FS Bancorp, Inc. Reports Second Quarter Net Income of $9.0 Million or $1.13 Per Diluted Share and Previously Announced Share Repurchase Plan and 3.8% Increase in its Quarterly[...]

FS Bancorp, Inc. Reports Second Quarter Net Income of $9.0 Million or $1.13 Per Diluted Share and Previously Announced Share Repurchase Plan and 3.8% Increase in its Quarterly Dividend

MOUNTLAKE TERRACE, WA - July 23, 2024 - FS Bancorp, Inc. (NASDAQ: FSBW) (the "Company"), the holding company for 1st Security Bank of Washington (the "Bank" or "1st Security Bank") today reported 2024 second quarter net income of $9.0 million, or $1.13 per diluted share, compared to $9.1 million, or $1.16 per diluted share, for the comparable quarter one year ago. For the six months ended June 30, 2024, net income was $17.4 million, or $2.20 per diluted share, compared to net income of $17.3 million, or $2.19 per diluted share, for the comparable six-month period in 2023.

"I am pleased with our financial results for the second quarter, and I am excited about Matthew D. Mullet's recent well-deserved promotion to Bank President," stated Joe Adams, CEO. "Matthew will make a great president and we are both thankful to our Board of Directors for increasing our forty-sixth consecutive quarterly cash dividend by $0.01 to $0.27 per common share and expanding our share repurchase plan, demonstrating our continued commitment to enhancing shareholder value. The cash dividend will be paid on August 21, 2024, to shareholders of record as of August 7, 2024," concluded Adams.

2024 Second Quarter Highlights

●

Net income was $9.0 million for the second quarter of 2024, compared to $8.4 million in the previous quarter, and $9.1 million for the comparable quarter one year ago;

●

Net interest margin ("NIM") increased to 4.29% for the second quarter of 2024, compared to 4.26% in the previous quarter, and declined from 4.66% for the comparable quarter one year ago;

●

The Company repurchased 73,000 shares of its common stock in the second quarter of 2024 at an average price of $32.84 per share. In addition, as previously announced, the Board approved a new share repurchase plan authorizing the repurchase of up to $5.0 million in shares of the Company's outstanding common stock;

●

Loans receivable, net increased $41.8 million, or 1.7%, to $2.46 billion at June 30, 2024, compared to $2.42 billion at March 31, 2024, and increased $114.8 million, or 4.9%, from $2.34 billion at June 30, 2023;

●

Consumer loans, of which 87.8% are home improvement loans, decreased $4.4 million, or 0.7%, to $641.7 million at June 30, 2024, compared to $646.1 million in the previous quarter, and increased $7.8 million, or 1.2%, from $633.9 million in the comparable quarter one year ago. Yields on consumer loans improved 19 basis points to 7.41% from 7.22% at the end of the first quarter 2024. During the three months ended June 30, 2024, consumer loan originations included 79.8% of home improvement loans originated with a Fair Isaac Corporation ("FICO") score above 720 and 86.0% of home improvement loans with a UCC-2 security filing;

●

The allowance for credit losses on loans ("ACLL") was $31.2 million, or 1.26% of gross loans receivable at June 30, 2024, compared to $31.5 million, or 1.29% at March 31, 2024, and $30.4 million, or 1.28% at June 30, 2023;

●

Total deposits decreased $82.5 million, or 3.3%, to $2.38 billion at June 30, 2024, primarily due to a reduction in brokered deposits compared to $2.47 billion at March 31, 2024 and increased $17.5 million, or 0.7%, from $2.37 billion at June 30, 2023. Noninterest-bearing deposits were $623.3 million at June 30, 2024, $646.9 million at March 31, 2024, and down from $675.2 million at June 30, 2023;

●

Book value per share increased $1.09 to $37.15 at June 30, 2024, compared to $$36.06 at March 31, 2024, and increased $4.44 from $32.71 at June 30, 2023. Tangible book value per share (non-GAAP financial measure) increased $1.19 to $34.66 at June 30, 2024, compared to $33.47 at March 31, 2024, and increased $4.95 from $29.71 at June 30, 2023. See, "Non-GAAP Financial Measures."

Page 2

●

Segment reporting in the second quarter of 2024 reflected net income of $8.0 million for the Commercial and Consumer Banking segment and $1.0 million for the Home Lending segment, compared to net income of $8.2 million and $246,000 in the prior quarter, and net income of $9.1 million and $55,000 in the second quarter of 2023, respectively;

●

The percentage of available unencumbered cash and secured borrowing capacity at the Federal Home Loan Bank ("FHLB") and the Federal Reserve Bank to uninsured deposits was 191% at June 30, 2024, compared to 223% in the prior quarter. The average deposit size per FDIC-insured account at the Bank was $32,000 and $33,000 for June 30, 2024 and March 31, 2024, respectively; and

●

Regulatory capital ratios at the Bank were 13.9% for total risk-based capital and 10.9% for Tier 1 leverage capital at June 30, 2024, compared to 13.7% for total risk-based capital and 10.6% for Tier 1 leverage capital at March 31, 2024.

Segment Reporting

The Company reports two segments: Commercial and Consumer Banking and Home Lending. The Commercial and Consumer Banking segment provides diversified financial products and services to our commercial and consumer customers. These products and services include deposit products; residential, consumer, business and commercial real estate lending portfolios and cash management services. This segment is also responsible for the management of the investment portfolio and other assets of the Bank. The Home Lending segment originates one-to-four-family residential mortgage loans primarily for sale in the secondary markets as well as loans held for investment.

The Company reflected the sale of servicing rights in the first quarter of 2024 as a gain to the Commercial and Consumer Bank segment to offset the realized loss on sale of investment securities and will allocate the gain on a straight-line basis over four years as intercompany income from the Commercial and Consumer Banking segment to the Home Lending segment.

The tables below provide a summary of segment reporting at or for the three and six months ended June 30, 2024 and 2023 (dollars in thousands):

		At or For the Three Months Ended June 30, 2024
Condensed income statement:		Commercial and Consumer Banking			Home Lending			Total
Net interest income (1)		$	28,051			$	2,350			$	30,401
(Provision for) recovery of credit losses			(1,214	)			137				(1,077	)
Noninterest income (2)			2,269				3,599				5,868
Noninterest expense (3)			(19,043	)			(4,814	)			(23,857	)
Income before provision for income taxes			10,063				1,272				11,335
Provision for income taxes			(2,113	)			(263	)			(2,376	)
Net income		$	7,950			$	1,009			$	8,959
Total average assets for period ended		$	2,359,741			$	588,090			$	2,947,831
Full-time employees ("FTEs")			450				121				571

Page 3

		At or For the Three Months Ended June 30, 2023
Condensed income statement:		Commercial and Consumer Banking			Home Lending			Total
Net interest income (1)		$	28,269			$	3,283			$	31,552
Provision for credit losses			(629	)			(87	)			(716	)
Noninterest income (2)			2,706				2,127				4,833
Noninterest expense (3)			(18,950	)			(5,254	)			(24,204	)
Income before provision for income taxes			11,396				69				11,465
Provision for income taxes			(2,335	)			(14	)			(2,349	)
Net income		$	9,061			$	55			$	9,116
Total average assets for period ended		$	2,313,228			$	528,662			$	2,841,890
FTEs			444				137				581

		At or For the Six Months Ended June 30, 2024
Condensed income statement:		Commercial and Consumer Banking			Home Lending			Total
Net interest income (1)		$	56,137			$	4,610			$	60,747
Provision for credit losses			(2,465	)			(11	)			(2,476	)
Noninterest income (2)			4,662				6,317				10,979
Noninterest expense (3)			(38,051	)			(9,335	)			(47,386	)
Income before provision for income taxes			20,283				1,581				21,864
Provision for income taxes			(4,182	)			(326	)			(4,508	)
Net income		$	16,101			$	1,255			$	17,356
Total average assets for period ended		$	2,380,803			$	572,386			$	2,953,189
FTEs			450				121				571

		At or For the Six Months Ended June 30, 2023
Condensed income statement:		Commercial and Consumer Banking			Home Lending			Total
Net interest income (1)		$	55,769			$	6,445			$	62,214
Provision for credit losses			(2,118	)			(706	)			(2,824	)
Noninterest income (2)			5,086				4,966				10,052
Noninterest expense (3)			(37,560	)			(10,168	)			(47,728	)
Income before provision for income taxes			21,177				537				21,714
Provision for income taxes			(4,278	)			(108	)			(4,386	)
Net income		$	16,899			$	429			$	17,328
Total average assets for period ended		$	2,281,815			$	510,419			$	2,792,234
FTEs			444				137				581

__________________________

Page 4

(1)

Net interest income is the difference between interest earned on assets and the cost of liabilities to fund those assets. Interest earned includes actual interest earned on segment assets and, if the segment has excess liabilities, interest credits for providing funding to the other segment. The cost of liabilities includes interest expense on segment liabilities and, if the segment does not have enough liabilities to fund its assets, a funding charge based on the cost of assigned liabilities to fund segment assets.

(2)

Noninterest income includes activity from certain residential mortgage loans that were initially originated for sale and measured at fair value, and subsequently transferred to loans held for investment. Gains and losses from changes in fair value for these loans are reported in earnings as a component of noninterest income. For the three and six months ended June 30, 2024, the Company recorded net increases in fair value of $184,000 and $186,000, respectively, as compared to a net decrease in fair value of $520,000 and a net increase in fair value of $57,000 for the three and six months ended June 30, 2023. As of June 30, 2024 and 2023, there were $13.9 million and $14.3 million, respectively, in residential mortgage loans recorded at fair value as they were previously transferred from loans held for sale to loans held for investment.

(3)

Noninterest expense includes allocated overhead expense from general corporate activities. Allocation is determined based on a combination of segment assets and FTEs. For the three and six months ended June 30, 2024 and 2023, the Home Lending segment included allocated overhead expenses of $1.5 million and $3.0 million, compared to $1.6 million and $3.2 million, respectively.

Asset Summary

Total assets decreased $28.3 million, or 1.0%, to $2.94 billion at June 30, 2024, compared to $2.97 billion at March 31, 2024, and increased $35.8 million, or 1.2%, from $2.91 billion at June 30, 2023. The decrease in total assets at June 30, 2024, compared to March 31, 2024, included decreases of $58.5 million in securities available-for-sale, $12.4 million in total cash and cash equivalents, and $10.5 million in certificates of deposit ("CDs") at other financial institutions, partially offset by increases of $41.8 million in loans receivable, net, $7.4 million in FHLB stock, $3.9 million in loans held for sale ("HFS"), and $2.0 million in other assets. The increase compared to June 30, 2023, was primarily due to increases in loans receivable, net of $114.8 million, loans HFS of $37.1 million, FHLB stock of $3.8 million, and interest receivable of $1.5 million. These increases were partially offset by decreases in total cash and cash equivalents of $99.1 million, securities available-for-sale of $4.7 million, core deposit intangible, net of $3.8 million, certificates of deposit at other financial institutions of $2.0 million, operating lease right-of-use of $1.7 million, premises and equipment of $1.3 million, and deferred tax asset, net of $1.2 million.

LOAN PORTFOLIO
(Dollars in thousands)		June 30, 2024			March 31, 2024			June 30, 2023
		Amount			Percent			Amount			Percent			Amount			Percent
REAL ESTATE LOANS
Commercial		$	359,404				14.4	%		$	359,055				14.7	%		$	343,008				14.4	%
Construction and development			274,209				11.0				301,346				12.3				312,093				13.2
Home equity			73,749				3.0				73,323				3.0				62,304				2.6
One-to-four-family (excludes HFS)			588,966				23.7				580,050				23.7				521,734				22.0
Multi-family			239,675				9.6				222,410				9.1				231,675				9.8
Total real estate loans			1,536,003				61.7				1,536,184				62.8				1,470,814				62.0
CONSUMER LOANS
Indirect home improvement			563,621				22.7				568,802				23.2				557,818				23.5
Marine			74,627				3.0				73,921				3.0				72,484				3.0
Other consumer			3,440				0.1				3,409				0.1				3,606				0.2
Total consumer loans			641,688				25.8				646,132				26.3				633,908				26.7
COMMERCIAL BUSINESS LOANS
Commercial and industrial ("C&I")			285,183				11.5				256,429				10.6				237,403				10.0
Warehouse lending			25,548				1.0				8,113				0.3				30,649				1.3
Total commercial business loans			310,731				12.5				264,542				10.9				268,052				11.3
Total loans receivable, gross			2,488,422				100.0	%			2,446,858				100.0	%			2,372,774				100.0	%
Allowance for credit losses on loans			(31,238	)							(31,479	)							(30,350	)
Total loans receivable, net		$	2,457,184							$	2,415,379							$	2,342,424

Page 5

Loans receivable, net increased $41.8 million to $2.46 billion at June 30, 2024, from $2.42 billion at March 31, 2024, and increased $114.8 million from $2.34 billion at June 30, 2023. While total real estate loans remained virtually unchanged at $1.54 billion at June 30, 2024, compared to March 31, 2024, there were shifts within the portfolio. These included a $27.1 million decrease in construction and development loans, partially offset by a $17.3 million increase in multi-family loans which resulted from construction loans converting to permanent, and an $8.9 million increase in one-to-four-family loans (excludes HFS) primarily from new loan originations. Commercial business loans increased $46.2 million to $310.7 million at June 30, 2024, compared to $264.5 million at March 31, 2024, resulting from increases of $28.8 million in C&I loans and $17.4 million in warehouse lending. Consumer loans decreased $4.4 million to $641.7 million at June 30, 2024, compared to March 31, 2024, resulting from a $5.2 million decrease in indirect home improvement loans, partially offset by an increase of $706,000 in marine loans.

A breakdown of CRE loans at the dates indicated were as follows:

(Dollars in thousands)
		June 30, 2024			March 31, 2024			June 30, 2023
CRE by Type:		Amount			Amount			Amount
Agriculture		$	3,639			$	3,744			$	3,946
CRE Non-owner occupied:
Office			41,381				41,625				41,822
Retail			37,507				38,712				38,310
Hospitality/restaurant			28,314				24,751				25,430
Self storage			19,141				21,383				21,283
Mixed use			18,062				19,186				16,441
Industrial			17,163				17,475				17,571
Senior housing/assisted living			7,675				8,446				8,572
Other (1)			6,847				6,785				11,149
Land			3,021				3,151				1,531
Education/worship			2,571				2,595				2,669
Total CRE non-owner occupied			181,682				184,109				184,778
CRE owner occupied:
Industrial			63,969				63,683				57,644
Office			41,978				41,652				32,513
Retail			20,885				21,836				21,457
Hospitality/restaurant			10,800				10,933				14,306
Other (2)			8,354				8,438				6,351
Car wash			9,607				7,713				7,858
Automobile related			8,200				7,479				9,870
Education/worship			4,610				4,604				1,315
Mixed use			5,680				4,864				2,970
Total CRE owner occupied			174,083				171,202				154,284
Total		$	359,404			$	359,055			$	343,008

__________________________________

(1)

Primarily includes loans secured by mobile home parks totaling $782,000, $789,000, and $2.4 million, RV parks totaling $692,000, $696,000, and $706,000, automobile-related collateral totaling $599,000, $604,000, and $0, and other collateral totaling $4.7 million, $4.7 million, and $8.0 million, at June 30, 2024, March 31, 2024, and June 30, 2023, respectively.

(2)

Primarily includes loans secured by gas stations totaling $1.6 million, $1.7 million and $1.7 million, non-profit organization totaling $908,000, $915,000 and $969,000, and other collateral totaling $5.1 million, $5.8 million and $6.4 million, at June 30, 2024, March 31, 2024, and June 30, 2023, respectively.

Page 6

The following tables includes CRE loans repricing or maturing within the next two years, excluding loans that reprice simultaneously with changes to the prime rate:

(Dollars in thousands)			For the Quarter Ended					Current
		September 30,		December 31,		March 31,		June 30,		September 30,		December 31,		March 31,		June 30,					Weighted
CRE by type:		2024		2024		2025		2025		2025		2025		2026		2026		Total		Average Rate
Agriculture		$	810		$	116		$	-		$	424		$	-		$	326		$	181		$	260		$	2,117		6.63%
Apartment			4,496			30,696			1,753			4,740			1,832			10,127			3,006			14,566			71,216		4.27%
Auto related			-			-			-			2,106			-			-			-			-			2,106		4.18%
Hotel / hospitality			139			-			585			1,223			1,347			-			120			1,327			4,741		4.40%
Industrial			-			-			903			590			-			10,477			2,197			174			14,341		4.41%
Mixed use			-			801			1,763			3,500			253			320			-			-			6,637		4.99%
Office			10,739			4,741			1,019			-			4,254			999			532			1,679			23,963		4.95%
Other			-			1,220			-			117			1,256			249			3,479			-			6,321		4.90%
Retail			-			1,279			2,023			-			676			-			479			3,308			7,765		4.22%
Senior housing and assisted living			-			-			-			-			-			-			2,199			-			2,199		4.75%
Total		$	16,184		$	38,853		$	8,046		$	12,700		$	9,618		$	22,498		$	12,193		$	21,314		$	141,406		4.51%

A breakdown of construction loans at the dates indicated were as follows:

(Dollars in thousands)
		June 30, 2024			March 31, 2024
Construction Types:		Amount			Percent			Amount			Percent
Commercial construction - retail		$	8,698				3.2	%		$	8,290				2.8	%
Commercial construction - office			4,737				1.7				4,737				1.6
Commercial construction - self storage			10,000				3.6				10,000				3.3
Commercial construction - car wash			7,807				2.8				7,807				2.6
Multi-family			30,960				11.3				53,288				17.7
Custom construction - single family residential and single family manufactured residential			46,107				16.8				50,674				16.8
Custom construction - land, lot and acquisition and development			7,310				2.7				6,455				2.1
Speculative residential construction - vertical			131,293				47.9				134,047				44.5
Speculative residential construction - land, lot and acquisition and development			27,297				10.0				26,048				8.6
Total		$	274,209				100.0	%		$	301,346				100.0	%

(Dollars in thousands)
		June 30, 2024			June 30, 2023
Construction Types:		Amount			Percent			Amount			Percent
Commercial construction - retail		$	8,698				3.2	%		$	7,340				2.4	%
Commercial construction - office			4,737				1.7				4,195				1.3
Commercial construction - self storage			10,000				3.6				10,962				3.5
Commercial construction - car wash			7,807				2.8				6,812				2.2
Multi-family			30,960				11.3				61,071				19.6
Custom construction - single family residential and single family manufactured residential			46,107				16.8				42,487				13.6
Custom construction - land, lot and acquisition and development			7,310				2.7				6,395				2.0
Speculative residential construction - vertical			131,293				47.9				135,351				43.4
Speculative residential construction - land, lot and acquisition and development			27,297				10.0				37,480				12.0
Total		$	274,209				100.0	%		$	312,093				100.0	%

Page 7

Originations of one-to-four-family loans to purchase and refinance a home for the periods indicated were as follows:

(Dollars in thousands)		For the Three Months Ended			For the Three Months Ended
		June 30, 2024			March 31, 2024
		Amount			Percent			Amount			Percent			$ Change			% Change
Purchase		$	193,715				92.3	%		$	135,577				88.1	%		$	58,138				42.9	%
Refinance			16,173				7.7				18,371				11.9				(2,198	)			(11.9	)
Total		$	209,888				100.0	%		$	153,948				100.0	%		$	55,940				36.3	%

(Dollars in thousands)		For the Three Months Ended June 30,
		2024			2023
		Amount			Percent			Amount			Percent			$ Change			% Change
Purchase		$	193,715				92.3	%		$	145,377				91.2	%		$	48,338				33.3	%
Refinance			16,173				7.7				14,099				8.8				2,074				14.7
Total		$	209,888				100.0	%		$	159,476				100.0	%		$	50,412				31.6	%

(Dollars in thousands)		For the Six Months Ended June 30,
		2024			2023
		Amount		Percent			Amount		Percent			$ Change		% Change
Purchase		$	329,292		90.5	%		$	247,866		91.6	%		$	81,426		32.9	%
Refinance			34,545		9.5				22,634		8.4				11,911		52.6
Total		$	363,837		100.0	%		$	270,500		100.0	%		$	93,337		34.5	%

During the quarter ended June 30, 2024, the Company sold $164.5 million of one-to-four-family loans compared to $93.9 million during the previous quarter and $127.0 million during the same quarter one year ago. Gross margins on home loan sales decreased to 2.96% for the quarter ended June 30, 2024, compared to 3.43% in the previous quarter and from 3.07% in the same quarter one year ago. Gross margins are defined as the margin on loans sold (cash sales) without the impact of deferred costs.

Liabilities and Equity Summary

Changes in deposits at the dates indicated were as follows:

(Dollars in thousands)
		June 30, 2024			March 31, 2024
Transactional deposits:		Amount			Percent			Amount			Percent			$ Change			% Change
Noninterest-bearing checking		$	613,137				25.7	%		$	618,526				25.1	%		$	(5,389	)			(0.9	)%
Interest-bearing checking			166,839				7.0				188,050				7.6				(21,211	)			(11.3	)
Escrow accounts related to mortgages serviced (1)			10,212				0.4				28,373				1.2				(18,161	)			(64.0	)
Subtotal			790,188				33.1				834,949				33.9				(44,761	)			(5.4	)
Savings			151,398				6.4				153,025				6.2				(1,627	)			(1.1	)
Money market (2)			343,995				14.4				364,944				14.8				(20,949	)			(5.7	)
Subtotal			495,393				20.8				517,969				21.0				(22,576	)			(4.4	)
Certificates of deposit less than $100,000 (3)			530,537				22.3				579,153				23.5				(48,616	)			(8.4	)
Certificates of deposit of $100,000 through $250,000			427,893				18.0				424,463				17.2				3,430				0.8
Certificates of deposit greater than $250,000			138,792				5.8				108,763				4.4				30,029				27.6
Subtotal			1,097,222				46.1				1,112,379				45.1				(15,157	)			(1.4	)
Total		$	2,382,803				100.0	%		$	2,465,297				100.0	%		$	(82,494	)			(3.3	)%

Page 8

(Dollars in thousands)
		June 30, 2024			June 30, 2023
Transactional deposits:		Amount			Percent			Amount			Percent			$ Change			% Change
Noninterest-bearing checking		$	613,137				25.7	%		$	658,440				27.9	%		$	(45,303	)			(6.9	)%
Interest-bearing checking			166,839				7.0				183,012				7.7				(16,173	)			(8.8	)
Escrow accounts related to mortgages serviced (1)			10,212				0.4				16,772				0.7				(6,560	)			(39.1	)
Subtotal			790,188				33.1				858,224				36.3				(68,036	)			(7.9	)
Savings			151,398				6.4				169,013				7.2				(17,615	)			(10.4	)
Money market (2)			343,995				14.4				419,308				17.7				(75,313	)			(18.0	)
Subtotal			495,393				20.8				588,321				24.9				(92,928	)			(15.8	)
Certificates of deposit less than $100,000 (3)			530,537				22.3				473,026				20.0				57,511				12.2
Certificates of deposit of $100,000 through $250,000			427,893				18.0				358,238				15.1				69,655				19.4
Certificates of deposit greater than $250,000			138,792				5.8				87,499				3.7				51,293				58.6
Subtotal			1,097,222				46.1				918,763				38.8				178,459				19.4
Total		$	2,382,803				100.0	%		$	2,365,308				100.0	%		$	17,495				0.7	%

(1)	Noninterest-bearing accounts.

(2)	Includes $4.0 million, $8.0 million and $51,000 of brokered deposits at June 30, 2024, March 31, 2024 and June 30, 2023, respectively.

(3)	Includes $261.0 million, $331.3 million, and $295.7 million of brokered deposits at June 30, 2024, March 31, 2024 and June 30, 2023, respectively.

At June 30, 2024, CDs, which include retail and non-retail CDs, totaled $1.10 billion, compared to $1.11 billion at March 31, 2024 and $918.8 million at June 30, 2023, with non-retail CDs representing 24.9%, 31.0% and 33.7% of total CDs at such dates, respectively. At June 30, 2024, non-retail CDs, which include brokered CDs, online CDs and public funds CDs, decreased $71.2 million to $273.4 million, compared to $344.5 million at March 31, 2024, primarily due to a decrease of $70.3 million in brokered CDs. Non-retail CDs totaled $273.4 million at June 30, 2024, compared to $310.0 million at June 30, 2023.

At June 30, 2024, the Bank had uninsured deposits of approximately $586.6 million, compared to approximately $614.1 million at March 31, 2024, and $587.6 million at June 30, 2023. The uninsured amounts are estimates based on the methodologies and assumptions used for the Bank's regulatory reporting requirements.

At June 30, 2024, borrowings increased $52.0 million to $181.9 million at June 30, 2024, from $129.9 million at March 31, 2024, and decreased $18.0 million from $199.9 million at June 30, 2023. These borrowings were comprised of FHLB advances of $154.9 million, and overnight borrowings of $27.0 million.

Total stockholders' equity increased $6.1 million to $284.0 million at June 30, 2024, from $277.9 million at March 31, 2024, and increased $34.1 million, from $249.9 million at June 30, 2023. The increase in stockholders' equity at June 30, 2024, compared to March 31, 2024, reflects net income of $9.0 million, partially offset by cash dividends paid of $2.0 million and share repurchases of $2.4 million. In addition, stockholders' equity was positively impacted by decreases in unrealized net losses on securities available for sale of $666,000, net of tax, and unrealized net gains on fair value and cash flow hedges of $216,000, net of tax, reflecting sales of investment securities and changes in market interest rates during the quarter, resulting in a $882,000 improvement in accumulated other comprehensive loss. Book value per common share was $37.15 at June 30, 2024, compared to $36.06 at March 31, 2024, and $32.71 at June 30, 2023.

Page 9

The Bank is considered well capitalized under the capital requirements established by the Federal Deposit Insurance Corporation ("FDIC") with a total risk-based capital ratio of 13.9%, a Tier 1 leverage capital ratio of 10.9%, and a common equity Tier 1 ("CET1") capital ratio of 12.6% at June 30, 2024.

The Company exceeded all regulatory capital requirements with a total risk-based capital ratio of 14.1%, a Tier 1 leverage capital ratio of 9.5%, and a CET1 ratio of 10.9% at June 30, 2024.

Credit Quality

The ACLL was $31.2 million, or 1.26% of gross loans receivable (excluding loans HFS) at June 30, 2024, compared to $31.5 million, or 1.29% of gross loans receivable (excluding loans HFS), at March 31, 2024, and $30.4 million, or 1.28% of gross loans receivable (excluding loans HFS), at June 30, 2023. The $241,000 decrease in the ACLL at June 30, 2024, compared to the prior quarter was primarily due to a decline in nonperforming loans resulting from charge-offs of principal balances previously reserved for in the ACLL. The year-over-year increase of $888,000 in the ACLL was primarily due to organic loan growth, increases in nonperforming loans and net charge-offs. The allowance for credit losses on unfunded loan commitments increased $77,000 to $1.6 million at June 30, 2024, compared to $1.5 million at March 31, 2024, and decreased $361,000 from $1.9 million at June 30, 2023. These changes period over period were attributable to fluctuations in unfunded construction loan commitments in these time frames.

Nonperforming loans decreased $700,000 to $11.4 million at June 30, 2024, compared to $12.1 million at March 31, 2024, and increased $2.1 million from $9.3 million at June 30, 2023. The decrease in nonperforming loans during the quarter was primarily due to decreases in nonperforming C&I loans of $766,000 and marine loans of $58,000, partially offset by an increase of $124,000 in indirect home improvement loans. The decrease in C&I loans during the quarter was primarily the result of C&I loan charge-offs of $733,000, which included a partial charge off of $380,000 on a nonperforming Small Business Administration ("SBA") loan that is partially guaranteed. The increase in nonperforming loans compared to the same quarter the prior year was primarily due to increases in nonperforming construction and development loans of $4.7 million, indirect home improvement loans of $486,000, and home equity loans of $106,000, partially offset by decreases in nonperforming C&I loans of $3.1 million and marine loans of $144,000.

Loans classified as substandard decreased $663,000 to $24.3 million at June 30, 2024, compared to $24.9 million at March 31, 2024, and increased $7.9 million from $16.4 million at June 30, 2023. The decrease in substandard loans compared to the prior quarter was primarily due to a decrease of $637,000 in C&I loans. The increase in substandard loans compared to the prior year was primarily due to increases of $4.7 million in construction and development loans, $2.0 million in CRE loans, $722,000 in one-to-four family loans, and $486,000 in indirect home improvement loans. There were no other real estate owned ("OREO") properties at both June 30, 2024 and March 31, 2024, compared to one OREO property (a closed branch in Centralia, Washington) in the amount of $570,000 at June 30, 2023.

Operating Results

Net interest income decreased $1.2 million to $30.4 million for the three months ended June 30, 2024, from $31.6 million for the three months ended June 30, 2023, due to an increase in interest expense on deposits and borrowings, partially offset by an increase in interest and dividend income. Total interest income for the three months ended June 30, 2024, increased $5.1 million compared to the same period last year, primarily due to an increase of $4.2 million in interest income on loans receivable, including fees, primarily as a result of new loans being originated at higher rates and variable rate loans repricing higher. Total interest expense for the three months ended June 30, 2024, increased $6.2 million compared to the same period last year, primarily as a result of higher market interest rates, higher utilization of borrowings and a shift in deposit mix from transactional accounts to higher cost CDs.

For the six months ended June 30, 2024, net interest income decreased $1.5 million to $60.7 million, from $62.2 million for the six months ended June 30, 2023, for the same reason as for the three-month comparison described above, with an increase in interest income of $11.3 million and an increase in interest expense of $12.8 million.

Page 10

NIM (annualized) decreased 37 basis points to 4.29% for the three months ended June 30, 2024, from 4.66% for the same period in the prior year, and decreased 41 basis points from 4.68% to 4.27% for the six months ended June 30, 2024. The change in NIM for the three and six months ended June 30, 2024 compared to the same period in 2023, reflects the increased costs of deposits and borrowings, which outpaced the increased yields earned on interest-earning assets.

The average total cost of funds, including noninterest-bearing checking, increased 90 basis points to 2.38% for the three months ended June 30, 2024, from 1.48% for the three months ended June 30, 2023. This increase was predominantly due to higher market rates for deposits and increased utilization of higher cost borrowings. The average cost of funds increased 90 basis points to 2.30% for the six months ended June 30, 2024, from 1.40% for the six months ended June 30, 2023, also reflecting increases in market interest rates over last year and increased utilization of borrowings. Management remains focused on matching deposit/liability duration with the duration of loans/assets where feasible.

For the three and six months ended June 30, 2024, the provision for credit losses on loans was $1.1 million and $2.5 million, compared to $1.1 million and $3.4 million for the three and six months ended June 30, 2023. The provision for credit losses on loans reflects an increase in the loan portfolio, as well as an increase in nonperforming loans and higher net charge-offs during the periods.

During the three months ended June 30, 2024, net charge-offs totaled $1.2 million, compared to $651,000 for the same period last year. This increase was the result of increased net charge-offs of $648,000 in C&I loans and $42,000 in indirect home improvement loans, partially offset by a net recovery of $105,000 in marine loans. Net charge-offs totaled $2.7 million during the six months ended June 30, 2024, compared to $1.1 million during the six months ended June 30, 2023. This increase included $1.1 million in C&I charge offs, along with net charge-off increases of $482,000 in indirect home improvement loans, $65,000 in other consumer loans and $64,000 in marine loans. Management attributes the increase in net charge-offs over the year primarily to volatile economic conditions.

Noninterest income increased $1.0 million to $5.9 million for the three months ended June 30, 2024, from $4.8 million for the three months ended June 30, 2023. The increase reflects a $736,000 increase in other noninterest income, primarily due to fair value changes on loans, a $516,000 increase in gain on sale of loans, primarily as a result of the increased volume of loans sold, and a $151,000 increase in gain on sale of investment securities, partially offset by a $383,000 decrease in service charges and fee income. Noninterest income increased $927,000, to $11.0 million, for the six months ended June 30, 2024, from $10.1 million for the six months ended June 30, 2023. This increase was primarily the result of an $8.2 million gain on sale of MSRs recorded during the first six months of 2024 with no similar transaction occurring in the comparable six month period in 2023, and an $878,000 increase in gain on sale of loans, partially offset by a $7.8 million loss on sale of investment securities resulting from management's strategic decision to increase the yields earned on and reduce the duration of the securities portfolio, and a $439,000 decrease in service charges and fee income.

Noninterest expense decreased $347,000 to $23.9 million for the three months ended June 30, 2024, from $24.2 million for the three months ended June 30, 2023. The decrease in noninterest expense was primarily due to decreases of $390,000 in loan costs, $141,000 in FDIC insurance, $135,000 in salaries and benefits, $124,000 in operations, and $104,000 in amortization of core deposit intangible ("CDI"), partially offset by increases of $375,000 in data processing, $231,000 in professional and board fees, and $107,000 in occupancy expense. Noninterest expense decreased $342,000 to $47.4 million for the six months ended June 30, 2024, from $47.7 million for the six months ended June 30, 2023. Decreases during the six-month period ended June 30, 2024, as compared to the same period last year included $1.6 million in acquisition costs, $442,000 in salaries and benefits, and $275,000 in loan costs, partially offset by increases of $765,000 in data processing, $476,000 in professional and board fees, $378,000 in amortization of CDI, $292,000 in occupancy, and $192,000 in operations.

Page 11

About FS Bancorp

FS Bancorp, Inc., a Washington corporation, is the holding company for 1st Security Bank of Washington. The Bank offers a range of loan and deposit services primarily to small- and middle-market businesses and individuals in Washington and Oregon. It operates through 27 bank branches, one headquarters office that provides loans and deposit services, and loan production offices in various suburban communities in the greater Puget Sound area, the Kennewick-Pasco-Richland metropolitan area of Washington, also known as the Tri-Cities, and in Vancouver, Washington. Additionally, the Bank services home mortgage customers across the Northwest, focusing on markets in Washington State including the Puget Sound, Tri-Cities, and Vancouver.

Forward-Looking Statements

When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the "SEC"), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases "believe," "will," "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," "plans," or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts but instead represent management's current expectations and forecasts regarding future events, many of which are inherently uncertain and outside of our control. Actual results may differ, possibly materially from those currently expected or projected in these forward-looking statements. Factors that could cause the Company's actual results to differ materially from those described in the forward-looking statements, include but are not limited to, the following: potential adverse impacts to economic conditions in the Company's local market areas, other markets where the Company has lending relationships, or other aspects of the Company's business operations or financial markets, including, without limitation, as a result of employment levels; labor shortages, the effects of inflation, a potential recession or slowed economic growth; changes in the interest rate environment, including the past increases in the Federal Reserve benchmark rate and duration at which such increased interest rate levels are maintained, which could adversely affect our revenues and expenses, the values of our assets and obligations, and the availability and cost of capital and liquidity; the impact of continuing high inflation and the current and future monetary policies of the Federal Reserve in response thereto; the effects of any federal government shutdown; increased competitive pressures, changes in the interest rate environment, adverse changes in the securities markets, the Company's ability to execute its plans to grow its residential construction lending, mortgage banking, and warehouse lending operations, and the geographic expansion of its indirect home improvement lending; challenges arising from expanding into new geographic markets, products, or services; secondary market conditions for loans and the Company's ability to originate loans for sale and sell loans in the secondary market; volatility in the mortgage industry; fluctuations in deposits; liquidity issues, including our ability to borrow funds or raise additional capital, if necessary; the impact of bank failures or adverse developments at other banks and related negative press about the banking industry in general on investor and depositor sentiment; legislative and regulatory changes, including changes in banking, securities and tax law, in regulatory policies and principles, or the interpretation of regulatory capital or other rules; disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems or on the third-party vendors who perform critical processing functions for us; environmental, social and governance goals; the effects of climate change, severe weather events, natural disasters, pandemics, epidemics and other public health crises, acts of war or terrorism, and other external events on our business; and other factors described in the Company's latest Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other reports filed with or furnished to the SEC which are available on its website at www.fsbwa.com and on the SEC's website at www.sec.gov. Any of the forward-looking statements that the Company makes in this press release and in the other public statements are based upon management's beliefs and assumptions at the time they are made and may turn out to be incorrect because of the inaccurate assumptions the Company might make, because of the factors illustrated above or because of other factors that cannot be foreseen by the Company. Therefore, these factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements. The Company does not undertake and specifically disclaims any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

Page 12

FS BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share amounts) (Unaudited)

														Linked			Prior Year
		June 30,			March 31,			June 30,			Quarter			Quarter
		2024			2024			2023			% Change			% Change
ASSETS
Cash and due from banks		$	20,005			$	17,149			$	17,573				17				14
Interest-bearing deposits at other financial institutions			13,006				28,257				114,526				(54	)			(89	)
Total cash and cash equivalents			33,011				45,406				132,099				(27	)			(75	)
Certificates of deposit at other financial institutions			12,707				23,222				14,747				(45	)			(14	)
Securities available-for-sale, at fair value			221,182				279,643				225,869				(21	)			(2	)
Securities held-to-maturity, net			8,455				8,455				8,469				-				-
Loans held for sale, at fair value			53,811				49,957				16,714				8				222
Loans receivable, net			2,457,184				2,415,379				2,342,424				2				5
Accrued interest receivable			13,792				14,455				12,244				(5	)			13
Premises and equipment, net			29,999				30,326				31,293				(1	)			(4	)
Operating lease right-of-use			5,784				6,202				7,458				(7	)			(22	)
Federal Home Loan Bank stock, at cost			10,322				2,909				6,555				255				57
Other real estate owned			-				-				570				-				(100	)
Deferred tax asset, net			4,590				4,832				5,784				(5	)			(21	)
Bank owned life insurance ("BOLI"), net			38,201				37,958				37,247				1				3
MSRs, held at the lower of cost or fair value			9,352				9,009				17,627				4				(47	)
Goodwill			3,592				3,592				3,592				-				-
Core deposit intangible, net			15,483				16,402				19,325				(6	)			(20	)
Other assets			23,912				21,958				23,604				9				1
TOTAL ASSETS		$	2,941,377			$	2,969,705			$	2,905,621				(1	)			1
LIABILITIES
Deposits:
Noninterest-bearing accounts		$	623,349			$	646,899			$	675,211				(4	)			(8	)
Interest-bearing accounts			1,759,454				1,818,398				1,690,097				(3	)			4
Total deposits			2,382,803				2,465,297				2,365,308				(3	)			1
Borrowings			181,895				129,940				199,896				40				(9	)
Subordinated notes:
Principal amount			50,000				50,000				50,000				-				-
Unamortized debt issuance costs			(439	)			(456	)			(506	)			(4	)			(13	)
Total subordinated notes less unamortized debt issuance costs			49,561				49,544				49,494				-				-
Operating lease liability			5,979				6,410				7,690				(7	)			(22	)
Other liabilities			37,113				40,582				33,300				(9	)			11
Total liabilities			2,657,351				2,691,773				2,655,688				(1	)			-
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; 5,000,000 shares authorized; none issued or outstanding			-				-				-				-				-
Common stock, $.01 par value; 45,000,000 shares authorized; 7,742,607 shares issued and outstanding at June 30, 2024, 7,805,795 at March 31, 2024, and 7,753,607 at June 30, 2023			77				78				77				(1	)			-
Additional paid-in capital			55,834				57,552				56,781				(3	)			(2	)
Retained earnings			243,651				236,720				215,519				3				13
Accumulated other comprehensive loss, net of tax			(15,536	)			(16,418	)			(22,444	)			(5	)			(31	)
Total stockholders' equity			284,026				277,932				249,933				2				14
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	2,941,377			$	2,969,705			$	2,905,621				(1	)			1

Page 13

FS BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts) (Unaudited)

		Three Months Ended									Linked			Prior Year
		June 30,			March 31,			June 30,			Quarter			Quarter
		2024			2024			2023			% Change			% Change
INTEREST INCOME
Loans receivable, including fees		$	42,406			$	40,997			$	38,216				3				11
Interest and dividends on investment securities, cash and cash equivalents, and certificates of deposit at other financial institutions			3,534				3,883				2,651				(9	)			33
Total interest and dividend income			45,940				44,880				40,867				2				12
INTEREST EXPENSE
Deposits			13,252				12,882				7,610				3				74
Borrowings			1,801				1,167				1,219				54				48
Subordinated notes			486				485				486				-				-
Total interest expense			15,539				14,534				9,315				7				67
NET INTEREST INCOME			30,401				30,346				31,552				-				(4	)
PROVISION FOR CREDIT LOSSES			1,077				1,399				716				(23	)			50
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES			29,324				28,947				30,836				1				(5	)
NONINTEREST INCOME
Service charges and fee income			2,479				2,552				2,862				(3	)			(13	)
Gain on sale of loans			2,463				1,838				1,947				34				27
Gain on sale of MSRs			-				8,215				-				(100	)			NM
Gain (loss) on sale of investment securities, net			151				(7,998	)			-				NM				NM
Earnings on cash surrender value of BOLI			242				240				227				1				7
Other noninterest income			533				264				(203	)			102				NM
Total noninterest income			5,868				5,111				4,833				15				21
NONINTEREST EXPENSE
Salaries and benefits			13,378				13,557				13,513				(1	)			(1	)
Operations			3,519				3,008				3,643				17				(3	)
Occupancy			1,669				1,705				1,562				(2	)			7
Data processing			2,058				1,958				1,683				5				22
Loan costs			653				585				1,043				12				(37	)
Professional and board fees			888				923				657				(4	)			35
FDIC insurance			450				532				591				(15	)			(24	)
Marketing and advertising			377				227				430				66				(12	)
Acquisition costs			-				-				61				NM				(100	)
Amortization of core deposit intangible			919				941				1,023				(2	)			(10	)
(Recovery) impairment of servicing rights			(54	)			93				(2	)			(158	)			2,600
Total noninterest expense			23,857				23,529				24,204				1				(1	)
INCOME BEFORE PROVISION FOR INCOME TAXES			11,335				10,529				11,465				8				(1	)
PROVISION FOR INCOME TAXES			2,376				2,132				2,349				11				1
NET INCOME		$	8,959			$	8,397			$	9,116				7				(2	)
Basic earnings per share		$	1.15			$	1.07			$	1.17				7				(2	)
Diluted earnings per share		$	1.13			$	1.06			$	1.16				7				(3	)

Page 14

		Six Months Ended			Year
		June 30,			June 30,			Over Year
		2024			2023			% Change
INTEREST INCOME
Loans receivable, including fees		$	83,403			$	74,208				12
Interest and dividends on investment securities, cash and cash equivalents, and certificates of deposit at other financial institutions			7,417				5,271				41
Total interest and dividend income			90,820				79,479				14
INTEREST EXPENSE
Deposits			26,134				14,234				84
Borrowings			2,968				2,060				44
Subordinated note			971				971				-
Total interest expense			30,073				17,265				74
NET INTEREST INCOME			60,747				62,214				(2	)
PROVISION FOR CREDIT LOSSES			2,476				2,824				(12	)
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES			58,271				59,390				(2	)
NONINTEREST INCOME
Service charges and fee income			5,031				5,470				(8	)
Gain on sale of loans			4,301				3,423				26
Gain on sale of MSRs			8,215				-				NM
Loss on sale of investment securities, net			(7,847	)			-				NM
Earnings on cash surrender value of BOLI			482				448				8
Other noninterest income			797				711				12
Total noninterest income			10,979				10,052				9
NONINTEREST EXPENSE
Salaries and benefits			26,935				27,377				(2	)
Operations			6,527				6,335				3
Occupancy			3,374				3,082				9
Data processing			4,016				3,251				24
Loan costs			1,238				1,513				(18	)
Professional and board fees			1,811				1,335				36
FDIC insurance			982				1,171				(16	)
Marketing and advertising			604				620				(3	)
Acquisition costs			-				1,562				(100	)
Amortization of core deposit intangible			1,860				1,482				26
Impairment of servicing rights			39				-				NM
Total noninterest expense			47,386				47,728				(1	)
INCOME BEFORE PROVISION FOR INCOME TAXES			21,864				21,714				1
PROVISION FOR INCOME TAXES			4,508				4,386				3
NET INCOME		$	17,356			$	17,328				-
Basic earnings per share		$	2.23			$	2.23				-
Diluted earnings per share		$	2.20			$	2.19				-

Page 15

KEY FINANCIAL RATIOS AND DATA (Unaudited)

		At or For the Three Months Ended
		June 30,			March 31,			June 30,
		2024			2024			2023
PERFORMANCE RATIOS:
Return on assets (ratio of net income to average total assets) (1)			1.22	%			1.14	%			1.29	%
Return on equity (ratio of net income to average equity) (1)			12.72				12.29				14.74
Yield on average interest-earning assets (1)			6.48				6.30				6.04
Average total cost of funds (1)			2.38				2.21				1.48
Interest rate spread information - average during period			3.33				4.09				4.56
Net interest margin (1)			4.29				4.26				4.66
Operating expense to average total assets (1)			3.26				3.20				3.45
Average interest-earning assets to average interest-bearing liabilities (1)			166.25				144.51				147.90
Efficiency ratio (2)			65.78				66.36				66.52
Common equity ratio (ratio of stockholders' equity to total assets)			9.66				9.36				8.60
Tangible common equity ratio (3)			9.07				8.74				7.88

		For the Six Months Ended
		June 30,			June 30,
		2024			2023
PERFORMANCE RATIOS:
Return on assets (ratio of net income to average total assets) (1)			1.18	%			1.26	%
Return on equity (ratio of net income to average equity) (1)			12.51				14.30
Yield on average interest-earning assets (1)			6.39				5.98
Average total cost of funds (1)			2.30				1.40
Interest rate spread information - average during period			4.09				4.58
Net interest margin (1)			4.27				4.68
Operating expense to average total assets (1)			3.23				3.48
Average interest-earning assets to average interest-bearing liabilities			144.07				146.82
Efficiency ratio (2)			66.07				66.04

		June 30,			March 31,			June 30,
		2024			2024			2023
ASSET QUALITY RATIOS AND DATA:
Nonperforming assets to total assets at end of period (4)			0.39	%			0.41	%			0.34	%
Nonperforming loans to total gross loans (excluding loans HFS) (5)			0.46				0.49				0.39
Allowance for credit losses - loans to nonperforming loans (5)			273.95				260.24				327.75
Allowance for credit losses - loans to total gross loans (excluding loans HFS)			1.26				1.29				1.28

Page 16

		At or For the Three Months Ended
		June 30,			March 31,			June 30,
		2024			2024			2023
PER COMMON SHARE DATA:
Basic earnings per share		$	1.15			$	1.07			$	1.17
Diluted earnings per share		$	1.13			$	1.06			$	1.16
Weighted average basic shares outstanding			7,688,246				7,703,789				7,637,210
Weighted average diluted shares outstanding			7,796,253				7,824,460				7,746,336
Common shares outstanding at end of period			7,644,463	(6)			7,707,651	(7)			7,641,342	(8)
Book value per share using common shares outstanding		$	37.15			$	36.06			$	32.71
Tangible book value per share using common shares outstanding (3)		$	34.66			$	33.47			$	29.71

(1)	Annualized.

(2)	Total noninterest expense as a percentage of net interest income and total noninterest income.

(3)	Represents a non-GAAP financial measure. For a reconciliation to the most comparable GAAP financial measure, see "Non-GAAP Financial Measures" below.
(4)	Nonperforming assets consist of nonperforming loans (which include nonaccruing loans and accruing loans more than 90 days past due), foreclosed real estate and other repossessed assets.

(5)	Nonperforming loans consist of nonaccruing loans and accruing loans 90 days or more past due.

(6)	Common shares were calculated using shares outstanding of 7,742,607 at June 30, 2024, less 98,144 unvested restricted stock shares.

(7)	Common shares were calculated using shares outstanding of 7,805,795 at March 31, 2024, less 98,144 unvested restricted stock shares.

(8)	Common shares were calculated using shares outstanding of 7,753,607 at June 30, 2023, less 112,265 unvested restricted stock shares.

(Dollars in thousands)		For the Three Months Ended June 30,			For the Six Months Ended June 30,			Linked Quarter			Prior Year Quarter
Average Balances		2024			2023			2024			2023			$ Change			$ Change
Assets
Loans receivable, net (1)		$	2,511,326			$	2,371,156			$	2,487,964			$	2,331,978			$	140,170			$	155,986
Securities available-for-sale, at amortized cost			283,422				265,424				307,417				268,036				17,998				39,381
Securities held-to-maturity			8,500				8,500				8,500				8,500				-				-
Interest-bearing deposits and certificates of deposit at other financial institutions			41,613				63,470				50,563				66,550				(21,857	)			(15,987	)
FHLB stock, at cost			7,040				4,628				4,607				5,477				2,412				(870	)
Total interest-earning assets			2,851,901				2,713,178				2,859,051				2,680,541				138,723				178,510
Noninterest-earning assets			95,930				128,712				94,138				111,693				(32,782	)			(17,555	)
Total assets		$	2,947,831			$	2,841,890			$	2,953,189			$	2,792,234			$	105,941			$	160,955
Liabilities
Interest-bearing accounts		$	1,794,966			$	1,681,184			$	1,813,865			$	1,684,591			$	113,782			$	129,274
Borrowings			140,964				103,764				121,057				91,619				37,200				29,438
Subordinated notes			49,550				49,484				49,542				49,475				66				67
Total interest-bearing liabilities			1,985,480				1,834,432				1,984,464				1,825,685				151,048				158,779
Noninterest-bearing accounts			637,345				696,270				647,214				658,381				(58,925	)			(11,167	)
Other noninterest-bearing liabilities			41,785				34,434				42,516				34,436				7,351				8,080
Total liabilities		$	2,664,610			$	2,565,136			$	2,674,194			$	2,518,502			$	99,474			$	155,692

(1) Includes loans HFS.

Page 17

Non-GAAP Financial Measures:

In addition to financial results presented in accordance with generally accepted accounting principles utilized in the United States ("GAAP"), this earnings release presents non-GAAP financial measures that include tangible book value per share, and tangible common equity ratio. Management believes that providing the Company's tangible book value per share and tangible common equity ratio is consistent with the capital treatment utilized by the investment community, which excludes intangible assets from the calculation of risk-based capital ratios and facilitates comparison of the quality and composition of the Company's capital over time and in comparison to its competitors. Where applicable, the Company has also presented comparable GAAP information.

These non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. They should not be considered in isolation or as a substitute for total stockholders' equity or operating results determined in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

Reconciliation of the GAAP book value per share and common equity ratio and the non-GAAP tangible book value per share and tangible common equity ratio is presented below.

(Dollars in thousands, except share and per share amounts)		June 30,			March 31,			June 30,
Tangible Book Value Per Share:		2024			2024			2023
Stockholders' equity (GAAP)		$	284,026			$	277,932			$	249,933
Less: goodwill and core deposit intangible, net			(19,075	)			(19,994	)			(22,917	)
Tangible common stockholders' equity (non-GAAP)		$	264,951			$	257,938			$	227,016
Common shares outstanding at end of period			7,644,463	(1)			7,707,651	(2)			7,641,342	(3)
Book value per share (GAAP)		$	37.15			$	36.06			$	32.71
Tangible book value per share (non-GAAP)		$	34.66			$	33.47			$	29.71
Tangible Common Equity Ratio:
Total assets (GAAP)		$	2,941,377			$	2,969,705			$	2,905,621
Less: goodwill and core deposit intangible assets			(19,075	)			(19,994	)			(22,917	)
Tangible assets (non-GAAP)		$	2,922,302			$	2,949,711			$	2,882,704
Common equity ratio (GAAP)			9.66	%			9.36	%			8.60	%
Tangible common equity ratio (non-GAAP)			9.07				8.74				7.88

_________________________

(1)	Common shares were calculated using shares outstanding of 7,742,607 at June 30, 2024, less 98,144 unvested restricted stock shares.

(2)	Common shares were calculated using shares outstanding of 7,805,795 at March 31, 2024, less 98,144 unvested restricted stock shares.

(3)	Common shares were calculated using shares outstanding of 7,753,607 at June 30, 2023, less 112,265 unvested restricted stock shares.

Contacts:

Joseph C. Adams,

Chief Executive Officer

Matthew D. Mullet,

President/Chief Financial Officer

(425) 771-5299

www.FSBWA.com