News Details

Avidia Bancorp, Inc. Reports Third Quarter 2025 Financial Results

October 23, 2025

Avidia Bancorp, Inc. (the “Company”) (NYSE: “AVBC”), the holding company of Avidia Bank, today reported third quarter financial results.

Concurrent with the mutual-to-stock conversion of Avidia Bank’s former mutual holding company and as described in the prospectus for the Company’s initial public offering (“IPO”), the Company made a $10 million, one-time donation, of 900 thousand shares of common stock at a total market value of $9.0 million and a $1.0 million cash contribution to the Avidia Bank Charitable Foundation, Inc. This contribution resulted in a net loss of $907 thousand for the third quarter of 2025, or ($0.05) per share, compared to net income of $3.9 million reported for the prior quarter.

“We are pleased with the results for our initial quarter as a publicly traded company” said Robert Cozzone, President and Chief Executive Officer. “Our core metrics are solid, and we are well positioned for the future.”

SELECTED FINANCIAL HIGHLIGHTS

  • Net loss was $907 thousand, or ($0.05) per share, for the third quarter due to the stock and cash contribution to the Avidia Bank Charitable Foundation, Inc.
  • Book value per share and tangible book value per share (non-GAAP) were $18.50 and $17.91, respectively, as of September 30, 2025. See the non-GAAP reconciliation at the end of this document for further information.

BALANCE SHEET:

Total assets were $2.8 billion at September 30, 2025, representing a decrease of $170.9 million, or 5.8%, from June 30, 2025.

  • Total cash and cash equivalents decreased by $196.7 million from the second quarter, primarily due to the elevated cash balance as of June 30, 2025 related to the funds received from the IPO subscription offering.
  • Gross loans increased by $26.7 million from the second quarter to $2.27 billion, primarily from an increase in commercial real estate loans.
    • Loan exposure related to office space at September 30, 2025 was $86 million or 3.8% of gross loans.
  • Deposits decreased by $363.7 million from the second quarter to $2.08 billion, primarily due to the utilization of balances associated with subscription funds related to the conversion during the third quarter.
  • Total shareholders’ equity increased by $180.0 million from the second quarter to $371.4 million. The increase was primarily attributable to the capital raised during the Company’s IPO, which was completed on July 31, 2025.

NET INTEREST INCOME

Net interest income was $23.4 million for the quarter ended September 30, 2025, compared to $20.6 million for the prior quarter, an increase of $2.8 million, or 13.6%. The net interest margin expanded 24 basis points to 3.43% for the quarter from 3.19% in the prior quarter.

  • The yield on interest-earning assets increased by 4 basis points to 4.97%.
  • The cost of interest-bearing liabilities decreased by 11 basis points to 2.06%.
  • The cost of deposits decreased by 3 basis points to 1.33%.

NON-INTEREST INCOME

Noninterest income was $4.5 million for the quarter ended September 30, 2025, compared to $5.2 million for the prior quarter, representing a decrease of $720 thousand, or 13.7%.

  • Payment processing income was $1.9 million, compared to $2.1 million for the prior quarter, representing a decrease of $222 thousand primarily related to the sale of the Direct Merchant Processing Book in the second quarter.
  • Other non-interest income was $999 thousand, compared to $1.6 million in the prior quarter, representing a decrease of $599 thousand, including a decrease of $274 thousand in debit card income and a decrease of $193 thousand in swap income.

NON-INTEREST EXPENSE

Noninterest expense was $28.4 million for the quarter ended September 30, 2025, compared to $19.8 million for the prior quarter, representing an increase of $8.6 million, or 43.5%.

  • Salaries and employee benefits increased $864 thousand from the second quarter to $9.8 million, $637 thousand of which was the full nine-month expense for the Employee Stock Ownership plan that was adopted in connection with the mutual-to-stock conversion.
  • Data processing decreased $743 thousand to $2.3 million. The reduction was primarily due to $460 thousand in one-time credits associated with a billing adjustment.
  • Payment processing expense was down $406 thousand due to reduced costs associated with the Direct Merchant Processing Book, which was sold in the second quarter.
  • Other general and administrative expenses increased $9.3 million, primarily due to the $10.0 million contribution to the Avidia Bank Charitable Foundation, Inc, partially offset by a reduction in other expense line items.

INCOME TAXES

Income tax benefit for the quarter ended September 30, 2025 was $1.0 million, compared to income tax expense of $1.2 million in the prior quarter.

ASSET QUALITY

The allowance for credit losses (“ACL”) was $24.3 million as of September 30, 2025, or 1.07% of total loans, compared to $23.4 million, or 1.04% of total loans at June 30, 2025. The Company recorded provisions for credit losses of $1.5 million during the quarter ended September 30, 2025.

Non-performing loans totaled $17.6 million as of September 30, 2025, an increase of $6.3 million from the prior quarter, primarily from an increase of non-accruing commercial loans. Total non-accrual loans to total loans was 0.77% as of September 30, 2025, compared to 0.50% as of June 30, 2025.

ABOUT AVIDIA BANCORP, INC.

Avidia Bancorp, Inc. is the bank holding company of Avidia Bank. Avidia Bank is a Massachusetts-chartered stock savings bank. With headquarters in Hudson, Massachusetts, it also operates nine full-service banking offices in western Middlesex County and eastern Worcester County, in Massachusetts.

NON-GAAP FINANCIAL MEASURES

This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures are intended to provide the reader with additional supplemental perspectives on operating results, performance trends, and financial condition. Non-GAAP financial measures are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is provided below. In all cases, it should be understood that non-GAAP measures do not depict amounts that accrue directly to the benefit of shareholders. An item which management excludes when computing non-GAAP operating earnings can be of substantial importance to the Company’s results for any particular quarter or year. The Company’s non-GAAP operating earnings information set forth is not necessarily comparable to non- GAAP information which may be presented by other companies. Each non-GAAP measure used by the Company in this report as supplemental financial data should be considered in conjunction with the Company’s GAAP financial information. The Company adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community.

FOWARD-LOOKING STATEMENTS

Statements contained in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by use of the words "believe," "expect," "anticipate," "intend," "estimate," "assume," "outlook," "will," "should," and other similar expressions which do not relate to historical matters. Although we believe that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance. You should not place undue reliance on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond our control. Our actual results could differ materially from those presented in the forward-looking statements as a result of, among other factors, changes in general business and economic conditions nationwide and in our local markets, including changes which adversely affect borrowers' ability to service and repay loans; changes in customer behavior due to political, business and economic conditions, including inflation; conditions in the capital and debt markets; reductions in net interest income resulting from interest rate volatility and changes in the balances and mix of our loans and deposits; changes in market interest rates and real estate values; decreases in the value of securities and other assets or in deposit levels necessitating increased borrowing to fund loans and investments; competition from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; cybersecurity incidents; fraud; natural disasters; the risk that we may be unsuccessful in implementing our business strategy; and the other risks and uncertainties disclosed in Avidia Bancorp, Inc.’s definitive prospectus dated May 13, 2025, as filed the U.S. Securities and Exchange Commission. Forward looking statements speak only as of the date of this release, and we do not undertake any obligation to update or revise any of them to reflect events or circumstances occurring after the date of this release or to reflect the occurrence of unanticipated events, except as may be required by applicable law or regulation.

Avidia Bancorp, Inc.
Selected Financial Highlights (Unaudited)
At or for the Quarters Ended
(In thousands, except per share data)Sept. 30, 2025June 30, 2025Sept. 30, 2024
Earnings Data:
Net interest income

$

23,432

$

20,618

$

18,283

Total non-interest income

4,526

5,246

4,516

Total non-interest expense

28,369

19,763

17,898

Provision for credit losses

1,540

1,071

2,155

(Loss) income before income tax expense

(1,951

)

5,030

2,746

Net (loss) income

(907

)

3,872

2,079

Per-Share Data:
(Loss) earnings per share, basic

$

(0.05

)

N/A

N/A

(Loss) earnings per share, diluted

(0.05

)

N/A

N/A

Book value per share

18.50

N/A

N/A

Tangible book value per share (non-GAAP)

17.91

N/A

N/A

Performance Ratios:
Return on average assets (annualized)

-0.13

%

0.57

%

0.31

%

Return on average equity (annualized)

-1.14

8.20

4.18

Net interest margin(1)

3.43

3.19

2.84

Cost of deposits

1.33

1.36

1.72

Yield on loans

5.21

5.20

5.14

Interest rate spread(2)

2.91

2.76

2.31

Noninterest income as a percentage of average assets

0.64

0.77

0.68

Noninterest expense as a percentage of average assets

4.02

2.91

2.69

Efficiency ratio(3)

101.47

76.41

78.50

Average interest-earning assets as a percentage of average interest-bearing liabilities

134.52

124.77

126.75

Balance Sheet, (end of period):
Total assets

$

2,787,010

$

2,957,908

$

2,673,705

Total earning assets

2,669,662

2,827,019

2,548,053

Total loans

2,274,747

2,248,021

2,180,676

Total deposits

2,075,868

2,439,608

2,046,192

Total shareholders' equity

371,400

191,426

195,032

Asset Quality:
Allowance for credit losses

$

24,284

$

23,425

$

21,585

Allowance for credit losses as a percentage of total loans

1.07

%

1.04

%

0.99

%

Allowance for credit losses as a percentage of non-performing loans

137.79

207.37

497.33

Allowance for credit losses as a percentage of non-accrual loans

137.79

207.37

497.33

Non-accrual loans as a percentage of total loans

0.77

0.50

0.20

Net (charge-offs) recoveries as a percentage of total loans

(0.11

)

0.01

(0.20

)

Total non-accruing assets as a percentage of total assets

0.63

0.38

0.16

Total non-performing assets as a percentage of total assets

0.63

0.38

0.16

Capital Ratios:
Total shareholders' equity as a percentage of total assets

13.33

%

6.47

%

7.29

%

Tangible shareholders' equity as a percentage of tangible assets (non-GAAP)

12.95

6.09

6.88

Total capital as a percentage of risk-weighted assets(4)

19.89

11.57

N/A

Tier 1 capital as a percentage of risk-weighted assets(4)

17.42

9.14

N/A

Common equity tier 1 capital as a percentage of risk-weighted assets(4)

17.42

9.14

N/A

Tier 1 capital as a percentage of average assets(4)

13.11

7.24

N/A

(1) Represents net interest income as a percentage of average interest-earning assets.
(2) Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(3) Represents noninterest expenses divided by the sum of net interest income and noninterest income.
(4) Presented as projected for September 30, 2025 and actual for the remaining dates.
Avidia Bancorp, Inc.
Consolidated Balance Sheets (Unaudited)
As ofSept. 30, 2025 Change From
(In thousands)Sept. 30, 2025June 30, 2025Sept. 30, 2024June 30, 2025Sept. 30, 2024
Assets
Cash and due from banks

$

15,484

$

24,667

$

21,272

$

(9,183

)

(37.2

)%

$

(5,788

)

(27.2

)%

Short-term investments

96,384

283,919

36,859

(187,535

)

(66.1

)

59,525

161.5

Total cash and cash equivalents

111,868

308,586

58,131

(196,718

)

(63.7

)

53,737

92.4

Securities available for sale, at fair value

269,308

266,249

283,945

3,059

1.1

(14,637

)

(5.2

)

Equity securities, at fair value

-

-

11,886

-

-

(11,886

)

(100.0

)

Securities held to maturity, at amortized cost

15,747

16,747

16,746

(1,000

)

(6.0

)

(999

)

(6

)

Total securities

285,055

282,996

312,577

2,059

0.7

(27,522

)

(9

)

Federal Home Loan Bank stock, at cost

11,731

12,083

16,755

(352

)

(2.9

)

(5,024

)

(30.0

)

Loans held for sale

1,745

-

1,186

1,745

-

559

47.1

Total loans

2,274,747

2,248,021

2,180,676

26,726

1.2

94,071

4.3

Less: Allowance for credit losses

(24,284

)

(23,425

)

(21,585

)

(859

)

3.7

(2,699

)

12.5

Net loans

2,250,463

2,224,596

2,159,091

25,867

1.2

91,372

4.2

Premises and equipment, net

29,270

29,098

28,270

172

0.6

1,000

3.5

Bank-owned life insurance

36,375

36,093

35,269

282

0.8

1,106

3.1

Accrued interest receivable

8,141

8,922

8,838

(781

)

(8.8

)

(697

)

(7.9

)

Net deferred tax asset

10,832

11,323

12,491

(491

)

(4.3

)

(1,659

)

(13.3

)

Goodwill

11,936

11,936

11,936

-

-

-

-

Mortgage servicing rights

3,149

3,253

3,242

(104

)

(3.2

)

(93

)

(2.9

)

Other assets

26,445

29,022

25,919

(2,577

)

(8.9

)

526

2.0

Total assets

$

2,787,010

$

2,957,908

$

2,673,705

$

(170,898

)

(5.8

)%

$

113,305

4.2

%

Liabilities
Deposits

$

2,075,868

$

2,439,608

$

2,046,192

$

(363,740

)

(14.9

)%

$

29,676

1.5

%

Federal Home Loan Bank advances

260,000

260,000

365,000

-

0.0

(105,000

)

(28.8

)

Subordinated debt

27,778

27,738

27,642

40

0.1

136

0.5

Mortgagors' escrow accounts

3,710

3,498

3,464

212

6.1

246

7.1

Accrued expenses and other liabilities

48,254

35,638

36,375

12,616

35.4

11,879

32.7

Total liabilities

$

2,415,610

$

2,766,482

2,478,673

$

(350,872

)

(12.7

)%

$

(63,063

)

(2.5

)%

Shareholders' equity:
Common Stock

$

201

$

-

$

-

$

201

-

%

$

201

-

%

Additional paid-in capital

194,994

-

-

194,994

-

194,994

-

Unallocated ESOP common stock

(16,061

)

-

-

(16,061

)

-

(16,061

)

-

Retained earnings

206,648

207,555

211,761

(907

)

(0.4

)

(5,113

)

(2.4

)

Accumulated other comprehensive loss

(14,382

)

(16,129

)

(16,729

)

1,747

(10.8

)

2,347

(14.0

)

Total shareholders' equity

$

371,400

$

191,426

195,032

$

179,974

94.0

$

176,368

90.4

%

Total liabilities and shareholders' equity

$

2,787,010

$

2,957,908

$

2,673,705

$

(170,898

)

(5.8

)%

$

113,305

4.2

%

Avidia Bancorp, Inc.
Consolidated Statements of Operations QTD (Unaudited)
Three Months Ended Sept. 30, 2025 Change
Three Months EndedFrom Three Months Ended
(In thousands, except per share data)Sept. 30, 2025June 30, 2025Sept. 30, 2024June 30, 2025Sept. 30, 2024
Interest and dividend income:
Loans, including fees

$

29,727

$

28,883

$

28,439

$

844

2.9

%

$

1,288

4.5

%

Securities

2,567

2,555

2,672

12

0.5

(105

)

(3.9

)

Other

1,588

421

415

1,167

277.2

1,173

282.7

Total interest and dividend income

33,882

31,859

31,526

2,023

6.3

2,356

7.5

Interest expense:
Deposits

7,268

7,242

8,732

26

0.4

(1,464

)

(16.8

)

Federal Home Loan Bank advances

2,827

3,647

4,196

(820

)

(22.5

)

(1,369

)

(32.6

)

Subordinated debt

355

352

315

3

0.9

40

12.7

Total interest expense

10,450

11,241

13,243

(791

)

(7.0

)

(2,793

)

(21.1

)

Net interest income:

23,432

20,618

18,283

2,814

13.6

5,149

28.2

Provision expense for credit losses - loans

1,480

1,523

1,785

(43

)

(2.8

)

(262

)

(14.7

)

Provision expense (reversal) for credit losses - off-balance sheet credit exposures

60

(452

)

370

512

(113.3

)

(822

)

(222.2

)

Net interest income, after provision expense for credit losses

21,892

19,547

16,128

2,345

12.0

5,764

35.7

Non-interest income:
Customer service fees

912

884

1,095

28

3.2

(183

)

(16.7

)

Net (loss) on sale of securities available for sale

-

(78

)

(992

)

78

(100.0

)

992

(100.0

)

Net recognized gain on equity securities

-

-

896

-

-

(896

)

(100.0

)

Payment processing income

1,857

2,079

1,929

(222

)

(10.7

)

(72

)

(3.7

)

Income on bank-owned life insurance

279

289

263

(10

)

(3.5

)

16

6.1

Mortgage banking income

121

162

121

(41

)

(25.3

)

-

0.0

Investment commissions

358

312

376

46

14.7

(18

)

(4.8

)

Other

999

1,598

828

(599

)

(37.5

)

171

20.7

Total non-interest income

4,526

5,246

4,516

(720

)

(13.7

)

10

0.2

Non-interest expense:
Salaries and employee benefits

9,773

8,909

8,192

864

9.7

1,581

19.3

Occupancy and equipment

1,933

2,042

1,910

(109

)

(5.3

)

23

1.2

Data processing

2,251

2,994

2,866

(743

)

(24.8

)

(615

)

(21.5

)

Professional fees

790

1,088

566

(298

)

(27.4

)

224

39.6

Payment processing

526

932

1,053

(406

)

(43.6

)

(527

)

(50.0

)

Deposit insurance

651

780

638

(129

)

(16.5

)

13

2.0

Advertising

423

310

343

113

36.5

80

23.3

Telecommunications

81

96

85

(15

)

(15.6

)

(4

)

(4.7

)

Problem loan and foreclosed real estate, net

179

194

105

(15

)

(7.7

)

74

70.5

Other general and administrative

11,762

2,418

2,140

9,344

386.4

9,622

449.6

Total non-interest expense

28,369

19,763

17,898

8,606

43.5

10,471

58.5

(Loss) income before income tax expense

(1,951

)

5,030

2,746

(6,981

)

(138.8

)

(4,697

)

(171.0

)

Income tax (benefit) expense

(1,044

)

1,158

667

(2,202

)

(190.2

)

(1,711

)

(256.5

)

Net (loss) income

$

(907

)

$

3,872

$

2,079

$

(4,779

)

(123.4

)%

$

(2,986

)

(143.6

)%

Share data:
Weighted average common shares outstanding, basic

18,520

N/A

N/A

N/A

N/A

N/A

N/A

Weighted average common shares outstanding diluted

18,520

N/A

N/A

N/A

N/A

N/A

N/A

(Loss) per share, basic

$

(0.05

)

N/A

N/A

N/A

N/A

N/A

N/A

(Loss) per share, diluted

$

(0.05

)

N/A

N/A

N/A

N/A

N/A

N/A

Avidia Bancorp, Inc.
Consolidated Statements of Operations YTD (Unaudited)
Nine Months EndedNine Months Ended Sept. 30, 2025 Change
(In thousands, except per share data)Sept. 30, 2025Sept. 30, 2024From Nine Months Ended Sept. 30, 2024
Interest and dividend income:
Loans, including fees

$

86,791

$

83,189

$

3,602

4.3

%

Securities

7,774

7,625

149

2.0

Other

2,224

1,453

771

53.1

Total interest and dividend income

96,789

92,267

4,522

4.9

Interest expense:
Deposits

22,241

24,604

(2,363

)

(9.6

)

Federal Home Loan Bank advances

10,267

12,540

(2,273

)

(18.1

)

Subordinated debt

1,021

945

76

8.0

Total interest expense

33,529

38,089

(4,560

)

(12.0

)

Net interest income:

63,260

54,178

9,082

16.8

Provision expense for credit losses - loans

20,308

1,965

18,343

933.5

Provision (reversal) expense for credit losses - off-balance sheet credit exposures

(82

)

500

(582

)

(116.4

)

Net interest income, after provision expense for credit losses

43,034

51,713

(8,679

)

(16.8

)

Non-interest income:
Customer service fees

2,697

2,715

(18

)

(0.7

)

Net (loss) on sale of securities available for sale

(619

)

(2,359

)

1,740

(73.8

)

Net recognized gain on equity securities

-

2,534

(2,534

)

(100.0

)

Payment processing income

6,129

5,589

540

9.7

Income on bank-owned life insurance

847

670

177

26.4

Mortgage banking income

299

979

(680

)

(69.5

)

Investment commissions

1,020

1,036

(16

)

-

Other

3,129

2,696

433

16.1

Total non-interest income

13,502

13,860

(358

)

(2.6

)

Non-interest expense:
Salaries and employee benefits

30,247

25,500

4,747

18.6

Occupancy and equipment

5,994

6,378

(384

)

(6.0

)

Data processing

8,623

7,289

1,334

18.3

Professional fees

2,539

1,820

719

39.5

Payment processing

2,500

3,065

(565

)

(18.4

)

Deposit insurance

2,064

2,034

30

1.5

Advertising

998

1,122

(124

)

(11.1

)

Telecommunications

270

290

(20

)

(6.9

)

Problem loan and foreclosed real estate, net

485

289

196

67.8

Other general and administrative

16,245

7,171

9,074

126.5

Total non-interest expense

69,965

54,958

15,007

27.3

(Loss) income before income tax expense

(13,429

)

10,615

(24,044

)

(226.5

)

Income tax (benefit) expense

(4,808

)

2,640

(7,448

)

(282.1

)

Net (loss) income

$

(8,621

)

$

7,975

$

(16,596

)

(208.1

)%

Share data:
Weighted average common shares outstanding, basic

18,520

N/A

N/A

N/A

Weighted average common shares outstanding diluted

18,520

N/A

N/A

N/A

(Loss) per share, basic

$

(0.47

)

N/A

N/A

N/A

(Loss) per share, diluted

$

(0.47

)

N/A

N/A

N/A

Avidia Bancorp, Inc.
Average Balances and Average Yields And Costs (Unaudited)
For the Quarters Ended
Sept. 30, 2025June 30, 2025Sept. 30, 2024
(Dollars in thousands)Average
Outstanding
Balance
InterestAverage
Yield/
Rate
Average
Outstanding
Balance
InterestAverage
Yield/
Rate
Average
Outstanding
Balance
InterestAverage
Yield/
Rate
Interest-earning assets:
Short-term investments

$

150,428

$

1,588

4.19

%

$

67,357

$

421

2.51

%

$

42,118

$

415

3.92

%

Securities

292,031

2,567

3.49

296,321

2,555

3.46

306,177

2,672

3.47

Loans

2,264,095

29,727

5.21

2,229,893

28,883

5.20

2,202,174

28,439

5.14

Total interest-earning assets

2,706,554

33,882

4.97

2,593,571

31,859

4.93

2,550,469

31,526

4.92

Noninterest-earning assets

116,574

122,176

111,525

Total assets

$

2,823,128

$

2,715,747

$

2,661,994

Interest-bearing liabilities:
NOW accounts

$

704,708

$

833

0.47

%

$

697,452

$

700

0.40

%

$

595,184

$

815

0.54

%

Money market accounts

274,203

918

1.33

270,969

848

1.26

284,767

1,056

1.47

Regular and other savings accounts

411,941

2,407

2.32

401,215

2,278

2.28

355,220

2,387

2.67

Certificates of deposit

334,638

3,110

3.69

347,419

3,416

3.94

390,588

4,474

4.56

Total interest-bearing deposits

1,725,490

7,268

1.67

1,717,055

7,242

1.69

1,625,759

8,732

2.14

FHLB advances and other borrowings(1)

258,782

2,827

4.33

333,834

3,647

4.38

367,161

4,196

4.55

Subordinated debt

27,753

355

5.07

27,782

352

5.08

27,617

315

4.54

Total interest-bearing liabilities

2,012,025

10,450

2.06

2,078,671

11,241

2.17

2,020,537

13,243

2.61

Noninterest-bearing demand deposits

458,900

415,035

404,466

Other noninterest-bearing liabilities

34,777

33,242

38,281

Total liabilities

2,505,702

2,526,948

2,463,284

Total shareholders' equity

317,426

188,799

198,710

Total liabilities and capital

$

2,823,128

$

2,715,747

$

2,661,994

Net interest income

$

23,432

$

20,618

$

18,283

Net interest rate spread(2)

2.91

%

2.76

%

2.31

%

Net interest-earning assets(3)

$

694,529

$

514,900

$

529,932

Net interest margin(4)

3.43

%

3.19

%

2.84

%

Cost of deposits

1.33

1.36

1.72

Average interest-earning assets to interest-bearing liabilities

134.52

%

124.77

%

126.75

%

(1) Average balances for borrowings includes the financing lease obligation which is presented under other liabilities on the consolidated balance sheet.
(2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by average total interest-earning assets.

Avidia Bancorp, Inc.
Asset Quality Data (Unaudited)
At or for the Quarters Ended
(Dollars in thousands)Sept. 30, 2025June 30, 2025Sept. 30, 2024
Non-Performing Assets
Non-accrual loans:
Residential

$

387

$

255

$

869

Construction

8,930

8,930

-

Commercial

8,307

2,111

3,471

Total non-accrual loans

$

17,624

$

11,296

$

4,340

Other real estate owned

-

-

-

Total non-performing assets

$

17,624

$

11,296

$

4,340

Total non-accrual loans to total loans

0.77

%

0.50

%

0.20

%

Total non-performing assets to total loans

0.77

0.50

0.20

Allowance for Credit Losses
Allowance for credit losses, beginning of period

$

23,425

$

21,849

$

20,875

Charged-off loans

(844

)

(18

)

(1,181

)

Recoveries on charged-off loans

223

71

106

Net loans charged-off

(621

)

53

(1,075

)

Provision expense for credit losses

1,480

1,523

1,785

Allowance for credit losses, end of period

$

24,284

$

23,425

$

21,585

Allowance for credit losses to total loans

1.07

%

1.04

%

0.99

%

Allowance for credit losses to non-accrual loans

137.79

207.37

497.33

Allowance for credit losses to non-performing loans

137.79

207.37

497.33

Net loans (charge-offs) recoveries
Residential

$

2

$

1

$

32

Commercial real estate

135

25

25

Commercial

(766

)

20

(1,161

)

Consumer

8

7

29

Total net loan (charge-offs) recoveries

$

(621

)

$

53

$

(1,075

)

Net loan (charge-offs) recoveries to average loans (annualized)

(0.11

)%

0.01

%

(0.20

)%

Avidia Bancorp, Inc.
Non-GAAP Reconciliation (Unaudited)
As of
(In thousands, except per share data)Sept. 30, 2025June 30, 2025Sept. 30, 2024
Tangible shareholders' equity:
Total shareholders' equity (GAAP)

$

371,400

$

191,426

$

195,032

Less: Goodwill

11,936

11,936

11,936

Tangible shareholders' equity (non-GAAP)

$

359,464

$

179,490

$

183,096

Tangible assets:
Total assets (GAAP)

$

2,787,010

$

2,957,908

$

2,673,705

Less: Goodwill

11,936

11,936

11,936

Tangible assets (non-GAAP)

$

2,775,074

$

2,945,972

$

2,661,769

Shareholders' equity to assets (GAAP)

13.33

%

6.47

%

7.29

%

Tangible shareholders' equity to tangible assets (non-GAAP)

12.95

%

6.09

%

6.88

%

Common shares outstanding, including unallocated ESOP shares

20,076

N/A

N/A

Book value per common share (GAAP)

$

18.50

N/A

N/A

Tangible book value per common share (non-GAAP)

$

17.91

N/A

N/A

Robert D. Cozzone
President and Chief Executive Officer
Avidia Bancorp, Inc.
(800) 508-2265

Source: Avidia Bancorp, Inc.