| Business First Bancshares, Inc. | |||||||||||
| Selected Financial Information | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | |||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | |||||||||
| (Dollars in thousands) | |||||||||||
| Balance Sheet Ratios | |||||||||||
| Loans (HFI) to Deposits | 91.92 | % | 92.04 | % | 92.53 | % | |||||
| Shareholders' Equity to Assets Ratio | 11.19 | 11.33 | 11.04 | ||||||||
| Loans Receivable Held for Investment (HFI) | |||||||||||
| Commercial | $ | 1,990,998 | $ | 1,988,696 | $ | 1,920,813 | |||||
| Real Estate: | |||||||||||
| Commercial | 2,896,707 | 2,824,015 | 2,462,617 | ||||||||
| Construction | 774,170 | 693,477 | 638,907 | ||||||||
| Residential | 1,048,400 | 1,079,018 | 927,456 | ||||||||
| Total Real Estate | 4,719,277 | 4,596,510 | 4,028,980 | ||||||||
| Consumer and Other | 70,612 | 74,241 | 71,262 | ||||||||
| Total Loans (Held for Investment) | $ | 6,780,887 | $ | 6,659,447 | $ | 6,021,055 | |||||
| Allowance for Loan Losses | |||||||||||
| Balance, Beginning of Period | $ | 62,458 | $ | 63,655 | $ | 58,496 | |||||
| Charge-offs – Quarterly | (5,787) | (3,208) | (3,415) | ||||||||
| Recoveries – Quarterly | 284 | 293 | 348 | ||||||||
| Provision for Loan Losses – Quarterly | 2,640 | 1,718 | 1,633 | ||||||||
| Balance, End of Period | $ | 59,595 | $ | 62,458 | $ | 57,062 | |||||
| Allowance for Loan Losses to Total Loans (HFI) | 0.88 | % | 0.94 | % | 0.95 | % | |||||
Allowance for Credit Losses to Total Loans (HFI) (1) | 0.95 | 1.02 | 1.03 | ||||||||
| Net Charge-offs to Average Quarterly Total Loans | 0.08 | 0.04 | 0.05 | ||||||||
| Remaining Loan Purchase Discount | $ | 6,119 | $ | 7,341 | $ | 8,943 | |||||
| Nonperforming Assets | |||||||||||
| Nonperforming Loans: | |||||||||||
| Nonaccrual Loans | $ | 80,363 | $ | 80,124 | $ | 45,362 | |||||
| Loans Past Due 90 Days or More | 3,701 | 4,011 | 3,929 | ||||||||
| Total Nonperforming Loans | 84,064 | 84,135 | 49,291 | ||||||||
| Other Nonperforming Assets: | |||||||||||
| Other Real Estate Owned | 24,761 | 25,109 | 16,766 | ||||||||
| Other Nonperforming Assets | — | — | — | ||||||||
| Total Other Nonperforming Assets | 24,761 | 25,109 | 16,766 | ||||||||
| Total Nonperforming Assets | $ | 108,825 | $ | 109,244 | $ | 66,057 | |||||
| Nonperforming Loans to Total Loans (HFI) | 1.24 | % | 1.26 | % | 0.82 | % | |||||
| Nonperforming Assets to Total Assets | 1.22 | 1.23 | 0.83 | ||||||||
| (1) Allowance for Credit Losses includes the Allowance for Loan Loss and Reserve for Unfunded Commitments. | |||||||||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Selected Financial Information | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Per Share Data | ||||||||||||||||||||
| Basic Earnings per Common Share | $ | 0.71 | $ | 0.70 | $ | 0.73 | $ | 2.10 | $ | 2.09 | ||||||||||
| Diluted Earnings per Common Share | 0.71 | 0.70 | 0.73 | 2.08 | 2.08 | |||||||||||||||
| Dividends per Common Share | 0.15 | 0.15 | 0.14 | 0.45 | 0.42 | |||||||||||||||
| Book Value per Common Share | 28.77 | 28.79 | 27.23 | 28.77 | 27.23 | |||||||||||||||
| Average Common Shares Outstanding | 32,504,217 | 32,589,951 | 29,544,425 | 32,558,017 | 29,363,138 | |||||||||||||||
| Average Diluted Common Shares Outstanding | 32,730,923 | 32,763,608 | 29,656,639 | 32,766,628 | 29,495,049 | |||||||||||||||
| End of Period Common Shares Outstanding | 32,345,723 | 32,535,659 | 29,615,370 | 32,345,723 | 29,615,370 | |||||||||||||||
| Annualized Performance Ratios | ||||||||||||||||||||
Return to Common Shareholders on Average Assets (1) | 1.04 | % | 1.03 | % | 1.08 | % | 1.03 | % | 1.05 | % | ||||||||||
Return to Common Shareholders on Average Common Equity (1) | 9.75 | 9.83 | 10.80 | 9.78 | 10.74 | |||||||||||||||
Net Interest Margin (1) | 3.86 | 3.73 | 3.68 | 3.75 | 3.68 | |||||||||||||||
Net Interest Spread (1) | 3.09 | 2.99 | 2.85 | 3.00 | 2.88 | |||||||||||||||
Efficiency Ratio (2) | 64.88 | 64.83 | 60.45 | 64.72 | 62.37 | |||||||||||||||
| Total Quarterly/Year-to-Date Average Assets | $ | 8,845,047 | $ | 8,916,954 | $ | 7,921,159 | $ | 8,886,084 | $ | 7,825,828 | ||||||||||
| Total Quarterly/Year-to-Date Average Common Equity | 944,333 | 931,020 | 790,148 | 932,545 | 764,959 | |||||||||||||||
| Other Expenses | ||||||||||||||||||||
| Salaries and Employee Benefits | $ | 32,582 | $ | 33,120 | $ | 27,613 | $ | 98,741 | $ | 85,427 | ||||||||||
| Occupancy and Equipment Expense | 10,078 | 8,279 | 7,284 | 26,479 | 21,802 | |||||||||||||||
| Advertising and Promotions | 2,064 | 2,606 | 1,205 | 6,178 | 3,584 | |||||||||||||||
| Communications | 773 | 638 | 582 | 2,063 | 1,763 | |||||||||||||||
| Ad Valorem Shares Tax | 978 | 977 | 1,125 | 2,933 | 3,375 | |||||||||||||||
| Data Processing Fees | 3,084 | 3,317 | 3,972 | 10,113 | 12,529 | |||||||||||||||
| Directors' Fees | 308 | 247 | 261 | 815 | 733 | |||||||||||||||
| Insurance | 188 | 432 | 420 | 424 | 1,031 | 1,248 | ||||||||||||||
| Legal and Other Professional Fees | 1,236 | 1,661 | 1,024 | 3,982 | 3,130 | |||||||||||||||
| Office Supplies and Printing | 268 | 278 | 286 | 859 | 897 | |||||||||||||||
| Regulatory Assessments | 1,209 | 1,534 | 1,142 | 3,727 | 3,332 | |||||||||||||||
| Merger and Conversion-Related Expenses | 1,395 | 303 | 477 | 3,075 | 937 | |||||||||||||||
| Other | 6,302 | 6,133 | 3,491 | 17,465 | 11,909 | |||||||||||||||
| Total Other Expenses | $ | 60,465 | $ | 59,525 | $ | 48,882 | $ | 177,461 | $ | 150,666 | ||||||||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Selected Financial Information | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Other Income | ||||||||||||||||||||
| Service Charges on Deposit Accounts | $ | 3,340 | $ | 3,197 | $ | 2,565 | $ | 9,679 | $ | 8,058 | ||||||||||
| (Loss) Gain on Sales of Securities | (21) | (6) | 77 | 53 | 29 | |||||||||||||||
| Gain on Sales of Loans | 814 | 1,583 | 624 | 3,738 | 2,661 | |||||||||||||||
| Debit Card and ATM Fee Income | 2,380 | 2,415 | 1,915 | 7,101 | 5,731 | |||||||||||||||
| Cash Value of Life Insurance Income | 979 | 902 | 802 | 2,712 | 2,368 | |||||||||||||||
| Fees and Brokerage Commission | 2,458 | 2,387 | 1,880 | 7,106 | 6,008 | |||||||||||||||
| Pass-Through (Loss) Income from Other Investments | (135) | 14 | 133 | 14 | 638 | |||||||||||||||
| Gain on Extinguishment/Redemption of Debt | — | 545 | — | 545 | 630 | |||||||||||||||
| Gain on Branch Sale | — | — | — | — | 3,360 | |||||||||||||||
| Swap Fee Income | 626 | 385 | 1,065 | 2,548 | 2,612 | |||||||||||||||
| Other | 2,071 | 2,545 | 2,610 | 7,033 | 7,217 | |||||||||||||||
| Total Other Income | $ | 12,512 | $ | 13,967 | $ | 11,671 | $ | 40,529 | $ | 39,312 | ||||||||||
| (1) Average outstanding balances are determined utilizing daily averages and average yield/rate is calculated utilizing an actual day count convention. | ||||||||||||||||||||
| (2) Noninterest expense (excluding provision for loan losses) divided by noninterest income plus net interest income less gain/loss on sales of securities. | ||||||||||||||||||||
| Business First Bancshares, Inc. | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| (Unaudited) | |||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | |||||||||
| (Dollars in thousands) | |||||||||||
| Assets | |||||||||||
| Cash and Due From Banks | $ | 490,037 | $ | 575,604 | $ | 399,079 | |||||
| Federal Funds Sold | 110,738 | 95,535 | 101,103 | ||||||||
| Securities Purchased under Agreements to Resell | 79,214 | 30,702 | 25,518 | ||||||||
| Securities Available for Sale, at Fair Values | 986,704 | 1,041,133 | 985,938 | ||||||||
| Mortgage Loans Held for Sale | 254 | 2,838 | 433 | ||||||||
| Loans and Lease Receivable | 6,780,887 | 6,659,447 | 6,021,055 | ||||||||
| Allowance for Loan Losses | (59,595) | (62,458) | (57,062) | ||||||||
| Net Loans and Lease Receivable | 6,721,292 | 6,596,989 | 5,963,993 | ||||||||
| Premises and Equipment, Net | 95,456 | 88,925 | 77,944 | ||||||||
| Accrued Interest Receivable | 39,321 | 38,969 | 37,171 | ||||||||
| Other Equity Securities | 39,984 | 51,302 | 44,313 | ||||||||
| Other Real Estate Owned | 24,761 | 25,109 | 16,766 | ||||||||
| Cash Value of Life Insurance | 140,148 | 139,169 | 119,509 | ||||||||
| Deferred Taxes, Net | 24,853 | 21,561 | 21,433 | ||||||||
| Goodwill | 131,743 | 135,222 | 121,146 | ||||||||
| Core Deposit and Customer Intangibles | 31,983 | 33,267 | 15,136 | ||||||||
| Other Assets | 39,474 | 27,181 | 24,380 | ||||||||
| Total Assets | $ | 8,955,962 | $ | 8,903,506 | $ | 7,953,862 | |||||
| Liabilities | |||||||||||
| Deposits | |||||||||||
| Noninterest-Bearing | $ | 1,605,682 | $ | 1,583,562 | $ | 1,366,558 | |||||
| Interest-Bearing | 5,771,116 | 5,651,994 | 5,140,304 | ||||||||
| Total Deposits | 7,376,798 | 7,235,556 | 6,506,862 | ||||||||
| Securities Sold Under Agreements to Repurchase | 24,896 | 24,442 | 29,896 | ||||||||
| Federal Home Loan Bank Borrowings | 334,189 | 442,494 | 367,408 | ||||||||
| Subordinated Debt | 114,250 | 114,250 | 92,587 | ||||||||
| Subordinated Debt - Trust Preferred Securities | 9,689 | 9,678 | 5,000 | ||||||||
| Accrued Interest Payable | 3,126 | 3,774 | 4,064 | ||||||||
| Other Liabilities | 90,498 | 64,735 | 69,605 | ||||||||
| Total Liabilities | 7,953,446 | 7,894,929 | 7,075,422 | ||||||||
| Shareholders' Equity | |||||||||||
| Preferred Stock | 71,930 | 71,930 | 71,930 | ||||||||
| Common Stock | 32,346 | 32,536 | 29,615 | ||||||||
| Additional Paid-In Capital | 572,968 | 578,087 | 503,325 | ||||||||
| Retained Earnings | 380,182 | 361,846 | 309,999 | ||||||||
| Accumulated Other Comprehensive Loss | (54,910) | (35,822) | (36,429) | ||||||||
| Total Shareholders' Equity | 1,002,516 | 1,008,577 | 878,440 | ||||||||
| Total Liabilities and Shareholders' Equity | $ | 8,955,962 | $ | 8,903,506 | $ | 7,953,862 | |||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Consolidated Statements of Income | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Interest Income: | ||||||||||||||||||||
| Interest and Fees on Loans | $ | 113,263 | $ | 111,780 | $ | 106,662 | $ | 334,189 | $ | 313,682 | ||||||||||
| Interest and Dividends on Securities | 9,207 | 9,104 | 7,554 | 26,773 | 21,074 | |||||||||||||||
| Interest on Federal Funds Sold and Due From Banks | 5,047 | 4,766 | 4,472 | 14,699 | 12,475 | |||||||||||||||
| Total Interest Income | 127,517 | 125,650 | 118,688 | 375,661 | 347,231 | |||||||||||||||
| Interest Expense: | ||||||||||||||||||||
| Interest on Deposits | 41,511 | 41,251 | 43,358 | 125,520 | 127,343 | |||||||||||||||
| Interest on Borrowings | 5,342 | 6,555 | 6,054 | 16,438 | 17,587 | |||||||||||||||
| Total Interest Expense | 46,853 | 47,806 | 49,412 | 141,958 | 144,930 | |||||||||||||||
| Net Interest Income | 80,664 | 77,844 | 69,276 | 233,703 | 202,301 | |||||||||||||||
| Provision for Credit Losses | 1,938 | 1,991 | 3,183 | 6,207 | 8,220 | |||||||||||||||
| Net Interest Income After Provision for Credit Losses | 78,726 | 75,853 | 66,093 | 227,496 | 194,081 | |||||||||||||||
| Other Income: | ||||||||||||||||||||
| Service Charges on Deposit Accounts | 3,340 | 3,197 | 2,565 | 9,679 | 8,058 | |||||||||||||||
| (Loss) Gain on Sales of Securities | (21) | (6) | 77 | 53 | 29 | |||||||||||||||
| Gain on Sales of Loans | 814 | 1,583 | 624 | 3,738 | 2,661 | |||||||||||||||
| Other Income | 8,379 | 9,193 | 8,405 | 27,059 | 28,564 | |||||||||||||||
| Total Other Income | 12,512 | 13,967 | 11,671 | 40,529 | 39,312 | |||||||||||||||
| Other Expenses: | ||||||||||||||||||||
| Salaries and Employee Benefits | 32,582 | 33,120 | 27,613 | 98,741 | 85,427 | |||||||||||||||
| Occupancy and Equipment Expense | 10,078 | 8,279 | 7,284 | 26,479 | 21,802 | |||||||||||||||
| Merger and Conversion-Related Expense | 1,395 | 303 | 477 | 3,075 | 937 | |||||||||||||||
| Other Expenses | 16,410 | 17,823 | 13,508 | 49,166 | 42,500 | |||||||||||||||
| Total Other Expenses | 60,465 | 59,525 | 48,882 | 177,461 | 150,666 | |||||||||||||||
| Income Before Income Taxes | 30,773 | 30,295 | 28,882 | 90,564 | 82,727 | |||||||||||||||
| Provision for Income Taxes | 6,221 | 6,120 | 6,026 | 18,273 | 17,225 | |||||||||||||||
| Net Income | 24,552 | 24,175 | 22,856 | 72,291 | 65,502 | |||||||||||||||
| Preferred Stock Dividends | 1,351 | 1,350 | 1,351 | 4,051 | 4,051 | |||||||||||||||
| Net Income Available to Common Shareholders | $ | 23,201 | $ | 22,825 | $ | 21,505 | $ | 68,240 | $ | 61,451 | ||||||||||
| Business First Bancshares, Inc. | |||||||||||||||||||||||||||||||||||
| Consolidated Net Interest Margin | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | |||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Outstanding Balance | Interest Earned / Interest Paid | Average Yield / Rate | Average Outstanding Balance | Interest Earned / Interest Paid | Average Yield / Rate | Average Outstanding Balance | Interest Earned / Interest Paid | Average Yield / Rate | ||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||||
| Interest-Earning Assets: | |||||||||||||||||||||||||||||||||||
| Total Loans | $ | 6,670,021 | $ | 113,263 | 6.74 | % | $ | 6,757,776 | $ | 111,780 | 6.63 | % | $ | 6,036,622 | $ | 106,662 | 7.01 | % | |||||||||||||||||
| Securities | 1,054,664 | 9,207 | 3.46 | 1,068,191 | 9,104 | 3.42 | 978,502 | 7,554 | 3.06 | ||||||||||||||||||||||||||
| Securities Purchased under Agreements to Resell | 32,316 | 359 | 4.41 | 30,683 | 335 | 4.38 | 25,490 | 330 | 5.14 | ||||||||||||||||||||||||||
| Interest-Bearing Deposit in Other Banks | 533,251 | 4,688 | 3.49 | 509,177 | 4,431 | 3.49 | 419,413 | 4,142 | 3.92 | ||||||||||||||||||||||||||
| Total Interest-Earning Assets | $ | 8,290,252 | $ | 127,517 | 6.10 | % | $ | 8,365,827 | $ | 125,650 | 6.02 | % | $ | 7,460,027 | $ | 118,688 | 6.31 | % | |||||||||||||||||
| Allowance for Loan Losses | (62,716) | (63,280) | (58,468) | ||||||||||||||||||||||||||||||||
| Noninterest-Earning Assets | 617,511 | 614,407 | 519,600 | ||||||||||||||||||||||||||||||||
| Total Assets | $ | 8,845,047 | $ | 127,517 | $ | 8,916,954 | $ | 125,650 | $ | 7,921,159 | $ | 118,688 | |||||||||||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||||
| Interest-Bearing Liabilities: | |||||||||||||||||||||||||||||||||||
| Interest-Bearing Deposits | $ | 5,729,786 | $ | 41,511 | 2.87 | % | $ | 5,739,241 | $ | 41,251 | 2.88 | % | $ | 5,122,136 | $ | 43,358 | 3.36 | % | |||||||||||||||||
| Subordinated Debt | 114,250 | 1,874 | 6.51 | 112,252 | 1,778 | 6.35 | 92,624 | 1,235 | 5.29 | ||||||||||||||||||||||||||
| Subordinated Debt - Trust Preferred Securities | 9,682 | 185 | 7.56 | 9,670 | 178 | 7.40 | 5,000 | 100 | 7.93 | ||||||||||||||||||||||||||
| Advances from Federal Home Loan Bank (FHLB) | 300,381 | 3,120 | 4.12 | 441,012 | 4,457 | 4.05 | 424,287 | 4,547 | 4.25 | ||||||||||||||||||||||||||
| Other Borrowings | 24,958 | 163 | 2.59 | 22,206 | 142 | 2.58 | 26,176 | 172 | 2.61 | ||||||||||||||||||||||||||
| Total Interest-Bearing Liabilities | $ | 6,179,057 | $ | 46,853 | 3.01 | % | $ | 6,324,381 | $ | 47,806 | 3.03 | % | $ | 5,670,223 | $ | 49,412 | 3.46 | % | |||||||||||||||||
| Noninterest-Bearing Liabilities: | |||||||||||||||||||||||||||||||||||
| Noninterest-Bearing Deposits | $ | 1,573,300 | $ | 1,518,400 | $ | 1,315,064 | |||||||||||||||||||||||||||||
| Other Liabilities | 76,427 | 71,223 | 73,794 | ||||||||||||||||||||||||||||||||
| Total Noninterest-Bearing Liabilities | 1,649,727 | 1,589,623 | 1,388,858 | ||||||||||||||||||||||||||||||||
| Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
| Common Shareholders' Equity | 944,333 | 931,020 | 790,148 | ||||||||||||||||||||||||||||||||
| Preferred Equity | 71,930 | 71,930 | 71,930 | ||||||||||||||||||||||||||||||||
| Total Shareholders' Equity | 1,016,263 | 1,002,950 | 862,078 | ||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 8,845,047 | $ | 8,916,954 | $ | 7,921,159 | |||||||||||||||||||||||||||||
| Net Interest Spread | 3.09 | % | 2.99 | % | 2.85 | % | |||||||||||||||||||||||||||||
| Net Interest Income | $ | 80,664 | $ | 77,844 | $ | 69,276 | |||||||||||||||||||||||||||||
| Net Interest Margin | 3.86 | % | 3.73 | % | 3.68 | % | |||||||||||||||||||||||||||||
| Overall Cost of Funds | 2.40 | % | 2.44 | % | 2.81 | % | |||||||||||||||||||||||||||||
| NOTE: Average outstanding balances are determined utilizing daily averages and an actual day count convention. | |||||||||||||||||||||||||||||||||||
| Business First Bancshares, Inc. | |||||||||||||||||||||||
| Consolidated Net Interest Margin | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Nine Months Ended | |||||||||||||||||||||||
| September 30, 2026 | September 30, 2025 | ||||||||||||||||||||||
| (Dollars in thousands) | Average Outstanding Balance | Interest Earned / Interest Paid | Average Yield / Rate | Average Outstanding Balance | Interest Earned / Interest Paid | Average Yield / Rate | |||||||||||||||||
| Assets | |||||||||||||||||||||||
| Interest-Earning Assets: | |||||||||||||||||||||||
| Total Loans | $ | 6,708,583 | $ | 334,189 | 6.66 | % | $ | 6,001,647 | $ | 313,682 | 6.99 | % | |||||||||||
| Securities | 1,062,728 | 26,773 | 3.37 | 946,961 | 21,074 | 2.98 | |||||||||||||||||
| Securities Purchased under Agreements to Resell | 29,906 | 996 | 4.45 | 35,740 | 1,382 | 5.17 | |||||||||||||||||
| Interest-Bearing Deposit in Other Banks | 533,540 | 13,703 | 3.43 | 361,760 | 11,093 | 4.10 | |||||||||||||||||
| Total Interest-Earning Assets | $ | 8,334,757 | $ | 375,661 | 6.03 | % | $ | 7,346,108 | $ | 347,231 | 6.32 | % | |||||||||||
| Allowance for Loan Losses | (62,191) | (56,718) | |||||||||||||||||||||
| Noninterest-Earning Assets | 613,518 | 536,438 | |||||||||||||||||||||
| Total Assets | $ | 8,886,084 | $ | 375,661 | $ | 7,825,828 | $ | 347,231 | |||||||||||||||
| Liabilities and Shareholders' Equity | |||||||||||||||||||||||
| Interest-Bearing Liabilities: | |||||||||||||||||||||||
| Interest-Bearing Deposits | $ | 5,783,862 | $ | 125,520 | 2.90 | % | $ | 5,103,928 | $ | 127,343 | 3.34 | % | |||||||||||
| Subordinated Debt | 106,303 | 4,872 | 6.13 | 94,169 | 3,732 | 5.30 | |||||||||||||||||
| Subordinated Debt - Trust Preferred Securities | 10,334 | 516 | 6.68 | 5,000 | 299 | 8.03 | |||||||||||||||||
| Advances from Federal Home Loan Bank (FHLB) | 346,337 | 10,615 | 4.10 | 411,444 | 13,136 | 4.27 | |||||||||||||||||
| Other Borrowings | 22,416 | 435 | 2.59 | 21,699 | 420 | 2.59 | |||||||||||||||||
| Total Interest-Bearing Liabilities | $ | 6,269,252 | $ | 141,958 | 3.03 | % | $ | 5,636,240 | $ | 144,930 | 3.44 | % | |||||||||||
| Noninterest-Bearing Liabilities: | |||||||||||||||||||||||
| Noninterest-Bearing Deposits | $ | 1,537,842 | $ | 1,284,745 | |||||||||||||||||||
| Other Liabilities | 74,515 | 67,954 | |||||||||||||||||||||
| Total Noninterest-Bearing Liabilities | 1,612,357 | 1,352,699 | |||||||||||||||||||||
| Shareholders' Equity: | |||||||||||||||||||||||
| Common Shareholders' Equity | 932,545 | 764,959 | |||||||||||||||||||||
| Preferred Equity | 71,930 | 71,930 | |||||||||||||||||||||
| Total Shareholders' Equity | 1,004,475 | 836,889 | |||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 8,886,084 | $ | 7,825,828 | |||||||||||||||||||
| Net Interest Spread | 3.00 | % | 2.88 | % | |||||||||||||||||||
| Net Interest Income | $ | 233,703 | $ | 202,301 | |||||||||||||||||||
| Net Interest Margin | 3.75 | % | 3.68 | % | |||||||||||||||||||
| Overall Cost of Funds | 2.43 | % | 2.80 | % | |||||||||||||||||||
| NOTE: Average outstanding balances are determined utilizing daily averages and an actual day count convention. | |||||||||||||||||||||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Non-GAAP Measures | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Interest Income: | ||||||||||||||||||||
| Interest income | $ | 127,517 | $ | 125,650 | $ | 118,688 | $ | 375,661 | $ | 347,231 | ||||||||||
| Core interest income | 127,517 | 125,650 | 118,688 | 375,661 | 347,231 | |||||||||||||||
| Interest Expense: | ||||||||||||||||||||
| Interest expense | 46,853 | 47,806 | 49,412 | 141,958 | 144,930 | |||||||||||||||
| Core interest expense | 46,853 | 47,806 | 49,412 | 141,958 | 144,930 | |||||||||||||||
| Provision for Credit Losses: (b) | ||||||||||||||||||||
| Provision for credit losses | 1,938 | 1,991 | 3,183 | 6,207 | 8,220 | |||||||||||||||
| Core provision expense | 1,938 | 1,991 | 3,183 | 6,207 | 8,220 | |||||||||||||||
| Other Income: | ||||||||||||||||||||
| Other income | 12,512 | 13,967 | 11,671 | 40,529 | 39,312 | |||||||||||||||
| Gain on former bank premises and equipment | — | — | — | (28) | (155) | |||||||||||||||
| Loss (gain) on sale of securities | 21 | 6 | (77) | (53) | (29) | |||||||||||||||
| Gain on extinguishment/redemption of debt | — | (545) | — | (545) | (630) | |||||||||||||||
| Gain on branch sale | — | — | — | — | (3,360) | |||||||||||||||
| Core other income | 12,533 | 13,428 | 11,594 | 39,903 | 35,138 | |||||||||||||||
| Other Expense: | ||||||||||||||||||||
| Other expense | 60,465 | 59,525 | 48,882 | 177,461 | 150,666 | |||||||||||||||
Acquisition-related expenses (2) | (3,538) | (1,169) | (1,157) | (6,934) | (2,406) | |||||||||||||||
| Core conversion expenses | — | — | (439) | — | (1,663) | |||||||||||||||
| Tax credit - ERC | — | — | 1,997 | — | 1,997 | |||||||||||||||
| Core other expense | 56,927 | 58,356 | 49,283 | 170,527 | 148,594 | |||||||||||||||
| Pre-Tax Income: (a) | ||||||||||||||||||||
| Pre-tax income | 30,773 | 30,295 | 28,882 | 90,564 | 82,727 | |||||||||||||||
| Gain on former bank premises and equipment | — | — | — | (28) | (155) | |||||||||||||||
| Loss (gain) on sale of securities | 21 | 6 | (77) | (53) | (29) | |||||||||||||||
| Gain on extinguishment/redemption of debt | — | (545) | — | (545) | (630) | |||||||||||||||
| Gain on branch sale | — | — | — | — | (3,360) | |||||||||||||||
Acquisition-related expenses (2) | 3,538 | 1,169 | 1,157 | 6,934 | 2,406 | |||||||||||||||
| Core conversion expenses | — | — | 439 | — | 1,663 | |||||||||||||||
| Tax credit - ERC | — | — | (1,997) | — | (1,997) | |||||||||||||||
| Core pre-tax income | 34,332 | 30,925 | 28,404 | 96,872 | 80,625 | |||||||||||||||
Provision for Income Taxes: (1) | ||||||||||||||||||||
| Provision for income taxes | 6,221 | 6,120 | 6,026 | 18,273 | 17,225 | |||||||||||||||
| Tax on gain on former bank premises and equipment | — | — | — | (6) | (33) | |||||||||||||||
| Tax on loss (gain) on sale of securities | 5 | 1 | (16) | (11) | (6) | |||||||||||||||
| Tax on gain on extinguishment/redemption of debt | — | (115) | — | (115) | (133) | |||||||||||||||
| Tax on gain on branch sale | — | — | — | — | (833) | |||||||||||||||
Tax on acquisition-related expenses (2) | 743 | 239 | 157 | 1,301 | 403 | |||||||||||||||
| Tax on core conversion expenses | — | — | 93 | — | 352 | |||||||||||||||
| Tax on tax credit - ERC | — | — | (422) | — | (422) | |||||||||||||||
| Core provision for income taxes | 6,969 | 6,245 | 5,838 | 19,442 | 16,553 | |||||||||||||||
| Preferred Dividends: | ||||||||||||||||||||
| Preferred dividends | 1,351 | 1,350 | 1,351 | 4,051 | 4,051 | |||||||||||||||
| Core preferred dividends | $ | 1,351 | $ | 1,350 | $ | 1,351 | $ | 4,051 | $ | 4,051 | ||||||||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Non-GAAP Measures | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Net Income Available to Common Shareholders: | ||||||||||||||||||||
| Net income available to common shareholders | $ | 23,201 | $ | 22,825 | $ | 21,505 | $ | 68,240 | $ | 61,451 | ||||||||||
| Gain on former bank premises and equipment, net of tax | — | — | — | (22) | (122) | |||||||||||||||
| Loss (gain) on sale of securities, net of tax | 16 | 5 | (61) | (42) | (23) | |||||||||||||||
| Gain on extinguishment/redemption of debt, net of tax | — | (430) | — | (430) | (497) | |||||||||||||||
| Gain on branch sale, net of tax | — | — | — | — | (2,527) | |||||||||||||||
Acquisition-related expenses (2), net of tax | 2,795 | 930 | 1,000 | 5,633 | 2,003 | |||||||||||||||
| Core conversion expenses, net of tax | — | — | 346 | — | 1,311 | |||||||||||||||
| Tax Credit - ERC, net of tax | — | — | (1,575) | — | (1,575) | |||||||||||||||
| Core net income available to common shareholders | 26,012 | 23,330 | 21,215 | 73,379 | 60,021 | |||||||||||||||
Pre-tax, pre-provision earnings available to common shareholders (a+b)(3) | 32,711 | 32,286 | 32,065 | 96,771 | 90,947 | |||||||||||||||
| Gain on former bank premises and equipment | — | — | — | (28) | (155) | |||||||||||||||
| Loss (gain) on sale of securities | 21 | 6 | (77) | (53) | (29) | |||||||||||||||
| Gain on extinguishment/redemption of debt | — | (545) | — | (545) | (630) | |||||||||||||||
| Gain on branch sale | — | — | — | — | (3,360) | |||||||||||||||
Acquisition-related expenses (2) | 3,538 | 1,169 | 1,157 | 6,934 | 2,406 | |||||||||||||||
| Core conversion expenses | — | — | 439 | — | 1,663 | |||||||||||||||
| Tax credit - ERC | — | — | (1,997) | — | (1,997) | |||||||||||||||
| Core pre-tax, pre-provision earnings | $ | 36,270 | $ | 32,916 | $ | 31,587 | $ | 103,079 | $ | 88,845 | ||||||||||
| Average Diluted Common Shares Outstanding | 32,730,923 | 32,763,608 | 29,656,639 | 32,766,628 | 29,495,049 | |||||||||||||||
| Diluted Earnings Per Common Share: | ||||||||||||||||||||
| Diluted earnings per common share | $ | 0.71 | $ | 0.70 | $ | 0.73 | $ | 2.08 | $ | 2.08 | ||||||||||
| Gain on former bank premises and equipment, net of tax | — | — | — | — | — | |||||||||||||||
| Loss (gain) on sale of securities, net of tax | — | — | — | — | — | |||||||||||||||
| Gain on extinguishment/redemption of debt, net of tax | — | (0.01) | — | (0.01) | (0.02) | |||||||||||||||
| Gain on branch sale, net of tax | — | — | — | — | (0.09) | |||||||||||||||
Acquisition-related expenses (2), net of tax | 0.08 | 0.02 | 0.03 | 0.17 | 0.07 | |||||||||||||||
| Core conversion expenses, net of tax | — | — | 0.01 | — | 0.04 | |||||||||||||||
| Tax credit - ERC, net of taxes | — | — | (0.05) | — | (0.05) | |||||||||||||||
| Core diluted earnings per common share | $ | 0.79 | $ | 0.71 | $ | 0.72 | $ | 2.24 | $ | 2.03 | ||||||||||
| Pre-tax, pre-provision profit diluted earnings per common share | $ | 1.00 | $ | 0.99 | $ | 1.08 | $ | 2.95 | $ | 3.08 | ||||||||||
| Gain on former bank premises and equipment | — | — | — | — | (0.01) | |||||||||||||||
| Loss (gain) on sale of securities | — | — | — | — | — | |||||||||||||||
| Gain on extinguishment/redemption of debt | — | (0.02) | — | (0.02) | (0.02) | |||||||||||||||
| Gain on branch sale | — | — | — | — | (0.11) | |||||||||||||||
Acquisition-related expenses (2) | 0.11 | 0.04 | 0.04 | 0.21 | 0.08 | |||||||||||||||
| Core conversion expenses | — | — | 0.02 | — | 0.06 | |||||||||||||||
| Tax credit - ERC | — | — | (0.07) | — | (0.07) | |||||||||||||||
| Core pre-tax, pre-provision diluted earnings per common share | $ | 1.11 | $ | 1.01 | $ | 1.07 | $ | 3.14 | $ | 3.01 | ||||||||||
| (1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21.129% for 2026 and 2025. These rates approximated the marginal tax rates. | ||||||||||||||||||||
| (2) Includes merger and conversion-related expenses, salary and other incremental merger-related expense. | ||||||||||||||||||||
| (3) Before preferred dividends. | ||||||||||||||||||||
| Business First Bancshares, Inc. | |||||||||||
| Non-GAAP Measures | |||||||||||
| (Unaudited) | |||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | |||||||||
| (Dollars in thousands, except per share data) | |||||||||||
| Total Shareholders' (Common) Equity: | |||||||||||
| Total shareholders' equity | $ | 1,002,516 | $ | 1,008,577 | $ | 878,440 | |||||
| Preferred stock | (71,930) | (71,930) | (71,930) | ||||||||
| Total common shareholders' equity | 930,586 | 936,647 | 806,510 | ||||||||
| Goodwill | (131,743) | (135,222) | (121,146) | ||||||||
| Core deposit and customer intangible | (31,983) | (33,267) | (15,136) | ||||||||
| Total tangible common equity | $ | 766,860 | $ | 768,158 | $ | 670,228 | |||||
| Total Assets: | |||||||||||
| Total assets | $ | 8,955,962 | $ | 8,903,506 | $ | 7,953,862 | |||||
| Goodwill | (131,743) | (135,222) | (121,146) | ||||||||
| Core deposit and customer intangible | (31,983) | (33,267) | (15,136) | ||||||||
| Total tangible assets | $ | 8,792,236 | $ | 8,735,017 | $ | 7,817,580 | |||||
| Common shares outstanding | 32,345,723 | 32,535,659 | 29,615,370 | ||||||||
| Book value per common share | $ | 28.77 | $ | 28.79 | $ | 27.23 | |||||
| Tangible book value per common share | $ | 23.71 | $ | 23.61 | $ | 22.63 | |||||
| Common equity to total assets | 10.39 | % | 10.52 | % | 10.14 | % | |||||
| Tangible common equity to tangible assets | 8.72 | % | 8.79 | % | 8.57 | % | |||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Non-GAAP Measures | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Total Quarterly Average Assets | $ | 8,845,047 | $ | 8,916,954 | $ | 7,921,159 | $ | 8,886,084 | $ | 7,825,828 | ||||||||||
| Total Quarterly Average Common Equity | 944,333 | 931,020 | 790,148 | 932,545 | 764,959 | |||||||||||||||
| Net Income Available to Common Shareholders: | ||||||||||||||||||||
| Net income available to common shareholders | $ | 23,201 | $ | 22,825 | $ | 21,505 | $ | 68,240 | $ | 61,451 | ||||||||||
| Gain on former bank premises and equipment, net of tax | — | — | — | (22) | (122) | |||||||||||||||
| Loss (gain) on sale of securities, net of tax | 16 | 5 | (61) | (42) | (23) | |||||||||||||||
| Gain on extinguishment/redemption of debt, net of tax | — | (430) | — | (430) | (497) | |||||||||||||||
| Gain on branch sale, net of tax | — | — | — | — | (2,527) | |||||||||||||||
| Acquisition-related expenses, net of tax | 2,795 | 930 | 1,000 | 5,633 | 2,003 | |||||||||||||||
| Core conversion expenses, net of tax | — | — | 346 | — | 1,311 | |||||||||||||||
| Tax credit - ERC, net of tax | — | — | (1,575) | — | (1,575) | |||||||||||||||
| Core net income available to common shareholders | $ | 26,012 | $ | 23,330 | $ | 21,215 | $ | 73,379 | $ | 60,021 | ||||||||||
Return to common shareholders on average assets (annualized) (2) | 1.04 | % | 1.03 | % | 1.08 | % | 1.03 | % | 1.05 | % | ||||||||||
Core return on average assets (annualized) (2) | 1.17 | 1.05 | 1.06 | 1.10 | 1.03 | |||||||||||||||
Return to common shareholders on average common equity (annualized) (2) | 9.75 | 9.83 | 10.80 | 9.78 | 10.74 | |||||||||||||||
Core return on average common equity (annualized) (2) | 10.93 | 10.05 | 10.65 | 10.52 | 10.49 | |||||||||||||||
| Interest Income: | ||||||||||||||||||||
| Interest income | $ | 127,517 | $ | 125,650 | $ | 118,688 | $ | 375,661 | $ | 347,231 | ||||||||||
| Core interest income | 127,517 | 125,650 | 118,688 | 375,661 | 347,231 | |||||||||||||||
| Interest Expense: | ||||||||||||||||||||
| Interest expense | 46,853 | 47,806 | 49,412 | 141,958 | 144,930 | |||||||||||||||
| Core interest expense | 46,853 | 47,806 | 49,412 | 141,958 | 144,930 | |||||||||||||||
| Other Income: | ||||||||||||||||||||
| Other income | 12,512 | 13,967 | 11,671 | 40,529 | 39,312 | |||||||||||||||
| Gain on former bank premises and equipment | — | — | — | (28) | (155) | |||||||||||||||
| Loss (gain) on sale of securities | 21 | 6 | (77) | (53) | (29) | |||||||||||||||
| Gain on extinguishment/redemption of debt | — | (545) | — | (545) | (630) | |||||||||||||||
| Gain on branch sale | — | — | — | — | (3,360) | |||||||||||||||
| Core other income | 12,533 | 13,428 | 11,594 | 39,903 | 35,138 | |||||||||||||||
| Other Expense: | ||||||||||||||||||||
| Other expense | 60,465 | 59,525 | 48,882 | 177,461 | 150,666 | |||||||||||||||
| Acquisition-related expenses | (3,538) | (1,169) | (1,157) | (6,934) | (2,406) | |||||||||||||||
| Core conversion expenses | — | — | (439) | — | (1,663) | |||||||||||||||
| Tax credit - ERC | — | — | 1,997 | — | 1,997 | |||||||||||||||
| Core other expense | $ | 56,927 | $ | 58,356 | $ | 49,283 | $ | 170,527 | $ | 148,594 | ||||||||||
| Efficiency Ratio: | ||||||||||||||||||||
| Other expense (a) | $ | 60,465 | $ | 59,525 | $ | 48,882 | $ | 177,461 | $ | 150,666 | ||||||||||
| Core other expense (c) | 56,927 | 58,356 | 49,283 | 170,527 | 148,594 | |||||||||||||||
Net interest and other income (1) (b) | 93,197 | 91,817 | 80,870 | 274,179 | 241,584 | |||||||||||||||
Core net interest and other income (1) (d) | 93,197 | 91,272 | 80,870 | 273,606 | 237,439 | |||||||||||||||
| Efficiency ratio (a/b) | 64.88 | % | 64.83 | % | 60.45 | % | 64.72 | % | 62.37 | % | ||||||||||
| Core efficiency ratio (c/d) | 61.08 | 63.94 | 60.94 | 62.33 | 62.58 | |||||||||||||||
| Total Average Interest-Earning Assets | $ | 8,290,252 | $ | 8,365,827 | $ | 7,460,027 | $ | 8,334,757 | $ | 7,346,108 | ||||||||||
| Business First Bancshares, Inc. | ||||||||||||||||||||
| Non-GAAP Measures | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||
| Net Interest Income: | ||||||||||||||||||||
| Net interest income | $ | 80,664 | $ | 77,844 | $ | 69,276 | $ | 233,703 | $ | 202,301 | ||||||||||
| Loan discount accretion | (1,221) | (995) | (1,111) | (3,355) | (2,671) | |||||||||||||||
| Net interest income excluding loan discount accretion | $ | 79,443 | $ | 76,849 | $ | 68,165 | $ | 230,348 | $ | 199,630 | ||||||||||
Net interest margin (2) | 3.86 | % | 3.73 | % | 3.68 | % | 3.75 | % | 3.68 | % | ||||||||||
Net interest margin excluding loan discount accretion (2) | 3.80 | 3.68 | 3.63 | 3.70 | 3.63 | |||||||||||||||
Net interest spread (2) | 3.09 | 2.99 | 2.85 | 3.00 | 2.88 | |||||||||||||||
Net interest spread excluding loan discount accretion (2) | 3.04 | 2.94 | 2.80 | 2.94 | 2.83 | |||||||||||||||
| (1) Excludes gains/losses on sales of securities. | ||||||||||||||||||||
| (2) Calculated utilizing an actual day count convention. | ||||||||||||||||||||