4,415,693

$

4,123,510

$

4,211,710

$

3,992,031

Total securities

943,418

898,543

841,700

919,775

770,793

Other earning assets

665,022

569,811

636,377

519,976

516,836

Total interest-earning assets

5,426,126

5,895,554

5,607,195

5,662,897

5,285,026

Total assets

5,618,089

6,081,792

5,782,116

5,848,823

5,462,730

Noninterest-bearing deposits

155,030

174,494

114,311

154,712

114,396

Interest-bearing deposits

4,723,879

5,133,010

4,726,449

4,866,930

4,318,926

Total deposits

4,878,909

5,307,504

4,840,760

5,021,642

4,433,322

Shareholders' equity

362,183

391,886

389,435

384,432

377,215

1Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below
2On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate
3Regulatory capital ratios are preliminary pending filing of the Company's regulatory reports
First Internet Bancorp
Condensed Consolidated Balance Sheets (unaudited, except for December 31, 2024)
Dollar amounts in thousands
December 31,September 30,December 31,

2025

2025

2024

Assets
Cash and due from banks

$

6,145

$

10,923

$

9,249

Interest-bearing deposits

450,632

776,738

457,161

Securities available-for-sale, at fair value

778,687

625,906

587,355

Securities held-to-maturity, at amortized cost, net of allowance for credit losses

250,609

261,725

249,796

Loans held-for-sale

108,608

141,580

54,695

Loans

3,746,728

3,603,506

4,170,646

Allowance for credit losses - loans

(55,686

)

(59,923

)

(44,769

)

Net loans

3,691,042

3,543,583

4,125,877

Accrued interest receivable

27,909

26,674

28,180

Federal Home Loan Bank of Indianapolis stock

28,350

28,350

28,350

Cash surrender value of bank-owned life insurance

42,559

42,256

41,394

Premises and equipment, net

67,934

68,843

71,453

Goodwill

4,687

4,687

4,687

Servicing asset

22,793

22,107

16,389

Other real estate owned

2,631

1,801

272

Accrued income and other assets

89,061

84,001

63,001

Total assets

$

5,571,647

$

5,639,174

$

5,737,859

Liabilities
Noninterest-bearing deposits

$

146,879

$

243,539

$

136,451

Interest-bearing deposits

4,692,934

4,671,895

4,796,755

Total deposits

4,839,813

4,915,434

4,933,206

Advances from Federal Home Loan Bank

249,500

249,500

295,000

Subordinated debt

105,465

105,386

105,150

Accrued interest payable

1,744

1,236

2,495

Accrued expenses and other liabilities

15,358

15,450

17,945

Total liabilities

5,211,880

5,287,006

5,353,796

Shareholders' equity
Voting common stock

186,577

186,608

186,094

Retained earnings

193,320

188,564

230,622

Accumulated other comprehensive loss

(20,130

)

(23,004

)

(32,653

)

Total shareholders' equity

359,767

352,168

384,063

Total liabilities and shareholders' equity

$

5,571,647

$

5,639,174

$

5,737,859

First Internet Bancorp
Condensed Consolidated Statements of Income (unaudited, except for the twelve months ended December 31, 2024)
Dollar amounts in thousands, except per share data
Three Months EndedTwelve Months Ended
December 31,September 30,December 31,December 31,December 31,

2025

2025

2024

2025

2024

Interest income
Loans

$

61,535

$

68,958

$

61,523

$

259,840

$

233,844

Securities - taxable

8,811

8,614

7,619

34,950

26,742

Securities - non-taxable

651

652

794

2,618

3,775

Other earning assets

7,057

6,164

7,835

22,749

27,526

Total interest income

78,054

84,388

77,771

320,157

291,887

Interest expense
Deposits

43,836

50,134

49,111

188,390

183,150

Other borrowed funds

3,896

3,902

5,109

18,007

21,360

Total interest expense

47,732

54,036

54,220

206,397

204,510

Net interest income

30,322

30,352

23,551

113,760

87,377

Provision for credit losses

11,984

34,789

7,201

72,314

17,070

Net interest income (loss) after provision
for credit losses

18,338

(4,437

)

16,350

41,446

70,307

Noninterest income (loss)
Service charges and fees

454

369

248

1,366

959

Loan servicing revenue

2,713

2,055

1,825

8,730

6,188

Loan servicing asset revaluation

(1,800

)

(1,332

)

(428

)

(5,466

)

(2,537

)

Gain (loss) on sale of loans

8,470

(27,103

)

8,568

(8,313

)

33,329

Other

1,538

1,364

5,723

6,395

9,406

Total noninterest income (loss)

11,375

(24,647

)

15,936

2,712

47,345

Noninterest expense
Salaries and employee benefits

12,668

14,384

14,042

51,026

51,756

Marketing, advertising and promotion

644

482

696

2,475

2,589

Consulting and professional fees

1,184

979

967

4,327

3,744

Data processing

712

651

603

2,654

2,448

Loan expenses

1,813

1,850

1,381

6,714

5,947

Premises and equipment

3,705

3,572

3,004

13,673

11,902

Deposit insurance premium

1,563

1,584

1,464

6,109

5,000

Other

1,922

1,957

1,800

8,049

6,724

Total noninterest expense

24,211

25,459

23,957

95,027

90,110

Income (loss) before income taxes

5,502

(54,543

)

8,329

(50,869

)

27,542

Income tax provision (benefit)

213

(12,950

)

999

(15,701

)

2,266

Net income (loss)

$

5,289

$

(41,593

)

$

7,330

$

(35,168

)

$

25,276

Per common share data
Earnings (loss) per share - basic

$

0.61

$

(4.76

)

$

0.84

$

(4.03

)

$

2.91

Earnings (loss) per share - diluted

$

0.60

$

(4.76

)

$

0.83

$

(4.03

)

$

2.88

Dividends declared per share

$

0.06

$

0.06

$

0.06

$

0.24

$

0.24

All periods presented have been reclassified to conform to the current period classification
First Internet Bancorp
Average Balances and Rates (unaudited)
Dollar amounts in thousands
Three Months Ended
December 31, 2025September 30, 2025December 31, 2024
AverageInterest /Yield /AverageInterest /Yield /AverageInterest /Yield /
BalanceDividendsCostBalanceDividendsCostBalanceDividendsCost
Assets
Interest-earning assets
Loans, including loans held-for-sale1

$

3,817,686

$

61,535

6.39

%

$

4,427,200

$

68,958

6.18

%

$

4,129,118

$

61,523

5.93

%

Securities - taxable

863,071

8,811

4.05

%

819,941

8,614

4.17

%

758,560

7,619

4.00

%

Securities - non-taxable

80,347

651

3.21

%

78,602

652

3.29

%

83,140

794

3.80

%

Other earning assets

665,022

7,057

4.21

%

569,811

6,164

4.29

%

636,377

7,835

4.90

%

Total interest-earning assets

5,426,126

78,054

5.71

%

5,895,554

84,388

5.68

%

5,607,195

77,771

5.52

%

Allowance for credit losses - loans

(61,378

)

(49,495

)

(46,427

)

Noninterest-earning assets

253,341

235,733

221,348

Total assets

$

5,618,089

$

6,081,792

$

5,782,116

Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

1,023,305

$

7,524

2.92

%

$

1,399,323

$

11,742

3.33

%

$

574,577

$

2,910

2.01

%

Savings accounts

18,575

40

0.85

%

20,035

42

0.83

%

21,072

45

0.85

%

Money market accounts

1,312,201

11,238

3.40

%

1,250,350

11,771

3.73

%

1,236,116

12,309

3.96

%

Fintech - brokered deposits

-

-

0.00

%

-

-

0.00

%

208,545

2,111

4.03

%

Certificates and brokered deposits

2,369,798

25,034

4.19

%

2,463,302

26,579

4.28

%

2,686,139

31,736

4.70

%

Total interest-bearing deposits

4,723,879

43,836

3.68

%

5,133,010

50,134

3.87

%

4,726,449

49,111

4.13

%

Other borrowed funds

354,926

3,896

4.35

%

365,119

3,902

4.24

%

528,806

5,109

3.84

%

Total interest-bearing liabilities

5,078,805

47,732

3.73

%

5,498,129

54,036

3.90

%

5,255,255

54,220

4.10

%

Noninterest-bearing deposits

155,030

174,494

114,311

Other noninterest-bearing liabilities

22,071

17,283

23,115

Total liabilities

5,255,906

5,689,906

5,392,681

Shareholders' equity

362,183

391,886

389,435

Total liabilities and shareholders' equity

$

5,618,089

$

6,081,792

$

5,782,116

Net interest income

$

30,322

$

30,352

$

23,551

Interest rate spread

1.98

%

1.78

%

1.42

%

Net interest margin

2.22

%

2.04

%

1.67

%

Net interest margin - FTE2,3

2.30

%

2.12

%

1.75

%

1Includes nonaccrual loans
2On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate
3Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below
First Internet Bancorp
Average Balances and Rates (unaudited)
Dollar amounts in thousands
Twelve Months Ended
December 31, 2025December 31, 2024
AverageInterest /Yield /AverageInterest /Yield /
BalanceDividendsCostBalanceDividendsCost
Assets
Interest-earning assets
Loans, including loans held-for-sale1

$

4,223,146

$

259,840

6.15

%

$

3,997,397

$

233,844

5.85

%

Securities - taxable

839,878

34,950

4.16

%

692,806

26,742

3.86

%

Securities - non-taxable

79,897

2,618

3.28

%

77,987

3,775

4.84

%

Other earning assets

519,976

22,749

4.38

%

516,836

27,526

5.33

%

Total interest-earning assets

5,662,897

320,157

5.65

%

5,285,026

291,887

5.52

%

Allowance for credit losses - loans

(51,440

)

(42,758

)

Noninterest-earning assets

237,366

220,462

Total assets

$

5,848,823

$

5,462,730

Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

1,152,210

$

36,007

3.13

%

$

494,082

$

10,448

2.11

%

Savings accounts

20,229

171

0.85

%

22,336

189

0.85

%

Money market accounts

1,243,300

45,459

3.66

%

1,230,443

51,036

4.15

%

Fintech - brokered deposits

-

-

0.00

%

141,860

6,023

4.25

%

Certificates and brokered deposits

2,451,191

106,753

4.36

%

2,430,205

115,454

4.75

%

Total interest-bearing deposits

4,866,930

188,390

3.87

%

4,318,926

183,150

4.24

%

Other borrowed funds

421,947

18,007

4.27

%

629,137

21,360

3.40

%

Total interest-bearing liabilities

5,288,877

206,397

3.90

%

4,948,063

204,510

4.13

%

Noninterest-bearing deposits

154,712

114,396

Other noninterest-bearing liabilities

20,802

23,056

Total liabilities

5,464,391

5,085,515

Shareholders' equity

384,432

377,215

Total liabilities and shareholders' equity

$

5,848,823

$

5,462,730

Net interest income

$

113,760

$

87,377

Interest rate spread

1.75

%

1.39

%

Net interest margin

2.01

%

1.65

%

Net interest margin - FTE2,3

2.09

%

1.74

%

1Includes nonaccrual loans
2On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate
3Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below
First Internet Bancorp
Loans and Deposits (unaudited)
Dollar amounts in thousands
December 31, 2025September 30, 2025December 31, 2024
AmountPercentAmountPercentAmountPercent
Commercial loans
Commercial and industrial

$

221,714

5.9

%

$

206,301

5.7

%

$

120,175

2.9

%

Owner-occupied commercial real estate

48,575

1.3

%

50,046

1.4

%

53,591

1.3

%

Investor commercial real estate

647,394

17.3

%

644,184

17.9

%

269,431

6.5

%

Construction

372,668

9.9

%

300,291

8.3

%

413,523

9.9

%

Single tenant lease financing

222,925

5.9

%

108,146

3.0

%

949,748

22.7

%

Public finance

442,234

11.8

%

480,119

13.3

%

485,867

11.6

%

Healthcare finance

139,469

3.7

%

150,522

4.2

%

181,427

4.4

%

Small business lending

430,024

11.5

%

401,628

11.1

%

331,914

8.0

%

Franchise finance

417,045

11.1

%

450,340

12.5

%

536,909

12.9

%

Total commercial loans

2,942,048

78.4

%

2,791,577

77.4

%

3,342,585

80.2

%

Consumer loans
Residential mortgage

343,110

9.2

%

349,275

9.7

%

375,160

9.0

%

Home equity

14,725

0.4

%

15,806

0.4

%

18,274

0.4

%

Trailers

235,876

6.3

%

232,006

6.4

%

210,575

5.0

%

Recreational vehicles

141,952

3.8

%

142,245

3.9

%

149,342

3.6

%

Other consumer loans

47,630

1.3

%

48,753

1.5

%

48,030

1.2

%

Total consumer loans

783,293

21.0

%

788,085

21.9

%

801,381

19.2

%

Net deferred loan fees, premiums, discounts and other1

21,387

0.6

%

23,844

0.7

%

26,680

0.6

%

Total loans

$

3,746,728

100.0

%

$

3,603,506

100.0

%

$

4,170,646

100.0

%

December 31, 2025September 30, 2025December 31, 2024
AmountPercentAmountPercentAmountPercent
Deposits
Noninterest-bearing deposits

$

146,880

3.0

%

$

243,539

5.0

%

$

136,451

2.8

%

Interest-bearing demand deposits

1,120,850

23.2

%

1,003,950

20.4

%

896,661

18.2

%

Savings accounts

18,990

0.4

%

18,694

0.4

%

19,823

0.4

%

Money market accounts

1,272,845

26.3

%

1,250,202

25.4

%

1,183,789

24.0

%

Fintech - brokered deposits

-

0.0

%

-

0.0

%

-

0.0

%

Certificates of deposits

2,004,909

41.4

%

2,115,613

43.0

%

2,133,455

43.2

%

Brokered deposits

275,339

5.7

%

283,436

5.8

%

563,027

11.4

%

Total deposits

$

4,839,813

100.0

%

$

4,915,434

100.0

%

$

4,933,206

100.0

%

1Includes carrying value adjustments of $19.1 million, $20.2 million and $22.9 million related to terminated interest rate swaps associated with public finance loans as of December 31, 2025, September 30, 2025 and December 31, 2024, respectively.
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months EndedTwelve Months Ended
December 31,September 30,December 31,December 31,December 31,

2025

2025

2024

2025

2024

Total equity - GAAP

$

359,767

$

352,168

$

384,063

$

359,767

$

384,063

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Tangible common equity

$

355,080

$

347,481

$

379,376

$

355,080

$

379,376

Total assets - GAAP

$

5,571,647

$

5,639,174

$

5,737,859

$

5,571,647

$

5,737,859

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Tangible assets

$

5,566,960

$

5,634,487

$

5,733,172

$

5,566,960

$

5,733,172

Common shares outstanding

8,686,994

8,713,094

8,667,894

8,686,994

8,667,894

Book value per common share

$

41.41

$

40.42

$

44.31

$

41.41

$

44.31

Effect of goodwill

(0.54

)

(0.54

)

(0.54

)

(0.54

)

(0.54

)

Tangible book value per common share

$

40.87

$

39.88

$

43.77

$

40.87

$

43.77

Total shareholders' equity to assets

6.46

%

6.25

%

6.69

%

6.46

%

6.69

%

Effect of goodwill

(0.08

%)

(0.08

%)

(0.07

%)

(0.08

%)

(0.07

%)

Tangible common equity to tangible assets

6.38

%

6.17

%

6.62

%

6.38

%

6.62

%

Total average equity - GAAP

$

362,183

$

391,886

$

389,435

$

384,432

$

377,215

Adjustments:
Average goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Average tangible common equity

$

357,496

$

387,199

$

384,748

$

379,745

$

372,528

Return on average shareholders' equity

5.79

%

(42.11

%)

7.49

%

(9.15

%)

6.70

%

Effect of goodwill

0.08

%

(0.51

%)

0.09

%

(0.11

%)

0.08

%

Return on average tangible common equity

5.87

%

(42.62

%)

7.58

%

(9.26

%)

6.78

%

Total interest income

$

78,054

$

84,388

$

77,771

$

320,157

$

291,887

Adjustments:
Fully-taxable equivalent adjustments1

1,161

1,158

1,152

4,645

4,650

Total interest income - FTE

$

79,215

$

85,546

$

78,923

$

324,802

$

296,537

Net interest income

$

30,322

$

30,352

$

23,551

$

113,760

$

87,377

Adjustments:
Fully-taxable equivalent adjustments1

1,161

1,158

1,152

4,645

4,650

Net interest income - FTE

$

31,483

$

31,510

$

24,703

$

118,405

$

92,027

Net interest margin

2.22

%

2.04

%

1.67

%

2.01

%

1.65

%

Effect of fully-taxable equivalent adjustments1

0.08

%

0.08

%

0.08

%

0.08

%

0.09

%

Net interest margin - FTE

2.30

%

2.12

%

1.75

%

2.09

%

1.74

%

1Assuming a 21% tax rate
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months EndedTwelve Months Ended
December 31,September 30,December 31,December 31,December 31,

2025

2025

2024

2025

2024

Total revenue - GAAP

$

41,697

$

5,705

$

39,487

$

116,472

$

134,722

Adjustments:
Loss on sale of loans

411

37,823

-

38,234

-

Gain on prepayment of FHLB advances

-

-

(1,829

)

-

(1,829

)

Gain on termination of swaps

-

-

(2,904

)

-

(2,904

)

Adjusted total revenue

$

42,108

$

43,528

$

34,754

$

154,706

$

129,989

Net income (loss) - GAAP

$

5,289

$

(41,593

)

$

7,330

$

(35,168

)

$

25,276

Adjustments:1
Provision for credit losses

11,984

34,789

7,201

72,314

17,070

Income tax provision (benefit)

213

(12,950

)

999

(15,701

)

2,266

Pre-provision net revenue (loss)

$

17,486

$

(19,754

)

$

15,530

$

21,445

$

44,612

Pre-provision net revenue (loss)

$

17,486

$

(19,754

)

$

15,530

$

21,445

$

44,612

Adjustments:1
Loss on sale of loans

411

37,823

-

38,234

-

IT termination fees

-

-

-

-

357

Anniversary expenses

-

-

-

-

95

Gain on prepayment of FHLB advances

-

-

(1,829

)

-

(1,829

)

Gain on termination of swaps

-

-

(2,904

)

-

(2,904

)

Adjusted pre-provision net revenue

$

17,897

$

18,069

$

10,797

$

59,679

$

40,331

Noninterest income (loss) - GAAP

$

11,375

$

(24,647

)

$

15,936

$

2,712

$

47,345

Adjustments:
Loss on sale of loans

411

37,823

-

38,234

-

Gain on prepayment of FHLB advances

-

-

(1,829

)

-

(1,829

)

Gain on termination of swaps

-

-

(2,904

)

-

(2,904

)

Adjusted noninterest income

$

11,786

$

13,176

$

11,203

$

40,946

$

42,612

Noninterest expense - GAAP

$

24,211

$

25,459

$

23,957

$

95,027

$

90,110

Adjustments:
IT termination fees

-

-

-

-

(452

)

Anniversary expenses

-

-

-

-

(120

)

Adjusted noninterest expense

$

24,211

$

25,459

$

23,957

$

95,027

$

89,538

Income (loss) before income taxes - GAAP

$

5,502

$

(54,543

)

$

8,329

$

(50,869

)

$

27,542

Adjustments:
Loss on sale of loans

411

37,823

-

38,234

-

IT termination fees

-

-

-

-

452

Anniversary expenses

-

-

-

-

120

Gain on prepayment of FHLB advances

-

-

(1,829

)

-

(1,829

)

Gain on termination of swaps

-

-

(2,904

)

-

(2,904

)

Adjusted income (loss) before income taxes

$

5,913

$

(16,720

)

$

3,596

$

(12,635

)

$

23,381

Income tax provision (benefit) - GAAP

$

213

$

(12,950

)

$

999

$

(15,701

)

$

2,266

Adjustments:1
Loss on sale of loans

86

8,699

-

8,785

-

IT termination fees

-

-

-

-

95

Anniversary expenses

-

-

-

-

25

Gain on prepayment of FHLB advances

-

-

(384

)

-

(384

)

Gain on termination of swaps

-

-

(610

)

-

(610

)

Adjusted income tax provision (benefit)

$

299

$

(4,251

)

$

5

$

(6,916

)

$

1,392

Net income (loss) - GAAP

$

5,289

$

(41,593

)

$

7,330

$

(35,168

)

$

25,276

Adjustments:
Loss on sale of loans

325

29,124

-

29,449

-

IT termination fees

-

-

-

-

357

Anniversary expenses

-

-

-

-

95

Gain on prepayment of FHLB advances

-

-

(1,445

)

-

(1,445

)

Gain on termination of swaps

-

-

(2,294

)

-

(2,294

)

Adjusted net income (loss)

$

5,614

$

(12,469

)

$

3,591

$

(5,719

)

$

21,989

1Assuming a 21% tax rate
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
Three Months EndedTwelve Months Ended
December 31,September 30,December 31,December 31,December 31,

2025

2025

2024

2025

2024

Diluted average common shares outstanding

8,769,456

8,742,052

8,788,793

8,729,970

8,765,725

Diluted earnings (loss) per share - GAAP

$

0.60

$

(4.76

)

$

0.83

$

(4.03

)

$

2.88

Adjustments:
Effect of loss on sale of loans

0.04

3.33

-

3.37

-

Effect of IT termination fees

-

-

-

-

0.04

Effect of anniversary expenses

-

-

-

-

0.01

Effect of gain on prepayment of FHLB advances

-

-

(0.16

)

-

(0.16

)

Effect of gain on termination of swaps

-

-

(0.26

)

-

(0.26

)

Adjusted diluted earnings (loss) per share

$

0.64

$

(1.43

)

$

0.41

$

(0.66

)

$

2.51

Return on average assets

0.37

%

(2.71

%)

0.50

%

(0.60

%)

0.46

%

Effect of loss on sale of loans

0.02

%

1.90

%

0.00

%

0.50

%

0.00

%

Effect of IT termination fees

0.00

%

0.00

%

0.00

%

0.00

%

0.01

%

Effect of anniversary expenses

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

Effect of gain on prepayment of FHLB advances

0.00

%

0.00

%

(0.10

%)

0.00

%

(0.03

%)

Effect of gain on termination of swaps

0.00

%

0.00

%

(0.16

%)

0.00

%

(0.04

%)

Adjusted return on average assets

0.39

%

(0.81

%)

0.24

%

(0.10

%)

0.40

%

Return on average shareholders' equity

5.79

%

(42.11

%)

7.49

%

(9.15

%)

6.70

%

Effect of loss on sale of loans

0.36

%

29.48

%

0.00

%

7.66

%

0.00

%

Effect of IT termination fees

0.00

%

0.00

%

0.00

%

0.00

%

0.09

%

Effect of anniversary expenses

0.00

%

0.00

%

0.00

%

0.00

%

0.03

%

Effect of gain on prepayment of FHLB advances

0.00

%

0.00

%

(1.48

%)

0.00

%

(0.38

%)

Effect of gain on termination of swaps

0.00

%

0.00

%

(2.34

%)

0.00

%

(0.61

%)

Adjusted return on average shareholders' equity

6.15

%

(12.63

%)

3.67

%

(1.49

%)

5.83

%

Return on average tangible common equity

5.87

%

(42.62

%)

7.58

%

(9.26

%)

6.78

%

Effect of loss on sale of loans

0.36

%

29.84

%

0.00

%

7.75

%

0.00

%

Effect of IT termination fees

0.00

%

0.00

%

0.00

%

0.00

%

0.10

%

Effect of anniversary expenses

0.00

%

0.00

%

0.00

%

0.00

%

0.03

%

Effect of gain on prepayment of FHLB advances

0.00

%

0.00

%

(1.49

%)

0.00

%

(0.39

%)

Effect of gain on termination of swaps

0.00

%

0.00

%

(2.37

%)

0.00

%

(0.62

%)

Adjusted return on average tangible common equity

6.23

%

(12.78

%)

3.72

%

(1.51

%)

5.90

%

Investors/Analysts
Paula Deemer
Director of Corporate Administration
(317) 428-4628
investors@firstib.com

Media
PANBlast
Zach Weismiller
firstib@panblastpr.com

Source: First Internet Bancorp