EX-99.1 2 earningsrelease-ex991q32026.htm EX-99.1 Document

EXHIBIT 99.1
bankofmarinbancorplogoa22.jpg
FOR IMMEDIATE RELEASE MEDIA CONTACT:
Yahaira Garcia-Perea
Marketing & Corporate Communications Manager
916-823-7214 | YahairaGarcia-Perea@bankofmarin.com

BANK OF MARIN BANCORP REPORTS THIRD QUARTER FINANCIAL RESULTS DRIVEN BY LOAN GROWTH, NIM EXPANSION AND HIGHER EARNINGS


NOVATO, CA, October 26, 2026 - Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," completed another quarter of improved financial performance, reflecting continued enhanced profitability and overall balance sheet strength. This performance was supported by progress across key financial and operating priorities:

•Increased earnings per share, pre-tax pre-provision net income, and return on average tangible common equity
•Expanded net interest margin from higher loan yields and reduced deposit costs, and grew both total deposits and noninterest-bearing deposits
•Loan growth from organic originations supplemented by a loan pool purchase
•Core non-interest income growth
•Prudent expense management

BMRC reports net income of $9.9 million for the third quarter of 2026. This compares to net income of $9.2 million for the second quarter of 2026 and net income of $7.5 million for the third quarter of 2025. Diluted earnings per share was $0.62 for the third quarter, compared to $0.58 for the prior quarter and $0.47 for the third quarter of the prior year. Continued net interest margin expansion largely drove these increases, contributing to a 32% year-over-year increase in quarterly diluted earnings per share.

"Active management of deposit costs, growth in fee income, and expense discipline drove a 17% increase in pre-tax pre-provision net income on a sequential quarter basis," said President & CEO Tim Myers. "Organic originations drove loan growth during the quarter which was supplemented by a California residential loan pool purchase that utilized excess liquidity, diversified our earning assets, and is expected to provide attractive risk-adjusted returns."

Selected Financial Results
Comparable (non-GAAP) Excluding Loss on Sale of SecuritiesThree months endedNine months ended
 (in thousands, except per share amounts; unaudited)
September 30, 2026June 30, 2026% ChangeSeptember 30, 2025% ChangeSeptember 30, 2026September 30, 2025% Change
Pre-tax, pre-provision net income
Pre-tax, pre-provision net income (GAAP)$14,499 $12,353 17.4 %$9,610 50.9 %$38,449 $4,967 674.1 %
Comparable pre-tax, pre-provision net income (non-GAAP)
14,499 12,353 17.4 %9,610 50.9 %38,449 23,703 62.2 %
Net income
Net income (GAAP)9,934 9,246 7.4 %7,526 32.0 %27,690 3,866 616.2 %
Comparable net income (non-GAAP)9,934 9,246 7.4 %7,526 32.0 %27,690 17,064 62.3 %
Diluted earnings per share
Weighted average diluted shares
Diluted earnings per share (GAAP)$0.62 $0.58 6.9 %$0.47 31.9 %$1.73 $0.24 620.8 %
Comparable diluted earnings per share (non-GAAP)$0.62 $0.58 6.9 %$0.47 31.9 %$1.73 $1.07 61.7 %
See complete Reconciliation of GAAP and Non-GAAP Financial Measures below
Related non-GAAP tax benefit calculated using blended statutory rate of 29.5636%

1

Concurrent with this release, Bancorp issued presentation slides providing supplemental information, some of which will be discussed during the third quarter 2026 earnings call. The earnings release and presentation slides are intended to be reviewed together and can be found online on Bank of Marin’s website at www.bankofmarin.com under “Investor Relations.”

Additional highlights for the third quarter of 2026 included the following:

•The third quarter tax-equivalent net interest margin improved 10 basis points over the preceding quarter to 3.48% from 3.38% due largely to improved average loan yields of 11 basis points.

•Return on average assets ("ROA"), return on average equity ("ROE"), return on average tangible common equity ("ROTCE") and the efficiency ratio improved on a GAAP basis from the prior quarter, as shown below. All ratios benefited from increased revenue and reduced non-interest expense in the third quarter. Non-GAAP ratios for the prior year exclude the loss on security sales in that period, all other factors unchanged, and with adjustments made based on our blended statutory tax rate of 29.56%. See Reconciliation of GAAP and Non-GAAP Financial Measures below.

Operating Results

Comparable (non-GAAP) Excluding Loss on Sale of SecuritiesThree months endedNine months ended
 (in thousands, except per share amounts; unaudited)
September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Return on average assets
Average assets$3,766,498 $3,850,140 $3,828,876 $3,867,814 $3,765,281 
Return on average assets (GAAP)1.05 %0.96 %0.78 %0.96 %0.14 %
Comparable return on average assets (non-GAAP)1.05 %0.96 %0.78 %0.96 %0.61 %
Return on average equity
Average stockholders' equity$395,812 $395,328 $439,950 $396,378 $438,781 
Return on average equity (GAAP)9.96 %9.38 %6.79 %9.34 %1.18 %
Comparable return on average equity (non-GAAP)9.96 %9.38 %6.79 %9.34 %5.20 %
Return on average tangible common equity
Average goodwill and intangibles$74,192 $74,393 $75,011 $74,390 $75,226 
Average tangible common equity$321,620 $320,935 $364,939 $321,988 $363,555 
Return on average tangible common equity (GAAP)12.26 %11.55 %8.18 %11.50 %1.42 %
Comparable return on average tangible common equity (non-GAAP)12.26 %11.55 %8.18 %11.50 %6.28 %
Efficiency ratio
Efficiency ratio (GAAP)58.65 %63.62 %67.86 %62.73 %92.50 %
Comparable efficiency ratio (non-GAAP)58.65 %63.62 %67.86 %62.73 %72.11 %
See complete Reconciliation of GAAP and Non-GAAP Financial Measures below
Related non-GAAP tax benefit calculated using blended statutory rate of 29.5636%

•Total loans increased by $43.4 million, or 2.07%, to $2.144 billion, through continued healthy fundings of $63.6 million and reduced payoffs of $31.6 million in the quarter. In addition, the Bank used a portion of its excess liquidity to purchase the $31.1 million residential mortgage pool mentioned above.

•Total deposits increased by $25.3 million, or 0.75%, to $3.395 billion as of September 30, 2026 compared to $3.370 billion as of June 30, 2026, primarily within noninterest-bearing accounts which increased by $45.0 million. Noninterest-bearing deposits continued to make up a strong portion of total deposits at 37.8% as of September 30, 2026, compared to 36.7% last quarter.

•The average cost of interest-bearing deposits decreased from 2.04% to 2.03%. The average cost of total deposits decreased from 1.28% to 1.24% primarily due to the increase in average noninterest-bearing deposits and the increase in average one-way sales of interest-bearing deposits which improved the average deposit cost mix. The total deposit spot rate at September 30, 2026 was 1.27% compared to 1.28% at June 30, 2026.

2

•Non-interest income grew 15.8% including an increase of $251 thousand in service charges on business deposit accounts impacted by an updated pricing strategy that better aligns with our service levels and went into effect on July 1st.

•Special mention loans decreased to $65.1 million from $100.9 million last quarter while classified loans increased by $15.2 million to $35.0 million, or 1.63% of total loans from 0.95% last quarter primarily due to the downgrade of one $14.1 million owner-occupied commercial real estate relationship facing a borrower-specific challenge. The borrower is paying as agreed and there is no expected loss potential. Non-accrual loans increased by $1.2 million to $9.7 million or 0.45% of total loans from 0.40%.

•Due to growth in loan balances and unfunded commitments, the Bank recorded a provision for credit losses on loans of $500 thousand and a provision for credit losses on unfunded commitments of $325 thousand in the third quarter of 2026 compared to a reversal of the provision for credit losses on loans of $320 thousand and no provision for unfunded commitments in the prior quarter. The allowance for credit losses was 1.07% of total loans at both September 30, 2026 and June 30, 2026.

•Capital remained above well-capitalized regulatory thresholds. Bancorp's Tier I leverage ratio increased by 38 basis points to 9.04% as of September 30, 2026 from 8.66% last quarter. Total risk-based capital improved by 1 basis point to 15.59% as of September 30, 2026 for Bancorp compared to 15.58% as of June 30, 2026. Due to rising market interest rates, which negatively impacted accumulated other comprehensive income, the Bancorp's tangible common equity to tangible assets ("TCE ratio") declined by 47 basis points to 8.05% as of September 30, 2026. Similarly, book value per share and tangible book value per share declined slightly by $1.14 and $1.11 to $23.37 and $18.81, respectively.

•The Board of Directors declared a cash dividend of $0.25 per share on October 22, 2026, which was the 86th consecutive quarterly dividend declared by Bancorp. The dividend is payable on November 12, 2026 to shareholders of record at the close of business on November 5, 2026.

“The quarterly growth in deposit service charge income, which annualized to $1 million, is an example of the strategic fee income initiatives we are pursuing to diversify our revenue streams,” said Chief Financial Officer Dave Bonaccorso. “Consistent with prior rising interest rate cycles, we expect that our legendary customer service, strong liquidity position, and high noninterest-bearing deposit percentage will result in a relatively low rising-rate deposit beta. Continued legacy loan repricing along with new loan originations at higher rates should support modest net interest margin expansion over time."

Loans and Credit Quality

Loans increased by $43.4 million for the third quarter and totaled $2.144 billion as of September 30, 2026, compared to $2.101 billion as of June 30, 2026. Third quarter 2026 new fundings were $63.6 million compared to $62.8 million in the prior quarter and $69.0 million in the third quarter of 2025. Year-to-date new fundings increased 12% and total commitments increased 21% from 2025. In addition, the Bank used a portion of its excess liquidity to purchase the $31.1 million residential mortgage pool mentioned above.
3

Three months endedNine months ended
 (in millions; unaudited)September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Gross loans beginning balance$2,101.0 $2,115.7 $2,073.6 $2,120.9 $2,083.3 
Newly funded
63.6 62.8 69.0 187.2 167.0 
New total commitments1
102.4 98.4 99.8 281.3 232.6 
Purchased 31.1 — 0.2 31.1 0.2 
Net increase (decrease) in line of credit utilization2.5 14.5 2.5 17.6 (4.1)
Payoffs(31.6)(71.2)(33.9)(133.4)(95.9)
Charge-offs— — — (7.3)— 
Note sales
— — — (9.1)— 
Amortization (22.2)(20.8)(21.0)(62.6)(60.1)
Gross loans ending balance$2,144.4 $2,101.0 $2,090.4 $2,144.4 $2,090.4 
Weighted average rate
Newly funded 6.65 %6.53 %6.10 %6.37 %6.32 %
Payoffs5.93 %5.86 %6.51 %5.76 %6.09 %
Spread0.72 %0.67 %(0.41)%0.61 %0.23 %
1 New total commitments includes both newly funded loans and new unfunded commitments

Non-accrual loans increased by $1.2 million during the quarter to $9.7 million, or 0.45% of total loans, compared to $8.5 million, or 0.40%, at June 30, 2026.

Classified loans increased by $15.2 million during the third quarter of 2026 to $35.0 million from $19.9 million at June 30, 2026. Loans designated as special mention, which are not considered adversely classified, decreased to $65.1 million at September 30, 2026, compared to $100.9 million at June 30, 2026, largely due to the downgrade of $17.6 million to classified and upgrades and payoffs of $18.2 million. The primary driver of the increase in classified loans and the decrease in special mention loans is a $14.1 million owner-occupied commercial real estate relationship facing a borrower-specific challenge. The loan is well-collateralized, the borrower is paying as agreed, and there is no expected loss potential.

Accruing loans past due 30 to 89 days totaled $2.6 million at September 30, 2026, compared to $2.0 million at June 30, 2026.

Net charge-offs totaled $21 thousand in the third quarter of 2026 compared to $39 thousand in the prior quarter.

The Bank recorded a $500 thousand provision for credit losses on loans in the third quarter of 2026, compared to a reversal of the provision for credit losses on loans of $320 thousand in the prior quarter, driven primarily by loan growth.
The ratio of allowance for credit losses to total loans remained stable at 1.07% for both September 30, 2026 and June 30, 2026.
There was a provision for credit losses on unfunded loan commitments of $325 thousand in the third quarter of 2026 compared to no provision in the prior quarter due to an increase in commitments, primarily within construction.

Cash, Cash Equivalents and Restricted Cash

Total cash, cash equivalents and restricted cash were $265.3 million at September 30, 2026, a decrease of $14.3 million compared to $279.6 million at June 30, 2026.

Investments

The investment securities portfolio totaled $1.215 billion at September 30, 2026, a decrease of $27.6 million from June 30, 2026. The decrease in the portfolio was due to principal repayments and calls/maturities totaling $50.2 million and $1.1 million, respectively, and an increase of $35.2 million in unrealized losses on available-for-sale ("AFS") securities, partially offset by purchases of $58.9 million. The portfolio is eligible for pledging to the Federal Home Loan Bank ("FHLB") and the Federal Reserve as collateral for borrowing, and is comprised of high credit quality investments with an average effective duration of 3.11. The portfolio generates cash flows monthly from
4

interest, principal amortization and payoffs, which supports the Bank's liquidity. Those cash flows totaled $64.4 million and $92.1 million in the third quarter of 2026 and the second quarter of 2026, respectively.

Deposits

Deposits increased $25.3 million, or 0.8%, to $3.395 billion at September 30, 2026, compared to $3.370 billion at June 30, 2026, including a $45.0 million increase in noninterest-bearing balances, partially offset by decreases in money market and time accounts. As of September 30, 2026 and June 30, 2026, there were no one-way sales, although the Bank sold an average of $130.6 million in the third quarter, compared to an average of $93.7 million in the second quarter, within money market accounts during the quarter which enhanced non-interest income and net interest margin. Noninterest-bearing deposits continued to make up a strong 37.8% of total deposits at September 30, 2026, compared to 36.7% at June 30, 2026. The Bank's focused business development efforts generated $23.2 million in new deposit relationships during the quarter, including $13.3 million in new noninterest-bearing deposits.

Borrowings and Liquidity

As of September 30, 2026, the Bank had no outstanding short-term borrowings, consistent with June 30, 2026. Net available funding sources, including unrestricted cash, unencumbered available-for-sale securities and total available borrowing capacity totaled $2.162 billion, or 63.67% of total deposits and 178.5% of estimated uninsured and uncollateralized deposits as of September 30, 2026.

The following table details the components of our contingent liquidity sources as of September 30, 2026.

(in millions)		Total AvailableAmount UsedNet Availability
Internal Sources
Unrestricted cash 1
$247.2 $— $247.2 
Unencumbered securities at market value518.6 — 518.6 
External Sources
FHLB line of credit964.0 — 964.0 
FRB line of credit 291.8 — 291.8 
Lines of credit at correspondent banks140.0 — 140.0 
Total Liquidity$2,161.6 $— $2,161.6 
1 Excludes cash items in transit as of September 30, 2026.
Note: There were no off-balance sheet one-way sell deposits as of September 30, 2026.

Subordinated Notes

During the fourth quarter of 2025, Bancorp issued Fixed-to-Floating Subordinated Notes of $45.0 million with a final maturity date of December 1, 2035, to certain investors in a private placement to strengthen capital ratios as part of the balance sheet repositioning. The interest rate of the Bank’s subordinated notes is 6.75%, payable semi-annually in arrears on June 1 and December 1 of each year, which commenced on June 1, 2026. After December 1, 2030, the interest rate will be variable and equal Three-Month Term SOFR plus 335 basis points, resetting quarterly. Subordinated notes outstanding were $44.0 million, net of issuance costs, at September 30, 2026.

Capital Resources

Our capital ratios are summarized in the table below.

Capital Ratios
September 30, 2026June 30, 2026September 30, 2025
Bancorp
Bank
Bancorp
Bank
Bancorp
Bank
Common Equity Tier 1 to RWA12.96 %13.89 %12.93 %13.69 %14.93 %13.92 %
Total Tier I to RWA12.96 %13.89 %12.93 %13.69 %14.93 %13.92 %
Total Capital to RWA15.59 %14.83 %15.58 %14.61 %16.13 %15.11 %
Tier I Leverage Ratio to Avg Assets9.04 %9.69 %8.66 %9.16 %10.12 %9.43 %
Tangible Common Equity to TA8.05 %8.69 %8.52 %9.03 %9.72 %9.04 %

5

The Bank's capital plan and point-in-time capital stress tests indicate that capital ratios will remain above regulatory well-capitalized and internal policy minimums throughout a five-year forecast horizon and across stress scenarios such as additional unrealized losses on the investment portfolio, additional deposit growth or decline, loan credit quality deterioration, and potential share repurchases. Accumulated other comprehensive loss worsened by $24.8 million in the quarter due to higher market interest rates. Consequently, book value per share and tangible book value per share decreased to $23.37 and $18.81, respectively as of September 30, 2026.

Earnings

Net Interest Income

Net interest income totaled $31.4 million for the third quarter of 2026, a $619 thousand increase from the prior quarter. This was driven by an increase of $834 thousand in interest income on loans, largely due to an 11 basis point increase in average loan yields due to growth at higher rates. Also contributing to the increase was the reduction of $527 thousand in interest expense on deposits, due to improved deposit mix and active balance sheet management through one-way sales of deposits. Average balances on interest-bearing transaction accounts decreased in the quarter while average balances of noninterest-bearing balances increased. The increases were partially offset by a $505 thousand decrease in interest income from investment securities due to paydowns.

The net interest margin increased 10 basis points to 3.48% for the third quarter of 2026, compared to 3.38% for the prior quarter. The increase is primarily due to the 11 basis point increase in average loan yields, a four basis point decrease in cost of deposits, and the use of one-way sales of deposits, which improved the mix of average assets and liabilities. Newly funded loans were originated at a weighted average rate of 12 basis points higher than prior quarter.

Non-Interest Income

Non-interest income was $3.7 million for the third quarter of 2026, compared to $3.2 million for the prior quarter. The increase of $501 thousand was primarily attributable to an increase of $251 thousand in service charges on business deposit accounts due to an updated pricing strategy effective July 1st, and an increase in dividend income due to a special dividend on FHLB stock of $199 thousand.

Non-Interest Expense

Non-interest expense totaled $20.6 million for the third quarter of 2026, compared to $21.6 million for the prior quarter, a decrease of $1.0 million, primarily driven by a decrease of $465 thousand in salaries and related benefits expense which included an adjustment to the incentive bonus accrual as well as the impact of a decreased number of full-time equivalent employees at the end of the third quarter. Also contributing to the decrease in quarterly expense was a $239 thousand reduction in Federal Deposit Insurance Corporation insurance expense during the quarter, a decrease of $263 thousand in other expense, and a decrease of $132 thousand in professional services mostly related to audit, operations, compliance, information security and accounting fees.

Share Repurchase Program

On July 24, 2025, the Board of Directors authorized the repurchase of up to $25.0 million of its common stock effective July 24, 2025 through July 31, 2027. There were no repurchases in the third quarter of 2026 or in the second quarter of 2026. As of September 30, 2026, the amount remaining available for repurchase of shares was $23.9 million.

Statement Regarding use of Non-GAAP Financial Measures
Financial results are presented in accordance with GAAP and with reference to certain non-GAAP financial measures. Management believes that providing selected financial measures that exclude the loss on sale of securities is useful to investors as the strategic short-term loss taken for long-term profitability makes the operational performance difficult to compare to other periods. Because there are limits to the usefulness of this or any other non-GAAP measure to investors, Bancorp encourages readers to consider its annual and quarterly consolidated financial statements and notes related thereto for their entirety, as filed with the Securities and Exchange Commission, and not to rely on any single financial measure. A reconciliation of the GAAP financial measures to comparable non-GAAP financial measures is presented below.

6

Reconciliation of GAAP and Non-GAAP Financial Measures

 (in thousands, except per share amounts; unaudited)
Three months endedNine months ended
Pre-tax, pre-provision net income September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Income before provision for (benefit from) income taxes$13,674 $12,673 $9,610 $37,944 $4,892 
Provision for (reversal of) credit losses on loans500 (320)— 180 75 
Provision for credit losses on unfunded loan commitments325 — — 325 — 
Pre-tax, pre-provision net income (GAAP)14,499 12,353 9,610 38,449 4,967 
Adjustments:
Losses on sale of investment securities from portfolio repositioning— — — — 18,736 
Comparable pre-tax, pre-provision net income (non-GAAP)
$14,499 $12,353 $9,610 $38,449 $23,703 
Net income
Net income (GAAP)$9,934 $9,246 $7,526 $27,690 $3,866 
Adjustments:
Losses on sale of investment securities from portfolio repositioning— — — — 18,736 
Related income tax benefit1
— — — — (5,538)
Adjustments, net of taxes— — — — 13,198 
Comparable net income (non-GAAP)$9,934 $9,246 $7,526 $27,690 $17,064 
Diluted earnings per share
Weighted average diluted shares$16,040 $15,991 $15,934 $16,003 $15,979 
Diluted earnings per share (GAAP)$0.62 $0.58 $0.47 $1.73 $0.24 
Comparable diluted earnings per share (non-GAAP)$0.62 $0.58 $0.47 $1.73 $1.07 
Return on average assets
Average assets$3,766,498 $3,850,140 $3,828,876 $3,867,814 $3,765,281 
Return on average assets (GAAP)1.05 %0.96 %0.78 %0.96 %0.14 %
Comparable return on average assets (non-GAAP)1.05 %0.96 %0.78 %0.96 %0.61 %
Return on average equity
Average stockholders' equity$395,812 $395,328 $439,950 $396,378 $438,781 
Return on average equity (GAAP)9.96 %9.38 %6.79 %9.34 %1.18 %
Comparable return on average equity (non-GAAP)9.96 %9.38 %6.79 %9.34 %5.20 %
Return on average tangible common equity
Average goodwill and intangibles$74,192 $74,393 $75,011 $74,390 $75,226 
Average tangible common equity $321,620 $320,935 $364,939 $321,988 $363,555 
Return on average tangible common equity (GAAP)12.26 %11.55 %8.18 %11.50 %1.42 %
Comparable return on average tangible common equity (non-GAAP)12.26 %11.55 %8.18 %11.50 %6.28 %
Efficiency ratio
Non-interest expense$20,571 $21,597 $20,291 $64,707 $61,287 
Net interest income$31,400 $30,781 $27,156 $92,483 $76,256 
Non-interest income (GAAP)$3,670 $3,169 $2,745 $10,673 $(10,002)
Losses on sale of investment securities from portfolio repositioning$— $— $— $— $18,736 
Non-interest income (non-GAAP)$3,670 $3,169 $2,745 $10,673 $8,734 
Efficiency ratio (GAAP)58.65 %63.62 %67.86 %62.73 %92.50 %
Comparable efficiency ratio (non-GAAP)58.65 %63.62 %67.86 %62.73 %72.11 %
1Related tax benefit calculated using blended statutory rate of 29.5636%









7

Earnings Call and Webcast Information

Bank of Marin Bancorp (Nasdaq: BMRC) will present its third quarter financial results call via webcast on Monday, October 26, 2026 at 8:30 a.m. PT/11:30 a.m. ET. Investors can listen to the webcast online through Bank of Marin’s website at www.bankofmarin.com under “Investor Relations.” To listen to the live call, please go to the website at least 15 minutes early to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available at the same website location shortly after the call. Closed captioning will be available during the live webcast, as well as on the webcast replay.

About Bank of Marin Bancorp

Founded in 1990 and headquartered in Novato, California, Bank of Marin is a wholly owned subsidiary of Bank of Marin Bancorp (Nasdaq: BMRC). With assets of $3.867 billion, Bank of Marin is a leading business and community bank providing commercial and personal banking, specialty lending, and wealth management and trust services through a network of 27 branches and eight commercial banking offices serving Northern California.

Known for delivering exceptional client service and investing in the communities it serves, Bank of Marin has been recognized as one of the San Francisco Business Times' Top Corporate Philanthropists since 2003 and ranked seventh on Sacramento Business Journal's 2026 Corporate Direct Giving List. Additional honors include being named one of North Bay Business Journal's Best Places to Work in 2026, the Bank's 17th recognition, and inclusion in Business Insider's America's High-Growth Companies 2026. Bank of Marin Bancorp, which was ranked the nation's No. 2 community bank deposit franchise by S&P Global Market Intelligence, is included in the Russell 2000® Small-Cap Index and the Nasdaq ABA Community Bank Index. For more information, visit www.bankofmarin.com.

Forward-Looking Statements

This release may contain certain forward-looking statements that are based on management's current expectations regarding economic, legislative, and regulatory issues that may impact Bancorp's earnings in future periods. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “intend,” “estimate” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Factors that could cause future results to vary materially from current management expectations include, but are not limited to, general economic conditions and the economic uncertainty in the United States and abroad, including economic or other disruptions to financial markets caused by the Trump administration's approach to tariffs and trade and the military action in Iran, acts of terrorism, war or other conflicts, impacts from inflation, supply chain disruptions, changes in interest rates (including the actions taken by the Federal Reserve to control inflation), California's unemployment rate, deposit flows, real estate values, and expected future cash flows on loans and securities; the impact of adverse developments at other banks, including bank failures, that impact general sentiment regarding the stability and liquidity of banks; costs or effects of acquisitions; competition; changes in accounting principles, policies or guidelines; changes in legislation or regulation; natural disasters (such as wildfires and earthquakes in our area); adverse weather conditions; interruptions of utility service in our markets for sustained periods; and other economic, competitive, governmental, regulatory and technological factors (including external fraud and cybersecurity threats) affecting our operations, pricing, products and services; and successful integration of acquisitions. These and other important factors are detailed in various securities law filings made periodically by Bancorp, copies of which are available from Bancorp without charge. Bancorp undertakes no obligation to release publicly the result of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.


8

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS
Three months endedNine months ended
(in thousands, except per share amounts; unaudited)September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Selected operating data and performance ratios:
Net income$9,934 $9,246 $7,526 $27,690 $3,866 
Diluted earnings per common share$0.62 $0.58 $0.47 $1.73 $0.24 
Return on average assets1.05 %0.96 %0.78 %0.96 %0.14 %
Return on average equity9.96 %9.38 %6.79 %9.34 %1.18 %
Return on average tangible common equity12.26 %11.55 %8.18 %11.50 %1.42 %
Efficiency ratio58.65 %63.62 %67.86 %62.73 %92.50 %
Tax-equivalent net interest margin
3.48 %3.38 %2.97 %3.37 %2.86 %
Cost of deposits1.24 %1.28 %1.41 %1.29 %1.40 %
Cost of funds1.32 %1.36 %1.41 %1.37 %1.40 %
Net charge-offs (recoveries) $21 $39 $1 $7,326 $878 
Net charge-offs to average loansNMNMNM0.35 %0.04 %

(in thousands; unaudited)September 30, 2026June 30, 2026December 31, 2025
Selected financial condition data:
Total assets$3,866,694 $3,856,720 $3,904,778 
Loans:
Commercial and industrial$154,517 $162,434 $159,898 
Real estate:
Commercial owner-occupied286,005 288,744 310,219 
Commercial non-owner occupied1,384,118 1,373,990 1,366,251 
Construction25,809 16,317 15,101 
Home equity100,810 101,404 99,222 
Other residential135,173 100,710 110,614 
Installment and other consumer loans57,954 57,377 59,548 
Total loans$2,144,386 $2,100,976 $2,120,853 
Non-accrual loans: 1
Commercial and industrial$17 $5 $524 
Real estate:
Commercial owner-occupied— — 315 
Commercial non-owner occupied9,212 8,118 25,387 
Home equity217 219 401 
Other residential64 67 72 
Installment and other consumer loans159 44 204 
Total non-accrual loans$9,669 $8,453 $26,903 
Non-accrual loans to total loans0.45 %0.40 %1.27 %
Classified loans (graded substandard and doubtful)$35,033 $19,877 $32,111 
Classified loans as a percentage of total loans1.63 %0.95 %1.51 %
Total accruing loans 30-89 days past due $2,617 $2,005 $2,843 
Total accruing loans 90+ days past due 1
$297 $297 $— 
Allowance for credit losses to total loans1.07 %1.07 %1.42 %
Allowance for credit losses to non-accrual loans2.37x2.66x1.12x
Total deposits$3,395,222 $3,369,900 $3,415,542 
Loan-to-deposit ratio63.16 %62.35 %62.09 %
Stockholders' equity$379,376 $396,684 $394,654 
Book value per share$23.37 $24.51 $24.51 
Tangible book value per share
$18.81 $19.92 $19.87 
Tangible common equity to tangible assets - Bank
8.69 %9.03 %8.59 %
Tangible common equity to tangible assets - Bancorp
8.05 %8.52 %8.35 %
Total risk-based capital ratio - Bank14.83 %14.61 %13.90 %
Total risk-based capital ratio - Bancorp15.59 %15.58 %15.25 %
Tier I Leverage Ratio to Avg Assets - Bank9.69 %9.16 %8.49 %
Tier I Leverage Ratio to Avg Assets - Bancorp9.04 %8.66 %8.26 %
Full-time equivalent employees312 315 311 
1 There was one non-performing loan as of September 30, 2026 and June 30, 2026 and no non-performing loans as of December 31, 2025 over 90 days past due and accruing interest.
9

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF CONDITION 
(in thousands, except share data; unaudited)September 30, 2026June 30, 2026December 31, 2025
Assets
Cash, cash equivalents and restricted cash$265,330 $279,639 $225,303 
Investment securities:
Available-for-sale (net of zero allowance for credit losses at September 30, 2026, June 30, 2026 and December 31, 2025, respectively)
1,215,229 1,242,831 1,327,812 
Total investment securities1,215,229 1,242,831 1,327,812 
Loans, at amortized cost2,144,386 2,100,976 2,120,853 
Allowance for credit losses on loans(22,943)(22,464)(30,089)
Loans, net of allowance for credit losses on loans2,121,443 2,078,512 2,090,764 
Goodwill72,754 72,754 72,754 
Bank-owned life insurance71,770 71,324 71,306 
Operating lease right-of-use assets22,377 21,146 22,499 
Bank premises and equipment, net7,990 8,016 8,059 
Core deposit intangible, net1,329 1,520 1,916 
Interest receivable and other assets88,472 80,978 84,365 
Total assets$3,866,694 $3,856,720 $3,904,778 
Liabilities and Stockholders' Equity
Liabilities
Deposits:
Noninterest-bearing$1,282,323 $1,237,322 $1,254,416 
Interest-bearing:
Transaction accounts247,292 237,676 417,482 
Savings accounts225,467 225,353 232,109 
Money market accounts1,497,696 1,511,325 1,305,849 
Time accounts142,444 158,224 205,686 
Total deposits3,395,222 3,369,900 3,415,542 
Borrowings and other obligations582 625 709 
Subordinated notes, net of issuance costs44,006 43,955 43,857 
Operating lease liabilities24,738 23,493 24,747 
Interest payable and other liabilities22,770 22,063 25,269 
Total liabilities3,487,318 3,460,036 3,510,124 
Stockholders' Equity
Preferred stock, no par value,
Authorized - 5,000,000 shares, none issued
— — — 
Common stock, no par value,
Authorized - 30,000,000 shares; issued and outstanding - 16,233,030, 16,186,611 and
16,102,687 at September 30, 2026, June 30, 2026 and December 31, 2025, respectively
217,638 216,050 214,910 
Retained earnings213,729 207,843 198,163 
Accumulated other comprehensive loss, net of taxes(51,991)(27,209)(18,419)
Total stockholders' equity379,376 396,684 394,654 
Total liabilities and stockholders' equity$3,866,694 $3,856,720 $3,904,778 


10

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three months ended
Nine months ended
(in thousands, except per share amounts; unaudited)September 30, 2026June 30, 2026September 30, 2025September 30, 2026September 30, 2025
Interest income
Interest and fees on loans$28,101 $27,267 $26,254 $81,902 $77,298 
Interest on investment securities12,922 13,427 9,846 40,218 26,530 
Interest on due from banks1,401 1,646 2,969 5,439 6,768 
Total interest income42,424 42,340 39,069 127,559 110,596 
Interest expense
Interest on interest-bearing transaction accounts630 1,462 1,365 4,131 3,817 
Interest on savings accounts640 635 600 1,852 1,720 
Interest on money market accounts8,107 7,674 8,376 23,602 23,880 
Interest on time accounts832 965 1,571 3,039 4,920 
Interest on borrowings and other obligations5 6 1 17 3 
Interest on subordinated notes810 817 — 2,435 — 
Total interest expense11,024 11,559 11,913 35,076 34,340 
Net interest income31,400 30,781 27,156 92,483 76,256 
Provision for (reversal of) credit losses on loans500 (320)— 180 75 
Provision for credit losses on unfunded loan commitments325 — — 325 — 
Net interest income after provision for credit losses30,575 31,101 27,156 91,978 76,181 
Non-interest income
Service charges on deposit accounts814 563 547 1,940 1,645 
Wealth management and trust services562 543 564 1,701 1,739 
Earnings on bank-owned life insurance, net445 442 434 1,375 1,339 
Dividends on Federal Home Loan Bank stock398 199 366 1,452 1,103 
Debit card interchange fees, net393 397 405 1,152 1,211 
Merchant interchange fees, net184 142 87 444 273 
Earnings on bank-owned life insurance death benefits— 59 — 538 306 
Losses on sale of investment securities— — — — (18,736)
Other income874 824 342 2,071 1,118 
Total non-interest income (loss)3,670 3,169 2,745 10,673 (10,002)
Non-interest expense
Salaries and related benefits12,144 12,609 12,004 38,147 36,099 
Occupancy and equipment2,163 2,090 2,079 6,352 6,411 
Professional services1,239 1,371 1,115 3,703 2,960 
Data processing1,222 1,138 1,116 3,588 3,293 
Information technology511 510 538 1,536 1,514 
Federal Deposit Insurance Corporation insurance316 555 459 1,601 1,268 
Depreciation and amortization277 270 291 810 933 
Directors' expense253 261 249 799 832 
Amortization of core deposit intangible191 196 217 587 664 
Charitable contributions130 190 56 757 575 
Deposit network fees99 118 121 366 349 
Other expense2,026 2,289 2,046 6,461 6,389 
Total non-interest expense20,571 21,597 20,291 64,707 61,287 
Income before provision for income taxes13,674 12,673 9,610 37,944 4,892 
Provision for income taxes3,740 3,427 2,084 10,254 1,026 
Net income$9,934 $9,246 $7,526 $27,690 $3,866 
Earnings per common share
Basic$0.62 $0.58 $0.47 $1.74 $0.24 
Diluted$0.62 $0.58 $0.47 $1.73 $0.24 
Weighted average shares:
Basic15,984 15,952 15,907 15,954 15,957 
Diluted16,040 15,991 15,934 16,003 15,979 
Comprehensive income (loss):
Net income$9,934 $9,246 $7,526 $27,690 $3,866 
Other comprehensive (loss) income:
Change in net unrealized (losses) gains on available-for-sale securities(35,184)(4,838)2,514 (47,664)5,317 
Reclassification adjustment for losses realized on the sale of available-for-sale securities in net income— — — — 18,736 
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity— — 360 — 1,065 
Other comprehensive (loss) income, before tax(35,184)(4,838)2,874 (47,664)25,118 
Deferred tax (benefit) expense(10,402)(1,430)850 (14,092)7,426 
Other comprehensive (loss) income, net of tax(24,782)(3,408)2,024 (33,572)17,692 
Total comprehensive (loss) income$(14,848)$5,838 $9,550 $(5,882)$21,558 
11

BANK OF MARIN BANCORP AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME
Three months endedThree months ended
September 30, 2026June 30, 2026
InterestInterest
AverageIncome/Yield/AverageIncome/Yield/
(in thousands)BalanceExpenseRateBalanceExpenseRate
Assets
Interest-earning deposits with banks 1
$149,540 $1,401 3.67 %$176,889 $1,646 3.68 %
Investment securities 2, 3
1,285,175 12,960 4.03 %1,329,846 13,465 4.05 %
Loans 1, 3, 4, 5
2,111,760 28,211 5.23 %2,113,964 27,382 5.12 %
   Total interest-earning assets 1
3,546,475 42,572 4.70 %3,620,699 42,493 4.64 %
Cash and noninterest-bearing due from banks30,805 32,830 
Bank premises and equipment, net7,960 7,965 
Interest receivable and other assets, net181,258 188,646 
Total assets$3,766,498 $3,850,140 
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts$242,102 $630 1.03 %$363,579 $1,462 1.61 %
Savings accounts228,289 640 1.11 %235,698 635 1.08 %
Money market accounts1,378,872 8,107 2.33 %1,351,175 7,674 2.28 %
Time accounts including CDARS148,659 832 2.22 %165,017 965 2.35 %
Borrowings and other obligations 1
599 5 3.27 %640 6 3.71 %
Subordinated notes, net43,972 810 7.37 %43,923 817 7.44 %
   Total interest-bearing liabilities2,042,493 11,024 2.14 %2,160,032 11,559 2.15 %
Demand accounts1,279,557 1,247,995 
Interest payable and other liabilities48,636 46,785 
Stockholders' equity395,812 395,328 
Total liabilities & stockholders' equity$3,766,498 $3,850,140 
Tax-equivalent net interest income/margin 1
$31,548 3.48 %$30,934 3.38 %
Reported net interest income/margin 1
$31,400 3.46 %$30,781 3.36 %
Tax-equivalent net interest rate spread2.56 %2.49 %
Nine months endedNine months ended
September 30, 2026September 30, 2025
InterestInterest
AverageIncome/Yield/AverageIncome/Yield/
(in thousands)BalanceExpenseRateBalanceExpenseRate
Assets
Interest-earning deposits with banks 1
$196,957 $5,439 3.64 %$203,956 $6,768 4.38 %
Investment securities 2, 3
1,329,531 40,330 4.04 %1,266,960 26,720 2.81 %
Loans 1, 3, 4, 5
2,113,250 82,239 5.13 %2,072,623 77,614 4.94 %
   Total interest-earning assets 1
3,639,738 128,008 4.64 %3,543,539 111,102 4.13 %
Cash and noninterest-bearing due from banks32,038 36,680 
Bank premises and equipment, net7,977 7,232 
Interest receivable and other assets, net188,061 177,830 
Total assets$3,867,814 $3,765,281 
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts$355,854 $4,131 1.55 %$344,189 $3,817 1.48 %
Savings accounts230,872 1,852 1.07 %223,781 1,720 1.03 %
Money market accounts1,365,773 23,602 2.31 %1,238,686 23,880 2.58 %
Time accounts including CDARS168,582 3,039 2.41 %222,108 4,920 2.96 %
Borrowings and other obligations 1
640 17 3.50 %94 3 3.30 %
Subordinated debenture 1, 5
43,923 2,435 7.39 %— — — %
   Total interest-bearing liabilities2,165,644 35,076 2.17 %2,028,858 34,340 2.26 %
Demand accounts1,257,511 1,253,469 
Interest payable and other liabilities48,281 44,173 
Stockholders' equity396,378 438,781 
Total liabilities & stockholders' equity$3,867,814 $3,765,281 
Tax-equivalent net interest income/margin 1
$92,932 3.37 %$76,761 2.86 %
Reported net interest income/margin 1
$92,483 3.35 %$76,256 2.84 %
Tax-equivalent net interest rate spread2.47 %1.87 %
1 Interest income/expense is divided by actual number of days in the period times 360 days to correspond to stated interest rate terms, where applicable.
2 Yields on available-for-sale securities are calculated based on amortized cost balances rather than fair value, as changes in fair value are reflected as a component of stockholders' equity. Investment security interest is earned on 30/360 day basis monthly.
3 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the Federal statutory rate of 21 percent.
4 Average balances on loans outstanding include non-performing loans. The amortized portion of net loan origination fees is included in interest income on loans, representing an adjustment to the yield.
5 Net loan origination costs in interest income totaled $337 thousand and $427 thousand for the three months ended September 30, 2026 and June 30, 2026 and totaled $1.2 million for both the nine months ended September 30, 2026 and 2025, respectively.
12