Category: Intelligence

  • MIL-OSI: ServiceTrade Unveils 4 Keys to Unlocking Peak Valuations for Commercial Service Businesses

    Source: GlobeNewswire (MIL-OSI)

    DURHAM, N.C., July 31, 2025 (GLOBE NEWSWIRE) — ServiceTrade, an innovative software platform that optimizes commercial service business operations for growth and profit, today announced four key strategies to significantly boost business valuations and ensure successful M&A outcomes. These insights offer commercial service contractors practical strategies to build, measure, and enhance their business value using ServiceTrade. 

    The fire and life safety and mechanical service markets are experiencing a marked acceleration in consolidation activity. This trend began in 2023 and intensified through the first half of 2025, encompassing significant acquisitions exceeding $1 billion alongside numerous smaller roll-ups and consolidations. Notably, private equity deals in the mechanical and HVAC services market have surged 88%. In parallel, the fire and life safety markets maintain a robust average of 38 transactions per quarter this year. 

    “Whether you’re preparing for a future exit or building a strong, high-performing business, you need a plan to create long-term value,” said Billy Marshall, Founder of ServiceTrade. “Contractors that prioritize recurring revenue, technician productivity, operational efficiency, and customer satisfaction consistently achieve higher valuations—and have more options when it’s time to sell.”

    ServiceTrade has outlined four key areas of value creation that maximize growth, scale, and attractiveness to potential acquirers.

    1. Revenue Predictability and Quality

    Recent industry trends show recurring revenue streams command valuation premiums 3-5 times higher than one-off project revenue. Additionally, commercial service providers whose revenue primarily derives from recurring maintenance and inspection work grow at twice the rate of their peers. Prioritizing the most profitable customers and protecting margins through automation further enhances this.

    • Aim for 80% of revenue to come from long-term service contracts and committed recurring revenue. Avoid “one-and-done” project customers. 
    • Focus on the most profitable customers and minimize low-quality projects or break/fix work.

    2. Optimized for Technician Productivity

    Commercial service companies that optimize technician productivity experience significantly higher margins and improved customer satisfaction. By utilizing mobile field technology and smart workforce management, these companies eliminate administrative burdens, empowering technicians to deliver more billable work and more value to the customer, while enjoying higher work satisfaction.

    • Establish technician productivity baselines and implement tracking systems to meet or exceed industry-leading benchmarks. 
    • To attract and retain skilled technicians, eliminate unnecessary administrative tasks in the field, to overcome the ongoing skilled labor shortage.
    • Streamline communications among technicians, office staff, and customers through digital work orders and automated customer updates.

    3. Enhance Operational Efficiency with Better Technology

    Companies that leverage tailored technology to streamline operations create significant competitive advantages by maximizing productivity, employee satisfaction, and customer experiences. Modern technology solutions provide staff with real-time data and tools to manage tasks and customer interactions efficiently, fostering an engaged, high-performing workforce. 

    • Utilize purpose-built technology to optimize technician performance and operational efficiency.
    • Implement comprehensive, integrated solutions to manage workflows, digitally reduce errors, and minimize administrative tasks.
    • Leverage technology to increase employee engagement, satisfaction, and accountability.

    4. Prioritize Your Most Valuable Customers

    Creating a customer-first culture dramatically improves customer retention and satisfaction, ultimately driving sustainable business growth. Companies position themselves as trusted, customer-focused partners by leveraging digital solutions to provide transparent, timely, and comprehensive customer communications. 

    • Make retaining and expanding your most profitable customers a corporate priority.
    • Target a 90% customer retention rate through proactive and personalized customer engagement strategies. 
    • Digitize all customer communications, offering seamless access to service histories, quotes, invoices, approvals, and status updates. 
    • Develop comprehensive customer records, including detailed service histories, contractual agreements, profitability analyses, and revenue contribution insights.

    Rod DiBona, Pye-Barker Fire & Safety’s Executive Vice President of Business Development, added insight for sellers in a recent webinar with ServiceTrade on M&A readiness:

    “In today’s market, buyers are looking for more than just top-line revenue,” said DiBona, “Businesses that retain customers, are committed to their employees, grow accounts, and use technology to scale profitably are more valuable and attractive to strategic and private equity buyers.”

    Commercial service contractors can learn more about building valuation using these resources:

    Webinar: M&A Readiness with Pye-Barker: Building Your Toolkit for a Strong Exit 

    eBook: The Ultimate Guide to Building a Fire & Life Safety Business For a Successful Exit

    eBook: The Ultimate Guide to Building a Commercial HVAC Business for a Successful Exit 

    Learn how ServiceTrade can help you build a more valuable business. Book a Demo with one of our experts. 

    About ServiceTrade
    ServiceTrade, Inc., is a best-in-class field service management platform that enables commercial contractors to build efficient, profitable, and growing businesses. With a decade of innovation and 1300 customers, ServiceTrade is an end-to-end, fully integrated solution that maximizes technician performance, streamlines operations, and delivers digital-first experiences that win and delight customers. Commercial contractors can service smarter and scale faster with ServiceTrade.

    Contact
    media@ktcmarketingandpr.com

    The MIL Network

  • MIL-OSI: Bogota Financial Corp. Reports Results for the Three and Six Months Ended June 30, 2025

    Source: GlobeNewswire (MIL-OSI)

    TEANECK, N.J., July 31, 2025 (GLOBE NEWSWIRE) — Bogota Financial Corp. (NASDAQ: BSBK) (the “Company”), the holding company for Bogota Savings Bank (the “Bank”), reported net income for the three months ended June 30, 2025 of $224,000, or $0.02 per basic and diluted share, compared to a net loss of $432,000, or $0.03 per basic and diluted share, for the comparable prior year period. The Company reported net income for the six months ended June 30, 2025 of $955,000, or $0.08 per basic and diluted share, compared to a net loss of $873,000, or $0.07 per basic and diluted share, for the comparable prior year period. Income for the six months ended June 30, 2025 included a one-time death benefit from the Company’s bank-owned life insurance policy related to a former employee of approximately $543,000.

    Other Financial Highlights:

    • Total assets decreased $49.7 million, or 5.1%, to $921.8 million at June 30, 2025 from $971.5 million at December 31, 2024, due largely to a decrease in cash and cash equivalents and loans.
    • Cash and cash equivalents decreased $31.9 million, or 61.1%, to $20.3 million at June 30, 2025 from $52.2 million at December 31, 2024 due as excess funds were used to pay down borrowings.
    • Securities increased $4.3 million, or 3.1%, to $144.6 million at June 30, 2025 from $140.3 million at December 31, 2024.
    • Net loans decreased $18.5 million, or 2.6%, to $693.2 million at June 30, 2025 from $711.7 million at December 31, 2024, primarily due to decreases in residential mortgages and construction loans.
    • Total deposits at June 30, 2025 were $628.2 million, decreasing $14.0 million, or 2.2%, compared to $642.2 million at December 31, 2024, due to a $11.5 million decrease in certificates of deposit, a $2.8 million decrease in NOW accounts, a $2.3 million decrease in money market accounts and a $2.0 million decrease in noninterest bearing checking accounts. The decreases were offset by a $4.6 million increase in savings accounts. The average rate on deposits decreased 16 basis points to 3.75% for the first half of 2025 from 3.91% for the first half of 2024 due to lower interest rates and a lesser percentage of deposits consisting of higher-costing certificates of deposit.
    • Federal Home Loan Bank advances decreased $36.2 million, or 21.0% to $135.9 million at June 30, 2025 from $172.2 million as of December 31, 2024. The decrease in borrowings was largely attributable to advances that matured during the six months ended June 30, 2025.

    Kevin Pace, President and Chief Executive Officer, said, “The first half of 2025 has fallen in line with our projections. While loan demand has remained steady, we expect an uptick later this year and into early 2026. We remain dedicated to continued growth in our commercial portfolio while ensuring we limit risk to certain markets and property types. Growth in consumer and commercial deposits is another key initiative as we look to reduce cost of funds.”

    “We were able to complete our 5th stock buyback recently. Since the IPO, we have reduced our outstanding shares by 1,653,571 and improved our tangible book value per minority share from $22.04 to $29.10. We continue to focus efforts on improving shareholder value.”

    Income Statement Analysis

    Comparison of Operating Results for the Three Months Ended June 30, 2025 and June 30, 2024

    Net income increased $657,000, or 151.9%, to $224,000 for the three months ended June 30, 2025 from a net loss of $432,000 for the three months ended June 30, 2024. This increase was primarily due to an increase of $951,000 in net interest income, partially offset by a decrease of $229,000 in income tax benefit.

    Interest income increased $31,000, or 0.3%, to $10.5 million for the three months ended June 30, 2025 compared to the three months ended June 30, 2024.

    Interest income on cash and cash equivalents decreased $21,000, or 16.4%, to $106,000 for the three months ended June 30, 2025 from $127,000 for the three months ended June 30, 2024 due to a 164 basis point decrease in the average yield from 5.90% for the three months ended June 30, 2024 to 4.26% for the three months ended June 30, 2025 due to the lower interest rate environment. This was offset by a $1.3 million increase in the average balance to $9.9 million for the three months ended June 30, 2025 from $8.6 million for the three months ended June 30, 2024, reflecting loan and securities repayments, which were offset by a reduction of borrowings.

    Interest income on loans decreased $7,000, or 0.1%, as a seven basis point increase in the yield was offset by a $12.3 million decrease in the average balance of loans.

    Interest income on securities increased $86,000, or 4.6%, due to a 151 basis point increase in the average yield offset by a $44.4 million decrease in the average balance. The changes in the yield and average balance reflect that, in the fourth quarter of 2024, the Company sold approximately $66.0 million in amortized cost ($57.1 million in market value) of securities with a weighted average yield of 1.89% and reinvested $32.7 million of these proceeds into securities with a weighted average yield of 5.60%.

    Interest expense decreased $920,000, or 11.9%, from $7.7 million for the three months ended June 30, 2024 to $6.8 million for the three months ended June 30, 2025 due to lower average balances and costs on deposits and lower balances on borrowings. During the three months ended June 30, 2025, the use of hedges reduced the interest expense on the Federal Home Loan Bank advances and brokered deposits by $186,000. At June 30, 2025, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. 

    Interest expense on interest-bearing deposits decreased $730,000, or 11.7%, to $5.5 million for the three months ended June 30, 2025 from $6.3 million for the three months ended June 30, 2024. The decrease was due to a 32 basis point decrease in the average cost of deposits to 3.67% for the three months ended June 30, 2025 from 3.99% for the three months ended June 30, 2024. The decrease in the average cost of deposits was due to the lower interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit decreased $35.4 million to $482.5 million for the three months ended June 30, 2025 from $517.9 million for the three months ended June 30, 2024 while the average balance of NOW/money market accounts and savings accounts increased $5.6 million and $4.7 million for the three months ended June 30, 2025, respectively, compared to the three months ended June 30, 2024.

    Interest expense on Federal Home Loan Bank advances decreased $190,000, or 12.9%, from $1.5 million for the three months ended June 30, 2024 to $1.3 million for the three months ended June 30, 2025. The decrease was primarily due to a decrease in the average balance of $40.0 million to $130.3 million for the three months ended June 30, 2025 from $170.3 million for the three months ended June 30, 2024. The decrease was offset by an increase in the average cost of borrowings of 47 basis points to 3.96% for the three months ended June 30, 2025 from 3.49% for the three months ended June 30, 2024 due to the new borrowings being shorter durations at higher rates.

    Net interest income increased $951,000, or 34.7%, to $3.7 million for the three months ended June 30, 2025 from $2.7 million for the three months ended June 30, 2024. The increase reflected a 48 basis point increase in our net interest rate spread to 1.20% for the three months ended June 30, 2025 from 0.72% for the three months ended June 30, 2024. Our net interest margin increased 53 basis points to 1.74% for the three months ended June 30, 2025 from 1.21% for the three months ended June 30, 2024.

    We did not record a provision for credit losses for the three months ended June 30, 2025 compared to a $35,000 provision for credit losses for the three-month period ended June 30, 2024.

    Non-interest income increased $29,000, or 9.4%, to $332,000 for the three months ended June 30, 2025 from $303,000 for the three months ended June 30, 2024. Bank-owned life insurance income increased $13,000, or 6.0%, due to higher balances during 2025, which was augmented by an increase in the gain on sale of loans of $9,000 and an increase in fee and service charge income of $11,000. 

    For the three months ended June 30, 2025, non-interest expense increased $129,000, or 3.5%, over the comparable 2024 period. Professional fees increased $112,000, or 43.2%, due to an increase in audit and consulting fees. Occupancy and equipment costs increased $274,000, or 74.6%, as a result of the lease-buyback transaction completed in the fourth quarter of 2024, which resulted in increased lease expense going forward. These were offset by a $83,000, or 3.9%, reduction in salaries and employee benefits, which decreased due to lower headcount, a $99,000, or 86.1%, decrease in advertising expenses and a $78,000, or 29.4%, decrease in other non-interest expense.

    Income tax expense increased $229,000, or 151.9%, to a benefit of $53,000 for the three months ended June 30, 2025 from a $281,000 benefit for the three months ended June 30, 2024. The decrease was due to an increase of $886,000 in net income. 

    Comparison of Operating Results for the Six Months Ended June 30, 2025 and June 30, 2024

    Net income increased by $1.8 million, or 209.4%, to a net income of $955,000 for the six months ended June 30, 2025 from a net loss of $873,000 for the six months ended June 30, 2024. This increase was primarily due to an increase of $1.9 million in net interest income, partially offset by an increase of $488,000 in income tax expense. Income for the six months ended June 30, 2025 included a one-time death benefit of approximately $543,000 from the Company’s bank-owned life insurance policy related to a former employee.

    Interest income increased $893,000, or 4.4%, from $20.5 million for the six months ended June 30, 2024 to $21.4 million for the six months ended June 30, 2025 due to higher yields on interest-earning assets and a decrease in the average balance of interest-earning assets. 

    Interest income on cash and cash equivalents increased $95,000, or 34.4%, to $371,000 for the six months ended June 30, 2025 from $276,000 for the six months ended June 30, 2024 due to a $4.8 million increase in the average balance to $13.3 million for the six months ended June 30, 2025 from $8.5 million for the six months ended June 30, 2024. This was partially offset by 92 basis point decrease in the average yield from 6.50% for the six months ended June 30, 2024 to 5.58% for the six months ended June 30, 2025.

    Interest income on loans increased $387,000, or 2.3%, to $16.9 million for the six months ended June 30, 2025 compared to $16.5 million for the six months ended June 30, 2024 due primarily to a 18 basis point increase in the average yield from 4.64% for the six months ended June 30, 2024 to 4.82% for the six months ended June 30, 2025, offset by a $10.3 million decrease in the average balance to $701.4 million for the six months ended June 30, 2025 from $711.7 million for the six months ended June 30, 2024.

    Interest income on securities increased $390,000, or 11.5%, to $3.8 million for the six months ended June 30, 2025 from $3.4 million for the six months ended June 30, 2024 primarily due to a 143 basis point increase in the average yield from 3.85% for the six months ended June 30, 2024 to 5.28% for the six months ended June 30, 2025, which was offset by a $32.9 million decrease in the average balance to $143.2 million for the six months ended June 30, 2025 from $176.1 million for the six months ended June 30, 2024. The decrease in the average balance and the increase in the yield was as a result of the balance sheet restructuring undertaken in the fourth quarter of 2024, where certain lower-yielding securities were sold, a portion of the proceeds were reinvested into higher-yielding securities and all remaining held to maturity securities were reclassified as available for sale.

    Interest expense decreased $1.0 million, or 6.6%, from $15.1 million for the six months ended June 30, 2024 to $14.1 million for the six months ended June 30, 2025 due to lower average balances on certificates of deposit and borrowings and a lower rate paid on certificates of deposit. During the six months ended June 30, 2025, the use of hedges reduced the interest expense on the Federal Home Loan Bank advances and brokered deposits by $363,000. At June 30, 2025, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. 

    Interest expense on interest-bearing deposits decreased $938,000, or 7.7%, to $11.3 million for the six months ended June 30, 2025 from $12.2 million for the six months ended June 30, 2024. The decrease was due to a 16 basis point decrease in the average cost of deposits to 3.75% for the six months ended June 30, 2025 from 3.91% for the six months ended June 30, 2024. The decrease in the average cost was driven by a 21 basis point decrease in the average cost of certificates of deposit to 4.13% for the six months ended June 30, 2025 from 4.34% for the six months ended June 30, 2024. The decrease in the average cost of deposits was due to the lower interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit decreased $33.8 million to $483.4 million for the six months ended June 30, 2025 from $517.2 million for the six months ended June 30, 2024 while average NOW/money market accounts and savings accounts increased $7.7 million and $3.6 million for the six months ended June 30, 2025, respectively, compared to the six months ended June 30, 2024.

    Interest expense on Federal Home Loan Bank advances decreased $62,000, or 2.1%. The decrease was primarily due to a decrease in the average balance of $16.2 million to $144.1 million for the six months ended June 30, 2025 from $160.3 million for the six months ended June 30, 2024. The decrease was offset by an increase in the average cost of borrowings of 33 basis points to 3.99% for the six months ended June 30, 2025 from 3.66% for the six months ended June 30, 2024 due to the new borrowings being for shorter durations at higher rates. 

    Net interest income increased $1.9 million, or 35.1%, to $7.3 million for the six months ended June 30, 2025 from $5.4 million for the six months ended June 30, 2024. The increase reflected a 47 basis point increase in our net interest rate spread to 1.15% for the six months ended June 30, 2025 from 0.68% for the six months ended June 30, 2024. Our net interest margin increased 50 basis points to 1.70% for the six months ended June 30, 2025 from 1.20% for the six months ended June 30, 2024.

    We recorded a $80,000 recovery of credit losses for the six months ended June 30, 2025 compared to a $70,000 provision for credit losses for the six-month period ended June 30, 2024. The decrease in the allowance for credit losses was due to the decrease in loans and held-to-maturity securities.

    Non-interest income increased $619,000, or 102.7%, to $1.2 million for the six months ended June 30, 2025 from $602,000 for the six months ended June 30, 2024. Bank-owned life insurance income increased $564,000, or 132.0%, due to a death benefit related to a former employee and higher balances during 2025. In addition to the death benefit, gains on sale of loans also increased by $38,000 when compared to the comparable period in 2024.

    For the six months ended June 30, 2025, non-interest expense increased $345,000, or 4.7%, over the comparable 2024 period. Professional fees increased $114,000, or 25.0%, due to higher audit and consulting expense. Occupancy and equipment costs increased $574,000, or 77.8%, as a result of the lease-buyback transaction completed in the fourth quarter of 2024, which resulted in increased lease expense going forward. These were offset by a $162,000, or 3.8%, reduction in salaries and employee benefit, which decreased due to lower headcount, advertising expense, which decreased by $104,000, or 46.0%, and other non-interest expense, which decreased $102,000, or 20.0%.

    Income tax expense increased $488,000, or 85.8%, to a benefit of $81,000 for the six months ended June 30, 2025 from a $568,000 benefit for the six months ended June 30, 2024. The decrease was due to an increase of $2.3 million in income. 

    Balance Sheet Analysis

    Total assets were $921.8 million at June 30, 2025, representing a decrease of $49.7 million, or 5.1%, from December 31, 2024. Cash and cash equivalents decreased $31.9 million during the period primarily due to the paydown of borrowings. Net loans decreased $18.5 million, or 2.6%, due to $32.0 million in repayments, partially offset by new production of $15.5 million. This resulted in a $14.5 million decrease in the balance of residential loans and a $17.4 million decrease in construction loans, offset by a $7.3 million and $8.0 million of commercial real estate and multi-family loans, respectively. Due to the interest rate environment, we have seen a decrease in demand for residential and construction loans, which have been primary drivers of our loan growth in recent periods. Securities available for sale increased $4.3 million or 3.1%, due to new purchases of mortgage-backed securities. 

    Delinquent loans increased $6.1 million to $20.4 million, or 2.94% of total loans, at June 30, 2025, compared to $14.3 million at December 31, 2024. The increase was primarily due to one commercial real estate loan with a balance of $7.1 million, which is considered well-secured, accruing and in the process of collection. During the same timeframe, non-performing assets decreased from $14.0 million at December 31, 2024 to $13.9 million, which represented 1.50% of total assets at June 30, 2025. No loans were charged-off during the three or six months ended June 30, 2025 or June 30, 2024. The Company’s allowance for credit losses related to loans was 0.37% of total loans and 18.69% of non-performing loans at June 30, 2025 compared to 0.37% of total loans and 18.77% of non-performing loans at December 31, 2024. The Bank does not have any exposure to commercial real estate loans secured by office space. At June 30, 2025, the Company had no allowance for credit losses related to held-to-maturity securities, as the Company did not hold any held-to-maturity securities at June 30, 2025 or at December 31, 2024. 

    Total liabilities decreased $50.8 million, or 6.1%, to $783.4 million mainly due to a $13.9 million decrease in deposits and by a $36.2 million decrease in borrowings. Total deposits decreased $14.0 million, or 2.2%, to $628.2 million at June 30, 2025 from $642.2 million at December 31, 2024. The decrease in deposits reflected a decrease in certificate of deposit accounts, which decreased by $11.5 million to $481.8 million from $493.3 million at December 31, 2024, a decrease in NOW deposit accounts, which decreased by $2.8 million to $52.6 million from $55.4 million at December 31, 2024, a decrease in money market deposit accounts, which decreased by $2.3 million to $11.7 million from $14.0 million at December 31, 2024, and by a decrease in noninterest bearing demand accounts, which decreased by $2.0 million from $32.7 million at December 31, 2024 to $30.7 million at June 30, 2025. At June 30, 2025, brokered deposits were $108.0 million or 17.2% of deposits and municipal deposits were $25.4 million or 4.1% of deposits. At June 30, 2025, uninsured deposits represented 9.1% of the Bank’s total deposits. Federal Home Loan Bank advances decreased $36.2 million, or 21.0%, due to paydown of existing borrowings. Short-term borrowings increased $10.5 million, or 35.6%, to $40.0 million at June 30, 2025 from $29.5 million at December 31, 2024, while long-term borrowings decreased $46.7 million, or 32.8%, to $95.9 million at June 30, 2025 from $142.7 million at December 31, 2024. Total borrowing capacity at the Federal Home Loan Bank is $241.3 million of which $139.0 million has been advanced.

    Total stockholders’ equity increased $1.2 million to $138.4 million, primarily due to net income of $955,000. At June 30, 2025, the Company’s ratio of average stockholders’ equity-to-total assets was 14.96%, compared to 13.99% at December 31, 2024.

    About Bogota Financial Corp.

    Bogota Financial Corp. is a Maryland corporation organized as the mid-tier holding company of Bogota Savings Bank and is the majority-owned subsidiary of Bogota Financial, MHC. Bogota Savings Bank is a New Jersey chartered stock savings bank that has served the banking needs of its customers in northern and central New Jersey since 1893. It operates from seven offices located in Bogota, Hasbrouck Heights, Upper Saddle River, Newark, Oak Ridge, Parsippany and Teaneck, New Jersey and operates a loan production office in Spring Lake, New Jersey.

    Forward-Looking Statements

    This press release contains certain forward-looking statements about the Company and the Bank. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, inflation, general economic conditions or conditions within the securities markets, the imposition of tariffs or other domestic or international governmental policies and retaliatory responses, real estate market values in the Bank’s lending area, changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio; the availability of low-cost funding; our continued reliance on brokered and municipal deposits; demand for loans in our market area; changes in the quality of our loan and security portfolios, economic assumptions or changes in our methodology, either of which may impact our allowance for credit losses calculation, increases in non-performing and classified loans, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, a failure in or breach of the Company’s operational or security systems or infrastructure, including cyberattacks, the failure to maintain current technologies, failure to retain or attract employees and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.

    The Company undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.

    BOGOTA FINANCIAL CORP.
    CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
    (unaudited)
                 
        As of     As of  
        June 30,
    2025
        December 31,
    2024
     
    Assets                
    Cash and due from banks   $ 9,471,838     $ 18,020,527  
    Interest-bearing deposits in other banks     10,861,717       34,211,681  
    Cash and cash equivalents     20,333,555       52,232,208  
    Securities available for sale, at fair value     144,602,468       140,307,447  
    Loans, net of allowance for credit losses of $2,590,950 and $2,620,949, respectively     693,211,303       711,716,236  
    Premises and equipment, net     4,561,786       4,727,302  
    Federal Home Loan Bank (FHLB) stock and other restricted securities     7,204,900       8,803,000  
    Accrued interest receivable     4,225,196       4,232,563  
    Core deposit intangibles     129,255       152,893  
    Bank-owned life insurance     31,329,401       31,859,604  
    Right of use asset     10,506,417       10,776,596  
    Other assets     5,730,379       6,682,035  
    Total Assets   $ 921,834,660     $ 971,489,884  
    Liabilities and Equity                
    Non-interest bearing deposits   $ 30,696,810     $ 32,681,963  
    Interest bearing deposits     597,532,976       609,506,079  
    Total deposits     628,229,786       642,188,042  
    FHLB advances-short term     40,000,000       29,500,000  
    FHLB advances-long term     95,944,439       142,673,182  
    Advance payments by borrowers for taxes and insurance     3,223,479       2,809,205  
    Lease liabilities     10,579,107       10,780,363  
    Other liabilities     5,418,148       6,249,932  
    Total liabilities     783,394,959       834,200,724  
                     
    Stockholders’ Equity                
    Preferred stock $0.01 par value 1,000,000 shares authorized, none issued and outstanding at June 30, 2025 and December 31, 2024            
    Common stock $0.01 par value, 30,000,000 shares authorized, 13,008,389 issued and outstanding at June 30, 2025 and 13,059,175 at December 31, 2024     130,083       130,592  
    Additional paid-in capital     55,260,550       55,269,962  
    Retained earnings     90,961,990       90,006,648  
    Unearned ESOP shares (369,670 shares at June 30, 2025 and 382,933 shares at December 31, 2024)     (4,369,992 )     (4,520,594 )
    Accumulated other comprehensive loss     (3,542,930 )     (3,597,448 )
    Total stockholders’ equity     138,439,701       137,289,160  
    Total liabilities and stockholders’ equity   $ 921,834,660     $ 971,489,884  
    BOGOTA FINANCIAL CORP.
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (unaudited)
                 
        Three Months Ended     Six Months Ended  
        June 30,     June 30,  
        2025     2024     2025     2024  
    Interest income                                
    Loans, including fees   $ 8,291,923     $ 8,299,404     $ 16,895,052     $ 16,506,796  
    Securities                                
    Taxable     1,943,360       1,846,717       3,773,754       3,363,060  
    Tax-exempt     2,894       13,124       5,789       26,272  
    Other interest-earning assets     266,987       314,964       754,158       639,268  
    Total interest income     10,505,164       10,474,209       21,428,753       20,535,396  
    Interest expense                                
    Deposits     5,524,138       6,253,895       11,286,462       12,223,776  
    FHLB advances     1,286,421       1,476,600       2,854,448       2,916,669  
    Total interest expense     6,810,559       7,730,495       14,140,910       15,140,445  
    Net interest income     3,694,605       2,743,714       7,287,843       5,394,951  
    (Recovery) provision for credit losses           35,000       (80,000 )     70,000  
    Net interest income after (recovery) provision for credit losses     3,694,605       2,708,714       7,367,843       5,324,951  
    Non-interest income                                
    Fees and service charges     59,755       49,203       115,574       107,790  
    Gain on sale of loans     8,768             37,830        
    Bank-owned life insurance     228,392       215,056       990,623       427,015  
    Other     34,795       38,945       77,055       67,477  
    Total non-interest income     331,710       303,204       1,221,082       602,282  
    Non-interest expense                                
    Salaries and employee benefits     2,059,942       2,143,388       4,140,141       4,301,953  
    Occupancy and equipment     640,444       366,908       1,311,913       738,025  
    FDIC insurance assessment     103,934       106,716       210,520       207,313  
    Data processing     305,034       318,520       620,731       622,125  
    Advertising     16,000       115,100       121,500       225,200  
    Director fees     170,812       151,549       330,256       307,249  
    Professional fees     372,364       260,112       571,094       456,897  
    Other     185,972       263,490       408,017       510,112  
    Total non-interest expense     3,854,502       3,725,783       7,714,172       7,368,874  
    Income (loss) before income taxes     171,813       (713,865 )     874,753       (1,441,641 )
    Income tax benefit     (52,582 )     (281,386 )     (80,589 )     (568,182 )
    Net income (loss)   $ 224,395     $ (432,479 )   $ 955,342     $ (873,459 )
    Earnings (loss) per Share – basic   $ 0.02     $ (0.03 )   $ 0.08     $ (0.07 )
    Earnings (loss) per Share – diluted   $ 0.02     $ (0.03 )   $ 0.08     $ (0.07 )
    Weighted average shares outstanding – basic     12,635,990       12,803,925       12,642,744       12,828,428  
    Weighted average shares outstanding – diluted     12,641,179       12,803,925       12,644,701       12,828,428  
    BOGOTA FINANCIAL CORP.
    SELECTED RATIOS
    (unaudited)
                 
        At or For the Three Months     At or for the Six Months  
        Ended June 30,     Ended June 30,  
        2025     2024     2025     2024  
    Performance Ratios (1):                                
    Return (loss) on average assets (2)     0.02 %     (0.18 )%     0.10 %     (0.18 )%
    Return (loss) on average equity (3)     0.16 %     (1.32 )%     0.10 %     (1.32 )%
    Interest rate spread (4)     1.20 %     0.72 %     1.15 %     0.68 %
    Net interest margin (5)     1.74 %     1.21 %     1.70 %     1.20 %
    Efficiency ratio (6)     95.73 %     122.28 %     90.66 %     122.87 %
    Average interest-earning assets to average interest-bearing liabilities     116.49 %     114.12 %     115.24 %     114.56 %
    Net loans to deposits     110.34 %     109.02 %     110.34 %     109.02 %
    Average equity to average assets (7)     15.02 %     13.48 %     14.88 %     14.71 %
    Capital Ratios:                                
    Tier 1 capital to average assets                     15.32 %     13.52 %
    Asset Quality Ratios:                                
    Allowance for credit losses as a percent of total loans                     0.37 %     0.39 %
    Allowance for credit losses as a percent of non-performing loans                     18.69 %     21.20 %
    Net charge-offs to average outstanding loans during the period                     0.00 %     0.00 %
    Non-performing loans as a percent of total loans                     2.00 %     1.82 %
    Non-performing assets as a percent of total assets                     1.50 %     1.33 %
    (1 ) Certain performance ratios for the three and six months ended June 30, 2025 and 2024 are annualized.
    (2 ) Represents net income (loss) divided by average total assets.
    (3 ) Represents net income (loss) divided by average stockholders’ equity.
    (4 ) Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2025 and 2024.
    (5 ) Represents net interest income as a percent of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2025 and 2024.
    (6 ) Represents non-interest expenses divided by the sum of net interest income and non-interest income.
    (7 ) Represents average stockholders’ equity divided by average total assets.


    LOANS

    Loans are summarized as follows at June 30, 2025 and December 31, 2024:

        June 30,     December 31,  
        2025     2024  
        (unaudited)  
    Real estate:                
    Residential First Mortgage   $ 458,212,962     $ 472,747,542  
    Commercial Real Estate     125,349,129       118,008,866  
    Multi-Family Real Estate     82,118,178       74,152,418  
    Construction     25,766,387       43,183,657  
    Commercial and Industrial     4,282,269       6,163,747  
    Consumer     73,328       80,955  
    Total loans     695,802,253       714,337,185  
    Allowance for credit losses     (2,590,950 )     (2,620,949 )
    Net loans   $ 693,211,303     $ 711,716,236  

    The following tables set forth the distribution of total deposit accounts, by account type, at the dates indicated:

        At June 30,     At December 31,  
        2025     2024  
        Amount     Percent     Average Rate     Amount     Percent     Average Rate  
                                                     
        (unaudited)  
    Noninterest bearing demand accounts   $ 30,696,810       4.89 %     %   $ 32,681,963       5.09 %     %
    NOW accounts     52,611,377       8.37 %     2.64       55,378,051       8.62 %     2.53  
    Money market accounts     11,677,716       1.86 %     0.48       13,996,460       2.18 %     0.58  
    Savings accounts     51,419,664       8.18 %     2.02       46,851,793       7.30 %     1.90  
    Certificates of deposit     481,824,219       76.70 %     3.88       493,279,775       76.81 %     4.37  
    Total   $ 628,229,786       100.00 %     3.37 %   $ 642,188,042       100.00 %     3.42 %


    Average Balance Sheets and Related Yields and Rates

    The following tables present information regarding average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Average balances have been calculated using daily balances. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and are not material.

        Three Months Ended June 30,  
        2025     2024  
        Average Balance     Interest and Dividends     Yield/ Cost     Average Balance     Interest and Dividends     Yield/ Cost  
        (Dollars in thousands)  
    Assets:   (unaudited)  
    Cash and cash equivalents   $ 9,976     $ 106       4.26 %   $ 8,644     $ 127       5.90 %
    Loans     697,792       8,292       4.77 %     710,058       8,299       4.70 %
    Securities     141,141       1,946       5.52 %     185,497       1,860       4.01 %
    Other interest-earning assets     7,085       161       9.09 %     8,689       188       8.66 %
    Total interest-earning assets     855,994       10,505       4.92 %     912,888       10,474       4.61 %
                                                     
    Non-interest-earning assets     65,094                       58,933                  
    Total assets   $ 921,088                     $ 971,821                  
    Liabilities and equity:                                                
    NOW and money market accounts   $ 73,261     $ 447       2.44 %   $ 67,687     $ 329       1.96 %
    Savings accounts     48,751       249       2.05 %     44,093       205       1.87 %
    Certificates of deposit (1)     482,516       4,828       4.01 %     517,882       5,720       4.44 %
    Total interest-bearing deposits     604,528       5,524       3.67 %     629,662       6,254       3.99 %
                                                     
    Federal Home Loan Bank advances (1)     130,277       1,286       3.96 %     170,295       1,476       3.49 %
    Total interest-bearing liabilities     734,805       6,810       3.72 %     799,957       7,730       3.89 %
    Non-interest-bearing deposits     32,076                       39,162                  
    Other non-interest-bearing liabilities     15,894                       1,654                  
    Total liabilities     782,775                       840,773                  
                                                     
    Total equity     138,313                       131,048                  
    Total liabilities and equity   $ 921,088                     $ 971,821                  
    Net interest income           $ 3,695                     $ 2,744          
    Interest rate spread (2)                     1.20 %                     0.72 %
    Net interest margin (3)                     1.74 %                     1.21 %
    Average interest-earning assets to average interest-bearing liabilities     116.49 %                     114.12 %                
    1. Cash flow and fair value hedges are used to manage interest rate risk. During the three months ended June 30, 2025 and 2024, the net effect on interest expense on the Federal Home Loan Bank advances and certificates of deposit was a reduced expense of $186,000 and $461,000, respectively.
    2. Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
    3. Net interest margin represents net interest income divided by average total interest-earning assets.
        Six Months Ended June 30,  
        2025     2024  
        Average Balance     Interest and Dividends     Yield/ Cost     Average Balance     Interest and Dividends     Yield/ Cost  
        (Dollars in thousands)  
    Assets:                                                
    Cash and cash equivalents   $ 13,270     $ 371       5.58 %   $ 8,505     $ 276       6.50 %
    Loans     701,423       16,894       4.82 %     711,744       16,507       4.64 %
    Securities     143,199       3,779       5.28 %     176,081       3,389       3.85 %
    Other interest-earning assets     7,692       384       9.97 %     8,395       363       8.65 %
    Total interest-earning assets     865,584       21,428       4.95 %     904,725       20,535       4.54 %
    Non-interest-earning assets     61,323                       59,313                  
    Total assets   $ 926,907                     $ 964,038                  
    Liabilities and equity:                                                
    NOW and money market accounts   $ 76,313     $ 904       2.39 %   $ 68,569     $ 664       1.95 %
    Savings accounts     47,299       475       2.02 %     43,720       403       1.85 %
    Certificates of deposit (1)     483,380       9,907       4.13 %     517,189       11,157       4.34 %
    Total interest-bearing deposits     606,992       11,286       3.75 %     629,478       12,224       3.91 %
    Federal Home Loan Bank advances (1)     144,120       2,854       3.99 %     160,282       2,916       3.66 %
    Total interest-bearing liabilities     751,112       14,140       3.80 %     789,760       15,140       3.86 %
    Non-interest-bearing deposits     32,425                       38,425                  
    Other non-interest-bearing liabilities     5,420                       2,763                  
    Total liabilities     788,957                       830,948                  
    Total equity     137,950                       133,090                  
    Total liabilities and equity   $ 926,907                     $ 964,038                  
    Net interest income           $ 7,288                     $ 5,395          
    Interest rate spread (2)                     1.15 %                     0.68 %
    Net interest margin (3)                     1.70 %                     1.20 %
    Average interest-earning assets to average interest-bearing liabilities     115.24 %                     114.56 %                
    1. Cash flow hedges are used to manage interest rate risk. During the six months ended June 30, 2025 and 2024, the net effect on interest expense on the Federal Home Loan Bank advances and certificates of deposit was a reduced expense of $363,000 and $749,000, respectively.
       
    2. Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
       
    3. Net interest margin represents net interest income divided by average total interest-earning assets


    Rate/Volume Analysis

    The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. Changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.

        Three Months Ended June 30, 2025     Six Months Ended June 30, 2025  
        Compared to     Compared to  
        Three Months Ended June 30, 2024     Six Months Ended June 30, 2024  
        Increase (Decrease) Due to     Increase (Decrease) Due to  
        Volume     Rate     Net     Volume     Rate     Net  
        (In thousands)  
    Interest income:   (unaudited)  
    Cash and cash equivalents   $ 94     $ (114 )   $ (21 )   $ 201     $ (106 )   $ 95  
    Loans receivable     (534 )     526       (7 )     (592 )     979       387  
    Securities     (2,142 )     2,228       86       (1,554 )     1,944       390  
    Other interest earning assets     (80 )     53       (27 )     (71 )     92       21  
    Total interest-earning assets     (2,662 )     2,693       31       (2,017 )     2,910       893  
                                                     
    Interest expense:                                                
    NOW and money market accounts     29       89       118       79       161       240  
    Savings accounts     23       21       44       34       38       72  
    Certificates of deposit     (368 )     (524 )     (892 )     (718 )     (532 )     (1,250 )
    Federal Home Loan Bank advances     (1,138 )     948       (190 )     (591 )     529       (62 )
    Total interest-bearing liabilities     (1,454 )     534       (920 )     (1,197 )     197       (1,000 )
    Net (decrease) increase in net interest income   $ (1,208 )   $ 2,159     $ 951     $ (820 )   $ 2,713     $ 1,893  

    Contacts
    Kevin Pace – President & CEO, 201-862-0660 ext. 1110

    The MIL Network

  • MIL-OSI Security: Four Members and Associates of Paterson Based Gang Known as “4K” Indicted for Violent Crime in Aid of Racketeering for their Role in a Shooting

    Source: United States Bureau of Alcohol Tobacco Firearms and Explosives (ATF)

    NEWARK, N.J. – Four members of the Paterson based neighborhood street gang known as “4K” were indicted for their roles in a shooting, Acting U.S. Attorney Alina Habba announced.

    The Superseding Indictment charges Jatrail Avent, a/k/a “Curry” (“Avent”); Shequan Roberts, a/k/a “Shingy” (“Roberts”); Jahmir Moody, a/k/a “Jahdi” (“Moody”); and Wizair Johnson, a/k/a “Wababy” (“Johnson”), all of Paterson with one count of committing a violent crime in aid of racketeering activity and one count of discharging a firearm during a crime of violence. The Superseding Indictment also incorporates individual firearms charges, which were previously charged in the Indictment.

    These charges are the result of a long-running investigation coordinated between the Federal Bureau of Investigation, Bureau of Alcohol, Tobacco, Firearms and Explosives, and the Passaic County Sheriff’s Office, among other law enforcement agencies.

    According to documents filed in this case and statements made in court:

    Avent, Roberts, Moody, and Johnson are all members and associates of the neighborhood based street gang known as “4K,” which operates in the area of Rosa Parks Boulevard near Lyon Street, Keen Street, and Mercer Streets in Paterson, New Jersey (the “4K Enterprise”).  These members and associates of the 4K Enterprise have engaged in numerous criminal acts in furtherance of their gang, including shootings, robberies, homicides, and drug trafficking. Members and associates of the 4K Enterprise have engaged in acts of violence against members of rival gangs.

    On or about November 6, 2022, Avent, Roberts, Moody, and Johnson opened fire on members of a rival gang, called the 230 Boyz, who were inside a van, as part of a dispute between 4K and the 230 Boyz.

    The defendants face a maximum sentence of 20 years in prison on the violent crime in aid of racketeering charge, and a statutory mandatory minimum sentence of 10 years in prison and a maximum sentence of life in prison on the firearm offense, which must run consecutively to any other sentence imposed. Both offenses carry a maximum fine of $250,000.

    Acting U.S. Attorney Habba credited law enforcement members with the Federal Bureau of Investigation, under the direction of Special Agent in Charge Stefanie Roddy, the Bureau of Alcohol, Tobacco, Firearms and Explosives, Newark Field Division, under the direction of Special Agent in Charge L.C. Cheeks, Jr.; the New Jersey State Police, Gangs and Organized Crime North Unit, under the direction of Col. Patrick J. Callahan; the Passaic County Sheriff’s Office, under the direction of Sheriff Thomas Adamo; the Paterson Police Department, under the direction of Officer In Charge Patrick Murray, with the investigation leading to yesterday’s charges.

    This case is part of the Paterson Violent Crime Initiative (VCI), which was formed in 2020 by the U.S. Attorney’s Office for the District of New Jersey, the Passaic County Prosecutor’s Office, and the City of Paterson’s Department of Public Safety for the purpose of combatting violent crime in and around Paterson. As part of this partnership, federal, state, county, and city agencies collaborate and pool resources to prosecute violent offenders who endanger the safety of the community. The VCI is composed of the U.S. Attorney’s Office, the FBI, the ATF, the Drug Enforcement Administration, the U.S. Marshals, the Paterson Department of Public Safety, the Paterson Police Department, the Passaic County Prosecutor’s Office, the Passaic County Sheriff’s Office, N.J. State Parole, Bergen County Jail, N.J. State Police Regional Operations and Intelligence Center/Real Time Crime Center, and N.J. Department of Corrections.

    The government is represented by Assistant U.S. Attorney Rebecca Sussman and Dan Rosenblum of the U.S Attorney’s Office Narcotics/OCDETF Unit in Newark.

    The charges and allegations contained in the Superseding Indictment are merely accusations, and the defendants are presumed innocent unless and until proven guilty.

                                                               ###

    Defense counsel:

    Jatrail Avent – Michael T Simon

    Shequan Roberts – Richard J. Verde

    Jahmir Moody – Ernesto Cerimele

    Wizair Johnson – Mary Toscano 

    MIL Security OSI

  • MIL-OSI USA: Senator Murray Speaks Out Against Nomination of Radical, Unqualified Conspiracy Theorist Joe Kent Ahead of Confirmation Vote to Lead National Counterterrorism Center

    US Senate News:

    Source: United States Senator for Washington State Patty Murray

    ***WATCH: Senator Murray’s remarks on Senate Floor***

    Washington, D.C. Today,U.S. Senator Patty Murray (D-WA), Vice Chair of the Senate Appropriations Committee, spoke out on the Senate floor against the nomination of Joe Kent to lead the National Counterterrorism Center. Senator Murray slammed Kent for his lack of experience and long history of promoting conspiracy theories and white supremacist views, and urged her colleagues to vote against his nomination.

    Senator Murray’s remarks, as delivered on the Senate Floor, are below:

    “Thank you, M. President.

    “The National Counterterrorism Center plays a crucial role keeping our country safe. The agency is responsible for collecting and analyzing intelligence to help protect our nation from terrorist threats. It is sober, serious work that requires a level head and a commitment to putting the mission before politics.

    “Which is why I am deeply alarmed that Republicans are charging ahead to put it under the thumb of a conspiracy theorist who espouses white supremacist views, and is patently unqualified for this important role in just about every way imaginable. You are supposed to pick people with qualifications, but just about everything we know about Joe Kent is disqualifying for this role and alarming.

    “There’s his track record chumming it up with white supremacists, from discussing campaign strategy with avowed white supremacist Nick Fuentes, to giving an interview to a guy who has defended Hitler, to rallying with the founder of a far-right paramilitary group, and let’s not forget the Proud Boy that he hired as a consultant!

    “And it’s not just his connections, there’s his own deeply bigoted statements like: claiming Islam is ‘based on conquest at its core,’ and pushing racist ‘replacement theory’ rhetoric.

    “That is alarming stuff. Let’s be frank here: These are white supremacist views—and they should have absolutely no place in our federal government.

    “And then there is his track record of politicizing intelligence, like when he was caught red handed pushing to change intelligence reports—facts be damned—so they would agree with Trump and attack Biden.

    “Joe Kent also has a track record of peddling conspiracies and attacking law enforcement, from saying our country is at war with ‘leftist cabal,’ or calling to completely defund the FBI and ATF, agencies that keep Americans safe from foreign and domestic threats, or pushing the offensive and false conspiracy that the January 6th insurrection was somehow a deep state plot.

    “You want to know who in the federal government was behind the insurrection? How about we start with man in the White House who promised to march to the Capitol with them? How about we start with the President who calls rioters patriots? How about we start with the guy who pardoned violent cop beaters—en masse?

    “If you cannot be honest with the American people about January 6th—you have no business being trusted with protecting our democracy. It should be that simple.

    “And let’s not forget—Joe Kent was on the infamous Signal-gate chat—where classified attack plans were discussed with no regard for security, or law, not to mention the safety of our servicemembers.

    “You know what he had to say about that? He said no classified information was discussed. That was the answer he gave at his Senate confirmation hearing.

    “Now it’s obvious that answer was a complete lie. Last week, the Pentagon’s watchdog confirmed there was classified information in that Signal chat.

    “So, was Kent being intentionally dishonest? Or does he not understand what classified information is?

    “Either way—it is completely disqualifying. Which—as I think I’ve made clear—is pretty much the pattern here. 

    “So here is my warning to Republicans, confirming someone like Joe Kent to lead the National Counterterrorism Center makes about as much sense as putting Donald Trump in charge of releasing the Epstein files after all that we have learned.

    “We have all the evidence we could ever need—in the public record, right now—that he is not going to do the right thing. And we have no reason to believe he will do this important, high-stakes, work in a serious, impartial manner—let alone a competent one.

    “So, M. President, I am here to urge all of my colleagues to join me in doing exactly what people back in Washington state have done each time they were asked to trust Joe Kent, vote no.”

    MIL OSI USA News

  • MIL-OSI: Euronet Worldwide Reports Second Quarter 2025 Financial Results – Highlighted by 13% Operating Income Growth

    Source: GlobeNewswire (MIL-OSI)

    • Digital growth strategy accelerated with the announced acquisition of leading credit card issuing platform
    • Ren signs agreement with top tier United States bank
    • Money Transfer expands digital remittance through Google partnership
    • Money Transfer enters Japanese market with acquisition of Kyodai Remittance
    • Operating margin expansion of 112 basis points

    LEAWOOD, Kan., July 30, 2025 (GLOBE NEWSWIRE) — Euronet (“Euronet” or the “Company”) (NASDAQ: EEFT), a global leader in payments processing and cross-border transactions, announced today second quarter 2025 financial results.

    Euronet reports the following consolidated results for the second quarter 2025 compared with the same period of 2024:

    • Revenues of $1,074.3 million, a 9% increase from $986.2 million (6% increase on a constant currency1 basis).
    • Operating income of $158.6 million, an 18% increase from $134.3 million (13% increase on a constant currency basis).
    • Adjusted EBITDA2 of $206.2 million, a 16% increase  from $178.2 million (11% increase on a constant currency basis).
    • Net income attributable to Euronet of $97.6 million, or $2.27 diluted earnings per share, compared with $83.1 million, or $1.73 diluted earnings per share.
    • Adjusted earnings per share3 of $2.56, a 14% increase from $2.25. 

    See the reconciliation of non-GAAP items in the attached financial schedules.   

    “I’m very pleased with the business’ constant currency operating profit growth of 13% and the margin expansion of 112 basis points—on its own, this is exciting.  But, I’m more excited about our accomplishments to further our digital strategy through the acquisition of a leading credit card issuing platform – CoreCard – and the signing of a Ren agreement with one of the top three banks in the United States. 

    The acquisition of CoreCard fits nicely with our Ren platform. As described in a separate press release, this is not just a credit issuing platform, it’s a platform serving leading brands in the US, processing at scale, tried and tested. This premier product gives us yet more opportunity to go after the $10 billion issuing market where the market growth rates are much stronger outside the United States, which aligns strongly with our global business where more than 75% of our revenues are from outside the United States.  Moreover, another exciting aspect of the issuing business is its margin opportunity, nearing 50 percent.  It’s these kinds of initiatives that have contributed to our 20-year double digit growth rate and will continue to drive future growth – focused on digital payments.  This acquisition is directly in line with our strategy to shift a stronger mix of our business toward the digital economy. 

    Not only did we advance our digital agenda with the credit issuing platform, we just signed an agreement with one of the top three banks in the United States for the deployment of our Ren ATM operating and switching product.  While we have had many successes with Ren outside the US, this is not just the first agreement in the US we’ve signed, but it is with super impressive top-tiered bank – a real testament to the value proposition of Ren”, said Michael J. Brown, Euronet’s Chairman and Chief Executive Officer.

    Segment and Other Results

    The EFT Processing Segment reports the following results for the second quarter 2025 compared with the same period or date in 2024:

    • Revenues of $338.5 million, an 11% increase from $305.4 million (6% increase on a constant currency basis).
    • Operating income of $84.6million, a 6% increase from $79.9 million (1% increase on a constant currency basis).
    • Adjusted EBITDA of $110.6 million, a 5% increase from $105.0 million (no change on a constant currency basis).
    • Total of 57,326 installed ATMs as of June 30, 2025, a 5% increase from 54,736. We operated 56,760 active ATMs as of June 30, 2025, a 5% increase from 54,005 as of June 30, 2024.

    Constant currency revenue, operating income, and adjusted EBITDA growth in the second quarter 2025 was driven by market expansion, growth across most existing markets and the addition of access fees and an increase in interchange fees in certain markets. 

    The epay Segment reports the following results for the Q2 2025 compared with the same period or date in 2024:

    • Revenues of $280.1 million, a 7% increase from $260.9 million (5% increase on a constant currency basis).
    • Operating income of $31.1 million, a 19% increase from $26.2 million (17% increase on a constant currency basis).
    • Adjusted EBITDA of $32.8 million, a 17% increase from $28.0 million (15% increase on a constant currency basis).
    • Transactions of 1,107 million, consistent with prior year.
    • POS terminals of approximately 721,000 as of June 30, 2025, a 3% increase from 703,000.
    • Retailer locations of approximately 354,000 as of June 30, 2025, a 4% increase from 340,000.

    Constant currency revenue growth was driven by continued payments and digital media growth. Operating income and adjusted EBITDA grew faster than revenue, driven by a shift in product mix and effective operating expense management. Transaction growth from payments and digital media was offset by a decrease in low margin mobile transactions in India.

    The Money Transfer Segment reports the following results for the Q2 2025 compared with the same period or date in 2024:

    • Revenues of $457.9 million, a 9% increase from $421.8 million (6% increase on a constant currency basis).
    • Operating income of $65.6 million, a 39% increase from $47.3 million (33% increase on a constant currency basis).
    • Operating margin expansion of 296 basis points
    • Adjusted EBITDA of $71.6 million, a 33% increase from $54.0 million (28% increase on a constant currency basis).
    • Total transactions of 46.1 million, a 4% increase from 44.3 million.
    • Total digital transactions of 5.8 million, a 29% increase from 4.5 million.
    • Network locations of approximately 631,000 as of June 30, 2025, an 8% increase from approximately 586,000.

    Constant currency revenue growth was primarily driven by growth in cross-border transactions, partially offset by a decrease in intra-US transactions. Direct-to-consumer digital transactions grew by 29%, reflecting continued consumer demand for digital products. Operating income and adjusted EBITDA growth outpaced revenue growth due to gross margin expansion and leverage of scale. Additionally, the Money Transfer segment continued to expand both its market footprint through the acquisition of a 60% interest in Kyodai Remittance as well as its industry leading global payments network to now reach 4.1 billion bank accounts, 3.2 billion wallet accounts and 631,000 payment locations.

    Corporate and Other reports $22.7 million of expense for the second quarter 2025 compared with $19.1 million for the second quarter 2024. The increase in corporate expenses is largely from the increase in long-term share-based compensation.

    Balance Sheet and Financial Position
    Unrestricted cash and cash equivalents on hand was $1,329.3 million as of June 30, 2025, compared to $1,393.6 million as of March 31, 2025. Total indebtedness was $2,438.1 million as of June 30, 2025, compared to $2,202.5 million as of March 31, 2025. Availability under the Company’s revolving credit facilities was approximately $884.2 million as of June 30, 2025. 

    The change in net cash is the result of cash generated from operations, working capital fluctuations and share repurchases of $2.3 million shares for $247 million during the second quarter.

    Outlook
    Taking into consideration recent trends in the business and the global economy, the Company anticipates its 2025 adjusted EPS will grow 12% to 16% year-over-year, consistent with its 10- and 20-year compounded annualized growth rates. This outlook does not include any changes that may develop in foreign exchange rates, interest rates or other unforeseen factors.

    Non-GAAP Measures
    In addition to the results presented in accordance with U.S. GAAP, the Company presents non-GAAP financial measures, such as constant currency financial measures, operating income, adjusted EBITDA, and adjusted earnings per share. These measures should be used in addition to, and not a substitute for, revenues, operating income, net income and earnings per share computed in accordance with U.S. GAAP. We believe that these non-GAAP measures provide useful information to investors regarding the Company’s performance and overall results of operations. These non-GAAP measures are also an integral part of the Company’s internal reporting and performance assessment for executives and senior management. The non-GAAP measures used by the Company may not be comparable to similarly titled non-GAAP measures used by other companies. The attached schedules provide a full reconciliation of these non-GAAP financial measures to their most directly comparable U.S. GAAP financial measure.

    The Company does not provide a reconciliation of its forward-looking non-GAAP measures to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for GAAP and the related GAAP and non-GAAP reconciliation, including adjustments that would be necessary for foreign currency exchange rate fluctuations and other charges reflected in the Company’s reconciliation of historic numbers, the amount of which, based on historical experience, could be significant.  

    (1) Constant currency financial measures are computed as if foreign currency exchange rates did not change from the prior period. This information is provided to illustrate the impact of changes in foreign currency exchange rates on the Company’s results when compared to the prior period.

    (2) Adjusted EBITDA is defined as net income excluding, to the extent incurred in the period, interest expense, income tax expense, depreciation, amortization, share-based compensation and other non-cash purchase accounting adjustments, non-operating or non-recurring items that are considered expenses or income under U.S. GAAP. Adjusted EBITDA represents a performance measure and is not intended to represent a liquidity measure.

    (3) Adjusted earnings per share is defined as diluted U.S. GAAP earnings per share excluding, to the extent incurred in the period, the tax-effected impacts of: a) foreign currency exchange gains or losses, b) share-based compensation, c) acquired intangible asset amortization, d) non-cash income tax expense, e) non-cash investment gain f) other non-operating or non-recurring items and g) dilutive shares relate to the Company’s convertible bonds. Adjusted earnings per share represent a performance measure and is not intended to represent a liquidity measure. 

    Conference Call and Slide Presentation
    Euronet Worldwide will host an analyst conference call on July 31, 2025, at 9:00 a.m. Eastern Time to discuss these results. The call may also include discussion of Company developments on the Company’s operations, forward-looking information, and other material information about business and financial matters. The conference call and accompanying slide show presentation will be accessible via webcast by following the link posted on http://ir.euronetworldwide.com.  Participants wanting to access the conference call by telephone should dial (800)715-9871 (USA) or (646)307-1963 (international).

    A webcast replay will be available beginning approximately one hour after the event at http://ir.euronet worldwide.com and will remain available for one year.

    About Euronet Worldwide, Inc.
    A global leader in payments processing and cross-border transactions, Euronet moves money in all the ways consumers and businesses depend upon. This includes money transfers, credit/debit processing, ATMs, point-of-sale services, branded payments, currency exchange and more. With products and services in more than 200 countries and territories provided through its own brand and branded business segments, Euronet and its financial technologies and networks make participation in the global economy easier, faster and more secure for everyone. Visit the company’s website at www.euronetworldwide.com.

    Starting in Central Europe in 1994, Euronet now supports an extensive global real-time digital and cash payments network that includes 57,326 installed ATMs, approximately 1.2 million EFT point-of-sale terminals and a growing portfolio of outsourced debit and credit card services which are under management in 69 countries; card software solutions; a prepaid processing network of approximately 721,000 point-of-sale terminals at approximately 354,000 retailer locations in 64 countries; and a global money transfer network of approximately 631,000 locations serving 200 countries and territories with digital connections to 4.1 billion bank accounts, 3.2 billion digital wallet accounts and 4.0 billion Visa debit cards through Visa Direct payments. Euronet serves clients from its corporate headquarters in Leawood, Kansas, USA, and 67 worldwide offices. For more information, please visit the company’s website at www.euronetworldwide.com.

    Cautionary Statement Regarding Forward-Looking Statements
    This communication contains “forward-looking statements” within the United States Private Securities Litigation Reform Act of 1995. You can identify these statements and other forward-looking statements in this document by words such as “may,” “will,” “should,” “can,” “could,” “anticipate,” “estimate,” “expect,” “predict,” “project,” “future,” “potential,” “intend,” “plan,” “assume,” “believe,” “forecast,” “look,” “build,” “focus,” “create,” “work,” “continue,” “target,” “poised,” “advance,” “drive,” “aim,” “forecast,” “approach,” “seek,” “schedule,” “position,” “pursue,” “progress,” “budget,” “outlook,” “trend,” “guidance,” “commit,” “on track,” “objective,” “goal,” “strategy,” “opportunity,” “ambitions,” “aspire” and similar expressions, and variations or negative of such terms or other variations thereof. Words and terms of similar substance used in connection with any discussion of future plans, actions, or events identify forward-looking statements. 

    Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such statements regarding the transactions contemplated by the Agreement and Plan of Merger (the “Merger Agreement’), dated as of July 30, 2025, by and among CoreCard, Euronet and Genesis Merger Sub Inc. (the “Transaction”), including the expected timing of the closing of the Transaction; future financial and operating results; benefits and synergies of the Transaction; future opportunities for the combined company; the conversion of equity interests contemplated by the Merger Agreement; the issuance of common stock of Euronet contemplated by the Merger Agreement; the expected filing by Euronet with the SEC of the Registration Statement and the proxy statement/prospectus; the ability of the parties to complete the proposed Transaction considering the various closing conditions and any other statements about future expectations that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All such forward-looking statements are based upon current plans, estimates, expectations and ambitions that are subject to risks, uncertainties and assumptions, many of which are beyond the control of Euronet and CoreCard, that could cause actual results to differ materially from those expressed in such forward-looking statements. Key factors that could cause actual results to differ materially include, but are not limited to, the expected timing and likelihood of completion of the Transaction, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the Transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the definitive agreement; the possibility that CoreCard’s shareholders may not approve the Transaction; the risk that the parties may not be able to satisfy the conditions to the Transaction in a timely manner or at all; risks related to disruption of management time from ongoing business operations due to the Transaction; the risk that any announcements relating to the Transaction could have adverse effects on the market price of Euronet’s common stock; the risk that the Transaction and its announcement could have an adverse effect on the parties’ business relationships and business generally, including the ability of CoreCard or Euronet to retain customers and retain and hire key personnel and maintain relationships with their suppliers and customers, and on their operating results and businesses generally; the risk of unforeseen or unknown liabilities; customer, shareholder, regulatory and other stakeholder approvals and support; the risk of potential litigation relating to the Transaction that could be instituted against CoreCard or its directors and/or officers; the risk associated with third party contracts containing material consent, anti-assignment, transfer or other provisions that may be related to the Transaction which are not waived or otherwise satisfactorily resolved; the risk of rating agency actions and Euronet’s ability to access short- and long-term debt markets on a timely and affordable basis; the risk of various events that could disrupt operations, including: conditions in world financial markets and general economic conditions; inflation; the war in Ukraine and the related economic sanctions; and military conflicts in the Middle East.

    These risks, as well as other risks related to the proposed Transaction, will be described in the Registration Statement that will be filed with the SEC in connection with the proposed Transaction. While the list of factors presented here and the list of factors to be presented in the Registration Statement are considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Additional factors that may affect future results are contained in each company’s filings with the SEC, including each company’s most recent Annual Report on Form 10-K, as it may be updated from time to time by quarterly reports on Form 10-Q and current reports on Form 8-K, all of which are available at the SEC’s website http://www.sec.gov. Euronet regularly posts important information to the investor relations section of its website. Any forward-looking statements made in this release speak only as of the date of this release. Except as may be required by law, neither Euronet nor CoreCard intends to update these forward-looking statements and undertakes no duty to any person to provide any such update under any circumstances.

    Important Information for Investors and Stockholders
    In connection with the proposed transaction, Euronet plans to file with the SEC a registration statement on Form S-4 (the “Registration Statement”), which will include a proxy statement of CoreCard that also constitutes a prospectus of Euronet, and any other documents in connection with the transaction. After the Registration Statement has been declared effective by the SEC, the definitive proxy statement/prospectus will be sent to the holders of common stock of CoreCard. INVESTORS AND SHAREHOLDERS OF CORECARD AND EURONET ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE TRANSACTION WHEN THEY BECOME AVAILABLE, AS THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT EURONET, CORECARD, THE TRANSACTION AND RELATED MATTERS. The registration statement and proxy statement/prospectus and other documents filed by Euronet or CoreCard with the SEC, when filed, will be available free of charge at the SEC’s website at www.sec.gov. Alternatively, investors and stockholders may obtain free copies of documents that are filed or will be filed with the SEC by Euronet, including the registration statement and the proxy statement/prospectus, on Euronet’s website at https://ir.euronetworldwide.com/for-investors, and may obtain free copies of documents that are filed or will be filed with the SEC by CoreCard, including the proxy statement/prospectus, on CoreCard’s website at https://investors.CoreCard.com/. The information included on, or accessible through, Euronet’s or CoreCard’s website is not incorporated by reference into this press release.

    No Offer or Solicitation
    This press release is not intended to and shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to appropriate registration or qualification under the securities laws of such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

    Participants in the Solicitation
    Euronet and CoreCard and their respective directors, executive officers and other employees may be deemed to be participants in the solicitation of proxies from CoreCard’s shareholders in connection with the proposed Transaction. A description of participants’ direct or indirect interests, by security holdings or otherwise, will be included in the proxy statement/prospectus relating to the proposed Transaction when it is filed with the SEC. Information regarding Euronet’s directors and executive officers is contained in the definitive proxy statement, dated April 4, 2025, for its 2025 annual meeting of stockholders, and in Euronet’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Information regarding CoreCard’s directors and executive officers is contained in CoreCard’s definitive proxy statement, dated April 14, 2025, for its 2025 annual meeting of shareholders, and CoreCard’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Additional information regarding ownership of Euronet’s securities by its directors and executive officers, and of ownership of CoreCard’s securities by its directors and executive officers, is included in each such person’s SEC filings on Forms 3 and 4. These documents and the other SEC filings described in this paragraph may be obtained free of charge as described above under the heading “Important Information for Investors and Stockholders.”

     EURONET WORLDWIDE, INC.
     Condensed Consolidated Balance Sheets
     (in millions)
      As of    
      June 30,   As of
      2025   December 31,
      (unaudited)   2024
    ASSETS          
    Current assets:          
    Cash and cash equivalents $ 1,329.3   $ 1,278.8
    ATM cash   937.4     643.8
    Restricted cash   40.3     9.2
    Settlement assets   1,547.1     1,522.7
    Trade accounts receivable, net   328.4     284.9
    Prepaid expenses and other current assets   353.8     297.1
    Total current assets   4,536.3     4,036.5
               
    Property and equipment, net   365.0     329.7
    Right of use lease asset, net   152.5     132.1
    Goodwill and acquired intangible assets, net   1,160.4     1,048.1
    Other assets, net   340.7     288.1
    Total assets $ 6,554.9   $ 5,834.5
               
    LIABILITIES AND EQUITY          
    Current liabilities:          
    Settlement obligations $ 1,547.1   $ 1,522.7
    Accounts payable and other current liabilities   898.3     842.3
    Current portion of operating lease obligations   55.0     48.3
    Short-term debt obligations   1,434.8     812.7
    Total current liabilities   3,935.2     3,226.0
               
    Debt obligations, net of current portion   1,002.3     1,134.4
    Operating lease obligations, net of current portion   100.8     87.4
    Capital lease obligations, net of current portion   1.0     1.4
    Deferred income taxes   64.4     71.8
    Other long-term liabilities   87.8     84.3
    Total liabilities   5,191.5     4,605.3
    Total equity   1,363.4     1,229.2
    Total liabilities and equity $ 6,554.9   $ 5,834.5
     EURONET WORLDWIDE, INC.
     Consolidated Statements of Operations
     (unaudited – in millions, except share and per share data)
       Three Months Ended
       June 30,
      2025     2024  
    Revenues $ 1,074.3     $ 986.2  
               
    Operating expenses:          
    Direct operating costs, exclusive of depreciation   620.6       580.8  
    Salaries and benefits   173.5       158.0  
    Selling, general and administrative   87.8       79.4  
    Depreciation and amortization   33.8       33.7  
    Total operating expenses   915.7       851.9  
    Operating income   158.6       134.3  
               
    Other income (expense):          
    Interest income   6.2       5.9  
    Interest expense   (28.2 )     (20.1 )
    Foreign currency exchange loss, net   (5.7 )     1.5  
    Other income   0.4       0.8  
    Total other expense, net   (27.3 )     (11.9 )
    Income before income taxes   131.3       122.4  
               
    Income tax expense   (33.6 )     (39.2 )
    Net income   97.7       83.2  
    Net loss attributable to noncontrolling interests   (0.1 )     (0.1 )
    Net income attributable to Euronet Worldwide, Inc. $ 97.6     $ 83.1  
    Add: Interest expense from assumed conversion of convertible notes, net of tax   0.1       1.0  
    Net income for diluted earnings per share calculation $ 97.7     $ 84.1  
    Earnings per share attributable to Euronet          
    Worldwide, Inc. stockholders – diluted $ 2.27     $ 1.73  
               
    Diluted weighted average shares outstanding   42,954,631       48,700,270  
     EURONET WORLDWIDE, INC.
    Reconciliation of Net Income to Operating Income (Expense) to Operating Income (Expense) and Adjusted EBITDA
     (unaudited – in millions)

    .

      Three months ended June 30, 2025
      EFT
    Processing
    epay Money
    Transfer
    Corporate
    Services
    Consolidated
    Net income                         $ 97.7
    Add: Income tax expense                           33.6
    Add: Total other expense, net                           27.3
    Operating income (expense) $ 84.6   $ 31.1   $ 65.6   $ (22.7 )   $ 158.6
    Add: Depreciation and amortization   26.0     1.7     6.0     0.1       33.8
    Add: Share-based compensation               13.8       13.8
    Earnings before interest, taxes, depreciation, amortization, share-based
    compensation (Adjusted EBITDA)
    $ 110.6   $ 32.8   $ 71.6   $ (8.8 )   $ 206.2

    .

      Three months ended June 30, 2024
      EFT
    Processing
    epay Money
    Transfer
    Corporate
    Services
    Consolidated
    Net income                         $ 83.2
    Add: Income tax expense                           39.2
    Add: Total other expense, net                           11.9
    Operating income (expense) $ 79.9   $ 26.2   $ 47.3   $ (19.1 )   $ 134.3
    Add: Depreciation and amortization   25.1     1.8     6.7     0.1       33.7
    Add: Share-based compensation               10.2       10.2
    Earnings before interest, taxes, depreciation, amortization, share-based
    compensation (Adjusted EBITDA) (1)
    $ 105.0   $ 28.0   $ 54.0   $ (8.8 )   $ 178.2


    (1)
    Adjusted EBITDA is a non-GAAP measure that should be considered in addition to, and not a substitute for, net income computed in accordance with U.S. GAAP.

     EURONET WORLDWIDE, INC.
     Reconciliation of Adjusted Earnings per Share
     (unaudited – in millions, except share and per share data)
     
      Three Months Ended
      June 30,
      2025     2024  
    Net income attributable to Euronet Worldwide, Inc. $ 97.6     $ 83.1  
    Foreign currency exchange loss (gain)   5.7       (1.5 )
    Intangible asset amortization (1)   4.7       6.5  
    Share-based compensation (2)   13.8       10.2  
    Income tax effect of above adjustments (3)   (13.7 )     4.3  
    Non-cash investment gain (4)   (0.4 )      
    Non-cash GAAP tax expense (5)   3.0       1.9  
    Adjusted earnings (6) $ 110.7     $ 104.5  
    Adjusted earnings per share – diluted (6) $ 2.56     $ 2.25  
    Diluted weighted average shares outstanding (GAAP)   42,954,631       48,700,270  
    Effect of adjusted EPS dilution of convertible notes   (176,123 )     (2,781,818 )
    Effect of unrecognized share-based compensation on diluted shares
    outstanding
      406,912       420,305  
    Adjusted diluted weighted average shares outstanding   43,185,420       46,338,757  

    (1) Intangible asset amortization of $4.7 million and $6.5 million are included in depreciation and amortization expense of $33.8 million and $33.7 million for both the three months ended June 30, 2025 and June 30, 2024, in the consolidated statements of operations.

    (2) Share-based compensation of $13.8 million and $10.2 million are included in salaries and benefits expense of $173.5 million and $158.0 million for the three months ended June 30, 2025 and June 30, 2024, respectively, in the consolidated statements of operations.

    (3) Adjustment is the aggregate U.S. GAAP income tax effect on the preceding adjustments determined by applying the applicable statutory U.S. federal, state and/or foreign income tax rates. 

    (4) Non-cash investment gain of $0.4 million is included in other income in the consolidated statement of operations.

    (5) Adjustment is the non-cash GAAP tax impact recognized on certain items such as the utilization of certain material net deferred tax assets and amortization of indefinite-lived intangible assets.

    (6) Adjusted earnings and adjusted earnings per share are non-GAAP measures that should be considered in addition to, and not as a substitute for, net income and earnings per share computed in accordance with U.S. GAAP. 

    The MIL Network

  • MIL-OSI: Societe Generale: Second quarter and first half 2025 results

    Source: GlobeNewswire (MIL-OSI)

    RESULTS AT 30 JUNE 2025

    Press release                                                         
    Paris, 31 July 2025, 6:25 a.m.

    GROUP NET INCOME OF EUR 3.1BN IN H1 25, UP +71% VS. H1 24

    UPGRADE OF 2025 TARGETS

    FIRST ADDITIONAL SHARE BUY-BACK OF EUR 1BN

    NEW INTERIM CASH DIVIDEND OF EUR 0.611 PER SHARE

    • Group revenues at EUR 13.9 billion in H1 25, up +8.6% excluding asset disposals vs. H1 24, exceeding 2025 annual target > +3%
    • Costs down -2.6% in H1 25 vs. H1 24, excluding asset disposals, ahead of our 2025 annual target of a decrease higher than -1%
    • Cost / income ratio at 64.4% in H1 25, below the initial annual target of <66% for 2025
    • Solid asset quality with a low cost of risk at 24bps in H1 25, below the 2025 annual target of 25 to 30 basis points
    • Group net income of EUR 3.1 billion in H1 25, up +71% vs. H1 24, ROTE at 10.3%, above the initial annual target of >8% for 2025
    • As in H1 25, strong performance in Q2 25, C/I ratio at 63.8% (vs. 68.4% in Q2 24), Group net income of EUR 1.5bn (+31% vs. Q2 24) and ROTE at 9.7%
    • Upgrade of the 2025 financial targets driven by better than guided revenues and costs:
      • Cost / income ratio now expected below 65% in 2025
      • ROTE target for 2025 increased to ~9% in 2025
    • First distribution of excess capital in the form of an additional share buy-back of EUR 1 billion (~-25 basis points of the CET1 ratio), to be launched as soon as 4 August 2025
    • CET1 ratio at 13.5% at the end of Q2 25 after additional share buy-back of EUR 1bn, around 330 basis points above the regulatory requirement
    • The Board of Directors approved an amendment to the distribution policy, introducing an interim cash dividend payable in the fourth quarter of each year from 2025 onwards. For the first half of 2025, an interim dividend of EUR 0.611 per share will be paid on 9 October 2025

    Slawomir Krupa, Group Chief Executive Officer, commented:

    “We are once again reporting strong results this quarter with a solid commercial and financial performance in all our businesses. Revenue growth, cost reduction, cost income ratio and profitability improvement: we are ahead of all our annual targets for the first half of the year, and we have revised them upwards for the full year 2025. With a high capital ratio, well above our target, we decided to provide an additional distribution to shareholders in the form of a share buy-back and to introduce an interim dividend for the first half of 2025. I would like to thank all our teams for their commitment to our clients and to our Bank. We remain fully focused on the precise and methodical execution of our 2026 roadmap to continue delivering sustainable and profitable growth for all our stakeholders.”

    1. GROUP CONSOLIDATED RESULTS
    In EURm Q2 25 Q2 24 Change H1 25 H1 24 Change
    Net banking income 6,791 6,685 +1.6% +7.8%* 13,874 13,330 +4.1% +8.8%*
    Operating expenses (4,331) (4,570) -5.2% -0.1%* (8,935) (9,550) -6.4% -2.6%*
    Gross operating income 2,460 2,115 +16.4% +25.3%* 4,939 3,780 +30.7% +37.8%*
    Net cost of risk (355) (387) -8.2% +0.7%* (699) (787) -11.1% -4.9%*
    Operating income 2,105 1,728 +21.8% +30.6%* 4,240 2,993 +41.7% +48.8%*
    Net profits or losses from other assets 75 (8) n/s n/s 277 (88) n/s n/s
    Income tax (477) (379) +25.8% +37.7%* (967) (653) +48.1% +58.3%*
    Net income 1,702 1,348 +26.3% +34.6%* 3,557 2,265 +57.1% +64.4%*
    o/w non-controlling interests 249 235 +5.8% +11.5%* 496 472 +5.0% +11.3%*
    Group net income 1,453 1,113 +30.6% +39.6%* 3,061 1,793 +70.8% +78.1%*
    ROE 8.6% 6.5%     9.1% 5.1% +0.0% +0.0%*
    ROTE 9.7% 7.4%     10.3% 5.8% +0.0% +0.0%*
    Cost to income 63.8% 68.4%     64.4% 71.6% +0.0% +0.0%*

    Asterisks* in the document refer to data at constant scope and exchange rates

    Societe Generale’s Board of Directors, at a meeting chaired by Lorenzo Bini Smaghi on 30 July 2025, reviewed the Societe Generale Group’s results for the second quarter and first half of 2025.

    Net banking income 

    Net banking income stood at EUR 6.8 billion, up +1.6% vs. Q2 24 and +7.1% excluding asset disposals.

    Revenues of French Retail, Private Banking and Insurance were up +6.5% vs. Q2 24 (+10.7% excluding asset disposals). They stood at EUR 2.3 billion in Q2 25. Net interest income grew strongly in Q2 25 by +14.8% vs. Q2 24, and by +2.4% when restating the disposals and the impact of short-term hedges recognised in Q2 24 (around EUR -150 million). Assets under management in Private Banking (excluding disposals of the Swiss and UK operations) and life insurance outstandings increased by +6% and +5% in Q2 25 vs. Q2 24 respectively. Lastly, BoursoBank continued its strong commercial development with ~424,000 new clients during the quarter, and has reached 8 million clients in July 2025, ahead of its initial 2026 guidance given at the Capital Markets Day in September 2023.

    Global Banking and Investor Solutions maintained a high level of revenues of EUR 2.6 billion in Q2 25, up +0.7% vs. Q2 24 owing to the continued sustained activity in Fixed Income and Currencies and in Financing and Advisory. Global Markets posted a revenue base up +0.8% in Q2 25, compared with a level that was already very high in Q2 24. The Equities business maintained a very high level of revenues, although this fell slightly by -2.9% in Q2 25, compared with an elevated level in Q2 24, mainly due to the positive commercial momentum in derivatives. Fixed Income and Currencies grew by 7.3%, driven by buoyant activity in flow and financing products. Securities Services posted a slight decrease in revenues of -3.1% due to the impact of the fall in interest rates. Global Banking & Advisory benefited from the strong performance of the acquisition finance, fund financing and project finance businesses, as well as from the solid momentum in loan origination and distribution. Lastly, despite robust commercial activity with corporate and institutional clients, Global Transaction & Payment Services recorded a fall in revenues of -4.7% compared with Q2 24, also due to the contraction of interest rates.

    In Mobility, International Retail Banking and Financial Services, revenues were down -5.6% vs. Q2 24 mainly due to a scope effect of around EUR -260 million in Q2 25. Excluding the impact of asset disposals, they were up +7.3%. International Retail Banking recorded a -12.1% fall in revenues vs. Q2 24 to
    EUR 0.9 billion, due to a scope effect related to the disposals completed in Africa (mainly Morocco and Madagascar). They rose +2.7% at constant perimeter and exchange rates. Revenues from Mobility and Financial Services were up +0.4% vs. Q2 24 and up +11.7% excluding the disposal of SGEF. Ayvens’ revenues grew by +10.6% vs. Q2 24, with notably improved margins. Consumer Finance posted a revenue increase of +12.6%, notably driven by higher net interest income.

    The Corporate Centre recorded revenues of EUR -160 million in Q2 25.

    In the first half of the year, the Group’s net banking income increased by +4.1% vs. H1 24 and +8.6% excluding asset disposals.

    Operating expenses 

    Operating expenses came to EUR 4,331 million in Q2 25, down -5.2% vs. Q2 24 and -0.6% excluding asset disposals.

    The slight decrease in operating expenses in Q2 25 excluding asset disposals largely results from the accounting of an exceptional charge of approximately EUR 100 million2 related to the launch of a Global Employee Share Ownership Programme in June 2025. Restated from this non-recurring item, operating expenses were down -2.8% vs. Q2 24, confirming the strong cost control at Group level. In Q2 25, transformation charges fell by EUR -93 million vs. Q2 24.

    The cost-to-income ratio stood at 63.8% in Q2 25, down from Q2 24 (68.4%) and below the initial guidance of <66% for 2025.

    In the first half of the year, operating expenses fell significantly by -2.6% vs. H1 24 (excluding asset disposals). The cost-to-income ratio stood at 64.4% (vs. 71.6% in H1 24), also ahead of the initial 2025 guidance of <66%.

    Revenues and costs in H1 25 being ahead of the initial targets in H1 25, the C/I ratio target is now at <65% in 2025.

    Cost of risk

    The cost of risk remained low during the quarter at 25 basis points, or EUR 355 million and is still at the lower end of the target set for 2025 of between 25 and 30 basis points. This comprises a
    EUR 390 million provision for doubtful loans (around 27 basis points) and a reversal of a provision for performing loans for EUR 35 million.

    At end-June, the Group had a stock of provisions for performing loans of EUR 3,011 million, down by -3.8% from 31 March 2025, mainly driven by asset disposals and FX impact.

    The gross non-performing loan ratio amounted to 2.77%3,4 at 30 June 2025, down compared with its level at end-March 2025 (2.82%). The net coverage ratio on the Group’s non-performing loans stood at 81%5 at 30 June 2025 (after netting of guarantees and collateral).

    Net profits from other assets

    The Group recorded a net profit of EUR 75 million in Q2 25, mainly related to the accounting impacts resulting from the sale of Societe Generale Burkina Faso, completed in June 2025.

    Group net income

    Group net income stood at EUR 1,453 million for the quarter, equating to a Return on Tangible Equity (ROTE) of 9.7%.

    In the first half of the year, Group net income stood at EUR 3,061 million, equating to a Return on Tangible Equity (ROTE) of 10.3%, higher than the target set for 2025 of >8%.

    Considering the performance in the first half of 2025, the Group is now targeting a ROTE of around 9% in 2025.

    Shareholder distribution

    The Board of Directors approved an amendment to the distribution policy, introducing an interim cash dividend payable in the fourth quarter of each year from 2025 onwards. Based on the financial statements for the first half of 2025, the Board of Directors has decided the payment of an interim dividend of EUR 0.61 per share. The ex-dividend date will be on 7 October 2025 and the payment on 9 October 2025.

    In addition, as part of the first application of a possible option of the Group’s new distribution policy announced on 6 February 20256, a distribution of excess capital will be made in the form of an additional EUR 1 billion share buy-back. Authorisations, including the one from the ECB, have been obtained7 to launch this programme, which will start on 4 August 2025.

    1. ESG: PREPARING FOR THE FUTURE

    The Group announced the composition of its Scientific Advisory Council this quarter. The role of this body is to provide the General Management with ESG insights, taking a science-based approach to the key emerging trends that will influence the economic environment and the Group’s activities in the future. Composed of eight expert members with complementary skills, the Council will provide holistic views in order to identify long-term opportunities and challenges (for more details, see Societe Generale unveils the composition of its Scientific Advisory Council – Societe Generale).

    At the same time, Societe Generale is continuing to develop its actions for the energy transition, as well as innovative financing solutions to support its customers:

    • During the United Nations Ocean Conference (UNOC), Societe Generale recalled its efforts to protect marine ecosystems and its key role in the transition to a more sustainable maritime economy. It acted as the exclusive advisor to Eurazeo for the “Maritime Upgrade” debt fund (Eurazeo and Societe Generale to join forces to support the sustainable transition of the maritime sector – Wholesale Banking).
    • Through its subsidiary REED, Societe Generale has invested in Voltekko Tech, a platform specialising in energy-efficient data centres. A total of nine investments, mainly in the energy sector, have been made since the acquisition of REED.

    Lastly, Societe Generale received the Euromoney award for “The World’s Best Bank for ESG”, together with an excellent rating from Sustainalytics, at 15.4 – an improvement on the rating assigned by the agency in its last review, which positions it among the world’s best banks (top 12%).

    1. THE GROUP’S FINANCIAL STRUCTURE

    At 30 June 2025, the Group’s Common Equity Tier 1 ratio stood at 13.5%, or around 330 basis points above the regulatory requirement. Likewise, the Liquidity Coverage Ratio (LCR) was also well above regulatory requirements at 148% at end-June 2025 (149% on average for the quarter), while the Net Stable Funding Ratio (NSFR) stood at 117% at end-June 2025.

    All liquidity and solvency ratios are well above the regulatory requirements.

      30/06/2025 31/12/2024 Requirements
    CET1(1) 13.5% 13.3% 10.22%
    Tier 1 ratio(1) 15.8% 16.1% 12.14%
    Total Capital(1) 18.4% 18.9% 14.71%
    Leverage ratio(1) 4.4% 4.3% 3.60%
    TLAC (% RWA)(1) 29.9% 29.7% 22.33%
    TLAC (% leverage)(1) 8.3% 8.0% 6.75%
    MREL (% RWA)(1) 33.4% 34.2% 27.44%
    MREL (% leverage)(1) 9.2% 9.2% 6.13%
    End of period LCR 148% 162% >100%
    Period average LCR 149% 150% >100%
    NSFR 117% 117% >100%
    In EURbn 30/06/2025 31/12/2024
    Total consolidated balance sheet 1,551 1,574
    Shareholders’ equity (IFRS), Group share 68 70
    Risk-weighted assets 388 390
    O.w. credit risk 314 327
    Total funded balance sheet 923 952
    Customer loans 456 463
    Customer deposits 594 614

    8

    As of 30 June 2025, the parent company has issued EUR 13.5 billion of medium / long-term debt under its 2025 financing programme, including EUR 4.5 billion of pre-financing raised at end-2024. The subsidiaries had issued EUR 1.8 billion. In total, the Group has issued a total of EUR 15.3 billion in medium / long-term debt since the start of the year.

    As of 30 June 2025, the parent company’s 2025 financing programme is around 80% complete for vanilla issuance.

    The Group is rated by four rating agencies: (i) Fitch Ratings – Issuer default rating “A-”, stable outlook, senior preferred debt rating “A”, short-term rating “F1”; (ii) Moody’s – long-term rating (senior preferred debt) “A1”, stable outlook, short-term rating “P-1”; (iii) R&I – long-term rating (senior preferred debt) “A”, stable outlook; and (iv) S&P Global Ratings – long-term rating (senior preferred debt) “A”, stable outlook, short-term rating “A-1”.

    1. FRENCH RETAIL, PRIVATE BANKING AND INSURANCE
    In EURm Q2 25 Q2 24 Change H1 25 H1 24 Change
    Net banking income 2,269 2,131 +6.5% 4,568 4,146 +10.2%
    Of which net interest income 1,036 902 +14.8% 2,097 1,729 +21.3%
    Of which fees 1,013 1,027 -1.4% 2,069 2,045 +1.1%
    Operating expenses (1,477) (1,649) -10.4% (3,043) (3,377) -9.9%
    Gross operating income 791 482 +64.3% 1,525 770 +98.2%
    Net cost of risk (146) (173) -15.4% (317) (420) -24.5%
    Operating income 645 309 x 2.1 1,208 350 x 3.5
    Net profits or losses from other assets 20 8 x 2.6 27 8 x 3.3
    Group net income 488 240 x 2.0 909 271 x 3.4
    RONE 11.2% 5.7%   10.4% 3.3%  
    Cost to income 65.1% 77.4%   66.6% 81.4%  

    Commercial activity

    SG Network, Private Banking and Insurance 

    The SG Network’s average outstanding deposits amounted to EUR 227 billion in Q2 25, down -3% compared with Q2 24, and -1% vs. Q1 25.

    The SG Network’s average loan outstandings contracted by -2% on Q2 24 to EUR 194 billion and were stable excluding repayments of state-guaranteed loans (PGE). Mortgage loan production saw a sharp increase of +175% vs. Q2 24.

    The average loan to deposit ratio came to 85.5% in Q2 25, down -1 percentage point relative to Q2 24.

    Private Banking saw its assets under management9 grow by +6% vs. Q2 24 to EUR 132 billion in Q2 25. Net asset inflows totalled EUR 2.3 billion in Q2 25, with asset gathering pace (annualised net new money divided by AuM) standing at +6% in H1 25. Net banking income amounted to EUR 308 million for the quarter and EUR 669 million for the first half of the year.

    Insurance, which covers activities in and outside France, posted a strong commercial performance. Life insurance outstandings increased by +5% vs. Q2 24 to reach EUR 150 billion in Q2 25. The share of unit-linked products remained high at 40%. Gross life insurance savings inflows amounted to EUR 4.8 billion in Q2 25.

    BoursoBank 

    BoursoBank reached 7.9 million clients in Q2 25, the threshold of 8 million clients being reached in July 2025. In Q2 25, the bank recorded a +22% increase in the number of clients vs. Q2 24, bringing growth in the number of clients to +1.4 million year on year. Onboarding remained high during the quarter (~424,000 new clients in Q2 25), while the attrition is very low, at less than 4%.

    BoursoBank once again confirmed its position as the French market leader, as shown by the award received from Euromoney for best digital bank in France10.

    Average outstanding savings, including deposits and financial savings, totalled EUR 69.8 billion, the average outstanding deposits increasing sharply by +16% vs. Q2 24. Average life insurance outstandings increased by +7% vs. Q2 24 (the share of unit-linked products was 48%) and gross inflows being up +12% vs. Q2 24. The brokerage activity recorded a strong increase in the number of market orders of +33% vs. Q2 24.

    Average loan outstandings rose +10% compared with Q2 24 to EUR 16.7 billion in Q2 25.

    Net banking income

    Revenues for the quarter amounted to EUR 2,269 million (including PEL/CEL provision) up +6.5% compared with Q2 24 and +10.7% excluding asset disposals. Net interest income grew by +14.8%
    vs. Q2 24 and +2.4% excluding asset disposals and the impact of short-term hedges in Q2 24. Fees were down -1.4% compared with Q2 24 and up +1.4% excluding asset disposals.

    First-half revenues came to EUR 4,568 million (including PEL/CEL provision), up +10.2% on H1 24 and +13.6% excluding asset disposals. Net interest income grew by +21.3% vs. H1 24. It is up +0.6% excluding asset disposals and the impact of short-term hedges in H1 24. Fee income rose +1.1% vs. H1 24 and +3.7% excluding asset disposals.

    Operating expenses

    Operating expenses came to EUR 1,477 million for the quarter, down -10.4% vs. Q2 24 and -5.7% excluding asset disposals. The cost-to-income ratio stood at 65.1% in Q2 25, an improvement of 12.3 percentage points vs. Q2 24.

    During the first half of the year, operating expenses amounted to EUR 3,043 million, down -9.9% compared with H1 24 and -6.2% excluding asset disposals. The cost-to-income ratio stood at 66.6%, an improvement of 14.8 percentage points vs. H1 24.

    Cost of risk

    The cost of risk amounted to EUR 146 million, or 25 basis points, for the quarter, which was lower than in Q2 24 and Q1 25 (29 basis points in both cases).

    In the first half of the year, the cost of risk totalled EUR 317 million, or 27 basis points.

    Group net income

    Group net income totalled EUR 488 million for the quarter. RONE stood at 11.2% in Q2 25.

    In the first half of the year, Group net income totalled EUR 909 million. RONE stood at 10.4% in H1 25.

    1. GLOBAL BANKING AND INVESTOR SOLUTIONS
    In EUR m Q2 25 Q2 24 Variation H1 25 H1 24 Change
    Net banking income 2,647 2,628 +0.7% +2.4%* 5,542 5,259 +5.4% +5.5%*
    Operating expenses (1,630) (1,647) -1.0% +0.2%* (3,385) (3,404) -0.5% -0.4%*
    Gross operating income 1,017 981 +3.6% +6.1%* 2,157 1,856 +16.2% +16.4%*
    Net cost of risk (81) (21) x 3.8 x 3.8* (136) (1) x 91.4 x 91.4*
    Operating income 936 960 -2.5% -0.1%* 2,021 1,854 +9.0% +9.2%*
    Reported Group net income 750 776 -3.4% -1.1%* 1,606 1,473 +9.0% +9.2%*
    RONE 16.8% 19.0% +0.0% +0.0%* 17.7% 18.2% +0.0% +0.0%*
    Cost to income 61.6% 62.7% +0.0% +0.0%* 61.1% 64.7% +0.0% +0.0%*

    Net banking income

    Global Banking and Investor Solutions reported solid results for the quarter, with revenues of
    EUR 2,647 million, remaining consistently high, slightly up +0.7% compared with Q2 24.

    In the first half of the year, revenues grew by +5.4% vs. H1 24 (EUR 5,542 million vs. EUR 5,259 million).

    Global Markets and Investor Services maintained a high level of revenues of EUR 1,753 million, stable (+0.4%) over the quarter compared with Q2 24. In the first half of the year, they amounted to EUR 3,674 million, up +5.2% vs. H1 24.

    Market Activities were slightly up during the quarter (+0.8%), with revenues of EUR 1,577 million. In the first half of the year, they rose +5.9% in comparison with H1 24 to EUR 3,336 million.

    The Equities business was resilient during the quarter, at -2.9% compared with a high level in Q2 24. Revenues stood at EUR 962 million for the quarter, driven by the positive commercial momentum in derivatives. In the first half of the year, they rose +8.7% in comparison with H1 24 to EUR 2,023 million.

    Fixed Income and Currencies rose sharply during the quarter, with revenues up +7.3% vs. Q2 24 to
    EUR 615 million, driven by a strong performance in flow and financing products. Commercial momentum remained strong during the quarter, despite an uncertain macroeconomic environment. In the first half of the year, revenues were up +1.9% from H1 24 to EUR 1,313 million.

    In Securities Services, revenues fell -3.1% compared with Q2 24 to EUR 176 million, due to the fall in interest rates. Excluding equity participations, revenues are down -2.4%. In the first half of the year, revenues were down -1.0% and -1.3% excluding equity participations. Assets under Custody and Assets under Administration amounted to EUR 5,222 billion and EUR 638 billion, respectively.

    Revenues for the Financing and Advisory business totalled EUR 895 million for the quarter, slightly up +1.3% compared with Q2 24. In the first half of the year, they were up +5.7% in comparison with H1 24 to EUR 1,868 million.

    Global Banking & Advisory posted significant revenues for the quarter, up +3.6% compared with Q2 24, driven in particular by buoyant activity in acquisition finance, fund financing and project finance. In the first half of the year, revenues were up +7.1% versus H1 24.

    Global Transaction & Payment Services delivered good commercial performance during the quarter, particularly with corporate and institutional clients. However, revenues fell by -4.7% during the quarter due to the impact of lower interest rates. In the first half of the year, revenues were up +1.6% vs. H1 24.

    Operating expenses

    Operating expenses came to EUR 1,630 million for the quarter, down -1.0% vs. Q2 24. The cost-to-income ratio was 61.6% in Q2 25.

    During the first half of the year, operating expenses contracted by -0.5% compared with H1 24, while the cost-to-income ratio reached 61.1%, vs. 64.7% in H1 24.

    Cost of risk

    During the quarter, the cost of risk was EUR 81 million, or 19 basis points vs. 5 basis points in Q2 24.

    During the first half of the year, the cost of risk was EUR 136 million, or 16 basis points vs. 0 basis points in H1 24.

    Group net income

    Group net income fell -3.4% vs. Q2 24 to EUR 750 million. In the first half of the year, it rose +9.0% to
    EUR 1,606 million.

    Global Banking and Investor Solutions reported RONE of 16.8% for the quarter and RONE of 17.7% for the first half of the year.

    1. MOBILITY, INTERNATIONAL RETAIL BANKING AND FINANCIAL SERVICES
    In EURm Q2 25 Q2 24 Change H1 25 H1 24 Change
    Net banking income 2,036 2,157 -5.6% +7.2%* 4,036 4,318 -6.5% +4.1%*
    Operating expenses (1,059) (1,261) -16.0% -4.2%* (2,240) (2,611) -14.2% -4.5%*
    Gross operating income 977 896 +8.9% +22.9%* 1,796 1,707 +5.3% +17.4%*
    Net cost of risk (126) (189) -33.1% -18.4%* (250) (370) -32.4% -21.2%*
    Operating income 850 708 +20.1% +32.9%* 1,546 1,336 +15.7% +27.5%*
    Net profits or losses from other assets 0 (0) n/s n/s 0 4 -92.7% -92.7%*
    Non-controlling interests 246 211 +16.5% +23.5%* 458 406 +12.6% +20.6%*
    Group net income 404 321 +25.7% +41.3%* 722 599 +20.5% +33.7%*
    RONE 15.3% 11.4%     13.2% 10.7%    
    Cost to income 52.0% 58.4%     55.5% 60.5%    

    )()

    Commercial activity

    International Retail Banking

    International Retail Banking posted strong commercial momentum in Q2 25, mainly driven by loan outstandings, up +4.3%* vs. Q2 24 to EUR 61 billion. Deposit outstandings stabilised* vs. Q2 24 to EUR 75 billion.

    Europe continued to post strong growth in loan outstandings of 7.0%* vs. Q2 24 to EUR 46 billion in Q2 25. Deposits were stable* this quarter at EUR 56 billion in Q2 25.

    In Africa, Mediterranean Basin and French Overseas Territories, loan outstandings were down -3.1%* vs. Q2 24 to EUR 15 billion. Deposit outstandings increased +1.9%* vs. Q2 24 to EUR 19 billion in Q2 25, mainly driven by sight deposits from retail and corporate clients.

    Mobility and Financial Services

    Overall, Mobility and Financial Services recorded a broadly stable commercial performance.

    Ayvens maintained earning assets of around EUR 53 billion at end-June 2025, broadly stable compared to end-June 2024.

    Consumer Finance posted loans outstanding of EUR 23 billion, still down -2.8% vs. Q2 24.

    Net banking income

    In Q2 25, Mobility, International Retail Banking and Financial Services delivered a good performance, with EUR 2,036 million in Q2 25, up 7.2%* vs. Q2 24.

    In the first half of the year, revenues grew by +4.1%* vs. H1 24 to EUR 4,036 million.

    International Retail Banking revenues increased +2.7%* vs. Q2 24 to EUR 920 million in Q2 25. They rose +2.3%* in the first half vs. H1 24 to EUR 1,833 million in H1 25.

    In Europe, revenues amounted to EUR 528 million in Q2 25, strongly up +6.1%* vs. Q2 24. The increase was due to the high level of net interest income in both countries (+7.3%* vs. Q2 24).

    Overall, revenues in Africa, Mediterranean Basin and French Overseas Territories were slightly down -1.5%* vs. Q2 24 to EUR 392 million in Q2 25, compared with a high Q2 24 level. The net interest income was up +2.8%* vs. Q2 24.

    Mobility and Financial Services posted strong revenue growth in both businesses, at +11.1%* overall vs. Q2 24, to EUR 1,116 million in Q2 25. In the first half of the year, the increase was +5.7%* vs. H1 24 to EUR 2,203 million.

    The significant improvement in Ayvens’ revenues of +10.6% vs. Q2 24 (EUR 868 million in Q2 25) is due, as expected, to the reduced impact of depreciation adjustments and non-recurring items11 (-3% revenues vs. Q2 24, adjusted from those two items). Margins increased to 550 basis points in Q2 25 vs. 539 basis points in Q2 24, excluding non-recurring items. The depreciations were down vs. Q2 24 and the average results on sales of used vehicles per unit on the secondary market continued to normalise very gradually (EUR 1,23412 in Q2 25 vs. EUR 1,4802 in Q2 24). At company level, Ayvens had a cost-to-income ratio of 57.6%13 in Q2 25, in line with the 2025 guidance (57%-59% for the year).

    Revenues from the Consumer Finance business increased by +12.6% vs. Q2 24, to EUR 247 million in Q2 25. This significant growth reflects both an improvement in the margin on new production and the positive impact of an asset revaluation.

    Operating expenses

    Over the quarter, operating expenses for the quarter decreased by -4.2%* vs. Q2 24 to EUR 1,059 million in Q2 25 (including EUR 29 million in transformation charges). The cost-to-income ratio improved in Q2 25 to 52.0% vs. 58.4% in Q2 24. In the first half of the year, costs of EUR 2,240 million were down -4.5%* vs. H1 24, while the cost-to-income ratio stood at 55.5% vs. 60.5% in H1 24.

    International Retail Banking recorded a -5.2%* decrease in costs vs. Q2 24 at EUR 482 million, in a still inflationary local environment.

    Mobility and Financial Services costs reached EUR 577 million in Q2 25, down -3.3%* vs. Q2 24. Ayvens benefitted from the initial cost synergies related to the integration of Leaseplan.

    Cost of risk

    Over the quarter, the cost of risk amounted to EUR 126 million or 35 basis points this quarter, which was considerably lower than in Q2 24 (45 basis points).

    In the first half of the year, the cost of risk stood at 33 basis points vs. 44 basis points in H1 24.

    Group net income

    Group net income came to EUR 404 million for the quarter, up +41.3%* vs. Q2 24. RONE improved to 15.3% in Q2 25 vs. 11.4% in Q2 24. RONE was 18.4% in International Retail Banking and 13.1% in Mobility and Financial Services in Q2 25.

    In the first half of the year, Group net income came to EUR 722 million, up +33.7%* vs. H1 24. RONE improved to 13.2% in H1 25 vs. 10.7% in H1 24. RONE was 16.3% in International Retail Banking and 11.1% in Mobility and Financial Services in H1 25.

    1. CORPORATE CENTRE
    In EURm Q2 25 Q2 24 Change H1 25 H1 24 Change
    Net banking income (160) (231) +30.8% +30.8%* (273) (394) +30.8% +30.8%*
    Operating expenses (164) (13) x 12.3 x 4.3* (267) (158) +68.3% +45.3%*
    Gross operating income (324) (245) -32.5% -20.2%* (539) (552) +2.4% +6.6%*
    Net cost of risk (2) (4) -55.7% -55.7%* 4 5 +16.7% +16.7%*
    Net profits or losses from other assets 57 (15) n/s n/s 250 (99) n/s n/s
    Income tax 83 67 -23.0% -12.2%* 143 157 +8.7% +12.3%*
    Group net income (188) (225) +16.1% +22.5%* (176) (551) +68.0% +69.1%*

    The Corporate Centre includes:

    • the property management of the Group’s head office,
    • the Group’s equity portfolio,
    • the Treasury function for the Group,
    • certain costs related to cross-functional projects, as well as various costs incurred by the Group that are not re-invoiced to the businesses.

    Net banking income

    The Corporate Centre’s net banking income totalled EUR -160 million for the quarter, vs. EUR -231 million in Q2 24.

    In the first half of the year, the Corporate Centre’s net banking income totalled EUR -273 million, vs. EUR -394 million in H1 24.

    Operating expenses

    During the quarter, operating expenses totalled EUR -164 million, vs. EUR -13 million in Q2 24. They include around EUR 100 million in expenses related to the Global Employee Share Ownership Programme launched in June 2025.

    In the first half of the year, operating expenses totalled EUR -267 million, vs. EUR -158 million in H1 24.

    Net profits from other assets

    The Corporate Centre recognised EUR 57 million in net profits from other assets during the quarter, mainly related to the completion of the disposal of Societe Generale Burkina Faso in June 2025.

    Group net income

    The Corporate Centre’s Group net income totalled EUR -188 million for the quarter, vs. EUR -225 million in Q2 24.

    The Corporate Centre’s Group net income totalled EUR -176 million in the first half, vs. EUR -551 million in H1 24.

    8.   2025 FINANCIAL CALENDAR

       2025 and 2026 Financial communication calendar
    7 October 2025 Ex-dividend date
    9 October 2025 Payment of the interim dividend
    30 October 2025 Third quarter and nine months 2025 results
    6 February 2026 Fourth quarter and full year 2025 results
    30 April 2026 First quarter 2026 results
     
    The Alternative Performance Measures, notably the notions of net banking income for the pillars, operating expenses, cost of risk in basis points, ROE, ROTE, RONE, net assets and tangible net assets are presented in the methodology notes, as are the principles for the presentation of prudential ratios.

    This document contains forward-looking statements relating to the targets and strategies of the Societe Generale Group.

    These forward-looking statements are based on a series of assumptions, both general and specific, in particular the application of accounting principles and methods in accordance with IFRS (International Financial Reporting Standards) as adopted in the European Union, as well as the application of existing prudential regulations.

    These forward-looking statements have also been developed from scenarios based on a number of economic assumptions in the context of a given competitive and regulatory environment. The Group may be unable to:

    – anticipate all the risks, uncertainties or other factors likely to affect its business and to appraise their potential consequences;

    – evaluate the extent to which the occurrence of a risk or a combination of risks could cause actual results to differ materially from those provided in this document and the related presentation.

    Therefore, although Societe Generale believes that these statements are based on reasonable assumptions, these forward-looking statements are subject to numerous risks and uncertainties, including matters not yet known to it or its management or not currently considered material, and there can be no assurance that anticipated events will occur or that the objectives set out will actually be achieved. Important factors that could cause actual results to differ materially from the results anticipated in the forward-looking statements include, among others, overall trends in general economic activity and in Societe Generale’s markets in particular, regulatory and prudential changes, and the success of Societe Generale’s strategic, operating and financial initiatives.

    More detailed information on the potential risks that could affect Societe Generale’s financial results can be found in the section “Risk Factors” in our Universal Registration Document filed with the French Autorité des Marchés Financiers (which is available on https://investors.societegenerale.com/en).

    Investors are advised to take into account factors of uncertainty and risk likely to impact the operations of the Group when considering the information contained in such forward-looking statements. Other than as required by applicable law, Societe Generale does not undertake any obligation to update or revise any forward-looking information or statements. Unless otherwise specified, the sources for the business rankings and market positions are internal.

    9.   APPENDIX 1: FINANCIAL DATA

    GROUP NET INCOME BY CORE BUSINESS

    In EURm Q2 25 Q2 24 Variation H1 25 H1 24 Variation
    French Retail, Private Banking and Insurance 488 240 x 2.0 909 271 x 3.4
    Global Banking and Investor Solutions 750 776 -3.4% 1,606 1,473 +9.0%
    Mobility, International Retail Banking & Financial Services 404 321 +25.7% 722 599 +20.5%
    Core Businesses 1,642 1,322 +24.2% 3,238 2,313 +40.0%
    Corporate Centre (188) (225) +16.1% (176) (551) +68.0%
    Group 1,453 1,113 +30.6% 3,061 1,793 +70.8%

    MAIN EXCEPTIONAL ITEMS

    In EURm Q2 25 Q2 24 H1 25 H1 24
    Operating expenses – Total one-off items and transformation charges (131) (127) (205) (479)
    Transformation charges (30) (124) (104) (476)
    Of which French Retail, Private Banking and Insurance (10) (45) (33) (127)
    Of which Global Banking & Investor Solutions 9 (29) (3) (183)
    Of which Mobility, International Retail Banking & Financial Services (29) (50) (68) (119)
    Of which Corporate Centre 0 0 0 (47)
    One-off items (101) (3) (101) (3)
    Global Employee Share Ownership Programme (101) (3) (101) (3)
             
    Other one-off items – Total 75 (8) 277 (88)
    Net profits or losses from other assets 75 (8) 277 (88)

    CONSOLIDATED BALANCE SHEET

    In EUR m   30/06/2025 31/12/2024
    Cash, due from central banks   148,782 201,680
    Financial assets at fair value through profit or loss   566,690 526,048
    Hedging derivatives   7,769 9,233
    Financial assets at fair value through other comprehensive income   103,297 96,024
    Securities at amortised cost   49,240 32,655
    Due from banks at amortised cost   81,711 84,051
    Customer loans at amortised cost   446,154 454,622
    Revaluation differences on portfolios hedged against interest rate risk   (330) (292)
    Insurance and reinsurance contracts assets   494 615
    Tax assets   4,198 4,687
    Other assets   73,477 70,903
    Non-current assets held for sale   4,018 26,426
    Investments accounted for using the equity method   442 398
    Tangible and intangible fixed assets   60,465 61,409
    Goodwill   5,084 5,086
    Total   1,551,491 1,573,545
    In EUR m   30/06/2025 31/12/2024
    Due to central banks   10,957 11,364
    Financial liabilities at fair value through profit or loss   406,704 396,614
    Hedging derivatives   13,628 15,750
    Debt securities issued   156,922 162,200
    Due to banks   100,588 99,744
    Customer deposits   518,397 531,675
    Revaluation differences on portfolios hedged against interest rate risk   (6,129) (5,277)
    Tax liabilities   2,261 2,237
    Other liabilities   94,155 90,786
    Non-current liabilities held for sale   3,526 17,079
    Insurance and reinsurance contracts liabilities   156,370 150,691
    Provisions   3,916 4,085
    Subordinated debts   12,735 17,009
    Total liabilities   1,474,030 1,493,957
    Shareholder’s equity  
    Shareholders’ equity, Group share  
    Issued common stocks and capital reserves   20,657 21,281
    Other equity instruments   8,762 9,873
    Retained earnings   36,741 33,863
    Net income   3,061 4,200
    Sub-total   69,221 69,217
    Unrealised or deferred capital gains and losses   (928) 1,039
    Sub-total equity, Group share   68,293 70,256
    Non-controlling interests   9,168 9,332
    Total equity   77,461 79,588
    Total   1,551,491 1,573,545
    1. APPENDIX 2: METHODOLOGY

    1 –The financial information presented for the second quarter and first half 2025 was examined by the Board of Directors on July 30th, 2025 and has been prepared in accordance with IFRS as adopted in the European Union and applicable at that date. The limited review procedures on the condensed interim statement at 30 June 2025 carried by the Statutory Auditors are currently underway.

    2 – Net banking income

    The pillars’ net banking income is defined on page 38 of Societe Generale’s 2025 Universal Registration Document. The terms “Revenues” or “Net Banking Income” are used interchangeably. They provide a normalised measure of each pillar’s net banking income taking into account the normative capital mobilised for its activity.

    3 – Operating expenses

    Operating expenses correspond to the “Operating Expenses” as presented in note 5 to the Group’s consolidated financial statements as at December 31st, 2024. The term “costs” is also used to refer to Operating Expenses. The Cost/Income Ratio is defined on page 38 of Societe Generale’s 2025 Universal Registration Document.

    4 – Cost of risk in basis points, coverage ratio for doubtful outstandings

    The cost of risk is defined on pages 39 and 748 of Societe Generale’s 2025 Universal Registration Document. This indicator makes it possible to assess the level of risk of each of the pillars as a percentage of balance sheet loan commitments, including operating leases.

    In EURm   Q2-25 Q2-24 S1-25 S1-24
    French Retail, Private Banking and Insurance Net Cost Of Risk 146 173 317 420
    Gross loan Outstandings 230,025 236,044 231,781 237,219
    Cost of Risk in bp 25 29 27 35
    Global Banking and Investor Solutions Net Cost Of Risk 81 21 136 1
    Gross loan Outstandings 171,860 164,829 172,321 163,643
    Cost of Risk in bp 19 5 16 0
    Mobility, International Retail Banking & Financial Services Net Cost Of Risk 126 189 250 370
    Gross loan Outstandings 144,329 166,967 151,727 167,429
    Cost of Risk in bp 35 45 33 44
    Corporate Centre Net Cost Of Risk 2 4 (4) (5)
    Gross loan Outstandings 26,404 24,583 25,998 23,974
    Cost of Risk in bp 3 6 (3) (5)
    Societe Generale Group Net Cost Of Risk 355 387 699 787
    Gross loan Outstandings 572,618 592,422 581,827 592,265
    Cost of Risk in bp 25 26 24 27

    The gross coverage ratio for doubtful outstandings is calculated as the ratio of provisions recognised in respect of the credit risk to gross outstandings identified as in default within the meaning of the regulations, without taking account of any guarantees provided. This coverage ratio measures the maximum residual risk associated with outstandings in default (“doubtful”).

    5 – ROE, ROTE, RONE

    The notions of ROE (Return on Equity) and ROTE (Return on Tangible Equity), as well as their calculation methodology, are specified on pages 39 and 40 of Societe Generale’s 2025 Universal Registration Document. This measure makes it possible to assess Societe Generale’s return on equity and return on tangible equity.
    RONE (Return on Normative Equity) determines the return on average normative equity allocated to the Group’s businesses, according to the principles presented on page 40 of Societe Generale’s 2025 Universal Registration Document. Since Q1 25 results, with restated historical data, normative return to businesses is based on a 13% capital allocation. The Q1 25 allocated capital includes the regulatory impacts related to Basel IV, applicable since 1 January 2025.
    Group net income used for the ratio numerator is the accounting Group net income adjusted for “Interest paid and payable to holders of deeply subordinated notes and undated subordinated notes, issue premium amortisation”. For ROTE, income is also restated for goodwill impairment.
    Details of the corrections made to the accounting equity in order to calculate ROE and ROTE for the period are given in the table below:

    ROTE calculation: calculation methodology

    End of period (in EURm) Q2-25 Q2-24 H1 25 H1 24
    Shareholders’ equity Group share 68,293 66,829 68,293 66,829
    Deeply subordinated and undated subordinated notes (8,386) (9,747) (8,386) (9,747)
    Interest payable to holders of deeply & undated subordinated notes, issue premium amortisation(1) 23 (19) 23 (19)
    OCI excluding conversion reserves 512 705 512 705
    Distribution provision(2) (2,375) (718) (2,375) (718)
    ROE equity end-of-period 58,067 57,050 58,067 57,050
    Average ROE equity 58,579 56,797 58,743 56,660
    Average Goodwill(3) (4,174) (4,073) (4,182) (4,040)
    Average Intangible Assets (2,787) (2,937) (2,811) (2,947)
    Average ROTE equity 51,618 49,787 51,749 49,673
             
    Group net Income 1,453 1,113 3,061 1,793
    Interest paid and payable to holders of deeply subordinated notes and undated subordinated notes, issue premium amortisation (200) (190) (387) (356)
    Adjusted Group net Income 1,253 923 2,674 1,437
    ROTE 9.7% 7.4% 10.3% 5.8%

    141516
    RONE calculation: Average capital allocated to Core Businesses (in EURm)

    In EURm Q2 25 Q2 24 Change H1 25 H1 24 Change
    French Retail , Private Banking and Insurance 17,412 16,690 +4.3% 17,549 16,605 +5.7%
    Global Banking and Investor Solutions 17,894 16,313 +9.7% 18,109 16,162 +12.0%
    Mobility, International Retail Banking & Financial Services 10,535 11,247 -6.3% 10,955 11,250 -2.6%
    Core Businesses 45,841 41,180 +11.3% 46,613 40,955 +13.8%
    Corporate Center 12,738 12,544 +1.5% 12,130 12,644 -4.1%
    Group 58,579 56,797 +3.1% 58,743 56,660 +3.7%

    6 – Net assets and tangible net assets

    Net assets and tangible net assets are defined in the methodology, page 41 of the Group’s 2025 Universal Registration Document. The items used to calculate them are presented below:
    1718

    End of period (in EURm) H1 25 Q1 25 2024
    Shareholders’ equity Group share 68,293 70,556 70,256
    Deeply subordinated and undated subordinated notes (8,386) (10,153) (10,526)
    Interest of deeply & undated subordinated notes, issue premium amortisation(1) 23 (60) (25)
    Book value of own shares in trading portfolio (46) (44) 8
    Net Asset Value 59,884 60,299 59,713
    Goodwill(2) (4,173) (4,175) (4,207)
    Intangible Assets (2,776) (2,798) (2,871)
    Net Tangible Asset Value 52,935 53,326 52,635
           
    Number of shares used to calculate NAPS(3) 776,296 783,671 796,498
    Net Asset Value per Share 77.1 76.9 75.0
    Net Tangible Asset Value per Share 68.2 68.0 66.1

    7 – Calculation of Earnings Per Share (EPS)

    The EPS published by Societe Generale is calculated according to the rules defined by the IAS 33 standard (see pages 40-41 of Societe Generale’s 2025 Universal Registration Document). The corrections made to Group net income in order to calculate EPS correspond to the restatements carried out for the calculation of ROE and ROTE.
    The calculation of Earnings Per Share is described in the following table:

    Average number of shares (thousands) H1 25 Q1 25 2024
    Existing shares 800,317 800,317 801,915
    Deductions      
    Shares allocated to cover stock option plans and free shares awarded to staff 2,175 2,586 4,402
    Other own shares and treasury shares 12,653 7,646 2,344
    Number of shares used to calculate EPS(4) 785,488 790,085 795,169
    Group net Income (in EURm) 3,061 1,608 4,200
    Interest on deeply subordinated notes and undated subordinated notes (in EURm) (387) (188) (720)
    Adjusted Group net income (in EURm) 2,674 1,420 3,481
    EPS (in EUR) 3.40 1.80 4.38

    19
    8 – Solvency and leverage ratios

    Shareholder’s equity, risk-weighted assets and leverage exposure are calculated in accordance with applicable CRR3/CRD6 rules, transposing the final Basel III text, also called Basel IV, including the procedures provided by the regulation for the calculation of phased-in and fully loaded ratios. The solvency ratios and leverage ratio are presented on a pro-forma basis for the current year’s accrued results, net of dividends, unless otherwise stated.
    20

    9- Funded balance sheet, loan to deposit ratio

    The funded balance sheet is based on the Group financial statements. It is obtained in two steps:

    • A first step aiming at reclassifying the items of the financial statements into aggregates allowing for a more economic reading of the balance sheet. Main reclassifications:

    Insurance: grouping of the accounting items related to insurance within a single aggregate in both assets and liabilities.
    Customer loans: include outstanding loans with customers (net of provisions and write-downs, including net lease financing outstanding and transactions at fair value through profit and loss); excludes financial assets reclassified under loans and receivables in accordance with the conditions stipulated by IFRS 9 (these positions have been reclassified in their original lines).
    Wholesale funding: includes interbank liabilities and debt securities issued. Financing transactions have been allocated to medium/long-term resources and short-term resources based on the maturity of outstanding, more or less than one year.
    Reclassification under customer deposits of the share of issues placed by French Retail Banking networks (recorded in medium/long-term financing), and certain transactions carried out with counterparties equivalent to customer deposits (previously included in short term financing).
    Deduction from customer deposits and reintegration into short-term financing of certain transactions equivalent to market resources.

    • A second step aiming at excluding the contribution of insurance subsidiaries, and netting derivatives, repurchase agreements, securities borrowing/lending, accruals and “due to central banks”.

    The Group loan / deposit ratio is determined as the division of the customer loans by customer deposits as presented in the funded balance sheet.

    NB (1) The sum of values contained in the tables and analyses may differ slightly from the total reported due to rounding rules.
    (2) All the information on the results for the period (notably: press release, downloadable data, presentation slides and supplement) is available on Societe Generale’s website www.societegenerale.com in the “Investor” section.

    Societe Generale

    Societe Generale is a top tier European Bank with around 119,000 employees serving more than 26 million clients in 62 countries across the world. We have been supporting the development of our economies for 160 years, providing our corporate, institutional, and individual clients with a wide array of value-added advisory and financial solutions. Our long-lasting and trusted relationships with the clients, our cutting-edge expertise, our unique innovation, our ESG capabilities and leading franchises are part of our DNA and serve our most essential objective – to deliver sustainable value creation for all our stakeholders.

    The Group runs three complementary sets of businesses, embedding ESG offerings for all its clients:

    • French Retail, Private Banking and Insurance, with leading retail bank SG and insurance franchise, premium private banking services, and the leading digital bank BoursoBank.
    • Global Banking and Investor Solutions, a top tier wholesale bank offering tailored-made solutions with distinctive global leadership in equity derivatives, structured finance and ESG.
    • Mobility, International Retail Banking and Financial Services, comprising well-established universal banks (in Czech Republic, Romania and several African countries), Ayvens (the new ALD I LeasePlan brand), a global player in sustainable mobility, as well as specialized financing activities.

    Committed to building together with its clients a better and sustainable future, Societe Generale aims to be a leading partner in the environmental transition and sustainability overall. The Group is included in the principal socially responsible investment indices: DJSI (Europe), FTSE4Good (Global and Europe), Bloomberg Gender-Equality Index, Refinitiv Diversity and Inclusion Index, Euronext Vigeo (Europe and Eurozone), STOXX Global ESG Leaders indexes, and the MSCI Low Carbon Leaders Index (World and Europe).

    In case of doubt regarding the authenticity of this press release, please go to the end of the Group News page on societegenerale.com website where official Press Releases sent by Societe Generale can be certified using blockchain technology. A link will allow you to check the document’s legitimacy directly on the web page.

    For more information, you can follow us on Twitter/X @societegenerale or visit our website societegenerale.com.


    1 Out of a total contemplated distribution accrual of EUR 1.77 per share at end H1 25 based on a pay-out ratio of 50% of the H1 25 Group net income restated from non-cash items (including GESOP) and after deduction of interest on deeply subordinated notes and undated subordinated notes, pro forma including H1 25 results and including interim cash dividend; the distribution policy being based on a balanced mix of the payout between cash dividend and share buy-back
    2 A non-cash item with no impact on the CET1 ratio, and therefore no impact on distributable net income
    3 Ratio calculated according to EBA methodology published on 16 July 2019
    4 Ratio excluding loans outstanding of companies currently being disposed of in compliance with IFRS 5
    5 Ratio of S3 provisions, guarantees and collaterals over gross outstanding non-performing loans
    6 6 February 2025 – Q4 2024 Financial Results – Presentation – Page 6
    7 Cf. Description of the share buy-back program of 17 May 2024 relating to the 22nd resolution of the Combined general meeting of shareholders of 22 May 2024, for which the authorisation for the company to purchase its own shares is valid until 22 November 2025
    8 Including Basel IV phasing
    9 Excluding asset diposals (Switzerland and the United Kingdom)
    10 France Best Digital Bank, Awards for Excellence, Euromoney July 2025
    11 Mainly hyperinflation in Turkey
    12 Excluding impacts of depreciation adjustments
    13 As disclosed in Ayvens Q2 25 earnings report, excluding revenues from used vehicle sales and non-recurring items
    14   Interest net of tax
    15    The dividend to be paid is calculated based on a pay-out ratio of 50%, restated from non-cash items and after deduction of interest on deeply subordinated notes and on undated subordinated notes, and including the additional share buy-back of EUR 1bn for Q1 25 and H1 25
    16    Excluding goodwill arising from non-controlling interests
    17    Interest net of tax
    18 Excluding goodwill arising from non-controlling interests
    19 The number of shares considered is the number of ordinary shares outstanding at end of period, excluding treasury shares and buy-backs, but including the trading shares held by the Group (expressed in thousands of shares)
    20 The number of shares considered is the average number of ordinary shares outstanding during the period, excluding treasury shares and buy-backs, but including the trading shares held by the Group (expressed in thousands of shares)

    Attachment

    The MIL Network

  • MIL-OSI Security: Illegal Alien Indicted for Two Death Penalty Eligible Offenses after Attempted Carjacking

    Source: Office of United States Attorneys

    TUCSON, Ariz. – This afternoon, a federal grand jury in Tucson returned a five-count indictment against Julio Cesar Aguirre, 42, of Mexico, for Attempted Carjacking Resulting in Death, Use or Carrying of a Firearm During a Crime of Violence Causing Death, Possession of a Firearm by an Illegal Alien, Reentry of a Removed Alien, and Felon in Possession of a Firearm.

    The first two counts carry a maximum penalty of life in prison or death.

    According to court filings, Aguirre shot and killed a male driver with a 9mm caliber handgun, while attempting to carjack the victim’s Toyota Tundra on the morning of June 30, in Tucson, Arizona.

    Shortly after the attempted carjacking, Tucson Police Department (TPD) officers found Aguirre hiding in a nearby shed. Aguirre, a Mexican citizen, who was previously removed from the United States in 2013, was living in the country illegally at the time of the shooting. When he was arrested, TPD officers discovered a Smith & Wesson 9mm caliber pistol within Aguirre’s reach. As a convicted felon and as an illegal alien, Aguirre was prohibited from possessing a firearm.

    “The focus in this case should be on the senseless loss of the victim and the pain that loss creates for his family and friends. Our criminal laws exist to protect our community, and the United States has an obligation to enforce those laws,” said United States Attorney Timothy Courchaine. “The alleged series of crimes in the indictment, starting with illegal immigration, escalating to prohibited possession of a firearm, and culminating in the death of an innocent individual, is why the United States Attorney’s Office takes this matter so seriously.”

    “This indictment represents a meaningful step toward accountability and justice for the victim, their loved ones, and all those affected by the tragic events in early July,” said FBI Phoenix Special Agent in Charge Heith Janke. “The allegations in this case involve a senseless act of violence that claimed an innocent life and deeply impacted our community. Carjacking resulting in death is a serious federal offense. The FBI, in partnership with the Tucson Police Department and the U.S. Attorney’s Office, remains dedicated to pursuing justice and ensuring public safety.”

    A conviction for Illegal Alien in Possession of a Firearm or Felon in Possession of a Firearm each carries a maximum penalty of up to 15 years in prison. A conviction for Illegal Reentry carries a maximum penalty of up to 10 years in prison.

    The federal prosecution of this case is part of Operation Take Back America, a nationwide initiative that marshals the full resources of the Department of Justice to repel the invasion of illegal immigration, achieve the total elimination of cartels and transnational criminal organizations (TCOs), and protect our communities from the perpetrators of violent crime. Operation Take Back America streamlines efforts and resources from the Department’s Organized Crime Drug Enforcement Task Forces (OCDETFs) and Project Safe Neighborhoods (PSN).

    TPD and the FBI Phoenix Division’s Tucson office conducted the investigation in this case, with assistance from the Southern Arizona Violent Crime and Gang Task Force. The United States Attorney’s Office, District of Arizona, Tucson, is handling the prosecution.

    An indictment is a formal accusation of criminal conduct. All defendants are presumed innocent until proven guilty beyond a reasonable doubt in a court of law.

    CASE NUMBER:           CR-25-3393-TUC-RM-MAA
    RELEASE NUMBER:    2025-128_Aguirre Indictment

    # # #

    For more information on the U.S. Attorney’s Office, District of Arizona, visit http://www.justice.gov/usao/az/
    Follow the U.S. Attorney’s Office, District of Arizona, on Twitter @USAO_AZ for the latest news.

    MIL Security OSI

  • MIL-OSI Security: Man Charged With Arson Of U.S. Post Office In San Jose

    Source: Office of United States Attorneys

    SAN JOSE – A criminal complaint was unsealed today charging Richard Tillman with the federal crime of malicious destruction by fire of a U.S. post office in San Jose.  Tillman made his initial appearance in federal district court in San Jose today.  

    According to the criminal complaint, in the early hours of July 20, 2025, Tillman, 44, set fire to the Almaden Valley United States Post Office located on Crown Boulevard in San Jose.  Tillman allegedly purchased “instalogs” and lighter fluid and drove to the U.S. post office.  The complaint describes that Tillman then placed the instalogs throughout his vehicle, poured lighter fluid over the instalogs, backed his vehicle into the lobby of the U.S. post office, exited the vehicle, and lit the vehicle on fire with a match.

    Tillman then allegedly began spray painting the words “Viva La Me” on the outside of the building after starting the fire, but did not finish the graffiti because the heat from the fire was too intense.  

    The Almaden Valley United States Post Office was partially destroyed by the fire, as depicted below:

    The San Jose Fire Department and the San Jose Police Department responded to the fire.  Tillman allegedly told law enforcement officers that he set the fire to make a statement to the U.S. government and that he livestreamed the event on YouTube using his phone.  

    United States Attorney Craig H. Missakian, U.S. Postal Inspection Service (USPIS), San Francisco Division Inspector in Charge Stephen M. Sherwood, Bureau of Alcohol, Tobacco, and Firearms (ATF) Acting Special Agent in Charge Robert Topper, and Federal Bureau of Investigation (FBI) Special Agent in Charge Sanjay Virmani made the announcement.

    Tillman is currently in federal custody.  He is next scheduled to appear in district court on Aug. 6, 2025, for a status conference before U.S. Magistrate Judge Nathanael Cousins.    

    A criminal complaint merely alleges that crimes have been committed, and all defendants are presumed innocent until proven guilty beyond a reasonable doubt.  If convicted, the defendant faces a maximum sentence of 20 years in prison, a minimum sentence of five years in prison, and a fine of $250,000 for the charge of malicious destruction of government property by fire in violation of 18 U.S.C. § 844(f)(1).  Any sentence following conviction would be imposed by the court after consideration of the U.S. Sentencing Guidelines and the federal statute governing the imposition of a sentence, 18 U.S.C. § 3553.  

    Assistant U.S. Attorney Michael G. Pitman is prosecuting the case with the assistance of Sahib Kaur.  The prosecution is the result of an investigation by the USPIS, ATF, FBI, and the San Jose Police Department.  The U.S. Attorney’s Office appreciates the assistance of the Santa Clara County District Attorney’s Office. 

    Tillman Complaint

    MIL Security OSI

  • MIL-OSI: EfTEN Real Estate Fund AS unaudited results for 2nd quarter and 1st half-year 2025

    Source: GlobeNewswire (MIL-OSI)

    Fund Manager’s Commentary

    In Q2 2025, the Baltic commercial real estate market continued to reflect similar trends as in previous quarters. Transaction activity remained very low, primarily due to a lack of equity capital, and modest economic growth did not bring new major tenants to the market. On a positive side, the decline in EURIBOR continued, resulting in reduced borrowing costs.

    Despite intense competition in the tenant market, EfTEN Real Estate Fund AS managed to decrease portfolio’s vacancy by 0.7 percentage points during the quarter, down to 3.7%. New tenants were added in the retail segment, and after a long pause, the first faintly positive signs were also observed in the Estonian office segment. On the other hand, the high volume of new developments in recent years continues to pressure the Vilnius office market. In Q2, the Paemurru logistics center within the fund’s portfolio was completed, and construction of Block C at the Valkla elderly home was finalized. As a result, the fund’s sales revenue increased by 4.5% compared to Q1 and by 3.1% year-on-year.

    The fund’s subsidiaries have floating interest rate bank loans. With the rapid decline in EURIBOR, interest expenses have decreased significantly. However, euro interest rates have now reached a level where further substantial decrease is unlikely. In this context, the fund has started fixing interest rates—one subsidiary entered into an interest rate swap agreement in June with a nominal value of €11.6 million at a rate of 1.995%. Given favourable swap terms, the fund plans to continue fixing interest rates for up to half of its loan portfolio.

    Financial Performance Overview

    EfTEN Real Estate Fund AS earned consolidated sales revenue of €8.210 million for Q2 2025 (Q2 2024: €7.957 million), and consolidated revenue for H1 2025 was €16.068 million (H1 2024: €15.918 million). This represents a 3.1% year-on-year increase for Q2 and a 1.0% increase for H1. Revenue increase was primarily driven by new investments in the logistics and elderly care sectors.

    The fund’s consolidated net operating income (NOI) for H1 2025 was €14.845 million (H1 2024: €14.781 million), reflecting a 0.4% increase. The NOI margin was 92% in H1 (2024: 93%), indicating that direct property-related costs (including land tax, insurance, maintenance and improvement works), along with marketing expenses, accounted for 8% of the fund’s revenue (2024: 7%).

    In Q2 2025, the fund earned a consolidated net profit of €4.025 million (Q2 2024: €2.442 million). The increase in net profit was primarily due to the positive change in the fair value of investment properties, which amounted to €546 thousand in June 2025, compared to a revaluation loss of €1.454 million in the same period in 2024. Additionally, the decrease in interest expenses resulting from the decline in EURIBOR had a positive impact on quarterly net profit—interest costs totalled €1.697 million in Q2 2025, down from €2.237 million a year earlier.

    The consolidated net profit for H1 2025 was €8.192 million (H1 2024: €6.250 million). Interest expenses decreased by €973 thousand, or 22%, year-on-year.

    As of 30 June 2025, the Group’s total assets amounted to €399.517 million (31 December 2024: €398.763 million), of which the fair value of investment properties accounted for 95.6% (31 December 2024: 93.7%).
     

    Real estate portfolio

    As of 30 June 2025, the Group held 37 (31 December 2024: 36) commercial real estate investments with a fair value of €382.018 million (31 December 2024: €373.815 million) and an acquisition cost of €378.218 million (31 December 2024: €370.561 million). In addition to the investment properties owned by the fund’s subsidiaries, the Group also holds a 50% interest in a joint venture that owns the Palace Hotel in Tallinn, with a fair value of €8.630 million as of 30 June 2025 (31 December 2024: €8.630 million).

    In the first half of 2025, the Group invested a total of €7.657 million in both new properties and the development of the existing real estate portfolio.

    In March, the Group’s subsidiary EfTEN Hiiu OÜ acquired a property located at Hiiu 42 in Tallinn for €4 million. Under an existing lease agreement, the North Estonia Medical Centre Foundation continues to occupy part of the property, while a long-term (10 + 10 years) lease was signed for the remaining space with Hiiu Südamekodu OÜ, a company within the Südamekodud AS group. In cooperation with the tenant and Südamekodud AS, the building will be partially redeveloped into a general elderly home called “Nõmme Südamekodu,” which will eventually accommodate up to 170 residents.

    In H1 2025, construction of Block C at the Valkla care home was completed, and phase II construction began at the Ermi elderly home in Tartu.

    In April 2025, the Paemurru logistics center—acquired in autumn of the previous year—was completed, with an additional €1.743 million invested in the property during the first half of the year.

    In the first six months of 2025, the Group earned a total of €15.571 million in rental income, representing a 1% increase compared to the same period in 2024.

    As of 30 June 2025, the vacancy rate for the Group’s investment properties stood at 3.7% (31 December 2024: 2.6%). The highest vacancy was in the office segment at 16.2%, where leasing of vacant space has taken longer than in previous periods. Compared to the end of last year, the most notable increase in vacancy occurred in the office building at Pärnu mnt 102 in Tallinn, where an additional 2.2 thousand sqm of space became vacant.

    EfTEN Real Estate Fund AS conducts regular valuations of its investment properties twice a year—as of 30 June and 31 December. Based on the valuations carried out by Colliers International in June 2025, the fair value of the investment properties increased by 0.1%, resulting in a revaluation gain of €0.5 million for the fund.

    Financing

    In April 2025, subsidiaries of EfTEN Real Estate Fund AS increased their total bank loan commitments by €7.32 million, reflecting improved financial capacity. Additionally, bank financing totalling €2.67 million was used in the first half of the year for the construction of the Valkla elderly home and the Paemurru logistics center. In April, the fund’s subsidiary EfTEN Hiiu OÜ entered into a loan agreement of €3.25 million to finance the redevelopment of the building at Hiiu 42. As of the end of June, this loan had not yet been drawn down.

    Over the next 12 months, loan agreements of eleven subsidiaries will mature, with a total outstanding balance of €40.641 million as of 30 June 2025. The LTV (Loan-to-Value) ratios of these maturing loans range from 37% to 46%, and the related investment properties generate stable rental cash flows. Therefore, management of the Fund does not foresee any obstacles to refinancing.

    As of 30 June 2025, the Group’s weighted average interest rate on loan agreements was 3.95% (31 December 2024: 4.89%), and the overall LTV stood at 41% (31 December 2024: 40%). All loan agreements of the fund’s subsidiaries are based on floating interest rates. To mitigate interest rate risk, one of the Group’s subsidiaries entered into an interest rate swap agreement in June 2025 with a notional amount of €11.6 million, fixing the 1-month EURIBOR at 1.995%.

    As of 30 June 2025, the fund’s interest coverage ratio (ICR) was 3.7 (30 June 2024: 2.9), with the improvement primarily driven by the decrease in EURIBOR.


    Share information

    As of 30 June 2025, the registered share capital of EfTEN Real Estate Fund AS was €114,403 thousand (31 December 2024: unchanged). The share capital consisted of 11,440,340 shares (31 December 2024: unchanged), each with a nominal value of €10 (31 December 2024: unchanged).

    The net asset value (NAV) per share of EfTEN Real Estate Fund AS was €19.98 as of 30 June 2025 (31 December 2024: €20.37), reflecting a 1.9% decrease during the first half of 2025. Excluding dividend distributions, the fund’s NAV would have increased by 4.1% over the same period.

    As of 30 June 2025, 32.18% of the shares belonged to the fund’s board and management members and persons associated with them.

    CONSOLIDATED STATEMEMT OF COMPREHENSIVE INCOME 

        2nd quarter 6 months
        2025 2024 2025 2024
    € thousands          
    Sales revenue   8 210 7 957 16 068 15 918
    Cost of services sold   -389 -341 -895 -759
    Gross profit   7 821 7 616 15 173 15 159
               
    Marketing costs   -187 -178 -328 -378
    General and administrative expenses   -941 -880 -1 947 -1 819
    Profit / loss from investment properties fair value changes   546 -1 454 546 -1 454
    Other operating income and expense   15 44 -22 86
    Operating profit   7 254 5 148 13 422 11 594
               
    Profit/-loss from joint ventures   87 -204 29 -254
    Interest income   35 64 118 165
    Other finance income and expense   -1 739 -2 238 -3 542 -4 473
    Profit before income tax   5 637 2 770 10 027 7 032
               
    Income tax expense   -1 612 -328 -1 835 -782
    Net profit of the financial year   4025 2442 8 192 6 250
    Total comprehensive income for the period   4 025 2 442 8 192 6 250
    Earnings per share          
    – basic   0,35 0,23 0,72 0,58
    – diluted   0,35 0,23 0,72 0,58

    CONSOLIDATED STATEMENT OF FINANCIAL POSITION 
                    

        30.06.2025 31.12.2024
    € thousands      
    ASSETS      
    Cash and cash equivalents   13 449 18 415
    Short-term deposits   0 2 092
    Receivables and accrued income   1 671 2 055
    Prepaid expenses   137 138
    Total current assets   15 257 22 700
           
    Long-term receivables   133 154
    Shares in joint ventures   1 989 1 960
    Investment property   382 018 373 815
    Property, plant and equipment   120 134
    Total non-current assets   384 260 376 063
    TOTAL ASSETS   399 517 398 763
           
    LIABILITIES AND EQUITY      
    Borrowings   45 418 30 300
    Derivatives   42 0
    Liabilities and prepayments   2 705 3 245
    Total current liabilities   48 165 33 545
           
    Borrowings   110 688 119 120
    Other long-term liabilities   2 090 1 928
    Deferred income tax liability   10 008 11 097
    Total non-current liabilities   122 786 132 145
    TOTAL LIABILITIES   170 951 165 690
           
    Share capital   114 403 114 403
    Share premium   90 306 90 306
    Statutory reserve capital   4 156 2 799
    Retained earnings   19 701 25 565
    TOTAL EQUITY   228 566 233 073
    TOTAL LIABILITIES AND EQUITY   399 517 398 763

    Marilin Hein
    CFO
    Phone +372 6559 515
    E-mail: marilin.hein@eften.ee

    Attachment

    The MIL Network

  • MIL-OSI: Crédit Mutuel Alliance Fédérale – 2025 Half-year results press release

    Source: GlobeNewswire (MIL-OSI)

    Results for the period ended June 30, 20251

    1

    Press Release
      Strasbourg, July 30, 2025

    First half of 2025:
    very strong business activity and solid results,
    penalized by the non-recurring income tax surcharge

    Crédit Mutuel Alliance Fédérale posted solid results in the first half of 2025, demonstrating the strength of its universal banking and insurance model and the relevance of its Togetherness Performance Solidarity 2024-2027 strategic plan.

    The mutualist group’s operating results reached record levels, with net revenue of €8.8 billion (+6.2%) and income before tax of €2.9 billion (+8.4%). Net income came to €1.8 billion, (-10.1%), penalized by €314 million due to the non-recurring income tax surcharge introduced by the French 2025 Finance Act.

    All business lines delivered solid performances. The banking networks were buoyed by improved net interest margin and a rebound in new business. The insurance and specialized business lines remain solid, despite being particularly hard hit by the surcharge.

    Total cost of risk stabilized at €902 million (-5.8%). It remains high due to the difficulties faced by companies in the current economic climate. With €68 billion in shareholders’ equity and a CET1 ratio of 19.5% estimated at June 30, 2025, the group ranks among the most solid banks in the Eurozone.

    General operating expenses amounted to €5 billion (+6.7%). They reflect Credit Mutuel Alliance Federale’s investments to maintain its technological lead, expand in France and Europe with the planned acquisition of German bank OLB, and maintain a strong social pact.

    Crédit Mutuel Alliance Fédérale, the first bank to adopt the “benefit corporation” approach, has stepped up its efforts to promote the common good. Twenty strong commitments have been adopted by the Chambre Syndicale et interfédérale, its mutualist parliament. These include the Societal Dividend, which allocates 15% of its consolidated net income each year to building a fairer, more sustainable world.

    Results for the period ended June 30, 2025 06/30/2025 06/30/2024 Change
    Record net revenue €8.768bn €8.257bn         +6.2 %
    of which retail banking €6.466bn €6.094bn         +6.1 %
    of which insurance €812m €701m         +15.9 %
    of which specialized business lines 2 €1.532bn €1.491bn         +2.8 %
    General operating expenses reflecting investments -€5.026bn -€4.712bn         +6.7 %
    Stabilized cost of risk -€902m -€957m         -5.8 %
    Record income before tax €2.863bn €2.641bn         +8.4 %
    Net income down due to the corporate tax surcharge effect €1.826bn €2.032bn         -10.1 %
    of which income tax surcharge -€314m N/A N/A
    RENEWED GROWTH IN FINANCING3: +1.1%
    Home loans Equipment loans Consumer credit
    €263.6bn €146.9bn €58.3bn
    A SOLID FINANCIAL STRUCTURE
    CET1 ratio4 Shareholders’ equity
    19.5% €67.7bn

    1 Unaudited financial statements – limited review currently being conducted by the statutory auditors. The Board of Directors met on July 30, 2025 to approve the financial statements. All financial communications are available at www.bfcm.creditmutuel.fr and are published by Crédit Mutuel Alliance Fédérale in accordance with the provisions of Article L. 451-1-2 of the French Monetary and Financial Code and Articles 222-1 et seq. of the General Regulation of the French Financial Markets Authority (Autorité des marchés financiers – AMF). 2 Specialized business lines include corporate banking, capital markets, private equity, asset management and private banking. 3 Change in outstandings calculated over twelve months. 4 Estimated at June 30, 2025, the inclusion of the result in shareholders’ equity is subject to the approval of the ECB.

    Attachment

    The MIL Network

  • MIL-OSI USA: After Trump’s Cuts, Pingree Leads Bipartisan Effort to Restore Local Food Lifelines

    Source: United States House of Representatives – Congresswoman Chellie Pingree (1st District of Maine)

    Today, Congresswoman Chellie Pingree (D-Maine), a longtime farmer and member of the House Agriculture Committee, led a bipartisan group of her colleagues in introducing the Local Farmers Feeding our Communities Act to boost the purchasing and distribution of local food. The bill, co-led by Representatives Rob Bresnahan (R-Pa.), David Valadao (R-Calif.), and Josh Riley (D-N.Y.), will help build stronger connections between local producers and community food programs, expanding markets and improving access to healthy food for those in need.

    “When Trump’s USDA abruptly ended the Local Food Purchase Assistance and Local Food for Schools programs, it pulled the rug out from under farmers, food banks, and schools across the country—including in Maine. These were proven tools for strengthening local food supply chains, supporting small producers, and getting healthy, locally grown food to hungry families,” said Rep. Pingree. “Our bipartisan Local Farmers Feeding Our Communities Act restores and improves on that successful model. It’s a practical, community-driven solution that invests in our nation’s farmers, builds regional resilience, and fights hunger.”

    The Local Farmers Feeding our Communities Act will allow states, through USDA, to establish cooperative agreements connecting local farmers and producers with local food distribution organizations. Through these agreements, funds will be used to purchase local, fresh, and minimally processed foods like seafood, meat, milk, cheese, eggs, fruit, and poultry. The bill also sets aside a portion of these funds to purchase food specifically from small, mid-size, beginning, and veteran farmers. Text can be found here.

    “Far too often the discussion around alleviating hunger leaves out those who grow, raise, and produce food – our local farmers. Reducing the barriers between our communities and the farmers who produce our food is a commonsense approach to ensure everyone in Northeast Pennsylvania has access to the food they need.” said Rep. Bresnahan. “This bill recognizes the hard work that is needed to supply fresh and nutritious food like fruit, veggies, milk, and cheese, while also creating a clear path to putting this food on the plates of people who need it. This investment in our local farmers is an investment in stronger local food security and healthier communities.”

    “The Central Valley grows the food that feeds our nation, and this bill gives us a chance to connect our farmers directly with local families and food banks to deliver healthy, homegrown food where it’s needed most,” said Rep. Valadao. “The Local Farmers Feeding our Communities Act is a bipartisan effort that invests in our farmers and communities, and I’m proud to stand with my colleagues in support.”

    “It doesn’t get more common sense than fighting hunger by supporting local farmers,” said Rep. Riley. “This is about putting food on the tables of people who need it most, and investing directly in the family farmers who power our rural communities.”

    Original cosponsors include Tony Wied (R-Wisc.), Dan Newhouse (R-Wash.), Zach Nunn (R-Iowa), Nikki Budzinski (D-Ill.), Jim Costa (D-Calif.), Eugene Vindman (D-Va.), Jimmy Panetta (D-Calif.), and Alma Adams (D-N.C.). 

    “Iowa farmers work hard to grow high-quality, nutritious food. This bill helps ensure local families, schools, and food banks can afford the fresh produce grown right here in our communities,” said Rep. Nunn. “I’m proud to back a plan that strengthens our food system, supports small producers and veterans, and expands access to healthy, Iowa-grown meals.”

    “This legislation supports a program with a proven record of increasing access to the fresh fruits and vegetables our farmers work hard to produce,” said Rep. Newhouse. “It cuts down on food waste, supplies local schools and food banks with produce, and ensures that those who need food can get it. I thank Rep. Bresnahan for his leadership on this legislation as we work to strengthen our food system and expand access to healthy food across the country.”

    “I’m proud to join this bipartisan bill to support our Illinois family farmers and help my constituents access nutritious, locally-grown food,” said Rep. Budzinski. “In Central and Southern Illinois, the Local Food Purchase Assistance and Local Food for Schools have been a win-win-win for growers and producers, food banks, and schools. It was a major setback when these initiatives were abruptly cancelled. The Local Farmers Feeding Our Communities Act would restore these successful programs that are a proven way to fight hunger, strengthen the food supply chain, and bolster the local agricultural economy.”

    “As the only Virginian on the House Agriculture Committee, I know the Local Food Purchase Assistance and Local Food for Schools programs are essential for our farmers and the families they feed across the Seventh. When the Trump Administration suddenly ended both, it caused a ripple effect — hurting local farmers, schools, and food banks across the Commonwealth and the United States. This cannot stand,” said Rep. Vindman. “Earlier this year, I met with Eugene Triplett at his fifth-generation, Black-owned family farm in Culpeper. He told me directly that these programs helped him get healthy, locally grown food to hungry kids and families. I will always work to deliver for Virginia families and farmers like Eugene.”

    The Local Farmers Feeding our Communities Act is endorsed by the Feeding America, National Milk Producers Federation (NMPF), National Association of State Departments of Agriculture (NASDA), the National Sustainable Agriculture Coalition (NSAC), National Farmers Union (NFU), Save the Children, Full Plates Full Potential, Good Shepherd Food Bank, Maine Organic Farmers and Gardeners Association (MOFGA), and more.

    “Maine’s food system has been hit hard over the past few months due to the instability created by changing government policies and cuts to established food programs, like the Local Food for Schools program which helped schools buy local food from local farms,” said Anna Korsen, Deputy Director of Full Plates Full Potential. “We know children go hungry when household and school budgets get squeezed, so Full Plates welcomes the Local Farmers Feeding Our Communities Act and the potential it has to build on what Maine does best – community solutions to community problems.”

    “The Local Farmers Feeding Our Communities Act recognizes and advances the work of thousands of farmers and proponents nationally who have worked to bolster the resiliency of our local food system and Nation’s food supply chain,” Colleen Hanlon-Smith of Farm to Neighbor Maine. “We applaud Congresswoman Pingree for her work to advance this Act. Both LFPA and LFS offered an opportunity for the federal government and the public’s tax dollars to strategically inject funding at the intersection of local food access and farm viability. These were not only incredibly successful programs but critical to shifting the needle on food security by ensuring economic investments locally, to the benefit of our Nation’s farmers, food insecure citizens and local communities.”

    “The proposed bill would be a win for both local farmers and families facing hunger,” said Heather Paquette, President of Good Shepherd Food Bank. “By prioritizing the purchase of local foods and partnering with organizations that have deep experience in food distribution, we can ensure that nutritious food reaches the people who need it most, all while strengthening local economies.”

    “As Executive Director of the Maine Organic Farmers and Gardeners Association, I strongly support the Local Farmers Feeding Our Communities Act because it uplifts the hardworking farmers and food producers who nourish our communities every day,” said Sarah Alexander, Executive Director of MOFGA. “By investing in cooperative agreements that build local food infrastructure and markets, this Act empowers states and Tribal governments to create resilient, community-based food systems. It’s a smart, values-driven approach that strengthens local economies, improves food access, and ensures a healthier, more sustainable future for all.”

    “Maine has spent the last two decades building strong, innovative programs to support small farms and connect local producers with their communities. This legislation will help strengthen that foundation, ensuring we continue to grow, adapt, and meet the evolving needs of both farmers and families,” said Jimmy DeBiasi, Executive Director of the Maine Federation of Farmers’ Markets. “If we’re serious about making America healthier, we have to start with what we’re eating. This bill recognizes that feeding people nutritious, locally grown food is not just good policy—it’s a smart investment in public health and our agricultural future.”

    “This legislation benefits family farmers and the communities they feed,”said Rob Larew, President of National Farmers Union. “It strengthens local food systems, expands economic opportunity, and builds more resilient farms.”

    “PFB appreciates Representative Bresnahan (R-PA-08) championing legislation that will expand our farmers’ market opportunities, reduce food waste, and get locally grown food to American families’ tables,” said Chris Hoffman, President, Pennsylvania Farm Bureau. “The Local Farmers Feeding Our Communities Act exemplifies the importance of cherishing the hard work that goes into producing food and not wanting to waste it, while providing less fortunate consumers with local options that provide them with the opportunity to support their local farmers. This is a win-win piece of legislation for all involved, and we look forward to working with Congress to advance it.”

    “Fresh produce, dairy, and protein are some of the most requested items across the charitable food network,” said Julie Bancroft, CEO, Feeding Pennsylvania. “This bill will strengthen the farm-to-food bank supply chain, create new markets for farmers, and ensure food bank shelves are stocked with locally grown, nutritious food products that help Pennsylvanians access the food they need to thrive. Feeding Pennsylvania is pleased to see the introduction of this important legislation and looks forward to working with our members of Congress as it moves through the legislative process.”

    “We commend Representatives Rob Bresnahan, R-PA, Josh Riley, D-NY, David Valadao, R-CA, and Chellie Pingree, D-ME, for their bipartisan Local Farmers Feeding our Communities Act,” said the National Milk Producers Federation. “This bill will provide an additional pipeline for dairy farmers to provide their communities with nutritious milk and dairy products. We especially thank the sponsors for ensuring that farmer-owned cooperatives are eligible to participate in this important food security initiative and look forward to working to enact this legislation.” 

    “Our nation’s farmers are a key part of the nutritious food provided to community members through local food banks and pantries,” said Vince Hall, Chief of Government Relations Officer, Feeding America. “Farmers have worked in partnership with Feeding America food banks for over half a century. The Local Farmers Feeding our Communities Act would increase resources for states to support local growers and ensure their nutritious food is connected with community members through local organizations like food banks. Feeding America supports the introduction of this legislation and encourages members of Congress to endorse this bipartisan bill that helps farmers and food banks.”

    “The bipartisan Local Farmers Feeding Our Communities Act makes meaningful investments in local and regional food systems by connecting small and mid-sized farmers to nearby communities, strengthening rural economies and advancing health-driven outcomes for consumers,” said Ted McKinney, CEO, NASDA. “NASDA supports this legislation led by U.S. House Representatives Bresnahan (PA) and Riley (NY) and urges the House to swiftly pass this bill.”

    ###

    MIL OSI USA News

  • MIL-OSI: Banque Fédérative du Crédit Mutuel – 2025 half-year results press release

    Source: GlobeNewswire (MIL-OSI)

    Results for the period ended June 30, 20251 Press release
      Strasbourg, July 30, 2025

    First half of 2025:
    very strong business activity and solid results,
    penalized by the non-recurring income tax surcharge

    Results for the period ended June 30, 2025 06/30/2025 06/30/2024 Change
    Record net revenue €6.549bn €6.178bn         +6.0%        
    of which retail banking €4.427bn €4.159bn         +6.4%        
    of which insurance €822m €711m         +15.7%        
    of which specialized business lines 2 €1.532bn €1.491bn         +2.8%        
    General operating expenses reflecting investments -€3.405bn -€3.208bn         +6.1%        
    Stabilized cost of risk -€782m -€799m         -2.1%        
    Record income before tax €2.402bn €2.210bn         +8.7%        
    Net income down due to the corporate tax surcharge effect €1.638bn €1.714bn         -4.4%        
    of which income tax surcharge €192m N/A N/A
    RENEWED GROWTH IN FINANCING3: +1,8%
    Home loans Equipment loans Consumer credit
    €119.8bn €119.4bn €49.1bn
    A SOLID FINANCIAL STRUCTURE
    CET1 ratio4 Shareholders’ equity
    19.5% €46.7bn

    Press contacts:

    Aziz Ridouan – +33 (0)6 01 10 31 69 – aziz.ridouan@creditmutuel.fr

    Press relations – +33 (0)3 88 14 84 00 – com-alliancefederale@creditmutuel.fr

    Investor contact:

    Banque Fédérative du Crédit Mutuel – bfcm-web@creditmutuel.fr

    1.1. Financial results

    (in € millions) 06/30/2025 06/30/2024 Change
    Net revenue 6,549 6,178 +6.0 %
    General operating expenses -3,405 -3,208 +6.1 %
    Gross operating income/(loss) 3,144 2,970 +5.9 %
    Cost of risk -782 -799 -2.1 %
    cost of proven risk -733 -782 -6.3 %
    cost of non-proven risk -49 -17 n.s
    Operating income 2,363 2,171 +8.8 %
    Net gains and losses on other assets and ECC (1) 39 39 +0.8 %
    Income before tax 2,402 2,210 +8.7 %
    Income tax -764 -496 +54.0 %
    Net income 1,638 1,714 -4.4 %
    Non-controlling interests 191 189 +1.0 %
    GROUP NET INCOME 1,447 1,524 -5.1 %

    (1)ECC = equity consolidated companies = share of net profit/(loss) of equity consolidated companies.

    Net revenue

    At June 30, 2025, the net revenue of Banque Fédérative du Crédit Mutuel amounted to €6.5 billion, up +6.0% compared with the first half of 2024, driven by strong momentum in the banking and insurance networks.

    Revenues from retail banking were up by +6.4%, driven by the good performance of the banking networks (+6.7%) and consumer finance (including Cofidis Group +12.4%).

    The contribution of the insurance business to net revenue, at €822 million, was up +15.7%, with growth driven by all business lines (property & casualty insurance, life insurance).

    Asset management and private banking posted an overall increase in net revenue of +5.1%, with both activities making a positive contribution: asset management, +6.5% thanks to positive inflows and private banking, +3.9% thanks to good growth in commissions.

    Corporate banking posted a decline in net revenue of -3.7% compared with the first half of 2024, which was particularly favorable in terms of net interest margin.

    Net revenue from capital markets posted good growth of +11.0%, due in particular to the sharp increase in revenues from the commercial business line.

    Total income generated by the private equity business remained high at €211 million, albeit down slightly on the first half of 2024.

    General operating expenses and gross operating income

    General operating expenses increased by +6.1% to -€3,405 million in the first half of 2025.

    To keep pace with growth, employee benefits expenses (54% of general operating expenses) increased by +7.5%, while other operating expenses were kept under control at +4.6%.

    The scissors effect was slightly negative at 0.1 percentage point and the cost/income ratio remained low at 52.0%.

    Gross operating income rose by +5.9% to €3,144 million.

    Cost of risk and operating income

    In the first half of 2025, the cost of risk was -€782 million compared with -€799 million, a slight decrease of -2.1%.

    It breaks down into a -€733 million provision for the cost of proven risk (stage 3) and a -€49 million provision for the cost of non-proven risk (prudential provisioning) on performing loans (stages 1 and 2).

    The cost of proven risk was down by -6.3% at June 30, 2025. It was down in the banking networks, which represent 24% of the cost of proven risk (vs. 35% in June 2024). Consumer finance still accounts for a significant proportion of the cost of proven risk (71%). The specialized business lines (2% of the cost of proven risk) had a low level of cost of proven risk at -€17 million.

    In line with fiscal year 2024, the provisioning for future risks is recorded as a net expense in a context of uncertainty (particularly economic and related to international trade) in the short and medium term.

    Given the sustained level of business and operational efficiency, operating income rose by 8.8% year-on-year to €2,363 million.

    Other

    Net gains/(losses) on other assets and ECC amounted to €39 million.

    Income before tax

    Thanks to higher revenues and controlled risks, income before tax was up +8.7% year-on-year to €2,402 million.

    Net income

    Income tax (-€764 million in the first half of 2025 compared with -€496 million in the first half of 2024) is impacted by the exceptional contribution introduced by the French 2025 Finance Act on the profits of large companies generating profits in excess of €1 billion in France. Banque Fédérative, a subsidiary of Crédit Mutuel Alliance Fédérale, remains a bank and an employer with strong roots in France. The group is therefore liable for €192 million in surcharge at June 30, 2025.

    Net income fell by -4.4% to €1,638 billion. Excluding the surcharge, it would be up by +6.8%.

    1.2. Financial structure

    Banque Fédérative de Crédit Mutuel’s shareholders’ equity totaled €46.7 billion at the end of June 2025 compared with €45.2 billion at the end of 2024.

    BFCM is a subsidiary of Crédit Mutuel Alliance Fédérale. At end-June 2025, the latter’s estimated Common Equity Tier 1 (CET1) ratio was 19.5%2.

    The three rating agencies that issue ratings for Crédit Mutuel Alliance Fédérale and the Crédit Mutuel group all recognize their financial stability and the validity of the business model:

      LT/ST Counterparty** Issuer/LT preferred senior debt Outlook ST preferred senior debt Stand-alone rating*** Date of last publication
    Standard & Poor’s (1) AA-/A-1+ A+ Stable A-1 a 11/07/2024
    Moody’s (2) Aa3/P-1 A1 Stable P-1 a3 12/19/2024
    Fitch Ratings * (3) AA- AA- Stable F1+ a+ 06/17/2025

    * The Issuer Default Rating is stable at A+.
    ** The counterparty ratings correspond to the following agency ratings: Resolution Counterparty Rating for Standard & Poor’s, Counterparty Risk Rating for Moody’s and Derivative Counterparty Rating for Fitch Ratings.
    *** The stand-alone rating is the Stand Alone Credit Profile (SACP) for Standard & Poor’s, the Adjusted Baseline Credit Assessment (Adj. BCA) for Moody’s and the Viability Rating for Fitch Ratings.
    (1) Standard & Poor’s: Crédit Mutuel group rating.
    (2) Moody’s: Crédit Mutuel Alliance Fédérale/BFCM and CIC ratings.
    In terms of Moody’s ratings, certain group instruments were downgraded on December 17, 2024, namely: Counterparty Risk Rating (to Aa3), Counterparty Risk Assessment (to Aa3(cr)), junior deposits (to A1) and preferred senior debt (to A1).
    (3) Fitch Ratings: Crédit Mutuel Alliance Fédérale rating (as the dominant entity of the Crédit Mutuel Group).

    Despite a start to 2025 still marked by action on France’s sovereign rating (outlook downgraded to “negative” on February 28, 2025 for S&P), these agencies confirmed, in 2024 (on November 7, 2024 for S&P and December 19, 2024 for Moody’s), in 2025 (on June 17, 2025 for Fitch Ratings) the external ratings and stable outlooks assigned to Crédit Mutuel Alliance Fédérale and the Crédit Mutuel group. This reflects operating efficiency, recurring earnings based on a diversified business model and strong financial fundamentals.

    As a reminder, Moody’s downgraded France’s sovereign rating on December 14, 2024, with mechanical consequences for the highest-rated French banks (loss of support from the country rating that they had benefited from according to the agency’s methodology).

    The announcement of the acquisition of OLB (Oldenburgische Landesbank AG) on March 20, 2025, was welcomed by the three rating agencies. The completion of this acquisition is subject to approval by regulatory authorities, in particular the European Central Bank (ECB) and the European Commission. This transaction would further strengthen Crédit Mutuel Alliance Fédérale’s diversification, with an impact on CET1 that would not alter the agencies’ assessment of the capital scores of Crédit Mutuel Alliance Fédérale or the Crédit Mutuel group.

    1.3. Results by business line

    Retail banking

    Net revenue from retail banking increased by €6.4% to €4.4 billion. General operating expenses, at -€2.6 billion, grew at a slower pace than net revenue, i.e. 4.9%. The cost of risk rose to -€801 million, of which -€716 million for proven risk (decrease of -1.8%) and -€85 million for non-proven risk. Retail banking posted a slight increase in net income to €643 million.

    Insurance

    Net insurance income increased by +15.7%, driven by the increase in income from health, protection & creditor insurance and life insurance as well as by the increase in financial income (increase in dividends received from Desjardins Group, Crédit Mutuel Alliance Fédérale’s long-standing partner in Canada).
    General operating expenses totaled -€92 million, corresponding solely to expenses not attributable to contracts.
    Net income was €495 million, up +0.5% compared with end-June 2024.

    Asset management and private banking

    Overall net revenue for both activities increased by +5.1% to €667 million. Private banking net revenue was up by 3.9% to €365 million; asset management net revenue increased by +6.5% (to €302 million) due to gains on commissions. General operating expenses rose by +9.0% to -€498 million, of which +8.2% for private banking and +9.9% for asset management.
    Net income was €129 million, up by 14.3% compared with the first half of 2024.

    Corporate banking

    Net revenue was down by -3.7% to €323 million at the end of June 2025, in a context of falling interest rates, despite higher commissions (+9.8%). The cost of risk (+€15 million compared with -€40 million at June 2024) was up, with a significant reversal effect on non-proven OEL provisions. Net income was stable at €158 million in the first half of 2025, versus €156 million in the first half of 2024.

    Capital markets

    The investment and commercial business lines continued to grow, with total net revenue up +11.0% to €331 million. General operating expenses increased by +5.5% to -€150 million. Net income increased by 3.1% to €124 million.

    Private equity

    In financial terms, €174 million was invested in the first half of 2025 in around 20 deals in France and abroad. The pace of disposals slowed compared with the exceptionally high level in 2024. Total income remained solid at €211 million in the first half of 2025, two-thirds of which was made up of capital gains generated by the portfolio, supplemented by recurring income.

    In the first half of 2025, the contribution to net income was €169 million, close to that of the first half of 2024

    1.4. Key figures

    Banque Fédérative du Crédit Mutuel3

    (in € millions) 06/30/2025 12/31/2024
    Financial structure and business activity    
    Balance sheet total 732,747 734,840
    Shareholders’ equity (including net income for the period before dividend pay-outs) 46,698 45,203
    Customer loans 343,888 342,285
    Total savings 670,633 665,478
    – of which customer deposits 287,627 295,099
    – of which insurance savings 55,168 53,650
    – of which financial savings (under management and in custody) 327,838 316,730
         
      06/30/2025 12/31/2024
    Key figures    
    Number of branches 2 2
    Number of customers (in millions) 22.4 22.2
         
    Key ratios    
    Cost/income ratio (at 06/30/2025 vs 06/30/2024)         52.0%                 51.9%        
    Loan-to-deposit ratio         119.6%                 116.0%        
    Overall solvency ratio2 (estimated for 06/2025)         21.8%                 21.0%        
    CET1 ratio2 (estimated for 06/2025)         19.5%                 18.8%        
         

    1.5 Banque Fédérative du Crédit Mutuel  financial statements

    Balance sheet (assets)

    (in € millions) 06/30/2025 12/31/2024
    Cash and central banks 75,012 86,190
    Financial assets at fair value through profit or loss 41,077 39,653
    Hedging derivatives 1,588 1,701
    Financial assets at fair value through equity 46,814 44,421
    Securities at amortized cost 5,952 5,680
    Loans and receivables due from credit institutions and similar at amortized cost 61,836 61,897
    Loans and receivables due from customers at amortized cost 343,888 342,285
    Revaluation adjustment on rate-hedged books 284 209
    Financial investments of insurance activities 140,977 135,472
    Insurance contracts issued – Assets 8 10
    Reinsurance contracts held – Assets 247 284
    Current tax assets 780 1,002
    Deferred tax assets 858 1,005
    Accruals and miscellaneous assets 7,077 8,682
    Non-current assets held for sale 0 0
    Investments in equity consolidated companies 929 911
    Investment property 56 36
    Property, plant and equipment 2,556 2,606
    Intangible assets 494 483
    Goodwill 2,315 2,315
    TOTAL ASSETS 732,747 734,840

    Balance Sheet – Liabilities and shareholders’ equity

    (in € millions) 06/30/2025 12/31/2024
    Central banks 15 18
    Financial liabilities at fair value through profit or loss 26,847 26,643
    Hedging derivatives 2,660 3,261
    Debt securities at amortized cost 158,853 163,710
    Due to credit and similar institutions at amortized cost 50,404 46,031
    Due to customers at amortized cost 287,627 295,099
    Revaluation adjustment on rate-hedged books -16 -15
    Current tax liabilities 425 450
    Deferred tax liabilities 478 481
    Accruals and miscellaneous liabilities 12,010 12,671
    Debt related to non-current assets held for sale 0 0
    Insurance contracts issued – liabilities 129,868 125,195
    Provisions 3,285 2,913
    Subordinated debt at amortized cost 13,593 13,180
    Total shareholders’ equity 46,698 45,203
    Shareholders’ equity – Attributable to the group 41,997 40,737
    Capital and related reserves 6,568 6,568
    Consolidated reserves 33,822 30,959
    Gains and losses recognized directly in equity 161 195
    Profit (loss) for the period 1,447 3,015
    Shareholders’ equity – Non-controlling interests 4,701 4,466
    TOTAL LIABILITIES 732,747 734,840

    At December 31, 2024, CIC London reclassified £2,030 million (€2,448 million) from “Debt securities at amortized cost” to “Financial liabilities at fair value through profit or loss”.

    Income statement

    (in € millions) 06/30/2025 06/30/2024
    Interest and similar income 14,617 17,055
    Interest and similar expenses -11,235 -13,787
    Commissions (income) 2,389 2,332
    Commissions (expenses) -743 -698
    Net gains on financial instruments at fair value through profit or loss 839 497
    Net gains or losses on financial assets at fair value through shareholders’ equity 16 -13
    Net gains or losses resulting from derecognition of financial assets at amortized cost 2 0
    Income from insurance contracts issued 3,901 3,712
    Expenses related to insurance contracts issued -3,170 -3,085
    Income and expenses related to reinsurance contracts held -67 -51
    Financial income or financial expenses from insurance contracts issued -2,992 -3,073
    Financial income or expenses related to reinsurance contracts held 3 4
    Net income from financial investments related to insurance activities 3,115 3,189
    Income from other activities 659 371
    Expenses on other activities -784 -275
    Net revenue 6,549 6,178
    of which Net income from insurance activities 789 695
    General operating expenses -3,231 -3,041
    Movements in depreciation, amortization and provisions for property, plant and equipment and intangible assets -174 -166
    Gross operating income 3,144 2,970
    Cost of counterparty risk -782 -799
    Operating income 2,363 2,171
    Share of net income of equity consolidated companies 37 40
    Net gains and losses on other assets 0 -2
    Changes in the value of goodwill 1 0
    Income before tax 2,402 2,210
    Income taxes -764 -496
    Net income 1,638 1,714
    Net income – Non-controlling interests 191 189
    NET INCOME ATTRIBUTABLE TO THE GROUP 1,447 1,524

    At June 30, 2024, an expense of €244 million was reclassified from “Net gains on financial instruments at fair value through profit or loss” to “Interest and similar expenses”.


    1Unaudited financial statements – limited review currently being conducted by the statutory auditors. The Board of Directors met on July 30, 2025 to approve the financial statements. All financial communications are available at www.bfcm.creditmutuel.fr and are published by Crédit Mutuel Alliance Fédérale in accordance with the provisions of Article L. 451-1-2 of the French Monetary and Financial Code and Articles 222-1 et seq. of the General Regulation of the French Financial Markets Authority (Autorité des marchés financiers – AMF).
    2 Specialized business lines include corporate banking, capital markets, private equity, asset management and private banking.
    3 Change in outstandings calculated over twelve months.
    4 Ratio estimated at June 30, 2025 for Crédit Mutuel Alliance Fédérale, which includes BFCM in its scope of consolidation.

    2Ratio estimated at June 30, 2025 for Crédit Mutuel Alliance Fédérale which includes BFCM in its scope of consolidation.

    3Consolidated results of Banque Fédérative du Crédit Mutuel and its main subsidiaries: CIC, ACM, BECM, TARGOBANK, Cofidis Group, IT, etc.

    2 Estimate as of June 30, 2025 for Crédit Mutuel Alliance Fédérale, the integration of earnings into shareholders’ equity is subject to approval by the ECB.

    Attachment

    The MIL Network

  • MIL-OSI: WavePoint Debuts America’s Most Accurate Gunshot Detection at FBINAA Conference

    Source: GlobeNewswire (MIL-OSI)

    COLUMBIA, Md., July 30, 2025 (GLOBE NEWSWIRE) — WavePoint Solutions, a leader in radar-powered public safety technologies, will unveil a game-changing gunshot detection system at the 2025 FBI National Academy Associates (FBINAA) Annual Training Conference, Booth #1000.

    Originally developed for U.S. military sniper detection, this compact, self-contained system uses radar—not microphones—to track the trajectory of a bullet and locate a shooter’s position. It detects the shot. Not just the bang. Unlike acoustic-based gunshot detection systems. That means NO FALSE ALARMS, no missed shots and no guessing—just bulletproof detection you can trust when it matters most.

    “Only a bullet will activate the system, not sound,” said David Smith, President at WavePoint. “WavePoint was built to stop threats faster and more effectively —other systems listen. We see.”

    WavePoint Solutions gun shot detection sensor         

    Why This Matters

    • Radar over acoustics: Detects the actual bullet path, not just the sound.
    • Zero false alarms: No more alerts triggered by fireworks, backfires, or background noise.
    • Instant awareness: Delivers pinpoint accuracy and real-time situational data.
    • Military-engineered. Public safety ready. Compact, self-contained, and reliable in any environment.

    See bulletproof detection up close. Visit WavePoint at Booth #1000, August 2–4 at the Baltimore Convention Center, and meet the engineers driving the future of public safety.

    About WavePoint Solutions

    WavePoint is redefining public safety with America’s most accurate and only radar-powered gunshot detection system. Through our team’s expertise in radar technologies, we innovate public safety solutions that make detection bulletproof, response faster and communities safer. Built on military-grade reliability and radar precision, we help law enforcement know the path—and stop the threat. Learn more at www.wavepointsolution.com.

    Media Contact:

    David J Smith

    President

    978-397-2338

    dsmith@wavepointsolutions.com

    www.wavepointsolution.com

    Photos accompanying this announcement are available at:

    https://www.globenewswire.com/NewsRoom/AttachmentNg/3c7085aa-7a0f-450b-8dda-886646005510

    https://www.globenewswire.com/NewsRoom/AttachmentNg/86771712-acd1-44d4-b515-8d562ab68949

    The MIL Network

  • MIL-OSI: KOZII: Real-World Yield Meets Blockchain as IEO Launches on Coinstore

    Source: GlobeNewswire (MIL-OSI)

    Singapore, July 30, 2025 (GLOBE NEWSWIRE) — KOZII, a pioneering real estate-backed Web3 project, is proud to announce the launch of its Initial Exchange Offering (IEO), marking a significant step toward making real estate investment accessible, transparent, and rewarding. Built on tangible income-generating assets and powered by blockchain technology, KOZII merges decentralized finance (DeFi) with student housing in Indonesia to create a sustainable and scalable ecosystem.

    Bridging Real Estate with DeFi

    KOZII transforms traditional real estate investment by allowing users to purchase fractional ownership of verified properties through KOZII tokens. These tokens are backed by real-world rental income, offering investors both immediate yield and long-term growth potential. This model is designed to provide genuine utility, not speculation.

    Key features include:
    Fixed 8% APY for staked tokens during the first 18 months
    Upcoming options for ownership of fractional shares in student-focused apartments
    Transparent, blockchain-based tracking of rental performance
    Profit-sharing through KOZII’s growing property portfolio in Phase 2.

    Token Overview
    ●  Token name:  KOZII token
    ●  Token symbol: KOZII
    ●  Total issue supply: 1,000,000,000
    ●  Total circulation supply: 100,000,000

    What Sets KOZII Apart

    Phase 1: Guaranteed 8% APY from Kozii ecosystem rewards for 18 months
    Phase 2: 3% of KOZII’s net annual profit distributed to token holders
    Seamless, borderless property access and ownership
    Full transparency and security through audited smart contracts

    Property Listings
    KOZII’s initial listings include premium, tokenized residential and service apartments in Jakarta, specifically selected to meet the growing demand for student accommodations. Locations include Java Island and Kuningan.

    Looking Ahead
    KOZII’s mission is to redefine how the world interacts with property investment, transforming it from a high-barrier, paperwork-heavy process into an accessible, decentralized experience backed by real assets and real yield. The project is built to deliver long-term returns, aligned with user success.

    As real-world asset (RWA) narratives gain traction in the Web3 space, KOZII offers a concrete use case and a sustainable model at the intersection of blockchain and real estate.

    KOZII Official Media
    Website | Twitter  | Telegram 

    About Coinstore
    Accessibility. Security. Equity.
    As a leading global platform for cryptocurrency and blockchain technology, Coinstore seeks to build an ecosystem that grants everyone access to digital assets and blockchain technology. With over 10 million users worldwide, Coinstore aims to become the preferred cryptocurrency trading platform and digital service provider worldwide.
    Coinstore Social Media
    Twitter | LinkedIn | Youtube | Tiktok | Telegram Announcement | Telegram Events Announcement

    The MIL Network

  • MIL-OSI: Hawthorn Bancshares Reports Second Quarter 2025 Results

    Source: GlobeNewswire (MIL-OSI)

    JEFFERSON CITY, Mo., July 30, 2025 (GLOBE NEWSWIRE) — Hawthorn Bancshares, Inc. (NASDAQ: HWBK), (the “Company”), the bank holding company for Hawthorn Bank, reported second quarter 2025 net income of $6.1 million, or earnings per diluted share (“EPS”) of $0.88.

    Second Quarter 2025 Results

    • Net income improved $1.5 million, or 31.8%, to $6.1 million from the second quarter 2024 (the “prior year quarter”) and the efficiency ratio improved to 62.32% compared to 66.24% for the prior year quarter
    • EPS of $0.88, an improvement of $0.22 per share, or 33%, from the prior year quarter
    • Net interest margin, fully taxable equivalent (“FTE”) improved in the second quarter 2025 to 3.89% compared to 3.67% for first quarter 2025 (the “prior quarter”)
    • Provision for credit losses were $0.3 million higher than the prior quarter and $0.5 million lower than the prior year quarter
    • Return on average assets and equity of 1.36% and 15.85%, respectively
    • Loans decreased $7.4 million, or 0.5%, and deposits decreased $25.9 million, or 1.7%, compared to the prior quarter
    • Investments increased $2.8 million, or 1.2%, compared to the prior quarter
    • Credit quality remained strong with non-performing assets to total loans of 0.35% improving from 0.54% in the prior year quarter
    • Remained well capitalized with total risk-based capital of 15.12%
    • Book Value per share increased $2.83 to $22.53, or 14.3%, compared to the prior year quarter

    Brent Giles, Chief Executive Officer of Hawthorn Bancshares, Inc. commented, “As a team, during the second quarter, I am proud of what we accomplished towards our strategic goals. The contributions across the Bank truly embodied our “One Hawthorn” spirit. I am also pleased with our financial results for the second quarter. Managing our net interest margin in highly competitive markets and controlling expenses were top initiatives during the quarter. Our strong results reflect the focus on these areas.”

    (unaudited)
    $000, except per share data
     
      June 30,   March 31,   June 30,
        2025       2025       2024  
    Balance sheet information          
    Total assets $         1,877,417     $         1,883,423     $         1,847,810  
    Loans held for investment           1,462,898               1,470,323               1,498,504  
    Investment securities           229,392               226,581               191,159  
    Deposits           1,517,986               1,543,888               1,550,250  
    Total stockholders’ equity $         156,823     $         153,411     $         138,241  
               
    Market and per share data          
    Book value per share $         22.53     $         21.97     $         19.71  
    Market price per share $         29.14     $         28.23     $         19.80  
    Diluted earnings per share (QTR) $         0.88     $         0.77     $         0.66  


    Financial Results for the Second Quarter

    Earnings

    Net income for the second quarter 2025 was $6.1 million, an increase of $0.7 million, or 13.3%, from the prior quarter, and an increase of $1.5 million, or 31.8%, from the prior year quarter. EPS improved to $0.88 for the second quarter 2025 compared to $0.77 for the prior quarter and $0.66 for the prior year quarter.

    Net income for the six months ended June 30, 2025 was $11.5 million, or $1.65 per diluted share, an increase of $2.4 million compared to $9.1 million, or $1.29 per diluted share, for the six months ended June 30, 2024.

    Net Interest Income and Net Interest Margin

    Net interest income for the second quarter 2025 was $16.1 million, an increase of $0.8 million from the prior quarter, and an increase of $2.0 million from the prior year quarter. Net interest income for the six months ended June 30, 2025 was $31.4 million, an increase of $2.5 million compared to $28.9 million for the six months ended June 30, 2024.

    Interest income increased $0.4 million in the current quarter compared to the prior year quarter, driven primarily by higher rates on earning assets, while interest expense decreased $1.6 million compared to the prior year quarter due to lower costs on deposits. Net interest margin, on an FTE basis, was 3.89% for the current quarter, compared to 3.67% for the prior quarter, and 3.33% for the prior year quarter.

    The yield earned on average loans held for investment increased to 5.98%, on an FTE basis, for the second quarter 2025, compared to 5.89% for the prior quarter and 5.75% for the prior year quarter.

    The average cost of deposits was 2.35% for the second quarter 2025, compared to 2.44% for the prior quarter and 2.69% for the prior year quarter. Non-interest bearing demand deposits as a percent of total deposits was 27.7% as of June 30, 2025, compared to 27.7% and 25.9% at March 31, 2025 and June 30, 2024, respectively.

    Non-interest Income

    Total non-interest income for the second quarter 2025 was $3.5 million, an increase of $0.1 million, or 2.4%, from the prior quarter, and a decrease of $0.5 million, or 11.3%, from the prior year quarter. Non-interest income was consistent at $7.0 million for both the six months ended June 30, 2025 and 2024, respectively.

    Non-interest Expense

    Total non-interest expense for the second quarter 2025 was $12.3 million, a decrease of $0.2 million, or 1.8%, from the prior quarter, and an increase of $0.2 million, or 2.0%, from the prior year quarter. For the six months ended June 30, 2025, non-interest expense was $24.8 million, an increase of $0.2 million as compared to $24.6 million for the six months ended June 30, 2024.

    The second quarter 2025 efficiency ratio was 62.32% compared to 66.64% and 66.24% for the prior quarter and prior year quarter, respectively. The improvement in the current quarter compared to the prior quarter was primarily due to higher net interest margin and lower non-interest expenses in the current quarter.

    Loans

    Loans held for investment decreased $7.4 million, or 0.5%, to $1.5 billion as of June 30, 2025 compared to March 31, 2025, and decreased $35.6 million, or 2.4% annualized, from June 30, 2024.

    Investments

    Investments increased $2.8 million, or 1.2%, to $229.4 million as of June 30, 2025 compared to March 31, 2025, and increased $38.2 million, or 20.0%, from June 30, 2024.

    Asset Quality

    Non-performing assets to total loans was 0.35% at June 30, 2025, compared to 0.21% and 0.54% at March 31, 2025 and June 30, 2024, respectively. Non-performing assets totaled $5.2 million at June 30, 2025, compared to $3.1 million and $8.1 million at March 31, 2025 and June 30, 2024, respectively. The increase in non-performing assets in the current quarter compared to the prior quarter was the result of the Company closing an operational center and moving the property to other real estate owned.

    In the second quarter 2025, the Company had net loan charge-offs of $0.05 million, or 0.01% annualized, of average loans, compared to net loan charge-offs of $0.02 million, or 0.00% of average loans, and $1.98 million, or 0.53% annualized, of average loans, in the prior quarter and prior year quarter, respectively.

    The Company released provision for credit losses of $0.1 million for the second quarter 2025 compared to a release of provision of $0.3 million in the prior quarter, and providing a provision of $0.5 million for the prior year quarter.

    The allowance for credit losses at June 30, 2025 was $21.6 million, or 1.47% of outstanding loans, and 781.24% of non-performing loans. At March 31, 2025, the allowance for credit losses was $21.8 million, or 1.48% of outstanding loans, and 885.01% of non-performing loans. At June 30, 2024, the allowance for credit losses was $22.0 million, or 1.47% of outstanding loans, and 495.38% of non-performing loans. The allowance for credit losses represents management’s best estimate of expected losses inherent in the loan portfolio and is commensurate with risks in the loan portfolio as of June 30, 2025 as determined by management.

    Deposits

    Total deposits at June 30, 2025 were $1.5 billion, a decrease of $25.9 million, or 1.7%, from March 31, 2025, and a decrease of $32.3 million, or 2.1% annualized, from June 30, 2024. The decrease in deposits at June 30, 2025 as compared to June 30, 2024 was primarily a result of an decrease in savings, interest checking and money market accounts.

    Capital

    The Company maintains its “well capitalized” regulatory capital position. At June 30, 2025, capital ratios were as follows: total risk-based capital to risk-weighted assets 15.12%; tier 1 capital to risk-weighted assets 13.87%; tier 1 leverage 11.87%; and common equity to assets 8.35%.

    Pursuant to the Company’s Repurchase Plan, management is given discretion to determine the number and pricing of the shares to be purchased under the plan, as well as the timing of any such purchases. The Board Directors amended the plan on June 3, 2025 and approved increasing the authorized repurchase limit to $10 million. The Company repurchased 79,777 common shares under the repurchase plan during the first and second quarter of 2025 at an average cost of $27.62 per share totaling $2.2 million. As of June 30, 2025, $9.0 million remains available for share repurchases pursuant to the plan.

    On July 30, 2025, the Company’s Board of Directors approved a quarterly cash dividend of $0.20 per common share, payable October 1, 2025 to shareholders of record at the close of business on September 15, 2025.

    [Tables follow]

     
    FINANCIAL SUMMARY
    (unaudited)
    $000, except per share data
     
      Three Months Ended
      June 30,   March 31,   June 30,
    Statement of income information:   2025       2025       2024  
    Total interest income $         23,911     $         23,458     $         23,556  
    Total interest expense           7,769               8,164               9,384  
    Net interest income           16,142               15,294               14,172  
    (Release of) provision for credit losses           (51 )             (340 )             457  
    Non-interest income           3,545               3,463               3,996  
    Investment securities (losses) gains, net           (1 )             (2 )             (15 )
    Non-interest expense           12,269               12,499               12,034  
    Pre-tax income           7,468               6,596               5,662  
    Income taxes           1,367               1,213               1,033  
    Net income $         6,101     $         5,383     $         4,629  
    Earnings per share:            
    Basic: $         0.88     $         0.77     $         0.66  
    Diluted: $         0.88     $         0.77     $         0.66  
               
          Six Months Ended
          June 30,
    Statement of income information:       2025       2024  
    Total interest income     $         47,369     $         47,608  
    Total interest expense               15,933               18,688  
    Net interest income               31,436               28,920  
    (Release of) provision for credit losses               (391 )             227  
    Non-interest income               7,008               7,015  
    Investment securities losses, net               (3 )             (15 )
    Non-interest expense               24,768               24,609  
    Pre-tax income               14,064               11,084  
    Income taxes               2,580               1,999  
    Net income     $         11,484     $         9,085  
    Earnings per share:          
    Basic:     $         1.65     $         1.29  
    Diluted:     $         1.65     $         1.29  
     
    FINANCIAL SUMMARY (continued)
    (unaudited)
    $000
     
      As of or for the three months ended
      June 30,   March 31,   June 30,
       2025    2025    2024
    Performance Ratios          
    Return on average assets           1.36   %             1.20   %             1.02   %
    Return on average common equity           15.85   %             14.29   %             13.75   %
    Net interest margin (FTE)           3.89   %             3.67   %             3.33   %
    Efficiency ratio           62.32   %             66.64   %             66.24   %
               
    Asset Quality Ratios          
    Non-performing loans (a) $         2,761       $         2,461       $         4,437    
    Non-performing assets $         5,186       $         3,129       $         8,062    
    Net charge-offs $         51       $         (18 )     $         1,977    
    Net Charge-offs to Average Loans (b)           0.01   %             0.00   %             0.53   %
    Allowance for credit losses to total loans           1.47   %             1.48   %             1.47   %
    Non-performing loans to total loans           0.19   %             0.17   %             0.30   %
    Non-performing assets to loans           0.35   %             0.21   %             0.54   %
    Non-performing assets to total assets           0.28   %             0.17   %             0.44   %
    Allowance for credit losses on loans to non-performing loans           781.24   %             885.01   %             495.38   %
               
    Capital Ratios          
    Average stockholders’ equity to average total assets           8.56   %             8.42   %             7.40   %
    Period-end stockholders’ equity to period-end assets           8.35   %             8.15   %             7.48   %
    Total risk-based capital ratio           15.12   %             14.94   %             14.30   %
    Tier 1 risk-based capital ratio           13.87   %             13.69   %             12.94   %
    Common equity Tier 1 capital           10.82   %             10.64   %             10.02   %
    Tier 1 leverage ratio           11.87   %             11.64   %             10.94   %
     
    (a)   Non-performing loans include loans 90-days past due and accruing and non-accrual loans.
    (b)   Annualized


    About Hawthorn Bancshares

    Hawthorn Bancshares, Inc., a financial-bank holding company headquartered in Jefferson City, Missouri, is the parent company of Hawthorn Bank, which has served families and businesses for more than 150 years. Hawthorn Bank has multiple locations, including in the greater Kansas City metropolitan area, Jefferson City, Columbia, Springfield, and Clinton.

    Contact:

    Hawthorn Bancshares, Inc.
    Brent M. Giles
    Chief Executive Officer
    TEL: 573.761.6100
    www.HawthornBancshares.com

    The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company’s Quarterly Report on Form 10-Q is filed. Statements made in this press release that suggest the Company’s or management’s intentions, hopes, beliefs, expectations, or predictions of the future include “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. It is important to note that actual results could differ materially from those projected in such forward-looking statements. Additional information concerning factors that could cause actual results to differ materially from those projected in such forward-looking statements is contained from time to time in the Company’s quarterly and annual reports filed with the Securities and Exchange Commission. These forward-looking statements are made as of the date of this communication, and the Company disclaims any obligation to update any forward-looking statement or to publicly announce the results of any revisions to any of the forward-looking statements included herein, except as required by law.

    The MIL Network

  • MIL-OSI Security: International Fugitive Apprehended in the Madison County Area for Immigration Violations

    Source: US FBI

    FBI Birmingham Works with State, Local, and Federal Partners to Detain Illegal International Fugitive in Northern Alabama

    On July 25, 2025, FBI Birmingham, in collaboration with the FBI Legat Rome, ALEA, HSI, and local law enforcement partners, apprehended an international fugitive wanted for sexual abuse of a minor in Italy. During an authorized search of the subject’s residence in Madison, Alabama, multiple fraudulent identifications were also discovered. “The FBI is fully committed to crushing violent crime and we appreciate the remarkable work and strong partnerships in removing the worst of the worst from our communities,” said David R. Fitzgibbons, special agent in charge of the Birmingham Division. This operation is part of Summer Heat, the FBI’s nationwide initiative targeting violent crime during the summer months. As part of this effort, the FBI has launched a multi-pronged offensive to crush violent crime. By surging resources alongside state and local partners, executing federal warrant on violent criminals and fugitives, and dismantling violent gangs nationwide, we are aggressively restoring safety in our communities across the country.

    The Italian male is now being detained pending removal from the United States.

    MIL Security OSI

  • MIL-OSI Security: Jacksonville Convicted Child Sex Offender Indicted for Using the Internet to Access Child Sexual Abuse Materials

    Source: US FBI

    Jacksonville, Florida – United States Attorney Gregory W. Kehoe announces that Matthew Eric Baumgardner (49, Jacksonville) has been arrested and charged by indictment for using the internet to access child sexual abuse materials. If convicted, Baumgardner faces a minimum penalty of 10 years, up to 20 years, in federal prison and a potential lifetime term of supervised release. He was arrested on July 28, 2025, and has been ordered detained pending trial.

    Baumgardner is a registered child sex offender who was convicted in 2017 of possessing photographs depicting the sexual performance by a child, traveling to meet a minor for unlawful activity, and unlawful use of a two-way communication device.

    This case was investigated by the Jacksonville Sheriff’s Office and the Federal Bureau of Investigation. It is being prosecuted by Assistant United States Attorney D. Rodney Brown.

    An indictment is merely a formal charge that a defendant has committed one or more violations of federal criminal law, and every defendant is presumed innocent unless, and until, proven guilty.

    This is another case brought as part of Project Safe Childhood, a nationwide initiative launched in 2006 by the Department of Justice to combat the growing epidemic of child sexual exploitation and abuse. Led by the United States Attorneys’ Offices and the Criminal Division’s Child Exploitation and Obscenity Section, Project Safe Childhood marshals federal, state, and local resources to locate, apprehend, and prosecute individuals who sexually exploit children, and to identify, rescue, and seek justice for child victims. For more information about Project Safe Childhood, please visit www.justice.gov/psc. 

    MIL Security OSI

  • MIL-OSI: Ninepoint Partners Announces Final July 2025 Cash Distribution for Ninepoint Cash Management Fund – ETF Series

    Source: GlobeNewswire (MIL-OSI)

    TORONTO, July 30, 2025 (GLOBE NEWSWIRE) — Ninepoint Partners LP (“Ninepoint Partners”) today announced the final July 2025 cash distribution for the Ninepoint Cash Management Fund – ETF Series. The record date for the distribution is July 31, 2025. This distribution is payable on August 8, 2025.

    The per-unit final July 2025 distribution is detailed below:

    Ninepoint ETF Series Ticker  Cash Distribution per unit  Notional Distribution per unit CUSIP
    Ninepoint Cash Management Fund NSAV  $0.11888  $0.00000 65443X105


    About Ninepoint Partners

    Based in Toronto, Ninepoint Partners LP is one of Canada’s leading alternative investment management firms overseeing approximately $7 billion in assets under management and institutional contracts. Committed to helping investors explore innovative investment solutions that have the potential to enhance returns and manage portfolio risk, Ninepoint offers a diverse set of alternative strategies spanning Equities, Fixed Income, Alternative Income, Real Assets, F/X and Digital Assets

    For more information on Ninepoint Partners LP, please visit www.ninepoint.com or for inquiries regarding the offering, please contact us at (416) 943-6707 or (866) 299-9906 or invest@ninepoint.com.

    Ninepoint Partners LP is the investment manager to the Ninepoint Funds (collectively, the “Funds”). Commissions, trailing commissions, management fees, performance fees (if any), and other expenses all may be associated with investing in the Funds. Please read the prospectus carefully before investing. The information contained herein does not constitute an offer or solicitation by anyone in the United States or in any other jurisdiction in which such an offer or solicitation is not authorized or to any person to whom it is unlawful to make such an offer or solicitation. Prospective investors who are not resident in Canada should contact their financial advisor to determine whether securities of the Fund may be lawfully sold in their jurisdiction.

    Please note that distribution factors (breakdown between income, capital gains and return of capital) can only be calculated when a fund has reached its year-end. Distribution information should not be relied upon for income tax reporting purposes as this is only a component of total distributions for the year. For accurate distribution amounts for the purpose of filing an income tax return, please refer to the appropriate T3/T5 slips for that particular taxation year. Please refer to the prospectus or offering memorandum of each Fund for details of the Fund’s distribution policy.

    The payment of distributions and distribution breakdown, if applicable, is not guaranteed and may fluctuate. The payment of distributions should not be confused with a Fund’s performance, rate of return, or yield. If distributions paid by the Fund are greater than the performance of the Fund, then an investor’s original investment will shrink. Distributions paid as a result of capital gains realized by a Fund and income and dividends earned by a Fund are taxable in the year they are paid. An investor’s adjusted cost base will be reduced by the amount of any returns of capital. If an investor’s adjusted cost base goes below zero, then capital gains tax will have to be paid on the amount below zero.

    Sales Inquiries:

    Ninepoint Partners LP
    Neil Ross
    416-945-6227
    nross@ninepoint.com 

    The MIL Network

  • MIL-OSI Security: Titusville Resident Indicted on Child Exploitation Charges

    Source: US FBI

    ERIE, Pa. – A resident of Titusville, Pennsylvania, has been indicted by a federal grand jury in Erie on charges of violating federal laws relating to the sexual exploitation of children, Acting United States Attorney Troy Rivetti announced today.

    The four-count Indictment named David Garrett Struchen, 20, as the sole defendant.

    According to the Indictment, in and around June and July of 2024, Struchen induced a minor to engage in sexually explicit conduct for the purpose of producing a depiction of such conduct. Struchen also possessed these depictions and distributed them to the minor victim.

    The law provides for a total sentence of up to 30 years in prison, a fine of up to $500,000, or both. Under the federal Sentencing Guidelines, the actual sentence imposed would be based upon the seriousness of the offenses and the prior criminal history, if any, of the defendant.

    Assistant United States Attorney Christian A. Trabold is prosecuting this case on behalf of the government.

    The Federal Bureau of Investigation and the Titusville Police Department conducted the investigation leading to the Indictment.

    This case was brought as part of Project Safe Childhood, a nationwide initiative launched in May 2006 by the Department of Justice to combat the growing epidemic of child sexual exploitation and abuse. Led by the United States Attorneys’ Offices and the Criminal Division’s Child Exploitation and Obscenity Section (CEOS), Project Safe Childhood marshals federal, state, and local resources to locate, apprehend, and prosecute individuals who sexually exploit children and to identify and rescue victims. For more information about Project Safe Childhood, please visit www.justice.gov/psc.

    An indictment is an accusation. A defendant is presumed innocent unless and until proven guilty.

    MIL Security OSI

  • MIL-OSI USA: Grassley, Crawford Call on Director Patel to Review Untapped Information Ignored by FBI in Clinton Email Investigation

    US Senate News:

    Source: United States Senator for Iowa Chuck Grassley

    WASHINGTON – Senate Judiciary Committee Chairman Chuck Grassley (R-Iowa) and House Permanent Select Committee on Intelligence Chairman Rick Crawford (R-Ark.) recently sent a letter to Federal Bureau of Investigation (FBI) Director Kash Patel requesting the FBI review unevaluated material related to Hillary Clinton’s use of a private email server and mishandling of highly classified information during her time as Secretary of State.

    This untapped and unreviewed information has lived within thumb drives in the FBI’s custody inside a Northern Virginia offshoot office of the FBI’s Washington Field Office since 2018. This letter was sent in response to Chairman Grassley’s efforts to get the appendix to the Department of Justice Office of the Inspector General’s (DOJ OIG) June 2018 report reviewing the DOJ and FBI’s handling of the Clinton investigation, also known as the “Clinton annex,” declassified.

    “The revelations contained in the declassified OIG appendix are at the heart of why the Federal Bureau of Investigation (FBI) became distrusted by so many under your agency’s prior directors: a failure to impartially conduct its law enforcement and intelligence mission. Concerning the issue at hand, Comey’s FBI shockingly failed to review and exploit evidence in its own possession, even though they admitted in written memos the information was necessary to conduct a ‘thorough and complete investigation.’ The FBI also failed to review and exploit other foreign intelligence information,” Grassley and Crawford wrote.

    “Therefore, we now write to stress the importance that this material be immediately dug out from hiding and properly assessed. How evidence which purportedly includes information related to ‘former President Barack Obama’s emails’ and ‘network infrastructure diagrams for U.S. government classified networks,’ remained unreviewed by the preeminent law enforcement agency in the world is mind-numbing. We know you will not similarly ignore evidence in your agency’s possession, no matter where its exploitation or conclusions might lead,” Grassley and Crawford continued.

    Read the full letter HERE.

    Notably, the declassified Clinton Annex revealed that:

    • Russian-language reports were also obtained by the FBI of discussions between then-Democratic National Committee (DNC) head, Debbie Wasserman Schultz, and George Soros’ Open Society Foundations, with suggestions concerning the deletion of evidence on Hillary Clinton’s email servers, mention of FBI’s investigation into the Clinton Foundation, and reports suggesting then-Attorney General Loretta Lynch was in contact with Hillary Clinton’s staff.
    • DOJ OIG also relied on the now-debunked Intelligence Community Assessment (ICA) on the Russia collusion hoax during its review, once again shedding light on the damage caused by the ICA’s widely spread tentacles.

    -30-

    MIL OSI USA News

  • MIL-OSI USA: Grassley Introduces Bipartisan Legislation to Strengthen FBI Whistleblower Protections

    US Senate News:

    Source: United States Senator for Iowa Chuck Grassley

    WASHINGTON – Senate Judiciary Committee Chairman Chuck Grassley (R-Iowa), co-founder and co-chair of the Whistleblower Protection Caucus, today introduced the Federal Bureau of Investigation (FBI) Whistleblower Protection Enhancement Act. Grassley’s legislation is cosponsored by Sen. Gary Peters (D-Mich.).

    “The Biden-Harris administration’s weaponization of the Justice Department and FBI, as well as its egregious retaliation against whistleblowers, caused great damage to our nation’s federal institutions. Multiple agents who bravely blew the whistle had their security clearances suspended and were placed under investigation with no end in sight, leaving them in professional limbo and causing serious financial harm. While the Trump administration has taken significant steps to undo the damage, Congress must offer a solution to ensure future FBI whistleblowers aren’t subjected to a similar retaliatory playbook,” Grassley said. “My legislation will ensure these patriotic whistleblowers receive the protections they deserve, rather than being treated like skunks at a picnic.”

    The bipartisan bill would provide Federal Bureau of Investigation (FBI) employees with whistleblower protections established by the Grassley-led Whistleblower Protection Act of 1989, and its subsequent amendments. Specifically, the FBI Whistleblower Protection Enhancement Act would:

    • Protect FBI whistleblowers who appeal adverse personnel decisions, or who cooperate in whistleblower investigations;
    • Require the Grassley-authored anti-gag provision to be included in FBI nondisclosure policies, forms and agreements to inform employees of their right to report waste, fraud or abuse, including to Congress;
    • Prohibit the FBI from coercing employees to engage in political activity;
    • Clarify which whistleblower disclosures are legally protected;
    • Require the Attorney General to fully inform FBI employees of their whistleblower protection rights, including challenging retaliatory security clearance suspensions;
    • Implement the Government Accountability Office (GAO) 2024 recommendation to clarify the process for FBI whistleblowers to seek corrective action from the Merit Systems Protection Board;
    • Eliminate the requirement that whistleblowers wait a year before challenging the denial, suspension or revocation of their security clearance; and
    • Require the Director of National Intelligence to ensure agency investigations and adjudications of security clearance denials, suspensions and revocations are free from conflicts of interest.

    The FBI Whistleblower Protection Enhancement Act is supported by multiple whistleblower advocacy groups, including Empower Oversight and the Government Accountability Project.

    “Senator Grassley’s bill represents the culmination of more than four decades of fighting to ensure that those who protect America’s security have the security to speak truth to power. We urge Congress to pass this legislation swiftly and finally deliver justice that’s been delayed far too long,” said Tom Devine, Legal Director of the Government Accountability Project.

    Read the bill text HERE.

    Background:

    During the 101st Congress, the Grassley-led Whistleblower Protection Act became law, requiring the Attorney General to establish whistleblower protections for FBI employees through regulatory action. However, the Department of Justice (DOJ) refused to implement whistleblower protection regulations until 1997, when then-President Bill Clinton issued a memo requiring them to do so.

    Following concerns of continued retaliation, the Grassley-led Whistleblower Protection Enhancement Act of 2012 was signed into law, directing the Attorney General to issue a report reevaluating the 1997 FBI whistleblower protection regulations. Due to the DOJ’s lack of responsiveness, Grassley commissioned the GAO to issue a report, which was published in 2015 and revealed alarming gaps in the FBI’s whistleblower regulations.

    In response to the 2015 GAO report, Grassley introduced the FBI Whistleblower Protection Enhancement Act of 2016, which subsequently became law. This legislation directed the FBI to implement modernized whistleblower protection regulations and codified certain FBI whistleblower protections. Despite Grassley’s bill and his call for the FBI to follow the law, the FBI failed to implement these regulations until 2024 – right before the GAO was set to publish a report evaluating the FBI’s implementation of Grassley’s 2016 law. Much like the 2015 report, the 2024 GAO report revealed significant failings in the FBI’s whistleblower protection regulations.

    Given the FBI’s inability over the last 35-years to effectively implement whistleblower protection regulations, as well as the Biden-Harris administration’s pervasive retaliation against whistleblowers, Grassley is now introducing legislation to cement the much-needed protections into law.

    -30-

    MIL OSI USA News

  • MIL-OSI USA: What They Are Saying: Whistleblowers Laud Grassley’s Advocacy for Transparency and Accountability

    US Senate News:

    Source: United States Senator for Iowa Chuck Grassley

    WASHINGTON – On National Whistleblower Day, whistleblowers helped by Sen. Chuck Grassley (R-Iowa) expressed their gratitude for his tireless advocacy. Grassley is the co-founder and co-chair of the Whistleblower Protection Caucus.

    In March, the Department of Treasury promoted Internal Revenue Service (IRS) whistleblowers Gary Shapley and Joseph Ziegler after Grassley urged the department to do so. In May, Grassley secured promotions, restored law enforcement credentials and backpay for three Customs and Border Protection (CBP) whistleblowers.

    This month, Grassley spearheaded a resolution marking July 30th as National Whistleblower Appreciation Day. The resolution celebrates whistleblowers who risk their careers, jobs and reputations to report waste, fraud and abuse that can cost billions each year. Grassley also introduced legislation to strengthen whistleblower protections for Federal Bureau of Investigation (FBI) employees and federal contractors, while calling on President Trump to ensure federal downsizing initiatives aren’t used to retaliate against whistleblowers.

    Here’s what the whistleblowers had to say about Grassley’s work:

    “We saw firsthand why Senator Grassley is known as the Patron Saint of Whistleblowers. From the very beginning, he took our concerns seriously and stood by us every step of the way. Just when it felt like all hope was lost, he found a way forward. We are deeply grateful for his unwavering support – not only for us, but for the hundreds of other whistleblowers he’s championed over the years. We will never be able to repay the senator for his unwavering commitment, but we are dedicated to carrying his example forward,” IRS whistleblowers Gary Shapley and Joe Ziegler said.

    “For 7+ years, Senator Grassley and his staff have been the singular unwavering advocate and champion for me as a federal whistleblower. When my elected Congressmen and Senators ignored and dismissed my requests for assistance, Senator Grassley was the lone voice of support. Grassley and his staff fully vetted my whistleblower allegations and engaged with the Biden administration to address the Whistleblower Retaliation. Grassley’s commitment to stay the course has led to positive and meaningful cooperation with President Trump, Secretary Noem and CBP Commissioner Scott. I can attest that Grassley is a true and honorable statesman and an unwavering man of his word. I have confidence in Grassley’s commitment to holding those accountable for their retaliation and remaining with whistleblowers until there is a proper resolution. The words ‘thank you’ are inadequate and cannot express my respect and gratitude for Senator Grassley,” Customs and Border Protection (CBP) whistleblower Mark Jones said.

    “Over seven years ago, my colleagues and I reported an orchestrated, willful obstruction of the law, which facilitated thousands of murders and sexual assaults on U.S. soil. Even after our allegations were clearly substantiated by federal agencies, Customs and Border Patrol committed clear reprisals against us, rewarding the perpetrators while our careers were ruined, and our health and reputations were irreparably harmed. Senator Grassley affected more relief for us in two years than all the other oversight and whistleblower protection entities achieved over the last seven years. One dedicated senator from Iowa did so much more to protect whistleblowers than anyone else. Thank you, Senator Grassley, for defending those whose only interest is serving the public and honoring their oath to the Constitution,” Customs and Border Protection (CBP) whistleblower Mike Taylor said.

    “I am grateful for all the time Senator Grassley and his staff have spent working on our behalf over the past seven years. They’ve helped hold the individuals accountable who retaliated against us for reporting obstruction of a law intended to keep Americans safe. We worked extensively with multiple executive branch agencies whose responsibilities include whistleblower protection, but none were willing or able to advocate on our behalf. In spite of our case being open for over seven years, the senator and his staff met with us on multiple occasions and have never stopped pushing for justice and accountability,” Customs and Border Protection (CBP) whistleblower Fred Wynn said.

    -30-

    MIL OSI USA News

  • MIL-OSI: FormFactor, Inc. Reports 2025 Second Quarter Results

    Source: GlobeNewswire (MIL-OSI)

    LIVERMORE, Calif., July 30, 2025 (GLOBE NEWSWIRE) — FormFactor, Inc. (Nasdaq: FORM) today announced its financial results for the second quarter of fiscal 2025 ended June 28, 2025. Quarterly revenues were $195.8 million, an increase of 14.3% compared to $171.4 million in the first quarter of fiscal 2025, and a decrease of 0.8% from $197.5 million in the second quarter of fiscal 2024.

    • Anticipated strength in HBM and Foundry & Logic probe cards drove sequentially stronger second-quarter revenue
    • FormFactor is now shipping in volume to all three major HBM manufacturers
    • Closed acquisition of Farmers Branch manufacturing facility, providing significant operational flexibility in lower operating cost region

    “FormFactor reported sequentially stronger second-quarter revenue that exceeded the high end of our outlook range, due to higher-than-anticipated growth in our probe-card business,” said Mike Slessor, CEO of FormFactor, Inc. “Despite this revenue strength, non-GAAP gross margin and overall profitability fell short of our outlook, mainly caused by an unfavorable shift in product mix and unforecasted ramp-up costs for a second HBM DRAM customer.”

    Second Quarter Highlights

    On a GAAP basis, net income for the second quarter of fiscal 2025 was $9.1 million, or $0.12 per fully-diluted share, compared to net income for the first quarter of fiscal 2025 of $6.4 million, or $0.08 per fully-diluted share, and net income for the second quarter of fiscal 2024 of $19.4 million, or $0.25 per fully-diluted share. Gross margin for the second quarter of 2025 was 37.3%, compared with 37.7% in the first quarter of 2025, and 44.0% in the second quarter of 2024.

    On a non-GAAP basis, net income for the second quarter of fiscal 2025 was $21.2 million, or $0.27 per fully-diluted share, compared to net income for the first quarter of fiscal 2025 of $18.0 million, or $0.23 per fully-diluted share, and net income for the second quarter of fiscal 2024 of $27.3 million, or $0.35 per fully-diluted share. On a non-GAAP basis, gross margin for the second quarter of 2025 was 38.5%, compared with 39.2% in the first quarter of 2025, and 45.3% in the second quarter of 2024.

    GAAP net cash provided by operating activities for the second quarter of fiscal 2025 was $18.9 million, compared to $23.5 million for the first quarter of fiscal 2025, and $21.9 million for the second quarter of fiscal 2024. Free cash flow for the second quarter of fiscal 2025 was negative $47.1 million, compared to free cash flow for the first quarter of fiscal 2025 of $6.3 million, and free cash flow for the second quarter of 2024 of $14.2 million.

    A reconciliation of GAAP to non-GAAP measures is provided in the schedules included below.

    Outlook

    Dr. Slessor added, “In the current third quarter, we expect to deliver revenue comparable to the second quarter, with slightly higher gross margin and operating profit.”

    For the third quarter ending September 27, 2025, FormFactor is providing the following outlook*:

        GAAP   Reconciling Items**   Non-GAAP
    Revenue   $200 million +/- $5 million     $200 million +/- $5 million
    Gross Margin   38.5% +/- 1.5%   $3 million   40% +/- 1.5%
    Net income per diluted share   $0.14 +/- $0.04   $0.11   $0.25 +/- $0.04
    *This outlook assumes consistent foreign currency rates.
    **Reconciling items are stock-based compensation, amortization of intangible assets and fixed asset fair value adjustments due to acquisitions, and restructuring charges, net of applicable income tax impacts.
     

    We posted our revenue breakdown by geographic region, by market segment and with customers with greater than 10% of total revenue on the Investor Relations section of our website at www.formfactor.com. We will conduct a conference call at 1:25 p.m. PT, or 4:25 p.m. ET, today.

    The public is invited to listen to a live webcast of FormFactor’s conference call on the Investor Relations section of our website at www.formfactor.com. A telephone replay of the conference call will be available approximately two hours after the conclusion of the call. The replay will be available on the Investor Relations section of our website, www.formfactor.com.

    Use of Non-GAAP Financial Information:

    To supplement our condensed consolidated financial results prepared under generally accepted accounting principles, or GAAP, we disclose certain non-GAAP measures of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and free cash flow, that are adjusted from the nearest GAAP financial measure to exclude certain costs, expenses, gains and losses. Reconciliations of the adjustments to GAAP results for the three and six months ended June 28, 2025, and for outlook provided before, as well as for the comparable periods of fiscal 2024, are provided below, and on the Investor Relations section of our website at www.formfactor.com. Information regarding the ways in which management uses non-GAAP financial information to evaluate its business, management’s reasons for using this non-GAAP financial information, and limitations associated with the use of non-GAAP financial information, is included under “About our Non-GAAP Financial Measures” following the tables below.

    About FormFactor:

    FormFactor, Inc. (NASDAQ: FORM), is a leading provider of essential test and measurement technologies along the full semiconductor product life cycle – from characterization, modeling, reliability, and design de-bug, to qualification and production test. Semiconductor companies rely upon FormFactor’s products and services to accelerate profitability by optimizing device performance and advancing yield knowledge. The Company serves customers through its network of facilities in Asia, Europe, and North America. For more information, visit the Company’s website at www.formfactor.com.

    Forward-looking Statements:

    This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the federal securities laws, including with respect to the Company’s future financial and operating results, and the Company’s plans, strategies and objectives for future operations. These statements are based on management’s current expectations and beliefs as of the date of this release, and are subject to a number of risks and uncertainties, many of which are beyond the Company’s control, that could cause actual results to differ materially from those described in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding future financial and operating results, including under the heading “Outlook” above, and the Company’s performance, and other statements regarding the Company’s business. Forward-looking statements may contain words such as “may,” “might,” “will,” “expect,” “plan,” “anticipate,” “forecast,” “continue,” and “prospect,” and the negative or plural of these words and similar expressions, and include the assumptions that underlie such statements. The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: changes in and impacts from export control, tariffs and other trade barriers; changes in demand for the Company’s products; customer-specific demand; market opportunity; anticipated industry trends; the availability, benefits, and speed of customer acceptance or implementation of new products and technologies; manufacturing, processing, and design capacity, goals, expansion, volumes, and progress; difficulties or delays in research and development; industry seasonality; risks to the Company’s realization of benefits from acquisitions; reliance on customers or third parties (including suppliers); changes in macro-economic environments; events affecting global and regional economic and market conditions and stability such as tariffs, military conflicts, political volatility, infectious diseases and pandemics, and similar factors, operating separately or in combination; and other factors, including those set forth in the Company’s most current annual report on Form 10-K, quarterly reports on Form 10-Q and other filings by the Company with the U.S. Securities and Exchange Commission. In addition, there are varying barriers to international trade, including restrictive trade and export regulations such as the US-China restrictions, dynamic tariffs, trade disputes between the U.S. and other countries, and national security developments or tensions, that may substantially restrict or condition our sales to or in certain countries, increase the cost of doing business internationally, and disrupt our supply chain. No assurances can be given that any of the events anticipated by the forward-looking statements within this press release will transpire or occur, or if any of them do so, what impact they will have on the results of operations or financial condition of the Company. Unless required by law, the Company is under no obligation (and expressly disclaims any such obligation) to update or revise its forward-looking statements whether as a result of new information, future events, or otherwise.

    FORMFACTOR, INC. 
    CONDENSED CONSOLIDATED STATEMENTS OF INCOME
    (In thousands, except per share amounts)
    (Unaudited)
     
      Three Months Ended   Six Months Ended
      June 28,
    2025
      March 29,
    2025
      June 29,
    2024
      June 28,
    2025
      June 29,
    2024
    Revenues $ 195,798     $ 171,356     $ 197,474     $ 367,154     $ 366,199  
    Cost of revenues   122,860       106,833       110,574       229,693       216,561  
    Gross profit   72,938       64,523       86,900       137,461       149,638  
    Operating expenses:                  
    Research and development   28,793       27,800       31,564       56,593       60,191  
    Selling, general and administrative   31,839       33,454       37,874       65,293       70,953  
    Total operating expenses   60,632       61,254       69,438       121,886       131,144  
    Gain on sale of business               310             20,581  
    Operating income   12,306       3,269       17,772       15,575       39,075  
    Interest income, net   2,642       3,317       3,415       5,959       6,571  
    Other income (expense), net   (6 )     890       360       884       880  
    Income before income taxes   14,942       7,476       21,547       22,418       46,526  
    Provision for income taxes   2,372       1,075       2,155       3,447       5,353  
    Loss from equity investment   3,484                   3,484        
    Net income $ 9,086     $ 6,401     $ 19,392     $ 15,487     $ 41,173  
    Net income per share:                  
    Basic $ 0.12     $ 0.08     $ 0.25     $ 0.20     $ 0.53  
    Diluted $ 0.12     $ 0.08     $ 0.25     $ 0.20     $ 0.52  
    Weighted-average number of shares used in per share calculations:                
    Basic   77,107       77,345       77,235       77,226       77,343  
    Diluted   77,527       77,884       78,717       77,721       78,746  
                                           
    FORMFACTOR, INC.
    NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
    (In thousands, except per share amounts)
    (Unaudited)
     
      Three Months Ended   Six Months Ended
      June 28,
    2025
      March 29,
    2025
      June 29,
    2024
      June 28,
    2025
      June 29,
    2024
    GAAP Gross Profit $ 72,938     $ 64,523     $ 86,900     $ 137,461     $ 149,638  
    Adjustments:                  
    Amortization of intangibles and fixed asset fair value adjustments due to acquisitions   528       542       545       1,070       1,131  
    Stock-based compensation   1,690       2,005       1,932       3,695       3,860  
    Restructuring charges   183       60       39       243       83  
    Non-GAAP Gross Profit $ 75,339     $ 67,130     $ 89,416     $ 142,469     $ 154,712  
                       
    GAAP Gross Margin   37.3 %     37.7 %     44.0 %     37.4 %     40.9 %
    Adjustments:                  
    Amortization of intangibles and fixed asset fair value adjustments due to acquisitions   0.3 %     0.3 %     0.3 %     0.3 %     0.3 %
    Stock-based compensation   0.8 %     1.2 %     1.0 %     1.0 %     1.1 %
    Restructuring charges   0.1 %     %     %     0.1 %     %
    Non-GAAP Gross Margin   38.5 %     39.2 %     45.3 %     38.8 %     42.3 %
                       
    GAAP operating expenses $ 60,632     $ 61,254     $ 69,438     $ 121,886     $ 131,144  
    Adjustments:                  
    Amortization of intangibles   (191 )     (191 )     (191 )     (382 )     (382 )
    Stock-based compensation   (7,701 )     (7,791 )     (8,277 )     (15,492 )     (16,754 )
    Restructuring charges   (195 )     (2,823 )     (49 )     (3,018 )     (98 )
    Costs related to sale and acquisition of businesses   (55 )     (217 )     (43 )     (272 )     (689 )
    Non-GAAP operating expenses $ 52,490     $ 50,232     $ 60,878     $ 102,722     $ 113,221  
                       
    GAAP operating income $ 12,306     $ 3,269     $ 17,772     $ 15,575     $ 39,075  
    Adjustments:                  
    Amortization of intangibles and fixed asset fair value adjustments due to acquisitions   719       733       736       1,452       1,513  
    Stock-based compensation   9,391       9,796       10,209       19,187       20,614  
    Restructuring charges   378       2,883       88       3,261       181  
    Gain on sale of business, net of costs and acquisition related expenses   55       217       (267 )     272       (19,892 )
    Non-GAAP operating income $ 22,849     $ 16,898     $ 28,538     $ 39,747     $ 41,491  
                                           
    FORMFACTOR, INC.
    NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
    (In thousands, except per share amounts)
    (Unaudited)
     
      Three Months Ended   Six Months Ended
      June 28,
    2025
      March 29,
    2025
      June 29,
    2024
      June 28,
    2025
      June 29,
    2024
    GAAP net income $ 9,086     $ 6,401     $ 19,392     $ 15,487     $ 41,173  
    Adjustments:                  
    Amortization of intangibles and fixed asset fair value adjustments due to acquisitions   719       733       736       1,452       1,513  
    Stock-based compensation   9,391       9,796       10,209       19,187       20,614  
    Restructuring charges   378       2,883       88       3,261       181  
    Gain on sale of business and assets, net of costs and acquisition related expenses   3,460       217       (267 )     3,677       (19,892 )
    Income tax effect of non-GAAP adjustments   (1,812 )     (2,026 )     (2,835 )     (3,838 )     (1,922 )
    Non-GAAP net income $ 21,222     $ 18,004     $ 27,323     $ 39,226     $ 41,667  
                       
    GAAP net income per share:                  
    Basic $ 0.12     $ 0.08     $ 0.25     $ 0.20     $ 0.53  
    Diluted $ 0.12     $ 0.08     $ 0.25     $ 0.20     $ 0.52  
                       
    Non-GAAP net income per share:                  
    Basic $ 0.28     $ 0.23     $ 0.35     $ 0.51     $ 0.54  
    Diluted $ 0.27     $ 0.23     $ 0.35     $ 0.50     $ 0.53  
                       
    GAAP net cash provided by operating activities $ 18,893     $ 23,539     $ 21,878     $ 42,432     $ 54,890  
    Adjustments:                  
    Sale of business and acquisition related payments in working capital   168       1,221       630       1,389       677  
    Cash paid for interest   95       92       101       187       201  
    Capital expenditures   (66,256 )     (18,584 )     (8,398 )     (84,840 )     (21,834 )
    Free cash flow $ (47,100 )   $ 6,268     $ 14,211     $ (40,832 )   $ 33,934  
                       
    GAAP net cash used in investing activities $ (78,553 )   $ (84,660 )   $ (6,140 )   $ (163,213 )   $ (9,960 )
    GAAP net cash used in financing activities $ (4,214 )   $ (2,964 )   $ (4,934 )   $ (7,178 )   $ (19,426 )
                                           
    FORMFACTOR, INC.
    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    (In thousands)
    (Unaudited)
     
      Six Months Ended
      June 28,
    2025
      June 29,
    2024
    Cash flows from operating activities:      
    Net income $ 15,487     $ 41,173  
    Selected adjustments to reconcile net income to net cash provided by operating activities:      
    Depreciation   17,051       14,563  
    Amortization   1,339       1,280  
    Stock-based compensation expense   19,187       20,614  
    Provision for excess and obsolete inventories   6,695       6,277  
    Loss from equity investment   3,484        
    Gain on sale of business and assets   (103 )     (20,581 )
    Non-cash restructuring charges   2,160        
    Other activity impacting operating cash flows   (22,868 )     (8,436 )
    Net cash provided by operating activities   42,432       54,890  
    Cash flows from investing activities:      
    Acquisition of property, plant and equipment   (84,840 )     (21,834 )
    Proceeds from sale of business and assets   103       21,585  
    Purchase of equity investment   (67,156 )      
    Purchases of marketable securities, net   (11,320 )     (9,711 )
    Net cash used in investing activities   (163,213 )     (9,960 )
    Cash flows from financing activities:      
    Purchase of common stock through stock repurchase program, including excise tax paid   (24,586 )     (20,271 )
    Proceeds from issuances of common stock   21,576       4,948  
    Principal repayments on term loans   (549 )     (534 )
    Tax withholdings related to net share settlements of equity awards   (3,619 )     (3,569 )
    Net cash used in financing activities   (7,178 )     (19,426 )
    Effect of exchange rate changes on cash, cash equivalents and restricted cash   1,658       (2,826 )
    Net increase (decrease) in cash, cash equivalents and restricted cash   (126,301 )     22,678  
    Cash, cash equivalents and restricted cash, beginning of period   197,206       181,273  
    Cash, cash equivalents and restricted cash, end of period $ 70,905     $ 203,951  
                   
    FORMFACTOR, INC.
    CONDENSED CONSOLIDATED BALANCE SHEETS
    (In thousands)
    (Unaudited)
     
      June 28,
    2025
      December 28,
    2024
    ASSETS      
    Current assets:      
    Cash and cash equivalents $ 67,380     $ 190,728  
    Marketable securities   181,949       169,295  
    Accounts receivable, net of allowance for credit losses   115,199       104,294  
    Inventories, net   110,789       101,676  
    Restricted cash   1,061       3,746  
    Prepaid expenses and other current assets   48,884       35,389  
    Total current assets   525,262       605,128  
    Restricted cash   2,464       2,732  
    Operating lease, right-of-use-assets   19,475       22,579  
    Property, plant and equipment, net of accumulated depreciation   259,288       210,230  
    Equity investment   67,264        
    Goodwill   200,858       199,171  
    Intangibles, net   9,017       10,355  
    Deferred tax assets   94,795       92,012  
    Other assets   3,185       4,008  
    Total assets $ 1,181,608     $ 1,146,215  
           
    LIABILITIES AND STOCKHOLDERS’ EQUITY      
    Current liabilities:      
    Accounts payable $ 59,932     $ 62,287  
    Accrued liabilities   38,545       43,742  
    Current portion of term loan, net of unamortized issuance costs   1,121       1,106  
    Deferred revenue   16,450       15,847  
    Operating lease liabilities   7,919       8,363  
    Total current liabilities   123,967       131,345  
    Term loan, less current portion, net of unamortized issuance costs   11,644       12,208  
    Long-term operating lease liabilities   15,231       17,550  
    Deferred grant   18,000       18,000  
    Other liabilities   22,743       19,344  
    Total liabilities   191,585       198,447  
           
    Stockholders’ equity:      
    Common stock   77       77  
    Additional paid-in capital   850,064       837,586  
    Accumulated other comprehensive income (loss)   3,450       (10,840 )
    Accumulated income   136,432       120,945  
    Total stockholders’ equity   990,023       947,768  
    Total liabilities and stockholders’ equity $ 1,181,608     $ 1,146,215  
                   

    About our Non-GAAP Financial Measures:

    We believe that the presentation of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and free cash flow provides supplemental information that is important to understanding financial and business trends and other factors relating to our financial condition and results of operations. Non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income are among the primary indicators used by management as a basis for planning and forecasting future periods, and by management and our board of directors to determine whether our operating performance has met certain targets and thresholds. Management uses non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income when evaluating operating performance because it believes that the exclusion of the items indicated herein, for which the amounts or timing may vary significantly depending upon our activities and other factors, facilitates comparability of our operating performance from period to period. We use free cash flow to conduct and evaluate our business as an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. Many investors also prefer to track free cash flow, as opposed to only GAAP earnings. Free cash flow has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures, and therefore it is important to view free cash flow as a complement to our entire consolidated statements of cash flows. We have chosen to provide this non-GAAP information to investors so they can analyze our operating results closer to the way that management does, and use this information in their assessment of our business and the valuation of our Company. We compute non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income, by adjusting GAAP net income, GAAP net income per basic and diluted share, GAAP gross profit, GAAP gross margin, GAAP operating expenses, and GAAP operating income to remove the impact of certain items and the tax effect, if applicable, of those adjustments. These non-GAAP measures are not in accordance with, or an alternative to, GAAP, and may be materially different from other non-GAAP measures, including similarly titled non-GAAP measures used by other companies. The presentation of this additional information should not be considered in isolation from, as a substitute for, or superior to, net income, net income per basic and diluted share, gross profit, gross margin, operating expenses, or operating income in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect certain items that may have a material impact upon our reported financial results. We may expect to continue to incur expenses of a nature similar to the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income should not be construed as an inference that these costs are unusual, infrequent or non-recurring. For more information on the non-GAAP adjustments, please see the table captioned “Non-GAAP Financial Measure Reconciliations” included in this press release.

    Investor Contact:
    Stan Finkelstein
    Investor Relations
    (925) 290-4273
    ir@formfactor.com

    Source: FormFactor, Inc.
    FORM-F

    The MIL Network

  • MIL-OSI: Freehold Royalties Announces Second Quarter 2025 Results

    Source: GlobeNewswire (MIL-OSI)

    CALGARY, Alberta, July 30, 2025 (GLOBE NEWSWIRE) — Freehold Royalties Ltd. (Freehold or the Company) (TSX:FRU) announces second quarter results for the period ended June 30, 2025.

    Second Quarter Highlights

    • $78 million in revenue;
    • $57 million in funds from operations ($0.35/share) (1)(2);
    • $44 million in dividends paid ($0.27/share)(3);
    • 11,047 bbls/d of total crude oil and natural gas liquids (NGLs) production, a 4% increase from the previous quarter and a 13% increase year-over-year;
    • 67% weighting to liquids, an increase from 64% in the second quarter of 2024;
    • 16,584 boe/d of total production, a 2% increase from the previous quarter and a 9% increase year-over-year;
    • Gross drilling of 271 wells, comprised of 45 wells in Canada and 226 in the U.S.;
    • Continued active leasing program with 40 new leases signed during the second quarter of 2025 (34 in Canada; 6 in the U.S.) contributing revenue of $1.9 million and $5.8 million in the first half of 2025; and
    • $50.36/boe average realized price ($57.83/boe in the U.S. and $44.23/boe in Canada);
      • 31% pricing premium on Freehold’s U.S. production reflecting higher liquids weighting, higher quality crude oil and reduced transportation costs.

    President’s Message

    Freehold’s second quarter production of 16,584 boe/d increased 2% compared to last quarter and 9% from the second quarter of 2024. Our U.S. assets delivered meaningful production growth of 7% over the first quarter of 2025. Supporting this growth has been improvements in well productivity where recent new well results in both the Permian and Eagle Ford basins have demonstrated production rates more than double those of the offsetting area type curves as operators continue to enhance drilling and completion approaches. Specific to our second quarter results, this productivity increase was paired with a series of higher royalty interest developments which magnified the production impact on the quarter. In Canada, we continue to see operators focusing capital on our oil weighted plays in Mannville heavy oil, the Clearwater and southeast Saskatchewan. These three oil plays represent approximately 30% of our Canadian production and volumes have grown 10% since the second quarter of 2024 through active drilling by multiple operators on our lands in these areas.

    Our oil focused portfolio, underpinned by investment grade operators in premier basins across North America, delivered $57 million in funds from operations in the quarter, or $0.35/share(1)(2). Oil prices in the second quarter were at the lowest benchmark WTI oil price since the first quarter of 2021. For reference, our funds from operations in the first quarter of 2021 was $0.25/share – this quarter we are 40% higher, confirming the impact that Freehold’s strategic focus on growing its high quality, liquids weighted assets has had over the past four years.

    Bonus and leasing revenue remained strong generating $1.9 million during the quarter and $5.8 million in the first half of 2025. This $5.8 million represents a 50% increase from the Company’s previous record levels of lease bonus which occurred over the full year in 2018. This record level of leasing revenue has been driven by active leasing of the mineral title lands we have been acquiring in the U.S. as well as continued leasing of our legacy mineral title lands in Canada.

    In total, we paid $44 million in dividends to our shareholders this quarter while maintaining the strength of our balance sheet with net debt of $271 million, representing 1.1x trailing net debt to funds from operations(2)(5). We invested approximately $12 million in land acquisitions this quarter, purchasing undeveloped mineral title lands in the core of the Midland and Delaware basins.  

    David M. Spyker, President and Chief Executive Officer

    Operating and Financial Highlights

      Three Months Ended
    FINANCIAL ($ millions, except as noted) Q2-2025 Q1-2025 Q2-2024
    West Texas Intermediate (US$/bbl) 63.74 71.42 80.57
    AECO 5A Monthly Index (Cdn$/Mcf) 1.69 2.17 1.18
    Royalty and other revenue 78.3 91.1 84.5
    Funds from operations 56.6 68.1 59.6
    Funds from operations per share, basic ($) (1)(2) 0.35 0.42 0.40
    Dividends paid per share ($) (3) 0.27 0.27 0.27
    Dividend payout ratio (%) (2) 78% 65% 68%
    Long-term debt 292.6 294.3 228.0
    Net debt (5) 270.6 272.2 199.1
    Net debt to trailing funds from operations (times) (5) 1.1x 1.1x 0.8x
    OPERATING      
    Total production (boe/d) (4) 16,584 16,248 15,221
    Canadian production (boe/d)(4) 9,104 9,278 9,622
    U.S. production (boe/d)(4) 7,480 6,970 5,599
    Oil and NGL (%) 67% 65% 64%
    Petroleum and natural gas realized price ($/boe) (4) 50.36 59.29 59.74
    Cash costs ($/boe) (2)(4) 7.38 7.00 9.80
    Netback ($/boe) (2) (4) 42.68 53.01 49.44
    ROYALTY INTEREST DRILLING (gross / net)      
    Canada 45 / 1.1 92 / 3.9 65 / 2.1
    U.S. 226 / 0.6 230 / 0.8 209 / 1.0

    (1)  Calculated based on the basic weighted average number of shares outstanding during the period
    (2)  See Non-GAAP and Other Financial Measures
    (3)  Based on the number of shares issued and outstanding at each record date
    (4)  See Conversion of Natural Gas to Barrels of Oil Equivalent (boe)
    (5)  Net debt and net debt to trailing funds from operations are capital management measures. See Non-GAAP and Other Financial Measures.

    Dividend Announcement

    The board of directors of Freehold has declared a monthly dividend of $0.09 per share to be paid on September 15, 2025, to shareholders of record on August 29, 2025. The dividend is designated as an eligible dividend for Canadian income tax purposes.

    Drilling and Leasing Activity

    In total, 271 gross wells (1.7 net wells) were drilled on Freehold’s royalty lands during the second quarter of 2025, a decrease of 16% compared to the previous quarter primarily due to the impact of spring break-up in Canada.

    Drilling was oil focused with approximately 17% of gross wells drilled in Canada and 83% in the U.S.

      Three Months Ended
      Q2-2025 Q1-2025 Q2-2024
      Gross Net (1) Gross Net (1) Gross Net (1)
    Canada 45 1.1 92 3.9 65 2.1
    United States 226 0.6 230 0.8 209 1.0
    Total 271 1.7 322 4.7 274 3.1

    (1)  Equivalent net wells are aggregate of the numbers obtained by multiplying each gross well by our royalty interest percentage; U.S. wells on Freehold’s lands generally come on production at approximately 10 times the volume that of an average Canadian well in our portfolio.

    Canada

    Canadian drilling was down compared to the previous quarter primarily due to the impact of spring break-up and weaker AECO prices curtailing natural gas activity. Drilling during the second quarter was focused on our crude oil plays including the Clearwater (8 gross wells), southeast Saskatchewan (8 gross wells), and Mannville heavy oil (6 gross wells). Licencing activity remained consistent with 2024 on a year-to-date basis. In conjunction with improving sentiment on Canadian natural gas pricing with LNG Canada starting up, 22 wells have been licensed on our Deep Basin/Montney lands in the first half of 2025 (a significant increase from nine licenses in the first half of 2024).  

    During the second quarter of 2025, Freehold entered into 34 new leases with 10 counterparties totalling approximately $0.7 million in bonus and lease rental revenue. The majority of the new leasing was in southeast Saskatchewan.

    U.S.

    During the second quarter of 2025, 226 gross (0.6 net) wells were drilled on our U.S. lands. Approximately 86% of second quarter drilling was in the Permian basin and 13% in the Eagle Ford basin. At the end of the second quarter of 2025, Freehold had 2.2 net drilled but uncompleted wells and 2.4 net wells permitted but not yet drilled.

    Initial production for U.S. wells is approximately ten times that of an average Canadian well in the Company’s portfolio, making equivalent net well additions much more meaningful in the U.S. compared to Canada. However, a U.S. well can take upwards of six to twelve months on average from initial permit to first production, compared to three to four months in Canada.

    During the second quarter of 2025, Freehold entered into six new U.S. leases with four counterparties, totalling $1.2 million of bonus and lease rental revenue. Leasing activity was primarily in the Permian basin.

    Conference Call Details

    A webcast to discuss financial and operational results for the period ended June 30, 2025, will be held for the investment community on Thursday July 31, 2025, beginning at 7:00 AM MT (9:00 AM ET).

    A live audio webcast will be accessible through the link below and on Freehold’s website under “Events & Presentations” on Freehold’s website at www.freeholdroyalties.com. To participate in the conference call, you can register using the following link: Live Audio Webcast URL: https://edge.media-server.com/mmc/p/6t37memx.

    A dial-in option is also available and can be accessed by dialing 1-800-806-5484 (toll-free in North America) participant passcode is 8979321#.

    For further information contact

    Select Quarterly Information

      2025 2024 2023
    Financial ($millions, except as noted) Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3
    Royalty and other revenue 78.3 91.1 76.9 73.9 84.5 74.3 80.1 84.2
    Net Income (loss) 6.2 37.3 51.1 25.0 39.3 34.0 34.3 42.3
    Per share, basic ($) (1) 0.04 0.23 0.33 0.17 0.26 0.23 0.23 0.28
    Cash flows from operations 57.4 62.9 59.1 64.1 47.6 52.5 70.7 53.7
    Funds from operations 56.6 68.1 61.3 55.7 59.6 54.4 62.8 65.3
    Per share, basic ($) (1)(3) 0.35 0.42 0.40 0.37 0.40 0.36 0.42 0.43
    Acquisitions & related expenditures 15.2 13.9 277.0 1.8 11.5 121.5 2.1 1.2
    Dividends paid 44.3 44.3 40.7 40.7 40.7 40.7 40.7 40.7
    Per share ($) (2) 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.27
    Dividends declared 44.3 44.3 41.9 40.7 40.7 40.7 40.7 40.7
    Per share ($) (2) 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.27
    Dividend payout ratio (%) (3) 78% 65% 66% 73% 68% 75% 65% 62%
    Long-term debt 292.6 294.3 300.9 205.8 228.0 223.6 123.0 141.2
    Net debt (5)(6) 270.6 272.2 282.3 187.1 199.1 210.5 100.9 113.4
    Shares outstanding, period end (000s) 164.0 164.0 164.0 150.7 150.7 150.7 150.7 150.7
    Average shares outstanding, basic (000s) (7) 164.0 164.0 153.4 150.7 150.7 150.7 150.7 150.7
    Operating                
    Light and medium oil (bbl/d) 6,940 6,880 6,296 6,080 6,551 6,094 6,308 6,325
    Heavy oil (bbl/d) 1,557 1,552 1,516 1,315 1,348 1,300 1,182 1,127
    NGL (bbl/d) 2,550 2,203 2,066 1,972 1,902 1,884 1,878 1,678
    Total liquids (bbl/d) 11,047 10,635 9,878 9,367 9,801 9,278 9,368 9,130
    Natural gas (Mcf/d) 33,220 33,678 32,564 31,447 32,524 32,617 32,968 32,851
    Total production (boe/d) (4) 16,584 16,248 15,306 14,608 15,221 14,714 14,863 14,605
    Oil and NGL (%) 67% 65% 65% 64% 64% 63% 63% 63%
    Petroleum & natural gas realized price ($/boe) (4) 50.36 59.29 53.80 54.36 59.74 54.81 57.94 61.55
    Cash costs ($/boe) (3)(4) 7.38 7.00 5.93 5.42 9.80 7.19 4.73 5.10
    Netback ($/boe) (3)(4) 42.68 53.01 47.25 47.78 49.44 46.62 52.59 55.63
    Benchmark Prices                
    West Texas Intermediate crude oil (US$/bbl) 63.74 71.42 70.27 75.09 80.57 76.96 78.32 82.26
    Exchange rate (Cdn$/US$) 1.38 1.43 1.40 1.37 1.37 1.35 1.36 1.34
    Edmonton Light Sweet crude oil (Cdn$/bbl) 84.25 95.32 94.90 97.85 105.29 92.14 99.69 107.89
    Western Canadian Select crude oil (Cdn$/bbl) 73.96 84.30 80.75 83.95 91.63 77.77 76.96 93.05
    Nymex natural gas (US$/Mcf) 3.57 3.79 2.86 2.24 1.96 2.33 2.98 2.64
    AECO 5A Monthly Index (Cdn$/Mcf) 1.69 2.17 1.48 0.69 1.18 1.80 2.60 1.88

    (1)  Calculated based on the basic weighted average number of shares outstanding during the period
    (2)  Based on the number of shares issued and outstanding at each record date
    (3)  See Non-GAAP and Other Financial Measures
    (4)  See Conversion of Natural Gas to Barrels of Oil Equivalent (boe)
    (5)  The 2023 reported balances have been restated due to the retrospective adoption of IAS 1 (see note 3d of December 31, 2024 audited consolidated financial statements)
    (6)  Net debt is a capital management measures; see Non-GAAP and Other Financial Measures
    (7)  Weighted average number of shares outstanding during the period, basic

    Forward-Looking Statements

    This news release offers our assessment of Freehold’s future plans and operations as of July 30, 2025, and contains forward-looking statements that we believe allow readers to better understand our business and prospects. These forward-looking statements include our expectations for the following:

    • our expectations with the improving sentiment on Canadian natural gas pricing with LNG Canada starting up;
    • our expectations regarding improvements in well productivity where recent new well results in both the Permian and Eagle Ford basins have demonstrated production rates more than double those of the offsetting area type curves as operators continue to enhance drilling and completion approaches;
    • our expectation that in Canada operators will continue to focus capital on our oil weighted plays of the Mannville Stack, the Clearwater and southeast Saskatchewan;
    • our expectation that U.S. wells typically come on production at approximately ten times that of an average Canadian well in the Company’s portfolio, making net well additions much more valuable in the U.S. compared to Canada;
    • our expectations that a U.S. well can take upwards of six to twelve months on average from initial license to first production, compared to three to four months in Canada; and
    • other similar statements.

    By their nature, forward-looking statements are subject to numerous risks and uncertainties, some of which are beyond our control, including general economic conditions, volatility in market prices for crude oil, NGL and natural gas, risks and impacts of tariffs (or other retaliatory trade measures) imposed by Canada or the U.S. (or other countries) on exports and/or imports into and out of such countries, inflation and supply chain issues, the impacts of the ongoing Middle-East conflicts, Russia-Ukraine war (and any associated sanctions) and actions taken by OPEC+ on the global economy and commodity prices, geopolitical instability, political instability, industry conditions, volatility of commodity prices, future production levels, future capital expenditure levels, currency fluctuations, imprecision of reserve estimates, royalties, environmental risks, taxation, regulation, changes in tax or other legislation, competition from other industry participants, inaccurate assumptions on supply and demand factors affecting the consumption of crude oil, NGLs and natural gas, inaccurate expectations for industry drilling levels on our royalty lands, the failure to complete acquisitions on the timing and terms expected, the failure to satisfy conditions of closing for any acquisitions, the lack of availability of qualified personnel or management, stock market volatility, our inability to come to agreement with third parties on prospective opportunities and the results of any such agreement and our ability to access sufficient capital from internal and external sources. Risks are described in more detail in our Annual Information Form for the year-ended December 31, 2024, available at www.sedarplus.ca.

    With respect to forward-looking statements contained in this news release, we have made assumptions regarding, among other things, future commodity prices, future capital expenditure levels, future production levels, future exchange rates, future tax rates, future legislation, the cost of developing and producing our assets, the quality of our counterparties and the plans thereof, our ability and the ability of our lessees to obtain equipment in a timely manner to carry out development activities, our ability to market our oil and gas successfully to current and new customers, the performance of current wells and future wells drilled by our royalty payors, our expectation for the consumption of crude oil and natural gas, our expectation for industry drilling levels, our expectation for completion of wells drilled, our ability to obtain financing on acceptable terms, shut-in production, production additions from our audit function, our ability to execute on prospective opportunities and our ability to add production and reserves through development and acquisition activities. Additional operating assumptions with respect to the forward-looking statements referred to above are detailed in the body of this news release.

    You are cautioned that the assumptions used in the preparation of such information, although considered reasonable at the time of preparation, may prove to be imprecise and, as such, undue reliance should not be placed on forward-looking statements. Our actual results, performance, or achievement could differ materially from those expressed in, or implied by, these forward-looking statements. We can give no assurance that any of the events anticipated will transpire or occur, or if any of them do, what benefits we will derive from them. The forward-looking information contained in this document is expressly qualified by this cautionary statement. To the extent any guidance or forward-looking statements herein constitute a financial outlook, they are included herein to provide readers with an understanding of management’s plans and assumptions for budgeting purposes and readers are cautioned that the information may not be appropriate for other purposes. Our policy for updating forward-looking statements is to update our key operating assumptions quarterly and, except as required by law, we do not undertake to update any other forward-looking statements.

    You are further cautioned that the preparation of financial statements in accordance with International Financial Reporting Standards (IFRS), which are the Canadian generally accepted accounting principles (GAAP) for publicly accountable enterprises, requires management to make certain judgments and estimates that affect the reported amounts of assets, liabilities, revenues, and expenses. These estimates may change, having either a positive or negative effect on net income, as further information becomes available and as the economic environment changes.

    To the extent any guidance or forward-looking statements herein constitutes a financial outlook, they are included herein to provide readers with an understanding of management’s plans and assumptions for budgeting purposes and readers are cautioned that the information may not be appropriate for other purposes. You are further cautioned that the preparation of financial statements in accordance with IFRS requires management to make certain judgments and estimates that affect the reported amounts of assets, liabilities, revenues, and expenses. These estimates may change, having either a positive or negative effect on net income, as further information becomes available and as the economic environment changes.

    Conversion of Natural Gas to Barrels of Oil Equivalent (BOE)

    To provide a single unit of production for analytical purposes, natural gas production and reserves volumes are converted mathematically to equivalent barrels of oil (boe). We use the industry-accepted standard conversion of six thousand cubic feet of natural gas to one barrel of oil (6 Mcf = 1 bbl). The 6:1 boe ratio is based on an energy equivalency conversion method primarily applicable at the burner tip. It does not represent a value equivalency at the wellhead and is not based on either energy content or current prices. While the boe ratio is useful for comparative measures and observing trends, it does not accurately reflect individual product values and might be misleading, particularly if used in isolation. As well, given that the value ratio, based on the current price of crude oil to natural gas, is significantly different from the 6:1 energy equivalency ratio, using a 6:1 conversion ratio may be misleading as an indication of value.

    Non-GAAP and Other Financial Measures

    Within this news release, references are made to terms commonly used as key performance indicators in the oil and gas industry, which do not have any standardized means prescribed by Canadian generally accepted accounting principles (GAAP). We believe that net revenue, netback, dividend payout ratio, funds from operations per share and cash costs are useful non-GAAP financial measures and ratios for management and investors to analyze operating performance, financial leverage, and liquidity, and we use these terms to facilitate the understanding and comparability of our results of operations. However, these as terms do not have any standardized meanings prescribed by GAAP, such terms may not be comparable with the calculations of similar measures for other entities. This news release also contains the capital management measures net debt and net debt to trailing funds from operations, as defined in note 14 to the unaudited consolidated financial statements as at and for the three months ended June 30, 2025.

    Net revenue, which is calculated as revenues less ad valorem and production taxes (as incurred in the U.S. at the state level, largely Texas, which do not charge corporate income taxes but do assess flat tax rates on commodity revenues in addition to property tax assessments) details the net amount Freehold receives from its royalty payors, largely after state withholdings.

    The netback, which is also calculated on a boe basis, as average realized price less production and ad valorem taxes, operating expenses, general and administrative expense, cash-based management fees, cash-based interest charges and share-based payouts, represents the per boe netback amount which allows us to benchmark how changes in commodity pricing, net of production and ad valorem taxes, and our cash-based cost structure compare against prior periods.

    Cash costs, which is calculated on a boe basis, is comprised by the recurring cash-based costs, excluding taxes, reported on the statements of operations. For Freehold, cash costs are identified as operating expense, general and administrative expense, cash-based interest charges, cash-based management fees and share-based compensation payouts. Cash costs allow Freehold to benchmark how changes in its manageable cash-based cost structure compare against prior periods.

    The following table presents the computation of Net Revenue, Cash costs and the Netback:

    $/boe Q2-2025 Q1-2025 Q2-2024
    Royalty and other revenue 51.87 62.29 60.99
    Production and ad valorem taxes (1.81) (2.28) (1.75)
    Net revenue $50.06 $60.01 $59.24
    Less:      
    General and administrative expense (2.79) (3.41) (2.86)
    Operating expense (0.13) (0.13) (0.24)
    Interest and financing cash expense (2.95) (3.31) (2.87)
    Management fee-cash settled (0.01) (0.05) (0.05)
    Cash payout on share-based compensation (1.50) (0.10) (3.78)
    Cash costs (7.38) (7.00) ($9.80)
    Netback $42.68 $53.01 $49.44


    Dividend payout
    ratios are often used for dividend paying companies in the oil and gas industry to identify dividend levels in relation to funds from operations that are also used to finance debt repayments and/or acquisition opportunities. Dividend payout ratio is a supplementary measure and is calculated as dividends paid as a percentage of funds from operations.

           
    ($000s, except as noted) Q2-2025 Q1-2025 Q2-2024
    Dividends paid $44,270 $44,269 $40,686
    Funds from operations $56,600 $68,050 $59,569
    Dividend payout ratio (%) 78% 65% 68%


    Funds from operations per share,
    which is calculated as funds from operations divided by the weighted average shares outstanding during the period, provides direction if changes in commodity prices, cash costs, and/or acquisitions were accretive on a per share basis. Funds from operations per share is a supplementary measure.

    The MIL Network

  • MIL-OSI: Reliance Global Group Reports Second Quarter 2025 Financial Results and Provides Business Update

    Source: GlobeNewswire (MIL-OSI)

    Reduces Debt by 50%, Strengthens Balance Sheet, and Refocuses Strategic Priorities

    Company to Host Conference Call Today at 4:30 PM Eastern Time

    LAKEWOOD, N.J., July 30, 2025 (GLOBE NEWSWIRE) — Reliance Global Group, Inc. (Nasdaq: RELI) (“Reliance”, “we” or the “Company”) today provided a business update and reported financial results for the quarter ended June 30, 2025.

    “During the second quarter, we made meaningful progress toward our long-term strategic objectives, continuing to execute with discipline across both operational and financial fronts,” said Ezra Beyman, Chairman and CEO of Reliance Global Group. “While revenue was modestly lower compared to the prior year period, this was primarily due to a shift in our medical/health client base but offset by an 8% increase in our property and casualty (P&C) revenue stream. Importantly, our core business remained stable, and we continued to drive improvements across the organization. A key pillar of our transformation remains our OneFirm strategy, which unifies our agency operations under a cohesive, integrated model. We believe this approach is driving greater internal efficiency, enhancing collaboration across our teams, and delivering improved service experiences for clients and agents alike. It also positions us to scale more effectively and expand margins as we grow.”

    “As part of this strategy, the recent sale of Fortman Insurance Services marked a key step in streamlining our portfolio. By monetizing this asset, we’ve not only strengthened our balance sheet but also reinforced our focus on tech-enabled, high-growth areas that align with our long-term vision for sustainable, innovation-driven growth.”

    “From the sale proceeds, we took a major step to strengthen our financial position by repaying approximately $5.6 million—about half of our long-term debt, which reduced our annual debt service by over $1.8 million and meaningfully improved our cash flow and financial flexibility.”

    “Another exciting development this quarter was the launch of RELI Auto Leasing, which empowers our RELI Exchange Agency Partners to connect their clients with great auto leasing options. This unique platform not only creates a new revenue stream for our agents—who earn commissions on both the leasing referral and the accompanying insurance—but also delivers a high-convenience experience for consumers, with nationwide delivery available. By integrating leasing solutions into the RELI Exchange platform, we are continuing to strengthen our value proposition and expand the tools our agents can use to grow their businesses,” concluded Mr. Beyman.

    2025 Second Quarter Financial Highlights

    (approximate figures)

    • Commission income was $3.1 million in Q2 2025, compared to $3.2 million in Q2 2024. The swing was primarily due to a shift in our medical/health client base but offset by an 8% increase in our property and casualty (P&C) revenue stream.
    • Commission expense was $989,000 in Q2 2025, compared to $886,000 in Q2 2024 with the swing primarily attributed to the 8% growth in P&C revenues.
    • Salaries and wages were $2.6 million in Q2 2025, compared to $2.0 million in Q2 2024, with the increase due to non-cash share-based compensation, offset by OneFirm efficiencies and overall leaner operations.
    • General and administrative expenses were $1.5 million in Q2 2025, compared to $1.0 million in Q2 2024, with the flux being driven by acquisition related cash and non-cash costs offset by OneFirm efficiencies and overall leaner operations.
    • Net loss for the quarter was $2.7 million, compared to $1.5 million in Q2 2024, reflecting the impacts of non-cash equity compensation and acquisition cash and non-cash related costs.
    • Adjusted EBITDA (“AEBITDA”) (Non-GAAP measure) loss for the quarter was $382,000 compared to $178,000 in Q2 2024. The increase was driven primarily by the fluctuations affecting the commission income and commission expense accounts offset by improvements in the general expense accounts pursuant to OneFirm efficiencies and overall leaner operations.

    “Following the sale of Fortman Insurance Services, we expect to recognize a gain on sale of approximately $3.0 million in the third quarter,” said Joel Markovits, Chief Financial Officer of Reliance Global Group. “Combined with our debt reduction efforts, we’ve significantly deleveraged our balance sheet and lowered our annual debt service obligations by approximately 61%. Our outlook remains strong as we continue to move forward with a focus on disciplined financial management, whilst making strides forward in our pursuit of innovation and expansion of our market footprint.”

    Conference Call

    Reliance Global Group will host a conference call today at 4:30 PM Eastern Time to discuss the Company’s financial results for the quarter ended June 30, 2025, as well as the Company’s corporate progress and other developments.

    The conference call will be available via telephone by dialing toll-free +1 888-506-0062 for U.S. callers or +1 973-528-0011 for international callers and entering access code 627850. A webcast of the call may be accessed at https://www.webcaster4.com/Webcast/Page/2381/52790 or on the investor relations section of the Company’s website, https://relianceglobalgroup.com/events-and-presentations/.

    A webcast replay will be available on the investor relations section of the Company’s website at https://relianceglobalgroup.com/events-and-presentations/ through May 13, 2026. A telephone replay of the call will be available approximately one hour following the call, through May 27, 2025, and can be accessed by dialing +1 877-481-4010 for U.S. callers or +1 919-882-2331 for international callers and entering access code 52473.

    About Reliance Global Group, Inc.

    Reliance Global Group, Inc. (NASDAQ: RELI) is an InsurTech pioneer, leveraging artificial intelligence (AI), and cloud-based technologies, to transform and improve efficiencies in the insurance agency/brokerage industry. The Company’s business-to-business InsurTech platform, RELI Exchange, provides independent insurance agencies an entire suite of business development tools, enabling them to effectively compete with large-scale national insurance agencies, whilst reducing back-office cost and burden. The Company’s business-to-consumer platform, 5minuteinsure.com, utilizes AI and data mining, to provide competitive online insurance quotes within minutes to everyday consumers seeking to purchase auto, home, and life insurance. In addition, the Company operates its own portfolio of select retail “brick and mortar” insurance agencies which are leaders and pioneers in their respective regions throughout the United States, offering a wide variety of insurance products. Further information about the Company can be found at https://www.relianceglobalgroup.com.

    Forward-Looking Statements

    This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these statements by terminology such as “may,” “should,” “could,” “would,” “will,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “estimate,” “continue,” “potential,” and similar expressions. Forward-looking statements in this press release include, without limitation, statements regarding:

    • Our expectations regarding the financial and operational benefits of our recent debt reduction, including reduced annual debt service obligations, improved cash flow, and enhanced financial flexibility;
    • Our belief that the OneFirm strategy is enhancing internal efficiency, enabling scalability, and positioning us for sustainable margin expansion;
    • Our intention to continue realigning our portfolio and operations around high-growth, tech-enabled assets, including through the sale of Fortman Insurance Services and the expansion of the RELI Exchange platform;
    • Our expectation that RELI Auto Leasing will generate new revenue opportunities for our agency partners and increase customer convenience and engagement;
    • Our outlook regarding the anticipated gain on the Fortman sale and our ability to continue deleveraging and improving our financial condition; and
    • Other statements relating to our future growth, financial performance, business strategy, and operational execution.

    These forward-looking statements are based on a number of assumptions, including that our OneFirm strategy will continue to drive efficiencies, the RELI Exchange and RELI Auto Leasing platforms will gain market traction as expected, the anticipated gain on the Fortman sale will be recognized, and market, economic, and regulatory conditions will remain favorable. There can be no assurance that these assumptions will prove accurate.

    Actual results could differ materially from those anticipated due to a variety of risks and uncertainties, including: our ability to successfully integrate new business initiatives such as RELI Auto Leasing; challenges in realizing anticipated cost savings, cash flow improvements, or strategic benefits from our restructuring efforts; competitive pressures in the InsurTech and insurance agency markets; adverse economic or regulatory developments; and other factors described under “Risk Factors” in our Annual Report on Form 10-K and other filings made with the Securities and Exchange Commission.

    You are encouraged to carefully review our Annual Report on Form 10-K for the year ended December 31, 2024, as amended, as well as other SEC filings, for a more complete discussion of these and other risks and uncertainties. Except as required by law, Reliance Global Group, Inc. undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

    Contact:

    Crescendo Communications, LLC
    Tel: +1 (212) 671-1020
    Email: RELI@crescendo-ir.com

    INFORMATION REGARDING A NON-GAAP FINANCIAL MEASURE

    The Company believes certain financial measures which meet the definition of non-GAAP financial measures, as defined in Regulation G of the SEC rules, provide important supplemental information. Namely our key financial performance metric Adjusted EBITDA (“AEBITDA”) is a non-GAAP financial measure that is not in accordance with, or an alternative to, measures prepared in accordance with GAAP. “AEBITDA” is defined as earnings before interest, taxes, depreciation, and amortization (EBITDA) with additional adjustments as further outlined below, to result in Adjusted EBITDA (“AEBITDA”). The Company considers AEBITDA an important financial metric because it provides a meaningful financial measure of the quality of the Company’s operational, cash impacted and recurring earnings and operating performance across reporting periods. Other companies may calculate Adjusted EBITDA differently than we do, which might limit its usefulness as a comparative measure to other companies in the industry. AEBITDA is used by management in addition to and in conjunction (and not as a substitute) with the results presented in accordance with GAAP. Management uses AEBITDA to evaluate the Company’s operational performance, including earnings across reporting periods and the merits for implementing cost-cutting measures. We have presented AEBITDA solely as supplemental disclosure because we believe it allows for a more complete analysis of results of operations and assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Consistent with Regulation G, a description of such information is provided below herein and tabular reconciliations of this supplemental non-GAAP financial information to our most comparable GAAP information are contained below.

    We exclude the following items when calculating Adjusted EBITDA, and the following items define our non-GAAP financial measure “AEBITDA”:

    • Interest and related party interest expense: Unrelated to core Company operations and excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Depreciation and amortization: Non-cash charge, excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Goodwill and/or asset impairments: Non-cash charge, excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Equity-based compensation: Non-cash compensation provided to employees and service providers, excluded to provide more meaningful supplemental information regarding the Company’s core cash impacted operational performance.
    • Change in estimated acquisition earn-out payables: An earn-out liability is a liability to the seller upon an acquisition which is contingent on future earnings. These liabilities are valued at each reporting period and the changes are reported as either a gain or loss in the change in estimated acquisition earn-out payables account in the consolidated statements of operations. The gain or loss is non-cash, can be highly volatile and overall is not deemed relevant to ongoing operations, thus, it is excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Recognition and change in fair value of warrant liabilities: This account includes changes to derivative warrant liabilities which are valued at each reporting period and could result in either a gain or loss. The period changes do not impact cash, can be highly volatile, and are unrelated to ongoing operations, and thus are excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Other income (expense), net: Includes certain non-routine income or expenses and other individually de minimis items and is thus excluded as unrelated to core operations of the company.
    • Transactional costs: This includes expenses related to mergers, acquisitions, financings and refinancings, and amendments or modification to indebtedness. These costs are unrelated to primary Company operations and are excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Non-standard costs: This account includes non-standard non-operational items, related to costs incurred for a legal suit the Company has filed against one of the third parties involved in the discontinued operations and was excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.
    • Loss from discontinued operations before tax: This account includes the net results from discontinued operations, and since discontinued, are unrelated to the Company’s ongoing operations and thus excluded to provide more meaningful supplemental information regarding the Company’s core operational performance.

    The following table provides a reconciliation from net loss to AEBITDA for the 3 month and 6 month periods ended June 30, 2025 and 2024, respectively:

                             
      The Period Ended June 30,
      Six Months Ended June 30,
     
      2025   2024   2025   2024  
            As reported on10-Q2’24           As reported on10-Q2’24    
    Net income (loss) (2,710,901 )   (1,489,395 )   (4,447,786 )   (6,836,057 )  
    Adjustments:                        
    Interest and related party interest expense 318,988     403,495     644,230     813,780    
    Depreciation and amortization 346,151     469,788     706,746     1,003,941    
    Asset impairment             3,922,110    
    –                     
    Share based compensation employees directors and third parties 1,479,557     333,897     2,504,542     488,808    
    Change in estimated acquisition earn-out payables             47,761    
    Other (income) expense, net     (11 )   24,598     (22 )  
    Transactional costs 248,049     119,203     391,236     373,096    
    Non-standard costs (63,534 )   45,724     (35,254 )   90,963    
    Recognition and change in fair value of warrant liabilities     (60,667 )       (156,000 )  
    Total adjustments 2,329,211     1,311,429     4,236,098     6,584,437    
                             
    AEBITDA  (381,690 )   (177,966 )   (211,688 )   (251,620 )  
                             
                             

    The MIL Network

  • MIL-OSI: Columbia Financial, Inc. Announces Financial Results for the Second Quarter Ended June 30, 2025

    Source: GlobeNewswire (MIL-OSI)

    FAIR LAWN, N.J., July 30, 2025 (GLOBE NEWSWIRE) — Columbia Financial, Inc. (the “Company”) (NASDAQ: CLBK), the mid-tier holding company for Columbia Bank (“Columbia”), reported net income of $12.3 million, or $0.12 per basic and diluted share, for the quarter ended June 30, 2025, as compared to $4.5 million, or $0.04 per basic and diluted share, for the quarter ended June 30, 2024. Earnings for the quarter ended June 30, 2025 reflected higher net interest income due to both an increase in interest income and a decrease in interest expense, higher non-interest income and a decrease in non-interest expense, partially offset by higher income tax expense.

    For the six months ended June 30, 2025, the Company reported net income of $21.2 million, or $0.21 per basic and diluted share, as compared to $3.4 million, or $0.03 per basic and diluted share, for the six months ended June 30, 2024. Earnings for the six months ended June 30, 2025 reflected higher net interest income due to both an increase in interest income and a decrease in interest expense, a decrease in provision for credit losses and higher non-interest income, and a decrease in non-interest expense, partially offset by higher income tax expense.

    Mr. Thomas J. Kemly, President and Chief Executive Officer commented: “We are pleased with our results for the second quarter of 2025, which reflect a substantial increase in earnings and the continued expansion of our net interest margin resulting from our previously announced strategies. During the quarter, we also experienced solid loan growth, complemented by the purchase of approximately $130.9 million in commercial equipment finance loans. Assets and deposits continued to increase throughout the 2025 period, and we reduced our overall operating costs.”

    Results of Operations for the Three Months Ended June 30, 2025 and June 30, 2024

    Net income of $12.3 million was recorded for the quarter ended June 30, 2025, an increase of $7.8 million, as compared to net income of $4.5 million for the quarter ended June 30, 2024. The increase in net income was primarily attributable to a $9.6 million increase in net interest income, a $993,000 increase in non-interest income and a $1.3 million decrease in non-interest expense, partially offset by a $3.9 million increase in income tax expense.

    Net interest income was $53.7 million for the quarter ended June 30, 2025, an increase of $9.6 million, or 21.8%, from $44.1 million for the quarter ended June 30, 2024. The increase in net interest income was primarily attributable to a $3.2 million increase in interest income and a $6.4 million decrease in interest expense on deposits and borrowings. The increase in interest income was primarily due to an increase in the average balance of loans coupled with an increase in average yields on loans and securities. During the fourth quarter of 2024 the Company implemented a balance sheet repositioning transaction which resulted in an increase in the average yield on securities and a decrease in the cost of borrowings, which had a notable impact on net interest income for the quarter ended June 30, 2025. The 100 basis point decrease in market interest rates during the last four months of 2024 contributed to lower interest rates paid on new and repricing deposits and borrowings during the quarter ended June 30, 2025. Prepayment penalties, which are included in interest income on loans, totaled $615,000 for the quarter ended June 30, 2025, compared to $436,000 for the quarter ended June 30, 2024.

    The average yield on loans for the quarter ended June 30, 2025 increased 3 basis points to 4.96%, as compared to 4.93% for the quarter ended June 30, 2024. Interest income on loans increased due to an increase in both the average balance and yield on loans. The average yield on securities for the quarter ended June 30, 2025 increased 66 basis points to 3.55%, as compared to 2.89% for the quarter ended June 30, 2024. This was a result of lower yielding securities sold as part of the balance sheet repositioning transaction implemented in the fourth quarter of 2024 being replaced with higher yielding securities purchased in 2024 and throughout the six months ended June 30, 2025. The average yield on other interest-earning assets for the quarter ended June 30, 2025 decreased 114 basis points to 5.16%, as compared to 6.30% for the quarter ended June 30, 2024, mainly due to a 150 basis point decrease in the dividend rate received on Federal Home Loan Bank stock.

    Total interest expense was $62.8 million for the quarter ended June 30, 2025, a decrease of $6.4 million, or 9.3%, from $69.2 million for the quarter ended June 30, 2024. The decrease in interest expense was primarily attributable to a 19 basis point decrease in the average cost of interest-bearing deposits along with a 52 basis point decrease in the average cost of borrowings, coupled with a decrease in the average balance of borrowings, partially offset by an increase in the average balance of interest-bearing deposits. Interest expense on deposits decreased $482,000, or 1.0%, and interest expense on borrowings decreased $5.9 million, or 30.6% for the quarter ended June 30, 2025 as compared to the quarter ended June 30, 2024.

    The Company’s net interest margin for the quarter ended June 30, 2025 increased 38 basis points to 2.19% when compared to 1.81%, due to an increase in the average yield on interest-earning assets coupled with a decrease in the average cost of interest-bearing liabilities. The weighted average yield on interest-earning assets increased 11 basis points to 4.75% for the quarter ended June 30, 2025 as compared to 4.64% for the quarter ended June 30, 2024. The average cost of interest-bearing liabilities decreased 31 basis points to 3.18% for the quarter ended June 30, 2025 as compared to 3.49% for the quarter ended June 30, 2024.

    Non-interest income was $10.2 million for the quarter ended June 30, 2025, an increase of $993,000, or 10.8%, from $9.2 million for the quarter ended June 30, 2024. The increase was primarily attributable to an increase of $425,000 in demand deposit account fees mainly related to commercial account treasury services, an increase of $366,000 in loan fees and service charges related to swap income, gains on securities transactions of $336,000, and a $281,000 gain on the sale of real estate owned, partially offset by a decrease of $693,000 in other non-interest income. The gain on the sale of other real estate owned resulted from the sale of a commercial real estate property acquired by foreclosure in 2024 with a book value of $1.3 million which was sold in June 2025.

    Non-interest expense was $44.9 million for the quarter ended June 30, 2025, a decrease of $1.3 million, or 2.9%, from $46.2 million for the quarter ended June 30, 2024. The decrease was primarily attributable to a decrease in professional fees of $1.0 million, as legal, regulatory, and compliance-related costs were higher in the 2024 period, a decrease in merger-related expenses of $692,000, and a decrease in other non-interest expense of $798,000.

    Income tax expense was $4.2 million for the quarter ended June 30, 2025, an increase of $3.9 million, as compared to income tax expense of $279,000 for the quarter ended June 30, 2024, mainly due to an increase in pre-tax income. The Company’s effective tax rate was 25.4% and 5.8% for the quarters ended June 30, 2025 and 2024, respectively. The effective tax rate for the 2024 period was primarily impacted by permanent income tax differences.

    Results of Operations for the Six Months Ended June 30, 2025 and June 30, 2024

    Net income of $21.2 million was recorded for the six months ended June 30, 2025, an increase of $17.8 million, or 526.4%, compared to net income of $3.4 million for the six months ended June 30, 2024. The increase in net income was primarily attributable to a $17.7 million increase in net interest income, a $2.1 million decrease in provision for credit losses, a $2.0 million increase in non-interest income and a $3.2 million decrease in non-interest expense, partially offset by a $7.2 million increase in income tax expense.

    Net interest income was $104.0 million for the six months ended June 30, 2025, an increase of $17.7 million, or 20.6%, from $86.3 million for the six months ended June 30, 2024. The increase in net interest income was primarily attributable to a $6.7 million increase in interest income and a $11.0 million decrease in interest expense on deposits and borrowings. The increase in interest income was primarily due to an increase in the average balance of loans coupled with an increase in the average yields on loans and securities. During the fourth quarter of 2024 the Company implemented a balance sheet repositioning transaction which resulted in an increase in the average yield on securities and a decrease in the cost of borrowings, which had a notable impact on net interest income for the six months ended June 30, 2025. The 100 basis point decrease in market interest rates during the last four months of 2024 contributed to a decrease in interest rates paid on new and repricing deposits and borrowings during the six months ended June 30, 2025. The decrease in interest expense on borrowings was also impacted by a decrease in the average balance of borrowings and the decrease in the cost of new borrowings. Prepayment penalties, which are included in interest income on loans, totaled $872,000 for the six months ended June 30, 2025, compared to $703,000 for the six months ended June 30, 2024.

    The average yield on loans for the six months ended June 30, 2025 increased 6 basis points to 4.92%, as compared to 4.86% for the six months ended June 30, 2024. Interest income on loans increased due to an increase in both the average balance and yield on loans. The average yield on securities for the six months ended June 30, 2025 increased 73 basis points to 3.50%, as compared to 2.77% for the six months ended June 30, 2024. This was a result of lower yielding securities sold as part of the balance sheet repositioning transaction implemented in the fourth quarter of 2024 being replaced with higher yielding securities purchased in 2024 and throughout the six months ended June 30, 2025. The average yield on other interest-earning assets for the six months ended June 30, 2025 decreased 72 basis points to 5.47%, as compared to 6.19% for the six months ended June 30, 2024, due to lower dividends received on Federal Home Loan Bank stock.

    Total interest expense was $124.6 million for the six months ended June 30, 2025, a decrease of $11.0 million, or 8.1%, from $135.6 million for the six months ended June 30, 2024. The decrease in interest expense was primarily attributable to a 10 basis point decrease in the average cost of interest-bearing deposits along with a 53 basis point decrease in the average cost of borrowings coupled with a decrease in the average balance of borrowings. Interest expense on deposits increased $1.2 million, or 1.3%, and interest expense on borrowings decreased $12.3 million, or 32.8% for the six months ended June 30, 2025 as compared to the six months ended June 30, 2024.

    The Company’s net interest margin for the six months ended June 30, 2025 increased 37 basis points to 2.15%, when compared to 1.78% for the six months ended June 30, 2024. The net interest margin increased for the six months ended June 30, 2025, due to an increase in the average yield on interest-earning assets coupled with a decrease in the average cost of interest-bearing liabilities. The weighted average yield on interest-earning assets increased 15 basis points to 4.72% for the six months ended June 30, 2025, as compared to 4.57% for the six months ended June 30, 2024. The average cost of interest-bearing liabilities decreased 25 basis points to 3.19% for the six months ended June 30, 2025, as compared to 3.44% for the six months ended June 30, 2024.

    The provision for credit losses for the six months ended June 30, 2025 was $5.4 million, a decrease of $2.1 million, or 27.7% from $7.5 million for the six months ended June 30, 2024. The decrease in provision for credit losses was primarily attributable to a decrease in net charge-offs, which totaled $4.1 million for the six months ended June 30, 2025 as compared to $5.5 million for the six months ended June 30, 2024, and a decrease in quantitative loss rates based on the evaluation of current and projected economic conditions.

    Non-interest income was $18.6 million for the six months ended June 30, 2025, an increase of $2.0 million, or 12.1%, from $16.6 million for the six months ended June 30, 2024. The increase was primarily attributable to an increase in gain on securities transactions of $1.6 million, an increase of $900,000 in demand deposit account fees mainly related to commercial account treasury services, an increase of $461,000 in loan fees and service charges related to swap income and a $281,000 gain on the sale of real estate owned, partially offset by a decrease of $2.0 million in other non-interest income.

    Non-interest expense was $88.8 million for the six months ended June 30, 2025, a decrease of $3.2 million, or 3.4% from $91.9 million for the six months ended June 30, 2024. The decrease was primarily attributable to a decrease in federal deposit insurance premiums of $615,000, a decrease in professional fees of $3.1 million, a decrease in merger-related expenses of $714,000 and a decrease in other non-interest expense of $1.3 million, partially offset by an increase in compensation and employee benefits expense of $2.3 million. Professional fees for legal, regulatory and compliance-related costs decreased in the 2025 period.

    Income tax expense was $7.3 million for the six months ended June 30, 2025, an increase of $7.2 million, as compared to income tax expense of $150,000 for the six months ended June 30, 2024, mainly due to an increase in pre-tax income. The Company’s effective tax rate was 25.6% and 4.2% for the six months ended June 30, 2025 and 2024, respectively. The effective tax rate for the 2024 period was impacted by permanent income tax differences.

    Balance Sheet Summary

    Total assets increased $263.5 million, or 2.5%, to $10.7 billion at June 30, 2025 as compared to $10.5 billion at December 31, 2024. The increase in total assets was primarily attributable to an increase in debt securities available for sale of $31.0 million, and an increase in loans receivable, net, of $254.1 million, partially offset by a decrease in cash and cash equivalents of $41.0 million.

    Cash and cash equivalents decreased $41.0 million, or 14.2%, to $248.2 million at June 30, 2025 from $289.2 million at December 31, 2024. The decrease was primarily attributable to purchases of securities of $159.3 million, purchases of loans of $150.9 million and the origination of loans receivable, partially offset by proceeds from principal repayments on securities of $98.5 million, and repayments on loans receivable.

    Debt securities available for sale increased $31.0 million, or 3.0%, to $1.1 billion at June 30, 2025 from $1.0 billion at December 31, 2024. The increase was attributable to purchases of securities of $126.0 million, consisting primarily of U.S. government obligations and mortgage-backed securities, and a decrease in the gross unrealized loss on securities of $22.1 million, partially offset by maturities on securities of $28.5 million, repayments on securities of $73.6 million, and the sale of securities of $15.7 million.

    Loans receivable, net, increased $254.1 million, or 3.2%, to $8.1 billion at June 30, 2025 from $7.9 billion at December 31, 2024. Multifamily loans, commercial real estate loans and commercial business loans increased $118.1 million, $177.8 million, and $104.5 million, respectively, partially offset by decreases in one-to-four family real estate loans, construction loans and home equity loans and advances of $81.6 million, $58.2 million, and $2.6 million, respectively. The increase in commercial business loans was primarily due to the purchase of $130.9 million in equipment finance loans from a third party in May 2025, at a $3.2 million discount, which included $5.1 million of purchased credit deteriorated loans (“PCD”). The principal balance of the PCD loans was charged-off by $3.2 million. The allowance for credit losses for loans increased $4.5 million to $64.5 million at June 30, 2025 from $60.0 million at December 31, 2024, primarily due to an increase in the outstanding balance of loans.

    Total liabilities increased $223.2 million, or 2.4%, to $9.6 billion at June 30, 2025 from $9.4 billion at December 31, 2024. The increase was primarily attributable to an increase in total deposits of $39.3 million, or 0.5%, and an increase in borrowings of $192.0 million, or 17.8%, partially offset by a decrease in other liabilities of $12.2 million. The increase in total deposits consisted of increases in non-interest-bearing demand deposits, money market accounts and certificates of deposit of $1.9 million, $114.0 million, and $80.2 million, respectively, partially offset by decreases in interest-bearing demand deposits and savings and club accounts of $149.0 million and $7.7 million, respectively. The $192.0 million increase in borrowings was driven by a net increase in short-term borrowings of $122.0 million, coupled with new long-term borrowings of $130.0 million, partially offset by repayments of $60.0 million in maturing long-term borrowings. Proceeds from borrowings were utilized to fund the purchase of $130.9 million in equipment finance loans from a third party in May 2025.

    Total stockholders’ equity increased $40.3 million, or 3.7%, with a balance of $1.1 billion at both June 30, 2025 and December 31, 2024. The increase in total stockholders’ equity was primarily attributable to net income of $21.2 million, and an increase of $15.3 million in other comprehensive income, which includes changes in unrealized losses on debt securities available for sale and unrealized gains on swap contracts, net of taxes, included in other comprehensive income.

    Asset Quality

    The Company’s non-performing loans at June 30, 2025 totaled $39.5 million, or 0.49% of total gross loans, as compared to $21.7 million, or 0.28% of total gross loans, at December 31, 2024. The $17.8 million increase in non-performing loans was primarily attributable to a $5.9 million construction loan designated as non-performing during the 2025 period, an increase in non-performing one-to-four family real estate loans of $2.6 million, an increase in non-performing commercial real estate loans of $7.5 million, and an increase in non-performing commercial business loans of $1.3 million. The $5.9 million non-performing construction loan represents the construction of a mixed use five-story building with both commercial space and apartments. The increase in non-performing one-to-four family real estate loans was due to an increase in the number of loans from 32 non-performing loans at December 31, 2024 to 43 loans at June 30, 2025. The increase in non-performing commercial real estate loans was due to an increase in the number of loans from four non-performing loans at December 31, 2024 to 14 loans at June 30, 2025. The increase in non-performing commercial business loans was due to an increase in the number of loans from 11 non-performing loans at December 31, 2024 to 16 loans at June 30, 2025. Non-performing assets as a percentage of total assets totaled 0.37% at June 30, 2025, as compared to 0.22% at December 31, 2024.

    For the quarter ended June 30, 2025, net charge-offs totaled approximately $3.2 million, as compared to $533,000 in net charge-offs recorded for the quarter ended June 30, 2024. For the six months ended June 30, 2025, net charge-offs totaled $4.1 million as compared to $5.5 million in net charge-offs recorded for the six months ended June 30, 2024. Charge-offs for the three and six months ended June 30, 2025 included $3.2 million in charge-offs related to PCD loans included in the equipment finance loan purchase noted above.

    The Company’s allowance for credit losses on loans was $64.5 million, or 0.79% of total gross loans, at June 30, 2025, compared to $60.0 million, or 0.76% of total gross loans, at December 31, 2024. The increase in the allowance for credit losses for loans was primarily due to an increase in the outstanding balance of loans.

    About Columbia Financial, Inc.

    The consolidated financial results include the accounts of Columbia Financial, Inc., its wholly-owned subsidiary Columbia Bank (the “Bank”) and the Bank’s wholly-owned subsidiaries. Columbia Financial, Inc. is a Delaware corporation organized as Columbia Bank’s mid-tier stock holding company. Columbia Financial, Inc. is a majority-owned subsidiary of Columbia Bank, MHC. Columbia Bank is a federally chartered savings bank headquartered in Fair Lawn, New Jersey that operates 69 full-service banking offices and offers traditional financial services to consumers and businesses in its market area.

    Forward Looking Statements

    Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “projects,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, adverse conditions in the capital and debt markets and the impact of such conditions on the Company’s business activities; changes in interest rates, higher inflation and their impact on national and local economic conditions; changes in monetary and fiscal policies of the U.S. Treasury, the Board of Governors of the Federal Reserve System and other governmental entities; the impact of tariffs, sanctions and other trade policies of the United States and its global trading counterparts; the impact of legal, judicial and regulatory proceedings or investigations, competitive pressures from other financial institutions; the effects of general economic conditions on a national basis or in the local markets in which the Company operates, including changes that adversely affect a borrowers’ ability to service and repay the Company’s loans; the effect of acts of terrorism, war or pandemics, including on our credit quality and business operations, as well as its impact on general economic and financial market conditions; changes in the value of securities in the Company’s portfolio; changes in loan default and charge-off rates; fluctuations in real estate values; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and securities; legislative changes and changes in government regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company’s consolidated financial statements will become impaired; cyber-attacks, computer viruses and other technological risks that may breach the security of our systems and allow unauthorized access to confidential information; the inability of third party service providers to perform; demand for loans in the Company’s market area; the Company’s ability to attract and maintain deposits and effectively manage liquidity; risks related to the implementation of acquisitions, dispositions, and restructurings; the successful implementation of our December 2024 balance sheet repositioning transaction; the risk that the Company may not be successful in the implementation of its business strategy, or its integration of acquired financial institutions and businesses, and changes in assumptions used in making such forward-looking statements which are subject to numerous risks and uncertainties, including but not limited to, those set forth in Item 1A of the Company’s Annual Report on Form 10-K and those set forth in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, all as filed with the Securities and Exchange Commission (the “SEC”), which are available at the SEC’s website, www.sec.gov. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, the Company’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.

    Non-GAAP Financial Measures

    Reported amounts are presented in accordance with U.S. generally accepted accounting principles (“GAAP”). This press release also contains certain supplemental non-GAAP information that the Company’s management uses in its analysis of the Company’s financial results. Specifically, the Company provides measures based on what it believes are its operating earnings on a consistent basis and excludes material non-routine operating items which affect the GAAP reporting of results of operations. The Company’s management believes that providing this information to analysts and investors allows them to better understand and evaluate the Company’s core financial results for the periods presented. 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.

    The Company also provides measurements and ratios based on tangible stockholders’ equity. These measures are commonly utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, the Company’s management believes that such information is useful to investors.

    A reconciliation of GAAP to non-GAAP financial measures are included at the end of this press release. See “Reconciliation of GAAP to Non-GAAP Financial Measures”.

           
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Consolidated Statements of Financial Condition
    (In thousands)
           
      June 30,   December 31,
      2025   2024
    Assets (Unaudited)    
    Cash and due from banks $ 248,113     $ 289,113  
    Short-term investments   111       110  
    Total cash and cash equivalents   248,224       289,223  
           
    Debt securities available for sale, at fair value   1,056,950       1,025,946  
    Debt securities held to maturity, at amortized cost (fair value of $368,232, and $350,153 at June 30, 2025 and December 31, 2024, respectively)   402,159       392,840  
    Equity securities, at fair value   7,253       6,673  
    Federal Home Loan Bank stock   68,663       60,387  
           
    Loans receivable   8,175,499       7,916,928  
    Less: allowance for credit losses   64,467       59,958  
    Loans receivable, net   8,111,032       7,856,970  
           
    Accrued interest receivable   41,161       40,383  
    Office properties and equipment, net   82,176       81,772  
    Bank-owned life insurance   278,756       274,908  
    Goodwill and intangible assets   120,003       121,008  
    Other real estate owned         1,334  
    Other assets   322,651       324,049  
    Total assets $ 10,739,028     $ 10,475,493  
           
    Liabilities and Stockholders’ Equity      
    Liabilities:      
    Deposits $ 8,135,483     $ 8,096,149  
    Borrowings   1,272,578       1,080,600  
    Advance payments by borrowers for taxes and insurance   49,525       45,453  
    Accrued expenses and other liabilities   160,734       172,915  
    Total liabilities   9,618,320       9,395,117  
           
    Stockholders’ equity:      
    Total stockholders’ equity   1,120,708       1,080,376  
    Total liabilities and stockholders’ equity $ 10,739,028     $ 10,475,493  
           
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Consolidated Statements of Income
    (In thousands, except per share data)
           
      Three Months Ended
    June 30,
      Six Months Ended
    June 30,
      2025   2024   2025   2024
    Interest income: (Unaudited)   (Unaudited)
    Loans receivable $ 99,646     $ 95,252     $ 194,756     $ 188,201  
    Debt securities available for sale and equity securities   10,301       9,241       20,043       17,026  
    Debt securities held to maturity   2,922       2,502       5,733       4,871  
    Federal funds and interest-earning deposits   2,443       4,459       5,301       8,022  
    Federal Home Loan Bank stock dividends   1,179       1,832       2,821       3,793  
    Total interest income   116,491       113,286       228,654       221,913  
    Interest expense:              
    Deposits   49,344       49,826       99,489       98,244  
    Borrowings   13,444       19,380       25,137       37,389  
    Total interest expense   62,788       69,206       124,626       135,633  
                   
    Net interest income   53,703       44,080       104,028       86,280  
                   
    Provision for credit losses   2,468       2,194       5,401       7,472  
                   
    Net interest income after provision for credit losses   51,235       41,886       98,627       78,808  
                   
    Non-interest income:              
    Demand deposit account fees   2,015       1,590       3,903       3,003  
    Bank-owned life insurance   1,990       1,804       3,849       3,584  
    Title insurance fees   861       744       1,507       1,247  
    Loan fees and service charges   1,744       1,378       2,800       2,339  
    Gain (loss) on securities transactions   336             336       (1,256 )
    Change in fair value of equity securities   272       101       580       452  
    (Loss) gain on sale of loans   (15 )     181       500       366  
    Gain on sale of other real estate owned   281             281        
    Other non-interest income   2,689       3,382       4,888       6,897  
    Total non-interest income   10,173       9,180       18,644       16,632  
                   
    Non-interest expense:              
    Compensation and employee benefits   28,933       27,659       57,516       55,172  
    Occupancy   5,968       6,054       12,153       12,027  
    Federal deposit insurance premiums   1,739       1,879       3,619       4,234  
    Advertising   563       661       1,094       1,287  
    Professional fees   3,519       4,509       6,034       9,143  
    Data processing and software expenses   4,103       3,914       8,164       7,881  
    Merger-related expenses         692             714  
    Other non-interest expense, net   81       879       171       1,447  
    Total non-interest expense   44,906       46,247       88,751       91,905  
                   
    Income before income tax expense   16,502       4,819       28,520       3,535  
                   
    Income tax expense   4,197       279       7,315       150  
                   
    Net income $ 12,305     $ 4,540     $ 21,205     $ 3,385  
                   
    Earnings per share-basic $ 0.12     $ 0.04     $ 0.21     $ 0.03  
    Earnings per share-diluted $ 0.12     $ 0.04     $ 0.21     $ 0.03  
    Weighted average shares outstanding-basic   101,985,784       101,651,511       101,898,636       101,699,126  
    Weighted average shares outstanding-diluted   101,985,784       101,651,511       101,898,636       101,804,386  
                                   
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Average Balances/Yields
       
      For the Three Months Ended June 30,
      2025   2024
      Average
    Balance
      Interest
    and
    Dividends
      Yield / Cost   Average
    Balance
      Interest
    and
    Dividends
      Yield / Cost
      (Dollars in thousands)
    Interest-earnings assets:                      
    Loans $ 8,059,332     $ 99,646       4.96 %   $ 7,774,052     $ 95,252       4.93 %
    Securities   1,493,913       13,223       3.55 %     1,633,801       11,743       2.89 %
    Other interest-earning assets   281,611       3,622       5.16 %     401,633       6,291       6.30 %
    Total interest-earning assets   9,834,856       116,491       4.75 %     9,809,486       113,286       4.64 %
    Non-interest-earning assets   860,948               871,525          
    Total assets $ 10,695,804             $ 10,681,011          
                           
    Interest-bearing liabilities:                      
    Interest-bearing demand $ 1,938,459     $ 10,898       2.25 %   $ 1,948,389     $ 13,708       2.83 %
    Money market accounts   1,332,835       9,424       2.84 %     1,220,774       8,323       2.74 %
    Savings and club deposits   645,167       1,114       0.69 %     674,793       1,370       0.82 %
    Certificates of deposit   2,788,547       27,908       4.01 %     2,545,967       26,425       4.17 %
    Total interest-bearing deposits   6,705,008       49,344       2.95 %     6,389,923       49,826       3.14 %
    FHLB advances   1,218,442       13,303       4.38 %     1,576,514       19,219       4.90 %
    Junior subordinated debentures   7,045       141       8.03 %     7,023       161       9.22 %
    Total borrowings   1,225,487       13,444       4.40 %     1,583,537       19,380       4.92 %
    Total interest-bearing liabilities   7,930,495     $ 62,788       3.18 %     7,973,460     $ 69,206       3.49 %
                           
    Non-interest-bearing liabilities:                      
    Non-interest-bearing deposits   1,443,627               1,416,047          
    Other non-interest-bearing liabilities   215,390               260,107          
    Total liabilities   9,589,512               9,649,614          
    Total stockholders’ equity   1,106,292               1,031,397          
    Total liabilities and stockholders’ equity $ 10,695,804             $ 10,681,011          
                           
    Net interest income     $ 53,703             $ 44,080      
    Interest rate spread           1.57 %             1.15 %
    Net interest-earning assets $ 1,904,361             $ 1,836,026          
    Net interest margin           2.19 %             1.81 %
    Ratio of interest-earning assets to interest-bearing liabilities   124.01 %             123.03 %        
                                   
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Average Balances/Yields
       
      For the Six Months Ended June 30,
      2025   2024
      Average
    Balance
      Interest
    and
    Dividends
      Yield / Cost   Average
    Balance
      Interest
    and
    Dividends
      Yield / Cost
      (Dollars in thousands)
    Interest-earnings assets:                      
    Loans $ 7,977,402     $ 194,756       4.92 %   $ 7,788,459     $ 188,201       4.86 %
    Securities   1,485,771       25,776       3.50 %     1,588,767       21,897       2.77 %
    Other interest-earning assets   299,424       8,122       5.47 %     383,989       11,815       6.19 %
    Total interest-earning assets   9,762,597       228,654       4.72 %     9,761,215       221,913       4.57 %
    Non-interest-earning assets   866,499               861,632          
    Total assets $ 10,629,096             $ 10,622,847          
                           
    Interest-bearing liabilities:                      
    Interest-bearing demand $ 1,999,157     $ 22,438       2.26 %   $ 1,973,569     $ 27,092       2.76 %
    Money market accounts   1,307,676       18,662       2.88 %     1,227,857       17,093       2.80 %
    Savings and club deposits   647,201       2,221       0.69 %     681,664       2,607       0.77 %
    Certificates of deposit   2,772,808       56,168       4.08 %     2,531,145       51,452       4.09 %
    Total interest-bearing deposits   6,726,842       99,489       2.98 %     6,414,235       98,244       3.08 %
    FHLB advances   1,140,113       24,857       4.40 %     1,511,830       37,067       4.93 %
    Junior subordinated debentures   7,041       280       8.02 %     7,020       322       9.22 %
    Total borrowings   1,147,154       25,137       4.42 %     1,518,850       37,389       4.95 %
    Total interest-bearing liabilities   7,873,996     $ 124,626       3.19 %     7,933,085     $ 135,633       3.44 %
                           
    Non-interest-bearing liabilities:                      
    Non-interest-bearing deposits   1,438,262               1,404,161          
    Other non-interest-bearing liabilities   218,314               248,514          
    Total liabilities   9,530,572               9,585,760          
    Total stockholders’ equity   1,098,524               1,037,087          
    Total liabilities and stockholders’ equity $ 10,629,096             $ 10,622,847          
                           
    Net interest income     $ 104,028             $ 86,280      
    Interest rate spread           1.53 %             1.13 %
    Net interest-earning assets $ 1,888,601             $ 1,828,130          
    Net interest margin           2.15 %             1.78 %
    Ratio of interest-earning assets to interest-bearing liabilities   123.99 %             123.04 %        
                                   
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Components of Net Interest Rate Spread and Margin
       
      Average Yields/Costs by Quarter
      June 30,
    2025
      March 31,
    2025
      December 31,
    2024
      September 30,
    2024
      June 30,
    2024
    Yield on interest-earning assets:                  
    Loans   4.96 %     4.89 %     4.88 %     5.00 %     4.93 %
    Securities   3.55       3.45       2.99       2.90       2.89  
    Other interest-earning assets   5.16       5.75       6.00       6.72       6.30  
    Total interest-earning assets   4.75 %     4.69 %     4.61 %     4.70 %     4.64 %
                       
    Cost of interest-bearing liabilities:                  
    Total interest-bearing deposits   2.95 %     3.01 %     3.13 %     3.21 %     3.14 %
    Total borrowings   4.40       4.44       4.65       4.87       4.92  
    Total interest-bearing liabilities   3.18 %     3.21 %     3.38 %     3.52 %     3.49 %
                       
    Interest rate spread   1.57 %     1.48 %     1.23 %     1.18 %     1.15 %
    Net interest margin   2.19 %     2.11 %     1.88 %     1.84 %     1.81 %
                       
    Ratio of interest-earning assets to interest-bearing liabilities   124.01 %     123.96 %     124.02 %     123.06 %     123.03 %
                                           
    COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
    Selected Financial Highlights
       
      June 30,
    2025
      March 31,
    2025
      December 31,
    2024
      September 30,
    2024
      June 30,
    2024
    SELECTED FINANCIAL RATIOS (1):                  
    Return on average assets   0.46 %     0.34 %   (0.79 )%     0.23 %     0.17 %
    Core return on average assets   0.47 %     0.35 %     0.42 %     0.23 %     0.20 %
    Return on average equity   4.46 %     3.31 %   (7.86 )%     2.32 %     1.77 %
    Core return on average equity   4.58 %     3.37 %     4.09 %     2.29 %     2.06 %
    Core return on average tangible equity   5.14 %     3.78 %     4.74 %     2.58 %     2.34 %
    Interest rate spread   1.57 %     1.48 %     1.23 %     1.18 %     1.15 %
    Net interest margin   2.19 %     2.11 %     1.88 %     1.84 %     1.81 %
    Non-interest income to average assets   0.38 %     0.33 %   (0.88 )%     0.33 %     0.35 %
    Non-interest expense to average assets   1.68 %     1.68 %     1.73 %     1.60 %     1.74 %
    Efficiency ratio   70.30 %     74.57 %     205.17 %     78.95 %     86.83 %
    Core efficiency ratio   69.41 %     74.20 %     73.68 %     79.14 %     85.34 %
    Average interest-earning assets to average interest-bearing liabilities   124.01 %     123.96 %     124.02 %     123.06 %     123.03 %
    Net charge-offs to average outstanding loans (2)   0.04 %     0.04 %     0.07 %     0.14 %     0.03 %
                       
    (1) Ratios are annualized when appropriate.
    (2) The June 30, 2025 ratio includes $3.2 million of non-annualized PCD charge-offs related to the purchased commercial equipment finance loans.
     
    ASSET QUALITY DATA:  
      June 30,
    2025
      March 31,
    2025
      December 31,
    2024
      September 30,
    2024
      June 30,
    2024
      (Dollars in thousands)
                       
    Non-accrual loans $ 39,545     $ 24,856     $ 21,701     $ 28,014     $ 25,281  
    90+ and still accruing                            
    Non-performing loans   39,545       24,856       21,701       28,014       25,281  
    Real estate owned         1,334       1,334       1,974       1,974  
    Total non-performing assets $ 39,545     $ 26,190     $ 23,035     $ 29,988     $ 27,255  
                       
    Non-performing loans to total gross loans   0.49 %     0.31 %     0.28 %     0.36 %     0.33 %
    Non-performing assets to total assets   0.37 %     0.25 %     0.22 %     0.28 %     0.25 %
    Allowance for credit losses on loans (“ACL”) $ 64,467     $ 62,034     $ 59,958     $ 58,495     $ 57,062  
    ACL to total non-performing loans   163.02 %     249.57 %     276.29 %     208.81 %     225.71 %
    ACL to gross loans   0.79 %     0.78 %     0.76 %     0.75 %     0.73 %
                                           
    LOAN DATA:  
      June 30,
    2025
      March 31,
    2025
      December 31,
    2024
      September 30,
    2024
      June 30,
    2024
      (In thousands)
    Real estate loans:          
    One-to-four family $ 2,629,372     $ 2,676,566     $ 2,710,937     $ 2,737,190     $ 2,764,177  
    Multifamily   1,578,733       1,567,862       1,460,641       1,399,000       1,409,316  
    Commercial real estate   2,517,693       2,429,429       2,339,883       2,312,759       2,316,252  
    Construction   415,403       437,081       473,573       510,439       462,880  
    Commercial business loans   726,526       614,049       622,000       586,447       554,768  
    Consumer loans:                  
    Home equity loans and advances   256,384       253,439       259,009       261,041       260,427  
    Other consumer loans   2,602       2,547       3,404       2,877       2,689  
    Total gross loans   8,126,713       7,980,973       7,869,447       7,809,753       7,770,509  
    Purchased credit deteriorated loans   11,998       10,395       11,686       11,795       12,150  
    Net deferred loan costs, fees and purchased premiums and discounts   36,788       35,940       35,795       35,642       36,352  
    Allowance for credit losses   (64,467 )     (62,034 )     (59,958 )     (58,495 )     (57,062 )
    Loans receivable, net $ 8,111,032     $ 7,965,274     $ 7,856,970     $ 7,798,695     $ 7,761,949  
                                           
      At June 30, 2025
      (Dollars in thousands)
      Balance   % of Gross Loans   Weighted Average
    Loan to Value Ratio
      Weighted
    Average
    Debt Service
    Coverage
    Multifamily Real Estate $ 1,578,733       19.8 %     59.0 %     1.86 x
                       
    Owner Occupied Commercial Real Estate $ 686,005       8.6 %     53.1 %     2.23 x
                       
    Investor Owned Commercial Real Estate:                  
    Retail / Shopping centers $ 544,476       6.8 %     54.2 %     1.45 x
    Mixed Use   209,619       2.6       58.5       2.52  
    Industrial / Warehouse   435,261       5.5       54.4       1.60  
    Non-Medical Office   167,986       2.1       51.6       1.69  
    Medical Office   98,801       1.2       61.0       1.49  
    Single Purpose   43,332       0.5       60.7       1.44  
    Other   332,213       4.2       50.4       1.85  
    Total $ 1,831,688       23.0 %     54.3 %     1.70 x
                       
    Total Multifamily and Commercial Real Estate Loans $ 4,096,426       51.3 %     55.9 %     1.85  
                                   
    DEPOSIT DATA:  
      June 30, 2025   March 31, 2025   December 31, 2024
      Balance   Weighted
    Average Rate
      Balance   Weighted
    Average Rate
      Balance   Weighted
    Average Rate
      (Dollars in thousands)
           
    Non-interest-bearing demand $ 1,439,951       %   $ 1,490,243       %   $ 1,438,030       %
    Interest-bearing demand   1,872,265       2.03       1,935,384       2.08       2,021,312       2.19  
    Money market accounts   1,355,682       2.79       1,333,668       2.84       1,241,691       2.82  
    Savings and club deposits   644,761       0.70       651,713       0.70       652,501       0.75  
    Certificates of deposit   2,822,824       3.96       2,783,927       4.08       2,742,615       4.24  
    Total deposits $ 8,135,483       2.36 %   $ 8,194,935       2.40 %   $ 8,096,149       2.47 %
                                                   
    CAPITAL RATIOS:      
      June 30,   December 31,
      2025 (1)   2024
    Company:      
    Total capital (to risk-weighted assets)   14.18 %     14.20 %
    Tier 1 capital (to risk-weighted assets)   13.35 %     13.40 %
    Common equity tier 1 capital (to risk-weighted assets)   13.27 %     13.31 %
    Tier 1 capital (to adjusted total assets)   10.37 %     10.02 %
           
    Columbia Bank:      
    Total capital (to risk-weighted assets)   14.40 %     14.41 %
    Tier 1 capital (to risk-weighted assets)   13.53 %     13.56 %
    Common equity tier 1 capital (to risk-weighted assets)   13.53 %     13.56 %
    Tier 1 capital (to adjusted total assets)   9.95 %     9.64 %
           
    (1) Estimated ratios at June 30, 2025      
           
    Reconciliation of GAAP to Non-GAAP Financial Measures
           
    Book and Tangible Book Value per Share
      June 30,   December 31,
      2025   2024
      (Dollars in thousands)
       
    Total stockholders’ equity $ 1,120,708     $ 1,080,376  
    Less: goodwill   (110,715 )     (110,715 )
    Less: core deposit intangible   (7,933 )     (8,964 )
    Total tangible stockholders’ equity $ 1,002,060     $ 960,697  
           
    Shares outstanding   104,927,137       104,759,185  
           
    Book value per share $ 10.68     $ 10.31  
    Tangible book value per share $ 9.55     $ 9.17  
                   
    Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
                   
    Reconciliation of Core Net Income              
      Three Months Ended June 30,   Six Months Ended June 30,
      2025   2024   2025   2024
      (In thousands)
                   
    Net income $ 12,305     $ 4,540     $ 21,205     $ 3,385  
    Less/add: (gain) loss on securities transactions, net of tax   (251 )           (251 )     1,130  
    Add: FDIC special assessment, net of tax         97             490  
    Add: severance expense, net of tax   354             517       67  
    Add: merger-related expenses, net of tax         652             672  
    Add: litigation expenses, net of tax   242             242        
    Core net income $ 12,650     $ 5,289     $ 21,713     $ 5,744  
                                   
    Return on Average Assets              
      Three Months Ended June 30,   Six Months Ended June 30,
      2025   2024   2025   2024
      (Dollars in thousands)
                   
    Net income $ 12,305     $ 4,540     $ 21,205     $ 3,385  
                   
    Average assets $ 10,695,804     $ 10,681,011     $ 10,629,096     $ 10,622,847  
                   
    Return on average assets   0.46 %     0.17 %     0.40 %     0.06 %
                   
    Core net income $ 12,650     $ 5,289     $ 21,713     $ 5,744  
                   
    Core return on average assets   0.47 %     0.20 %     0.41 %     0.11 %
                                   
    Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
                   
    Return on Average Equity              
      Three Months Ended June 30,   Six Months Ended June 30,
      2025   2024   2025   2024
      (Dollars in thousands)
                   
    Total average stockholders’ equity $ 1,106,292     $ 1,031,397     $ 1,098,524     $ 1,037,087  
    Less/add: (gain)loss on securities transactions, net of tax   (251 )           (251 )     1,130  
    Add: FDIC special assessment, net of tax         97             490  
    Add: severance expense, net of tax   354             517       67  
    Add: merger-related expenses, net of tax         652             672  
    Add: litigation expenses, net of tax   242             242        
    Core average stockholders’ equity $ 1,106,637     $ 1,032,146     $ 1,099,032     $ 1,039,446  
                   
    Return on average equity   4.46 %     1.77 %     3.89 %     0.66 %
                   
    Core return on core average equity   4.58 %     2.06 %     3.98 %     1.11 %
                                   
    Return on Average Tangible Equity        
      Three Months Ended June 30,   Six Months Ended June 30,
      2025   2024   2025   2024
      (Dollars in thousands)
                   
    Total average stockholders’ equity $ 1,106,292     $ 1,031,397     $ 1,098,524     $ 1,037,087  
    Less: average goodwill   (110,715 )     (110,715 )     (110,715 )     (110,715 )
    Less: average core deposit intangible   (8,241 )     (10,381 )     (8,511 )     (10,668 )
    Total average tangible stockholders’ equity $ 987,336     $ 910,301     $ 979,298     $ 915,704  
                   
    Core return on average tangible equity   5.14 %     2.34 %     4.47 %     1.26 %
                                   
    Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
                   
    Efficiency Ratios              
      Three Months Ended June 30,   Six Months Ended June 30,
      2025   2024   2025   2024
      (Dollars in thousands)
                   
    Net interest income $ 53,703     $ 44,080     $ 104,028     $ 86,280  
    Non-interest income   10,173       9,180       18,644       16,632  
    Total income $ 63,876     $ 53,260     $ 122,672     $ 102,912  
                   
    Non-interest expense $ 44,906     $ 46,247     $ 88,751     $ 91,905  
                   
    Efficiency ratio   70.30 %     86.83 %     72.35 %     89.30 %
                   
    Non-interest income $ 10,173     $ 9,180     $ 18,644     $ 16,632  
    Less /add: (gain) loss on securities transactions   (336 )           (336 )     1,256  
    Core non-interest income $ 9,837     $ 9,180     $ 18,308     $ 17,888  
                   
    Non-interest expense $ 44,906     $ 46,247     $ 88,751     $ 91,905  
    Less: FDIC special assessment, net         (103 )           (565 )
    Less: severance expense   (475 )           (695 )     (74 )
    Less: merger-related expenses         (692 )           (714 )
    Less: litigation expenses   (325 )           (325 )      
    Core non-interest expense $ 44,106     $ 45,452     $ 87,731     $ 90,552  
                   
    Core efficiency ratio   69.41 %     85.34 %     71.71 %     86.93 %
                                   

    Columbia Financial, Inc.
    Investor Relations Department
    (833) 550-0717

    The MIL Network

  • MIL-OSI: Tenable Announces Second Quarter 2025 Financial Results

    Source: GlobeNewswire (MIL-OSI)

    • Revenue of $247.3 million, up 12% year-over-year.
    • Calculated current billings of $238.6 million, up 8% year-over-year.
    • GAAP operating margin of (3)%; Non-GAAP operating margin of 19%.
    • Net cash provided by operating activities of $42.5 million; Unlevered free cash flow of $44.3 million.
    • Announced a $250 million expansion of our existing stock repurchase program.

    COLUMBIA, Md., July 30, 2025 (GLOBE NEWSWIRE) — Tenable Holdings, Inc. (“Tenable”) (Nasdaq: TENB), the exposure management company, today announced financial results for the quarter ended June 30, 2025.

    “We beat all of our guided metrics during the quarter, delivering 12% revenue growth and 19% operating margin,” said Steve Vintz, Co-CEO of Tenable. “Our outperformance was driven by the adoption of our exposure management platform, as customers are becoming more strategic with their security investments, prioritizing preemptive measures and seeking a unified view of their attack surface to reduce risk.”

    “This quarter showcased the exceptional value Tenable One delivers, as we saw major expansions across industries and secured strong wins against major players,” said Mark Thurmond, Co-CEO of Tenable. “Our leadership in exposure management uniquely positions us to help customers address their complex security challenges.”

    Second Quarter 2025 Financial Highlights

    • Revenue was $247.3 million, a 12% increase year-over-year.
    • Calculated current billings was $238.6 million, an 8% increase year-over-year.
    • GAAP loss from operations was $7.4 million, compared to $8.8 million in the second quarter of 2024.
    • Non-GAAP income from operations was $47.7 million, compared to $42.8 million in the second quarter of 2024.
    • GAAP net loss was $14.7 million, compared to $14.6 million in the second quarter of 2024.
    • GAAP net loss per share was $0.12, consistent with the second quarter of 2024.
    • Non-GAAP net income was $41.4 million, compared to $38.2 million in the second quarter of 2024.
    • Non-GAAP diluted earnings per share was $0.34, compared to $0.31 in the second quarter of 2024.
    • Cash and cash equivalents and short-term investments were $386.5 million at June 30, 2025, compared to $577.2 million at December 31, 2024.
    • Net cash provided by operating activities was $42.5 million, compared to $31.4 million in the second quarter of 2024.
    • Unlevered free cash flow was $44.3 million, compared to $36.5 million in the second quarter of 2024.
    • Repurchased 2.0 million shares of our common stock for $65.0 million.

    Recent Business Highlights

    • Added 367 new enterprise platform customers and 76 net new six-figure customers.
    • Announced a $250 million expansion of our existing stock repurchase program.
    • Completed our acquisition of Apex Security, which is expected to strengthen our industry-leading exposure management platform to help organizations secure both the AI they use and the AI they build.
    • Launched Tenable One connectors and advanced risk dashboards, which are designed to seamlessly combine data from third-party security tools with our native sensor data for a comprehensive and actionable view of organizational risk.
    • Named a “Major Player” in IDC’s inaugural MarketScape report for Cloud-Native Application Protection Platforms (CNAPP).
    • Published the 2025 Cloud Security Risk Report, delivering in-depth, real-world insights into the most pressing security challenges organizations face.
    • Awarded two AI-powered security awards from the 2025 Globee Awards and 2025 Cybersecurity Excellence Awards.

    Financial Outlook

    For the third quarter of 2025, we currently expect:

    • Revenue in the range of $246.0 million to $248.0 million.
    • Non-GAAP income from operations in the range of $52.0 million to $54.0 million.
    • Non-GAAP net income in the range of $44.0 million to $46.0 million, assuming interest expense of $7.2 million, interest income of $3.3 million and a provision for income taxes of $3.4 million.
    • Non-GAAP diluted earnings per share in the range of $0.36 to $0.37.
    • 123.0 million diluted weighted average shares outstanding.

    For the year ending December 31, 2025, we currently expect:

    • Calculated current billings in the range of $1.038 billion to $1.048 billion.
    • Revenue in the range of $981.0 million to $987.0 million.
    • Non-GAAP income from operations in the range of $205.0 million to $215.0 million.
    • Non-GAAP net income in the range of $179.0 million to $189.0 million, assuming interest expense of $28.5 million, interest income of $15.6 million and a provision for income taxes of $12.8 million.
    • Non-GAAP diluted earnings per share in the range of $1.45 to $1.53.
    • 123.5 million diluted weighted average shares outstanding.
    • Unlevered free cash flow in the range of $265.0 million to $275.0 million.

    Conference Call Information

    Tenable will host a conference call on July 30, 2025 at 4:30 p.m. Eastern Time to discuss its financial results. The conference call can be accessed at 877-407-9716 (U.S.) and 201-493-6779 (international). A live webcast of the event will be available on the Tenable Investor Relations website at https://investors.tenable.com. An archived replay of the live broadcast will be available on the Investor Relations page of the website following the call.

    About Tenable

    Tenable® is the exposure management company, exposing and closing the cybersecurity gaps that erode business value, reputation and trust. The company’s AI-powered exposure management platform radically unifies security visibility, insight and action across the attack surface, equipping modern organizations to protect against attacks from IT infrastructure to cloud environments to critical infrastructure and everywhere in between. By protecting enterprises from security exposure, Tenable reduces business risk for approximately 44,000 customers around the globe. Learn more at tenable.com.

    Contact Information

    Investor Relations
    investors@tenable.com

    Media Relations
    tenablepr@tenable.com

    Forward-Looking Statements

    This press release includes forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release other than statements of historical fact, including statements regarding our future results of operations and financial position, our platform’s ability to help protect enterprises from security exposure and streamline vulnerability analysis and response, business strategy and plans and objectives for future operations, are forward-looking statements and represent our views as of the date of this press release. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of assumptions and risks and uncertainties, many of which involve factors or circumstances that are beyond our control that could affect our financial results. These risks and uncertainties are detailed in the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024 and other filings that we make from time to time with the SEC, which are available on the SEC’s website at sec.gov. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the future events and trends discussed in this press release may not occur and actual results could differ materially and adversely from those anticipated or implied in any forward-looking statements. Except as required by law, we are under no obligation to update these forward-looking statements subsequent to the date of this press release, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.

    Non-GAAP Financial Measures

    To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance the overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

    We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects and allow for greater transparency with respect to important metrics used by management for financial and operational decision-making. We include these non-GAAP financial measures to present our financial performance using a management view and because we believe that these measures provide an additional comparison of our core financial performance over multiple periods with other companies in our industry.

    Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial tables accompanying this press release.

    Calculated Current Billings: We define calculated current billings, a non-GAAP financial measure, as total revenue recognized in a period plus the change in current deferred revenue in the corresponding period. We believe that calculated current billings is a key metric to measure our periodic performance. Given that most of our customers pay in advance (including multi-year contracts), but we generally recognize the related revenue ratably over time, we use calculated current billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers. We believe that calculated current billings, which excludes deferred revenue for periods beyond twelve months in a customer’s contractual term, more closely correlates with annual contract value and that the variability in total billings, depending on the timing of large multi-year contracts and the preference for annual billing versus multi-year upfront billing, may distort growth in one period over another.

    Free Cash Flow and Unlevered Free Cash Flow: We define free cash flow, a non-GAAP financial measure, as net cash provided by operating activities less purchases of property and equipment and capitalized software development costs. We believe free cash flow is an important liquidity measure of the cash that is available (if any), after purchases of property and equipment and capitalized software development costs, for investment in our business and to make acquisitions. We believe that free cash flow is useful as a liquidity measure because it measures our ability to generate cash. We define unlevered free cash flow as free cash flow plus cash paid for interest and other financing costs. We believe unlevered free cash flow is useful as a liquidity measure as it measures the cash that is available to invest in our business and meet our current debt obligations and future financing needs. However, given our debt obligations, non-cancelable commitments and other contractual obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.

    Non-GAAP Income from Operations and Non-GAAP Operating Margin: We define these non-GAAP financial measures as their respective GAAP measures, excluding the effect of stock-based compensation, acquisition-related expenses, restructuring expenses, costs related to the intra-entity asset transfers resulting from the internal restructuring of legal entities, and amortization of acquired intangible assets. Acquisition-related expenses include transaction and integration expenses, as well as costs related to the intercompany transfer of acquired intellectual property. Restructuring expenses include non-ordinary course severance, employee related benefits, and other charges to reorganize business operations. We believe that the exclusion of these expenses provides for a useful comparison of our operating results to prior periods and to our peer companies, which commonly exclude restructuring expenses.

    Non-GAAP Net Income and Non-GAAP Earnings Per Share: We define non-GAAP net income as GAAP net loss, excluding the effect of stock-based compensation, acquisition-related expenses, restructuring expenses and amortization of acquired intangible assets, including the applicable tax impacts. In addition, we exclude the tax impact and related costs of intra-entity asset transfers resulting from the internal restructuring of legal entities as well as deferred income tax benefits recognized in connection with acquisitions. We use non-GAAP net income to calculate non-GAAP earnings per share.

    Non-GAAP Gross Profit and Non-GAAP Gross Margin: We define non-GAAP gross profit as GAAP gross profit, excluding the effect of stock-based compensation and amortization of acquired intangible assets. Non-GAAP gross margin is defined as non-GAAP gross profit as a percentage of revenue.

    Non-GAAP Sales and Marketing Expense, Non-GAAP Research and Development Expense and Non-GAAP General and Administrative Expense: We define these non-GAAP measures as their respective GAAP measures, excluding stock-based compensation, acquisition-related expenses and costs related to intra-entity asset transfers resulting from the internal restructuring of legal entities.

    TENABLE HOLDINGS, INC.
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (unaudited)
     
      Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands, except per share data)   2025       2024       2025       2024  
    Revenue $ 247,295     $ 221,241     $ 486,432     $ 437,202  
    Cost of revenue(1)   54,434       48,798       106,894       97,730  
    Gross profit   192,861       172,443       379,538       339,472  
    Operating expenses:              
    Sales and marketing(1)   107,091       101,129       210,273       200,954  
    Research and development(1)   59,236       45,149       112,459       88,876  
    General and administrative(1)   33,982       30,302       81,965       61,320  
    Restructuring         4,681             6,070  
    Total operating expenses   200,309       181,261       404,697       357,220  
    Loss from operations   (7,448 )     (8,818 )     (25,159 )     (17,748 )
    Interest income   4,080       5,974       9,007       11,598  
    Interest expense   (7,139 )     (8,073 )     (14,150 )     (16,185 )
    Other income (expense), net   25       93       499       (1,217 )
    Loss before income taxes   (10,482 )     (10,824 )     (29,803 )     (23,552 )
    Provision for income taxes   4,224       3,748       7,838       5,406  
    Net loss $ (14,706 )   $ (14,572 )   $ (37,641 )   $ (28,958 )
                   
    Net loss per share, basic and diluted $ (0.12 )   $ (0.12 )   $ (0.31 )   $ (0.25 )
    Weighted-average shares used to compute net loss per share, basic and diluted   120,979       118,681       120,533       118,111  

    _______________

    (1) Includes stock-based compensation as follows:

      Three Months Ended June 30,   Six Months Ended June 30,
        2025       2024       2025       2024  
    Cost of revenue $ 3,460     $ 3,288     $ 6,775     $ 6,270  
    Sales and marketing   17,818       16,276       34,448       31,576  
    Research and development   15,300       11,799       28,267       22,960  
    General and administrative(2)   9,948       10,035       32,939       20,311  
    Total stock-based compensation $ 46,526     $ 41,398     $ 102,429     $ 81,117  

    _______________

    (2) Stock-based compensation in the six months ended June 30, 2025 includes $14.6 million of expense related to the accelerated vesting of equity awards in Q1 for our late CEO.

    TENABLE HOLDINGS, INC.
    CONSOLIDATED BALANCE SHEETS
     
      June 30, 2025   December 31, 2024
    (in thousands, except per share data) (unaudited)    
    Assets      
    Current assets:      
    Cash and cash equivalents $ 175,025     $ 328,647  
    Short-term investments   211,489       248,547  
    Accounts receivable (net of allowance for doubtful accounts of $691 and $525 at June 30, 2025 and December 31, 2024, respectively)   181,114       258,734  
    Deferred commissions   50,785       51,791  
    Prepaid expenses and other current assets   54,079       53,026  
    Total current assets   672,492       940,745  
    Property and equipment, net   42,577       39,265  
    Deferred commissions (net of current portion)   64,274       67,914  
    Operating lease right-of-use assets   36,880       45,139  
    Acquired intangible assets, net   128,860       94,461  
    Goodwill   697,769       541,292  
    Other assets   13,720       13,303  
    Total assets $ 1,656,572     $ 1,742,119  
           
    Liabilities and Stockholders’ Equity      
    Current liabilities:      
    Accounts payable and accrued expenses $ 18,828     $ 19,981  
    Accrued compensation   55,574       55,784  
    Deferred revenue   624,548       650,372  
    Operating lease liabilities   7,138       6,801  
    Other current liabilities   7,179       5,154  
    Total current liabilities   713,267       738,092  
    Deferred revenue (net of current portion)   173,261       182,815  
    Term loan, net of issuance costs (net of current portion)   355,439       356,705  
    Operating lease liabilities (net of current portion)   54,059       56,224  
    Other liabilities   9,847       8,329  
    Total liabilities   1,305,873       1,342,165  
           
    Stockholders’ equity:      
    Common stock (par value: $0.01; 500,000 shares authorized; 127,352 and 122,371 shares issued at June 30, 2025 and December 31, 2024, respectively)   1,274       1,224  
    Additional paid-in capital   1,489,379       1,374,659  
    Treasury stock (at cost: 6,365 and 2,673 shares at June 30, 2025 and December 31, 2024, respectively)   (241,239 )     (114,911 )
    Accumulated other comprehensive income   262       318  
    Accumulated deficit   (898,977 )     (861,336 )
    Total stockholders’ equity   350,699       399,954  
    Total liabilities and stockholders’ equity $ 1,656,572     $ 1,742,119  
    TENABLE HOLDINGS, INC.
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (unaudited)
     
      Six Months Ended June 30,
    (in thousands)   2025       2024  
    Cash flows from operating activities:      
    Net loss $ (37,641 )   $ (28,958 )
    Adjustments to reconcile net loss to net cash provided by operating activities:    
    Depreciation and amortization   20,680       15,864  
    Stock-based compensation   102,429       81,117  
    Net accretion of discounts and amortization of premiums on short-term investments   (1,975 )     (4,378 )
    Amortization of debt issuance costs   707       662  
    Restructuring         4,528  
    Other   1,496       2,184  
    Changes in operating assets and liabilities:      
    Accounts receivable   79,766       40,462  
    Prepaid expenses and other assets   5,092       18,105  
    Accounts payable, accrued expenses and accrued compensation   (4,120 )     (20,162 )
    Deferred revenue   (43,107 )     (24,807 )
    Other current and noncurrent liabilities   6,543       (2,867 )
    Net cash provided by operating activities   129,870       81,750  
           
    Cash flows from investing activities:      
    Purchases of property and equipment   (10,901 )     (1,191 )
    Capitalized software development costs   (1,323 )     (4,767 )
    Purchases of short-term investments   (83,338 )     (160,405 )
    Sales and maturities of short-term investments   122,314       147,778  
    Proceeds from other investments   664       3,512  
    Purchases of other investments         (250 )
    Business combinations, net of cash acquired   (196,182 )     (29,162 )
    Net cash used in investing activities   (168,766 )     (44,485 )
           
    Cash flows from financing activities:      
    Payments on term loan   (1,875 )     (1,875 )
    Proceeds from stock issued in connection with the employee stock purchase plan   9,712       9,878  
    Proceeds from the exercise of stock options   2,187       4,135  
    Payments for taxes related to net share settlement of equity awards   (1,329 )      
    Purchase of treasury stock   (124,999 )     (49,991 )
    Net cash used in financing activities   (116,304 )     (37,853 )
    Effect of exchange rate changes on cash and cash equivalents and restricted cash   1,578       (3,077 )
    Net decrease in cash and cash equivalents and restricted cash   (153,622 )     (3,665 )
    Cash and cash equivalents and restricted cash at beginning of period   328,647       237,132  
    Cash and cash equivalents and restricted cash at end of period $ 175,025     $ 233,467  
    TENABLE HOLDINGS, INC.
    REVENUE COMPONENTS AND RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
    (unaudited)
     
    Revenue Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands)   2025       2024       2025       2024  
    Subscription revenue $ 228,031     $ 202,538     $ 448,474     $ 400,173  
    Perpetual license and maintenance revenue   11,411       12,016       22,963       24,172  
    Professional services and other revenue   7,853       6,687       14,995       12,857  
    Revenue(1) $ 247,295     $ 221,241     $ 486,432     $ 437,202  

    _______________

    (1) Recurring revenue, which includes revenue from subscription arrangements for software (both recognized ratably over the subscription term and upon delivery) and cloud-based solutions and maintenance associated with perpetual licenses, represented 96% of revenue in the three and six months ended June 30, 2025 and 2024.

    Calculated Current Billings Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands)   2025       2024       2025       2024  
    Revenue $ 247,295     $ 221,241     $ 486,432     $ 437,202  
    Deferred revenue (current), end of period   624,548       562,587       624,548       562,587  
    Deferred revenue (current), beginning of period(1)   (633,258 )     (562,683 )     (657,035 )     (580,887 )
    Calculated current billings $ 238,585     $ 221,145     $ 453,945     $ 418,902  

    ________________
    (1) Deferred revenue (current), beginning of period for the three months ended June 30, 2025 and 2024, and the six months ended June 30, 2025 and 2024 includes $0.1 million, $0.1 million, $6.7 million and $0.1 million, respectively, related to acquired deferred revenue.

    Remaining Performance Obligations June 30,   Change
    (in thousands)   2025       2024     %
    Remaining performance obligations, short-term $ 641,918     $ 572,015       12 %
    Remaining performance obligations, long-term   247,225       175,526       41 %
    Remaining performance obligations $ 889,143     $ 747,541       19 %
    Free Cash Flow and Unlevered Free Cash Flow Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands)   2025       2024       2025       2024  
    Net cash provided by operating activities $ 42,463     $ 31,424     $ 129,870     $ 81,750  
    Purchases of property and equipment   (4,348 )     (526 )     (10,901 )     (1,191 )
    Capitalized software development costs   (699 )     (2,235 )     (1,323 )     (4,767 )
    Free cash flow   37,416       28,663       117,646       75,792  
    Cash paid for interest and other financing costs   6,859       7,839       13,433       15,450  
    Unlevered free cash flow $ 44,275     $ 36,502     $ 131,079     $ 91,242  

    Free cash flow and unlevered free cash flow for the periods presented were impacted by:

      Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands)   2025       2024       2025       2024  
    Employee stock purchase plan activity $ 4,923     $ 3,702     $ (490 )   $ (2,630 )
    Acquisition-related expenses   (1,630 )     (197 )     (4,819 )     (663 )
    Restructuring         (1,597 )           (5,419 )
    Non-GAAP Income from Operations and Non-GAAP Operating Margin Three Months Ended June 30,   Six Months Ended June 30,
    (dollars in thousands)   2025       2024       2025       2024  
    Loss from operations $ (7,448 )   $ (8,818 )   $ (25,159 )   $ (17,748 )
    Stock-based compensation   46,526       41,398       102,429       81,117  
    Acquisition-related expenses   2,081       763       6,702       924  
    Restructuring         4,681             6,070  
    Amortization of acquired intangible assets   6,537       4,760       12,401       9,429  
    Non-GAAP income from operations $ 47,696     $ 42,784     $ 96,373     $ 79,792  
    Operating margin   (3 )%     (4 )%     (5 )%     (4 )%
    Non-GAAP operating margin   19 %     19 %     20 %     18 %
    Non-GAAP Net Income and Non-GAAP Earnings Per Share Three Months Ended June 30,   Six Months Ended June 30,
    (in thousands, except per share data)   2025       2024       2025       2024  
    Net loss $ (14,706 )   $ (14,572 )   $ (37,641 )   $ (28,958 )
    Stock-based compensation   46,526       41,398       102,429       81,117  
    Tax impact of stock-based compensation(1)   1,041       1,175       1,896       98  
    Acquisition-related expenses(2)   2,081       763       6,702       924  
    Restructuring(2)         4,681             6,070  
    Amortization of acquired intangible assets(2)   6,537       4,760       12,401       9,429  
    Tax impact of acquisitions   (42 )     (43 )     (100 )     (78 )
    Non-GAAP net income $ 41,437     $ 38,162     $ 85,687     $ 68,602  
                   
    Net loss per share, diluted $ (0.12 )   $ (0.12 )   $ (0.31 )   $ (0.25 )
    Stock-based compensation   0.38       0.35       0.85       0.69  
    Tax impact of stock-based compensation(1)   0.01       0.01       0.02        
    Acquisition-related expenses(2)   0.02             0.05       0.01  
    Restructuring(2)         0.04             0.05  
    Amortization of acquired intangible assets(2)   0.05       0.04       0.10       0.08  
    Tax impact of acquisitions                      
    Adjustment to diluted earnings per share(3)         (0.01 )     (0.02 )     (0.02 )
    Non-GAAP earnings per share, diluted $ 0.34     $ 0.31     $ 0.69     $ 0.56  
                   
    Weighted-average shares used to compute GAAP net loss per share, diluted   120,979       118,681       120,533       118,111  
                   
    Weighted-average shares used to compute non-GAAP earnings per share, diluted   122,875       123,056       123,516       123,161  

    ________________

    (1) The tax impact of stock-based compensation is based on the tax treatment for the applicable tax jurisdictions.
    (2) The tax impact of acquisition-related expenses, restructuring and the amortization of acquired intangible assets are not material.
    (3) An adjustment to reconcile GAAP net loss per share, which excludes potentially dilutive shares, to non-GAAP earnings per share, which includes potentially dilutive shares.

    Non-GAAP Gross Profit and Non-GAAP Gross Margin Three Months Ended June 30,   Six Months Ended June 30,
    (dollars in thousands)   2025       2024       2025       2024  
    Gross profit $ 192,861     $ 172,443     $ 379,538     $ 339,472  
    Stock-based compensation   3,460       3,288       6,775       6,270  
    Amortization of acquired intangible assets   6,537       4,760       12,401       9,429  
    Non-GAAP gross profit $ 202,858     $ 180,491     $ 398,714     $ 355,171  
    Gross margin   78 %     78 %     78 %     78 %
    Non-GAAP gross margin   82 %     82 %     82 %     81 %
    Non-GAAP Sales and Marketing Expense Three Months Ended June 30,   Six Months Ended June 30,
    (dollars in thousands)   2025       2024       2025       2024  
    Sales and marketing expense $ 107,091     $ 101,129     $ 210,273     $ 200,954  
    Less: Stock-based compensation   17,818       16,276       34,448       31,576  
    Less: Acquisition-related expenses   258       49       1,312       49  
    Non-GAAP sales and marketing expense $ 89,015     $ 84,804     $ 174,513     $ 169,329  
    Non-GAAP sales and marketing expense % of revenue   36 %     38 %     36 %     39 %
    Non-GAAP Research and Development Expense Three Months Ended June 30,   Six Months Ended June 30,
    (dollars in thousands)   2025       2024       2025       2024  
    Research and development expense $ 59,236     $ 45,149     $ 112,459     $ 88,876  
    Less: Stock-based compensation   15,300       11,799       28,267       22,960  
    Less: Acquisition-related expenses   532             1,771       (20 )
    Non-GAAP research and development expense $ 43,404     $ 33,350     $ 82,421     $ 65,936  
    Non-GAAP research and development expense % of revenue   18 %     15 %     17 %     15 %
    Non-GAAP General and Administrative Expense Three Months Ended June 30,   Six Months Ended June 30,
    (dollars in thousands)   2025       2024       2025       2024  
    General and administrative expense $ 33,982     $ 30,302     $ 81,965     $ 61,320  
    Less: Stock-based compensation   9,948       10,035       32,939       20,311  
    Less: Acquisition-related expenses   1,291       714       3,619       895  
    Non-GAAP general and administrative expense $ 22,743     $ 19,553     $ 45,407     $ 40,114  
    Non-GAAP general and administrative expense % of revenue   9 %     9 %     9 %     9 %

    The following adjustments to reconcile forecasted non-GAAP income from operations, non-GAAP net income, non-GAAP earnings per share, free cash flow and unlevered free cash flow are subject to a number of uncertainties and assumptions, each of which are inherently difficult to forecast. As a result, actual adjustments and GAAP results may differ materially.

    Forecasted Non-GAAP Income from Operations Three Months Ending
    September 30, 2025
      Year Ending
    December 31, 2025
    (in millions) Low   High   Low   High
    Forecasted loss from operations $ (3.1 )   $ (1.1 )   $ (25.8 )   $ (15.8 )
    Forecasted stock-based compensation   47.6       47.6       197.5       197.5  
    Forecasted acquisition-related expenses   0.7       0.7       7.3       7.3  
    Forecasted amortization of acquired intangible assets   6.8       6.8       26.0       26.0  
    Forecasted non-GAAP income from operations $ 52.0     $ 54.0     $ 205.0     $ 215.0  
    Forecasted Non-GAAP Net Income and Non-GAAP Earnings Per Share Three Months Ending
    September 30, 2025
      Year Ending
    December 31, 2025
    (in millions, except per share data) Low   High   Low   High
    Forecasted net loss(1) $ (12.0 )   $ (10.0 )   $ (55.4 )   $ (45.4 )
    Forecasted stock-based compensation   47.6       47.6       197.5       197.5  
    Forecasted tax impact of stock-based compensation   1.0       1.0       3.8       3.8  
    Forecasted acquisition-related expenses   0.7       0.7       7.3       7.3  
    Forecasted amortization of acquired intangible assets   6.8       6.8       26.0       26.0  
    Forecasted tax impact of acquisitions   (0.1 )     (0.1 )     (0.2 )     (0.2 )
    Forecasted non-GAAP net income $ 44.0     $ 46.0     $ 179.0     $ 189.0  
                   
    Forecasted net loss per share, diluted(1) $ (0.10 )   $ (0.08 )   $ (0.46 )   $ (0.38 )
    Forecasted stock-based compensation   0.39       0.39       1.63       1.63  
    Forecasted tax impact of stock-based compensation   0.01       0.01       0.03       0.03  
    Forecasted acquisition-related expenses   0.01       0.01       0.06       0.06  
    Forecasted amortization of acquired intangible assets   0.06       0.06       0.21       0.21  
    Forecasted tax impact of acquisitions                      
    Adjustment to diluted earnings per share(2)   (0.01 )     (0.02 )     (0.02 )     (0.02 )
    Forecasted non-GAAP earnings per share, diluted $ 0.36     $ 0.37     $ 1.45     $ 1.53  
                   
    Forecasted weighted-average shares used to compute GAAP net loss per share, diluted   121.0       121.0       121.0       121.0  
    Forecasted weighted-average shares used to compute non-GAAP earnings per share, diluted   123.0       123.0       123.5       123.5  

    ________________
    (1) The forecasted GAAP net loss assumes income tax expense of $4.3 million and $16.4 million in the three months ending September 30, 2025 and year ending December 31, 2025, respectively.

    (2) Adjustment to reconcile GAAP net loss per share, which excludes potentially dilutive shares, to non-GAAP earnings per share, which includes potentially dilutive shares.

    Forecasted Free Cash Flow and Unlevered Free Cash Flow Year Ending
    December 31, 2025
    (in millions) Low   High
    Forecasted net cash provided by operating activities $ 254.0     $ 264.0  
    Forecasted purchases of property and equipment   (13.0 )     (13.0 )
    Forecasted capitalized software development costs   (3.0 )     (3.0 )
    Forecasted free cash flow   238.0       248.0  
    Forecasted cash paid for interest and other financing costs   27.0       27.0  
    Forecasted unlevered free cash flow $ 265.0     $ 275.0  

    The MIL Network

  • MIL-OSI: Medallion Financial Corp. Reports 2025 Second Quarter Results

    Source: GlobeNewswire (MIL-OSI)

    Reports 56% Increase in Net Income as Compared to the Prior Year Quarter
    Announces Third Quarter 2025 Dividend of $0.12 Per Share

    NEW YORK, July 30, 2025 (GLOBE NEWSWIRE) — Medallion Financial Corp. (NASDAQ: MFIN, “Medallion” or the “Company”), a specialty finance company that originates and services loans in various consumer and commercial industries, along with offering loan origination services to fintech strategic partners, announced today its financial results for the second quarter ended June 30, 2025.

    2025 Second Quarter Highlights

    • Net income grew 56% to $11.1 million, or $0.46 per share, compared to $7.1 million, or $0.30 per share, in the prior year quarter.
    • Net interest income grew 7% to $53.4 million from $49.9 million in the prior year quarter.
    • Net interest margin (“NIM”) on net loans was 8.42%, consistent with 8.42% in the prior year quarter, and NIM on gross loans was 8.09%, compared to 8.12% in the prior year quarter.
    • Loan originations grew to $375.0 million, compared to $309.1 million in the prior year quarter, and included $168.6 million of strategic partnership loan originations in the current quarter compared to $24.3 million in the prior year quarter.
    • The loan portfolio as of June 30, 2025 was $2.485 billion, up 4% compared to $2.386 billion a year ago.
    • Credit loss provision increased to $21.6 million from $18.6 million in the prior year quarter.
    • Net book value per share as of June 30, 2025 was $16.77 per share, up 10% from $15.25 a year ago.
    • The Company declared and paid a quarterly cash dividend of $0.12 per share.
    • The Company repurchased 48,166 shares of its common stock at an average cost of $9.44 per share for $0.5 million.

    Executive Commentary

    Andrew Murstein, President and Chief Operating Officer of Medallion Financial, commented, “We are pleased with the strong results we delivered in the second quarter of 2025, with a 56% increase in net income year-over-year. This performance reflects the strength of our core lending businesses and disciplined execution across our business lines.

    During the quarter, we saw meaningful contributions from our recreation, home improvement and commercial lending segments, supported by solid portfolio originations and higher interest income. Over the past eight quarters, our commercial division has consistently generated net gains from equity investments, totaling $27.6 million for the two-year period, with six of the past eight quarters having significant gains. These equity gains are a result of years of strategic investment and highlight the long-term value embedded in our commercial portfolio. Although we cannot predict when and if these gains will occur, with a portfolio of more than 30 equity investments, represented by $8.1 million on our balance sheet, we believe we will experience additional gains in the future. In addition, we are pleased that our strategic partners loan program in Medallion Bank continues to grow with $169 million in loan originations in the quarter compared to $24 million a year ago.

    Overall, we are encouraged by the momentum in our business. With the recent preferred offering at Medallion Bank, we believe we are well-positioned for growth and to continue generating strong returns for our shareholders.”

    Business Segment Highlights

    Recreation Lending Segment

    • Originations were $142.8 million during the quarter, compared to $209.6 million a year ago.
    • Recreation loans, including loans held for investment and loans held for sale, grew 3% to $1.546 billion, or 62% of total loans, as of June 30, 2025, compared to $1.497 billion a year ago.
    • Average loan size was $21,000 with a weighted average FICO score, measured at the time of loan origination, of 684.
    • Interest income grew 8% to $51.1 million for the quarter, from $47.5 million in the prior year quarter.
    • The average interest rate was 15.12% at quarter-end, 15.10% excluding loans held for sale, compared to 14.80% a year ago.
    • Recreation loans 90 days or more past due were $7.3 million, or 0.49% of gross recreation loans, as of June 30, 2025, compared to $5.9 million, or 0.41%, a year ago.
    • Allowance for credit loss was 5.05% at quarter-end for loans held for investment, compared to 4.35% a year ago.

    Home Improvement Lending Segment

    • Originations were $54.3 million during the quarter, compared to $68.0 million a year ago.
    • Home improvement loans grew 4% to $803.5 million, or 32% of total loans, as of June 30, 2025, compared to $773.2 million a year ago.
    • Average loan size was $22,000 with a weighted average FICO score, measured at the time of loan origination, of 769.
    • Interest income grew 14% to $20.1 million for the quarter, from $17.7 million in the prior year quarter.
    • The average interest rate was 9.87% at quarter-end, compared to 9.71% a year ago.
    • Home improvement loans 90 days or more past due were $1.3 million, or 0.16% of gross home improvement loans, as of June 30, 2025, compared to $1.3 million, or 0.17%, a year ago.
    • Allowance for credit loss was 2.54% at quarter-end, compared to 2.38% a year ago.

    Commercial Lending Segment

    • Originations were $9.4 million during the quarter.
    • Commercial loans grew to $121.4 million at June 30, 2025, compared to $110.2 million a year ago.
    • Average loan size was $3.6 million, invested in 34 portfolio companies.
    • For the quarter ended June 30, 2025, net gains recognized with respect to equity investments were $6.1 million.
    • The average interest rate on the portfolio was 13.43%, compared to 13.05% a year ago.

    Strategic Partnerships

    • Originations were $168.6 million during the quarter, compared to $24.3 million a year ago.
    • Total strategic partnership loans held as of quarter end were $12.3 million.
    • Fees generated from strategic partnerships totaled $0.8 million for the quarter, as compared to $0.5 million for the quarter ended June 30, 2024.
    • Average loan holding period of strategic partnership loans was 5 days.

    Taxi Medallion Lending Segment

    • The Company collected $2.3 million of cash on taxi medallion-related assets during the quarter, which resulted in net recoveries and gains of $1.4 million.
    • Total net taxi medallion assets declined to $5.9 million, a 41% reduction from a year ago, and represented less than 0.3% of the Company’s total assets, as of June 30, 2025.

    Loan Portfolio

    The following table provides information regarding the composition of our loan portfolio for the periods presented:

        June 30, 2025     December 31, 2024  
    (Dollars in thousands)   Amount   As a
    Percent of
    Total Loans
        Amount   As a
    Percent of
    Total Loans
     
    Loans held for investment:                    
    Recreation   $ 1,486,047   60 %   $ 1,422,403   57 %
    Home improvement     803,535   32       827,211   33  
    Commercial     121,415   5       111,273   4  
    Taxi medallion     1,564   *       1,909   *  
    Total loans     2,412,561   97       2,362,796   95  
    Loans held for sale, at lower of amortized cost or fair value:                    
    Recreation     60,205   2       120,840   5  
    Strategic partnership     12,285   *       7,386   *  
    Total loans held for sale, at lower of amortized cost or fair value     72,490   3       128,226   5  
    Total loans and loans held for sale   $ 2,485,051   100 %   $ 2,491,022   100 %

    (*) Less than 1%.

    Balance Sheet

    • Cash and cash equivalents, including investment securities, at June 30, 2025 were $213.5 million, compared to $213.8 million at June 30, 2024.
    • As of June 30, 2025, total assets amounted to $2.880 billion, up from $2.761 billion at June 30, 2024. The increase is largely due to an increase in prepaid expense which is a result of the redemption of Medallion Bank’s Series F preferred stock on July 1, 2025.
    • As of June 30, 2025, total liabilities amounted to $2.347 billion, up slightly from $2.338 billion a year ago.

    Capital Allocation

    Quarterly Dividend

    • The Board of Directors declared a quarterly dividend of $0.12 per share, payable on August 29, 2025, to shareholders of record at the close of business on August 15, 2025. This dividend amount remains unchanged from the $0.12 per share paid in the second quarter of 2025, and 20% higher than the same quarter last year.
    Dividends Announced   Amount
    Per Share
      Record
    Date
      Payment
    Date
    Q3 2025   $ 0.12   8/15/2025   8/29/2025
    Q2 2025     0.12   5/15/2025   5/30/2025
    Q1 2025     0.11   3/17/2025   3/31/2025
    Total: Year 2025 (Year to Date)     0.35        
    Total: Year 2024     0.41        
    Total: Year 2023     0.34        
    Total: Year 2022 *     0.32        

    (*) Dividend reinstated in Q1 2022.

    Stock Repurchase Plan

    • During the three months ended June 30, 2025, the Company repurchased 48,166 shares of its common stock at an average cost of $9.44 per share for $0.5 million.
    • As of June 30, 2025, the Company had $14.4 million remaining under its $40 million stock repurchase program.

    Conference Call Information

    The Company will host a conference call to discuss its second quarter financial results tomorrow, Thursday, July 31, 2025, at 9:00 a.m. Eastern time.

    In connection with its earnings release, the Company has updated its quarterly supplement presentation, which is now available at www.medallion.com.

    How to Participate

    A link to the live audio webcast of the conference call will also be available at the Company’s IR website.

    Replay Information

    The conference call replay will be available following the end of the call through Thursday, August 7, 2025

    • Dial-in: (412) 317-6671
    • Passcode: 1020 1134

    Additionally, the webcast replay will be available at the Company’s IR website.

    About Medallion Financial Corp.

    Medallion Financial Corp. (NASDAQ: MFIN) and its subsidiaries originate and service a growing portfolio of consumer loans and mezzanine loans in various industries. Key industries served include recreation (towable RVs and marine) and home improvement (replacement roofs, swimming pools, and windows). Medallion Financial Corp. is headquartered in New York City, NY, and its largest subsidiary, Medallion Bank, is headquartered in Salt Lake City, Utah. For more information, please visit www.medallion.com.

    Forward-Looking Statements
    Please note that this press release contains forward-looking statements that involve risks and uncertainties relating to business performance, cash flow, net interest income and expenses, other expenses, earnings, growth, and our growth strategy. These statements are often, but not always, made using words or phrases such as “will” and “continue” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These statements relate to future public announcements of our earnings, expectations regarding our loan portfolio, including collections on our taxi medallion loans, the potential for future asset growth, and market share opportunities. Medallion’s actual results may differ significantly from the results discussed in such forward-looking statements. For example, statements about the effects of the current economy, whether inflation or the risk of recession, the effects of tariffs, operations, financial performance and prospects constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond Medallion’s control. In addition to risks relating to the current economy, for a description of certain risks to which Medallion is or may be subject, please refer to the factors discussed under the heading “Risk Factors” in Medallion’s 2024 Annual Report on Form 10-K.

    Company Contact:

    Investor Relations
    InvestorRelations@medallion.com
    212-328-2176

    Investor Relations
    The Equity Group Inc.
    Lena Cati
    lcati@theequitygroup.com
    (212) 836-9611

    Val Ferraro
    vferraro@theequitygroup.com
    (212) 836-9633

                       
    MEDALLION FINANCIAL CORP.
    CONSOLIDATED BALANCE SHEETS
    (UNAUDITED)
                       
    (Dollars in thousands, except share and per share data)   June 30,
    2025
        December 31,
    2024
        June 30,
    2024
     
    Assets                  
    Cash, cash equivalents, and federal funds sold   $ 151,994     $ 169,572     $ 157,961  
    Investment securities     61,529       54,805       55,830  
    Equity investments     8,097       9,198       10,795  
    Loans held for sale, at lower of amortized cost or fair value     72,490       128,226        
    Loans     2,412,561       2,362,796       2,385,590  
    Allowance for credit losses     (106,896 )     (97,368 )     (89,788 )
    Net loans receivable     2,305,665       2,265,428       2,295,802  
    Goodwill and intangible assets, net     169,227       169,949       170,672  
    Property, equipment, and right-of-use lease asset, net     11,890       13,756       14,094  
    Accrued interest receivable     15,294       15,314       13,299  
    Loan collateral in process of foreclosure     9,007       9,932       9,359  
    Other assets     74,801       32,426       33,064  
    Total assets   $ 2,879,994     $ 2,868,606     $ 2,760,876  
    Liabilities                  
    Deposits   $ 2,009,176     $ 2,090,071     $ 2,006,782  
    Long-term debt     199,928       232,159       230,803  
    Short-term borrowings     86,750       49,000       37,500  
    Deferred tax liabilities, net     19,261       20,995       22,394  
    Operating lease liabilities     4,041       5,128       6,071  
    Accrued interest payable     5,746       8,231       7,945  
    Accounts payable and accrued expenses     22,527       24,064       26,592  
    Total liabilities     2,347,429       2,429,648       2,338,087  
    Total stockholders’ equity     389,896       370,170       354,001  
    Non-controlling interest in consolidated subsidiaries     142,669       68,788       68,788  
    Total equity     532,565       438,958       422,789  
    Total liabilities and equity   $ 2,879,994     $ 2,868,606     $ 2,760,876  
    Number of shares outstanding     23,246,593       23,135,624       23,211,990  
                             
    Book value per share   $ 16.77     $ 16.00     $ 15.25  
                             
    MEDALLION FINANCIAL CORP.‌
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (UNAUDITED)‌
               
        Three Months Ended June 30,     Six Months Ended June 30,
    (Dollars in thousands, except share and per share data)   2025   2024     2025   2024
    Total interest income   $ 77,442   $ 70,704     $ 152,867   $ 137,774
    Total interest expense     24,072     20,836       48,085     39,989
    Net interest income     53,370     49,868       104,782     97,785
    Provision for credit losses     21,562     18,577       43,576     35,778
    Net interest income after provision for credit losses     31,808     31,291       61,206     62,007
    Other income                  
    Gain (loss) on equity investments, net     6,096     (512 )     15,526     3,655
    Gain on sale of recreation loans     1,304           1,304    
    Gain on taxi medallion assets, net     749     242       1,592     830
    Strategic partnership fees     787     480       1,472     806
    Other income     273     889       914     1,211
    Total other income, net     9,209     1,099       20,808     6,502
    Other expenses                  
    Salaries and employee benefits     10,148     9,435       20,141     18,892
    Loan servicing fees     2,899     2,692       5,716     5,162
    Collection costs     1,749     1,659       3,286     3,126
    Regulatory fees     1,109     888       1,930     1,865
    Professional fee costs, net     1,187     1,845       2,937     2,616
    Rent expense     683     698       1,358     1,355
    Amortization of intangible assets     362     362       723     723
    Other expenses     3,408     2,416       6,212     4,481
    Total other expenses     21,545     19,995       42,303     38,220
    Income before income taxes     19,472     12,395       39,711     30,289
    Income tax provision     5,805     3,782       12,518     10,140
    Net income after taxes     13,667     8,613       27,193     20,149
    Less: income attributable to the non-controlling interest     2,598     1,512       4,110     3,024
    Total net income attributable to Medallion Financial Corp.   $ 11,069   $ 7,101     $ 23,083   $ 17,125
    Basic net income per share   $ 0.49   $ 0.31     $ 1.02   $ 0.76
    Diluted net income per share   $ 0.46   $ 0.30     $ 0.96   $ 0.73
    Weighted average common shares outstanding                  
    Basic     22,783,947     22,598,102       22,677,961     22,619,743
    Diluted     24,058,084     23,453,162       23,978,214     23,609,104
    Dividends declared per common share   $ 0.12   $ 0.10     $ 0.24   $ 0.20

    The MIL Network

  • MIL-OSI: COMSTOCK RESOURCES, INC. REPORTS SECOND QUARTER 2025 FINANCIAL AND OPERATING RESULTS

    Source: GlobeNewswire (MIL-OSI)

    FRISCO, TX, July 30, 2025 (GLOBE NEWSWIRE) — Comstock Resources, Inc. (“Comstock” or the “Company”) (NYSE; NYSE Texas: CRK) today reported financial and operating results for the quarter ended June 30, 2025.

    Highlights of 2025‘s Second Quarter

    • Higher natural gas prices in the second quarter drove improved financial results in the quarter.
      • Natural gas and oil sales, including realized hedging gains, were $344 million for the quarter.
      • Operating cash flow was $210 million or $0.71 per diluted share.
      • Adjusted EBITDAX for the quarter was $260 million.
      • Adjusted net income was $40.0 million or $0.13 per diluted share for the quarter.
    • Five Western Haynesville wells turned to sales in the second quarter.
      • These wells had an average lateral length of 10,897 feet and an average per well initial production rate of 36 MMcf per day.
      • The five wells were drilled and completed at an average per well cost of $2,647 per completed lateral foot.
    • Comstock has turned 21 wells to sales to date in 2025 in its Legacy Haynesville area with an average lateral length of 11,803 feet and a per well initial production rate of 25 MMcf per day.

    Financial Results for the Three Months Ended June 30, 2025

    During the second quarter of 2025, Comstock realized $3.02 per Mcf before hedging and $3.06 per Mcf after hedging for its natural gas production of 112 Bcf. As a result, Comstock’s natural gas and oil sales in the second quarter of 2025 increased to $344.3 million (including realized hedging gains of $4.3 million). Operating cash flow (excluding changes in working capital) generated in the second quarter of 2025 was $209.6 million, and net income for the second quarter was $130.7 million or $0.44 per diluted share. The net income in the quarter included a pre-tax $231.6 million unrealized gain on hedging contracts held for price risk management resulting from the change in future natural gas prices since the first quarter of 2025. Excluding this item, adjusted net income for the second quarter of 2025 was $40.0 million, or $0.13 per diluted share.

    Comstock’s production cost per Mcfe in the second quarter averaged $0.80 per Mcfe, which was comprised of $0.37 for gathering and transportation costs, $0.28 for lease operating costs, $0.09 for production and other taxes and $0.06 for cash general and administrative expenses. Comstock’s unhedged operating margin was 73% in the second quarter of 2025 and 74% after hedging.

    Financial Results for the Six Months Ended June 30, 2025

    For the six months ended June 30, 2025, Comstock realized $3.31 per Mcf before hedging and $3.29 per Mcf after hedging for its natural gas production of 227 Bcf. Natural gas and oil sales for the six months ended June 30, 2025 totaled $749.3 million (including realized hedging losses of $3.7 million). Operating cash flow (excluding changes in working capital) generated during the first six months of 2025 was $448.6 million, and net income was $15.3 million or $0.05 per diluted share. Net income during the first six months of 2025 included a pre-tax $90.8 million unrealized loss on hedging contracts held for risk management. Excluding this item and exploration expense, adjusted net income for the six months ended June 30, 2025 was $93.9 million or $0.32 per diluted share.

    Comstock’s production cost per Mcfe during the six months ended June 30, 2025 averaged $0.82 per Mcfe, which was comprised of $0.37 for gathering and transportation costs, $0.29 for lease operating costs, $0.10 for production and other taxes and $0.06 for cash general and administrative expenses. Comstock’s unhedged and hedged operating margin was 75% during the first six months of 2025.

    Drilling Results

    Comstock drilled twelve (10.6 net) operated horizontal Haynesville/Bossier shale wells in the second quarter of 2025, which had an average lateral length of 10,388 feet. Comstock turned thirteen (12.0 net) operated wells to sales in the second quarter of 2025.

    Since its last operational update in May 2025, Comstock has turned twelve (11.0 net) operated Haynesville/Bossier shale wells to sales. These wells had initial production rates that averaged 29 MMcf per day. The completed lateral length of these wells averaged 10,939 feet. Included in the wells turned to sales were four more successful Western Haynesville wells:

    Well

     

    Vertical
    Depth
    (feet)

     

    Completed
    Lateral (feet)

      Initial
    Production
    Rate (MMcf
    per day)
                 
    Menn PB #1   16,262   10,926   38
    Jennings Loehr #1   15,582   12,106   34
    Jennings FSRA #1   14,760   12,045   28
    Bell Meyer #1   18,762   9,100   41

    Other

    Comstock and NextEra Energy Resources, LLC, a unit of NextEra Energy, Inc. (NYSE: NEE) are collaborating to explore the potential development of power generation assets near Comstock’s growing Western Haynesville area. The joint project will look to integrate Comstock’s growing natural gas supply and its natural gas gathering and processing and pipeline assets in its Western Haynesville area to support reliable energy solutions to potential data center customers.

    Earnings Call Information

    Comstock has planned a conference call for 10:00 a.m. Central Time on July 31, 2025, to discuss the second quarter 2025 operational and financial results. Investors wishing to listen should visit the Company’s website at www.comstockresources.com for a live webcast. Investors wishing to participate in the conference call telephonically will need to register at:
    https://register-conf.media-server.com/register/BI4a6aefc65c284c6190c230cdebdf9088.
    Upon registering to participate in the conference call, participants will receive the dial-in number and a personal PIN number to access the conference call. On the day of the call, please dial in at least 15 minutes in advance to ensure a timely connection to the call. The conference call will also be broadcast live in listen-only mode and can be accessed via the website URL: https://edge.media-server.com/mmc/p/537xytab.

    If you are unable to participate in the original conference call, a web replay will be available for twelve months beginning at 1:00 p.m. CT on July 31, 2025. The replay of the conference can be accessed using the webcast link: https://edge.media-server.com/mmc/p/537xytab.

    This press release may contain “forward-looking statements” as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on management’s current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the Company believes the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct. Information concerning the assumptions, uncertainties and risks that may affect the actual results can be found in the Company’s filings with the Securities and Exchange Commission (“SEC”) available on the Company’s website or the SEC’s website at sec.gov.

    Comstock Resources, Inc. is a leading independent natural gas producer with operations focused on the development of the Haynesville shale in North Louisiana and East Texas. The Company’s stock is traded on the NYSE and the NYSE Texas under the symbol CRK.

    COMSTOCK RESOURCES, INC.
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (In thousands, except per share amounts)

        Three Months Ended
    June 30,
        Six Months Ended
    June 30,
     
        2025     2024     2025     2024  
    Revenues:                        
    Natural gas sales   $ 339,225     $ 216,527     $ 751,511     $ 503,610  
    Oil sales     741       1,074       1,443       1,950  
    Total natural gas and oil sales     339,966       217,601       752,954       505,560  
    Gas services     130,296       29,229       230,162       77,042  
    Total revenues     470,262       246,830       983,116       582,602  
    Operating expenses:                        
    Production and ad valorem taxes     10,555       19,244       21,734       37,152  
    Gathering and transportation     41,759       49,361       84,376       96,460  
    Lease operating     31,109       34,805       66,109       69,877  
    Exploration                 2,150        
    Depreciation, depletion and amortization     158,379       194,242       326,270       384,931  
    Gas services     126,714       31,494       243,483       80,174  
    General and administrative     12,300       10,177       23,380       19,348  
    Total operating expenses     380,816       339,323       767,502       687,942  
    Operating income (loss)     89,446       (92,493 )     215,614       (105,340 )
    Other income (expenses):                        
    Gain (loss) from derivative financial instruments     235,847       (25,252 )     (94,492 )     14,055  
    Other income     2,100       322       2,439       653  
    Interest expense     (55,178 )     (51,932 )     (110,015 )     (101,489 )
    Total other income (expenses)     182,769       (76,862 )     (202,068 )     (86,781 )
    Income (loss) before income taxes     272,215       (169,355 )     13,546       (192,121 )
    (Provision for) benefit from income taxes     (141,487 )     46,106       1,789       54,398  
    Net income (loss)     130,728       (123,249 )     15,335       (137,723 )
    Net income attributable to noncontrolling interest     (5,886 )     (3,061 )     (11,771 )     (4,908 )
    Net income (loss) available to the Company   $ 124,842     $ (126,310 )   $ 3,564     $ (142,631 )
                             
    Net income (loss) per share                        
    Basic   $ 0.45     $ (0.43 )   $ 0.05     $ (0.49 )
    Diluted   $ 0.44     $ (0.43 )   $ 0.05     $ (0.49 )
    Weighted average shares outstanding:                        
    Basic     290,604       289,670       290,455       283,816  
    Diluted     294,247       289,670       294,026       283,816  

    COMSTOCK RESOURCES, INC.
    OPERATING RESULTS
    (In thousands, except per unit amounts)

        Three Months Ended June 30,     Six Months Ended June 30,  
        2025     2024     2025     2024  
    Natural gas production (MMcf)     112,164       130,861       227,193       270,304  
    Oil production (Mbbls)     13       15       23       27  
    Total production (MMcfe)     112,238       130,949       227,329       270,464  
                             
    Natural gas sales   $ 339,225     $ 216,527     $ 751,511     $ 503,610  
    Natural gas hedging settlements (1)     4,286       60,552       (3,673 )     108,547  
    Total natural gas including hedging     343,511       277,079       747,838       612,157  
    Oil sales     741       1,074       1,443       1,950  
    Total natural gas and oil sales including hedging   $ 344,252     $ 278,153     $ 749,281     $ 614,107  
                             
    Average natural gas price (per Mcf)   $ 3.02     $ 1.65     $ 3.31     $ 1.86  
    Average natural gas price including hedging (per Mcf)   $ 3.06     $ 2.12     $ 3.29     $ 2.26  
    Average oil price (per barrel)   $ 57.00     $ 71.60     $ 62.74     $ 72.22  
    Average price (per Mcfe)   $ 3.03     $ 1.66     $ 3.31     $ 1.87  
    Average price including hedging (per Mcfe)   $ 3.07     $ 2.12     $ 3.30     $ 2.27  
                             
    Production and ad valorem taxes   $ 10,555     $ 19,244     $ 21,734     $ 37,152  
    Gathering and transportation     41,759       49,361       84,376       96,460  
    Lease operating     31,109       34,805       66,109       69,877  
    Cash general and administrative (2)     6,771       6,095       13,411       11,850  
    Total production costs   $ 90,194     $ 109,505     $ 185,630     $ 215,339  
                             
    Production and ad valorem taxes (per Mcfe)   $ 0.09     $ 0.14     $ 0.10     $ 0.13  
    Gathering and transportation (per Mcfe)     0.37       0.38       0.37       0.36  
    Lease operating (per Mcfe)     0.28       0.27       0.29       0.26  
    Cash general and administrative (per Mcfe)     0.06       0.05       0.06       0.04  
    Total production costs (per Mcfe)   $ 0.80     $ 0.84     $ 0.82     $ 0.79  
                             
    Unhedged operating margin     73 %     50 %     75 %     57 %
    Hedged operating margin     74 %     61 %     75 %     65 %
                             
    Gas services revenue   $ 130,296     $ 29,229     $ 230,162     $ 77,042  
    Gas services expenses     126,714       31,494       243,483       80,174  
    Gas services margin   $ 3,582     $ (2,265 )   $ (13,321 )   $ (3,132 )
                             
    Natural Gas and Oil Capital Expenditures:                        
    Unproved property acquisitions   $ 9,932     $ 9,694     $ 19,616     $ 79,138  
    Total natural gas and oil properties acquisitions   $ 9,932     $ 9,694     $ 19,616     $ 79,138  
    Exploration and Development:                        
    Development leasehold   $ 5,295     $ 2,592     $ 8,851     $ 6,530  
    Exploratory drilling and completion     130,997       52,392       231,104       158,848  
    Development drilling and completion     123,991       151,350       269,569       297,143  
    Other development costs     7,919       14,685       8,434       14,722  
    Total exploration and development capital expenditures   $ 268,202     $ 221,019     $ 517,958     $ 477,243  

    (1)   Included in gain (loss) from derivative financial instruments in operating results.

    (2)   Excludes stock-based compensation.

    COMSTOCK RESOURCES, INC.
    NON-GAAP FINANCIAL MEASURES
    (In thousands, except per share amounts)

        Three Months Ended
    June 30,
        Six Months Ended
    June 30,
     
        2025     2024     2025     2024  
    ADJUSTED NET INCOME (LOSS):                        
    Net income (loss)   $ 130,728     $ (123,249 )   $ 15,335     $ (137,723 )
    Unrealized (gain) loss from derivative financial instruments     (231,561 )     85,804       90,819       94,492  
    Exploration expense                 2,150        
    Adjustment to income taxes     140,873       (20,769 )     (14,419 )     (23,521 )
    Adjusted net income (loss) (1)   $ 40,040     $ (58,214 )   $ 93,885     $ (66,752 )
                             
    Adjusted net income (loss) per share (2)   $ 0.13     $ (0.20 )   $ 0.32     $ (0.24 )
    Diluted shares outstanding     294,247       289,670       294,026       283,816  
                             
                             
    ADJUSTED EBITDAX:                        
    Net income (loss)   $ 130,728     $ (123,249 )   $ 15,335     $ (137,723 )
    Interest expense     55,178       51,932       110,015       101,489  
    Income taxes     141,487       (46,106 )     (1,789 )     (54,398 )
    Depreciation, depletion, and amortization     158,379       194,242       326,270       384,931  
    Exploration                 2,150        
    Unrealized (gain) loss from derivative financial instruments     (231,561 )     85,804       90,819       94,492  
    Stock-based compensation     5,529       4,082       9,971       7,497  
    Total Adjusted EBITDAX (3)   $ 259,740     $ 166,705     $ 552,771     $ 396,288  

    (1)   Adjusted net income (loss) is presented because of its acceptance by investors and by Comstock management as an indicator of the Company’s profitability excluding non-cash unrealized gains and losses on derivative financial instruments, exploration expense and other unusual items.

    (2)   Adjusted net income (loss) per share is calculated to include the dilutive effects of unvested restricted stock pursuant to the two-class method and performance stock units pursuant to the treasury stock method.

    (3)   Adjusted EBITDAX is presented in the earnings release because management believes that adjusted EBITDAX, which represents Comstock’s results from operations before interest, income taxes, and certain non-cash items, including depreciation, depletion and amortization, unrealized gains and losses on derivative financial instruments and exploration expense, is a common alternative measure of operating performance used by certain investors and financial analysts.

    COMSTOCK RESOURCES, INC.
    NON-GAAP FINANCIAL MEASURES
    (In thousands)

        Three Months Ended
    June 30,
        Six Months Ended
    June 30,
     
        2025     2024     2025     2024  
    OPERATING CASH FLOW (1):                        
    Net income (loss)   $ 130,728     $ (123,249 )   $ 15,335     $ (137,723 )
    Reconciling items:                        
    Unrealized (gain) loss from derivative financial instruments     (231,561 )     85,804       90,819       94,492  
    Deferred income taxes     143,586       (46,144 )     310       (54,431 )
    Depreciation, depletion and amortization     158,379       194,242       326,270       384,931  
    Amortization of debt discount and issuance costs     2,975       3,399       5,919       5,383  
    Stock-based compensation     5,529       4,082       9,971       7,497  
    Operating cash flow   $ 209,636     $ 118,134     $ 448,624     $ 300,149  
    (Increase) decrease in accounts receivable     34,978       (23,187 )     1,318       76,231  
    (Increase) decrease in other current assets     25,322       (730 )     25,881       4,846  
    Increase (decrease) in accounts payable and accrued expenses     77,628       (10,642 )     46,487       (126,112 )
    Net cash provided by operating activities   $ 347,564     $ 83,575     $ 522,310     $ 255,114  
        Three Months Ended
    June 30,
        Six Months Ended
    June 30,
     
        2025     2024     2025     2024  
    FREE CASH FLOW (DEFICIT)(2):                        
    Operating cash flow   $ 209,636     $ 118,134     $ 448,624     $ 300,149  
    Less:                        
    Exploration and development capital expenditures     (268,202 )     (221,019 )     (517,958 )     (477,243 )
    Midstream capital expenditures     (54,272 )     (11,190 )     (102,940 )     (16,488 )
    Other capital reimbursements (expenditures)     848       (942 )     762       (971 )
    Contributions from midstream partner     33,000       11,000       92,500       17,000  
    Free cash deficit from operations   $ (78,990 )   $ (104,017 )   $ (79,012 )   $ (177,553 )
    Acquisitions     (9,932 )     (9,694 )     (19,616 )     (79,138 )
    Free cash deficit after acquisitions   $ (88,922 )   $ (113,711 )   $ (98,628 )   $ (256,691 )

    (1)   Operating cash flow is presented in the earnings release because management believes it to be useful to investors as a common alternative measure of cash flows which excludes changes to other working capital accounts.

    (2)   Free cash deficit from operations and free cash deficit after acquisitions are presented in the earnings release because management believes them to be useful indicators of the Company’s ability to internally fund acquisitions and debt maturities after exploration and development capital expenditures, midstream and other capital expenditures, contributions from its midstream partner, proved and unproved property acquisitions, and proceeds from divestiture of natural gas and oil properties.

    COMSTOCK RESOURCES, INC.
    CONSOLIDATED BALANCE SHEETS
    (In thousands)

        June 30,
    2025
        December 31,
    2024
     
    ASSETS            
    Cash and cash equivalents   $ 25,859     $ 6,799  
    Accounts receivable     173,528       174,846  
    Derivative financial instruments     136       4,865  
    Other current assets     69,456       97,524  
    Total current assets     268,979       284,034  
    Property and equipment, net     6,002,010       5,688,389  
    Goodwill     335,897       335,897  
    Operating lease right-of-use assets     87,838       73,777  
    Derivative financial instruments     139        
        $ 6,694,863     $ 6,382,097  
                 
    LIABILITIES AND STOCKHOLDERS’ EQUITY            
    Accounts payable   $ 460,062     $ 421,814  
    Accrued costs     151,798       146,173  
    Operating leases     48,378       35,927  
    Derivative financial instruments     87,909       8,940  
    Total current liabilities     748,147       612,854  
    Long-term debt     3,018,009       2,952,090  
    Deferred income taxes     345,426       345,116  
    Derivative financial instruments     74,017       66,757  
    Long-term operating leases     39,389       37,740  
    Asset retirement obligation     35,008       33,996  
    Total liabilities     4,259,996       4,048,553  
    Stockholders’ Equity:            
    Common stock     146,535       146,130  
    Additional paid-in capital     1,364,857       1,366,274  
    Accumulated earnings     732,183       728,619  
    Total stockholders’ equity attributable to Comstock     2,243,575       2,241,023  
    Noncontrolling interest     191,292       92,521  
    Total stockholders’ equity     2,434,867       2,333,544  
        $ 6,694,863     $ 6,382,097  

    The MIL Network

  • MIL-OSI: Duos Technologies Group, Inc. Announces Proposed Public Offering of Common Stock

    Source: GlobeNewswire (MIL-OSI)

    JACKSONVILLE, Fla., July 30, 2025 (GLOBE NEWSWIRE) — Duos Technologies Group, Inc. (“Duos” or the “Company”) (Nasdaq: DUOT) a provider of adaptive, versatile and streamlined Edge Data Center (“EDC”) solutions tailored to meet evolving needs in any environment, today announced that it is commencing an underwritten public offering of shares of its common stock (or common stock equivalents). The offering is subject to market conditions, and there can be no assurance as to whether or when the offering may be completed, or as to the actual size or terms of the offering.

    The net proceeds from the offering will be used to expand, accelerate, and further commercialize the Company’s Edge Data Center business. With this funding, the Company is expected to be fully capitalized to execute on its substantial backlog and advance to Stage 2 of its EDC strategy, which is the development and deployment of more than 65 edge data centers.

    Titan Partners Group, a division of American Capital Partners, is acting as the sole bookrunner for the offering.

    The offering is being made pursuant to a shelf registration statement on Form S-3 (File No. 333-272603) filed with the Securities and Exchange Commission (“SEC”) on June 12, 2023, and declared effective by the SEC on June 21, 2023.

    A preliminary prospectus supplement and accompanying prospectus relating to the offering will be filed with the SEC and will be available on the SEC’s website at www.sec.gov. Copies of the preliminary prospectus supplement and accompanying prospectus relating to the offering, when available, may also be obtained by contacting Titan Partners Group LLC, a division of American Capital Partners, LLC, 4 World Trade Center, 29th Floor, New York, NY 10007, by phone at (929) 833-1246 or by email at prospectus@titanpartnersgrp.com.

    This press release shall not constitute an offer to sell or the solicitation of an offer to buy any securities nor will there be any sale of these securities in any state or other jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or other jurisdiction.

    About Duos Technologies Group, Inc.
    Duos Technologies Group, Inc. (Nasdaq: DUOT), based in Jacksonville, Florida, through its wholly owned subsidiaries, Duos Technologies, Inc., Duos Edge AI, Inc., and Duos Energy Corporation, designs, develops, deploys and operates intelligent technology solutions for Machine Vision and Artificial Intelligence (“AI”) applications including real-time analysis of fast-moving vehicles, Edge Data Centers and power consulting. For more information, visit www.duostech.com, www.duosedge.ai and www.duosenergycorp.com.

    Forward-Looking Statements
    This news release includes 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, regarding, among other things our expectations regarding the completion, terms, size, and timing of the public offering, and with respect to granting the underwriters a 30-day option to purchase additional shares, in addition to our plans, strategies and prospects — both business and financial. Although we believe that our plans, intentions and expectations reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations. Forward-looking statements are inherently subject to risks, uncertainties and assumptions. Many of the forward-looking statements contained in this news release may be identified by the use of forward-looking words such as “believe,” “expect,” “anticipate,” “should,” “planned,” “will,” “may,” “intend,” “estimated,” and “potential,” among others. Important factors that could cause actual results to differ materially from the forward-looking statements we make in this news release include risks and uncertainties related to completion of the public offering on the anticipated terms or at all, market conditions and the satisfaction of customary closing conditions related to the public offering and those set forth in reports or documents that we file from time to time with the United States Securities and Exchange Commission. We do not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in our expectations or any change in events, conditions or circumstances on which any such statement is based, except as required by law. All forward-looking statements attributable to Duos Technologies Group, Inc. or a person acting on its behalf are expressly qualified in their entirety by this cautionary language.

    This press release was published by a CLEAR® Verified individual.

    The MIL Network