HarborOne Bancorp, Inc. (the "Company" or "HarborOne") (NASDAQ:HONE), the holding company for HarborOne Bank (the "Bank"), announced net income of $5.5 million, or $0.14 per diluted share, for the quarter ended March 31, 2025, a decrease of $3.4 million, or 38.1%, compared to net income of $8.9 million, or $0.21 per diluted share, for the quarter ended December 31, 2024.

First Quarter Financial Highlights:

Net income of $5.5 million, or $0.14 per diluted share; the quarter-over-quarter decrease primarily reflects a $2.9 million decrease in mortgage banking income
Net interest margin of 2.39%, up 3 basis-points on a quarter-over-quarter basis
Noninterest expense was flat at $32.9 million
Deposits, excluding brokered deposits, increased $79.6 million, or 1.9%, quarter-over-quarter
The loans-to-deposits ratio improved 225 basis points during the quarter, from 106.63% to 104.38%
Credit loss provision of $1.4 million, a $542,000 decrease compared to the fourth quarter of 2024
The quarterly dividend increased 12.5%; executed 513,855 in share repurchases

"The first quarter represents a solid start to the year," commented Joseph F. Casey, President & CEO. "Our Bank team achieved continued strong commercial and industrial loan growth of $33 million, decreased commercial real estate balances, lower loan delinquencies, and a reduction of 15 basis points in the cost of deposits, excluding brokered deposits. Our residential mortgage team delivered an 11.8% increase in year-over-year loan closings during the slowest quarter seasonally for that business, against a backdrop of elevated mortgage rates."

Net Interest Income

Quarter-over-quarter, net interest and dividend income declined $358,000 from $31.8 million to $31.5 million, while net interest margin improved 3 basis points to 2.39%, impacted by:

Yield on loans declined 8 basis points as floating-rate assets repriced during the quarter, and average loan balances decreased $30.0 million. Yield on loans was also negatively impacted by a decline in prepayment fees of $277,000.

Cost of deposits, excluding brokered deposits, decreased 15 basis points, and average deposit balances, excluding brokered deposits, decreased $33.2 million, primarily due to seasonal decreases in savings and DDA accounts in the first two months of the quarter that were largely recovered in March.

Borrowing costs improved 6 basis points, and average borrowings declined $20.0 million.

Noninterest Income

Quarter-over-quarter, total noninterest income decreased $3.8 million, or 27.7%, to $9.9 million, from $13.7 million, impacted by:

HarborOne Mortgage, LLC ("HarborOne Mortgage") realized a $2.7 million gain on loan sales from mortgage closings of $114.1 million in the first quarter of 2025, compared to $4.0 million from mortgage loan closings of $179.1 million in the fourth quarter, as an uptick in mortgage rates, and low for-sale inventory constrained loan demand.

The mortgage servicing rights ("MSR") valuation decreased $1.2 million compared to an increase of $2.3 million for the fourth quarter of 2024, including the impact of principal payments on the underlying mortgages of $782,000 and $1.0 million for the quarters ended March 31, 2025 and December 31, 2024, respectively. The first quarter MSR valuation loss of $1.1 million was offset by a $561,000 economic hedging gain, whereas the fourth quarter of 2024 included a MSR valuation gain of $2.2 million offset by a $1.3 million hedging loss.

Deposit account fees decreased $871,000, primarily as a result of a decrease in debit card interchange fees of $493,000 due to a catch-up adjustment in the fourth quarter for the annual VISA volume incentive, and a $181,000 seasonal decrease in debit card interchange income.

Noninterest Expense

Total noninterest expense was flat at $32.9 million; quarter-over-quarter variances of note were:

Occupancy and equipment expense increased $150,000 primarily due to seasonal increases for snow removal and heating costs.

Loan expenses decreased $94,000, consistent with lower loan originations in the first quarter of 2025.

Deposit insurance decreased $113,000, reflecting a decrease in the assessment base.

Other expenses increased $183,000, primarily reflecting an increase in cloud computing expenses as we continue to evolve our technology stack and fees charged for FHLB letters of credit to secure municipal deposits.

Balance Sheet

Quarter-over-quarter, total assets decreased $52.8 million, or 0.9%, to $5.70 billion, from $5.75 billion, impacted by:

Loans declined $31.5 million, or 0.7%, to $4.82 billion, from $4.85 billion the prior quarter. Commercial real estate and construction loans decreased $44.5 million, favoring payoffs over renewals for loans secured by commercial real estate that are not included in our strongest customer relationships. Commercial and industrial loans increased $33.0 million. Residential real estate and consumer loans decreased $20.0 million, partly reflecting a decrease in loan purchases from HarborOne Mortgage during the quarter.

Available-for-sale securities increased $1.7 million to $265.6 million from the prior quarter. The unrealized loss on securities available for sale decreased to $58.8 million, as compared to $65.2 million in the prior quarter. Securities held to maturity were steady at $19.2 million.

Total deposits increased $68.0 million to $4.62 billion from $4.55 billion the prior quarter. Non-certificate accounts increased $73.2 million and term certificate accounts increased $6.4 million. Brokered deposits decreased $11.6 million. As of March 31, 2025, FDIC-insured deposits were approximately 74% of total deposits, including Bank subsidiary deposits.

Borrowed funds decreased $117.0 million to $399.5 million compared to $516.6 million at the prior quarter end. As of March 31, 2025, the Bank had $1.42 billion in available borrowing capacity across multiple relationships.

Total stockholders' equity was $576.0 million, compared to $575.0 million at the prior quarter end. Stockholders' equity increased 0.2% when compared to the prior quarter, as net income and an increase in the fair value of available-for-sale securities were partially offset by share repurchases and dividend payments.

The tangible-common-equity-to-tangible-assets ratio⁽¹⁾ was 9.15% at March 31, 2025, compared to 9.05% at December 31, 2024. Book value per share and tangible book value per share⁽¹⁾ increased modestly quarter over quarter from $13.15 to $13.27 and from $11.78 to $11.90, respectively.

⁽¹⁾ Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures.

Asset Quality and Allowance for Credit Losses

The Company recorded a $1.4 million provision for credit losses for the quarter ended March 31, 2025. The provision for loan credit losses was $1.9 million and the provision for unfunded commitments was a negative $506,000. The provision for loan credit losses was primarily due to a further specific reserve allocation for a previously identified classified commercial real estate loan, partially offset by a decrease in loan balances and qualitative factor adjustments. The specific reserve allocation recorded on the commercial real estate loan noted above was $3.6 million based on the re-evaluation of collateral due to a revised exit strategy, adding to a specific reserve allocation of $4.7 million. The aggregate allowance of $8.3 million was charged off in the first quarter of 2025. Net charge-offs totaled $8.7 million, or 0.72% of average loans outstanding on an annualized basis for the quarter ended March 31, 2025. For the quarter ended December 31, 2024, the Company had recorded a provision for credit losses of $1.9 million, reflecting a further specific reserve allocation for a previously identified classified commercial real estate loan, partially offset by qualitative factor adjustments, and a decrease in loan balance. Net charge-offs totaled $58,000 for the quarter ended December 31, 2024.

The ACL on loans was $49.3 million, or 1.02% of total loans, at March 31, 2025, compared to $56.1 million, or 1.16% of total loans, at December 31, 2024. The ACL on unfunded commitments, included in other liabilities on the unaudited Consolidated Balance Sheet, amounted to $3.0 million at March 31, 2025, compared to $3.5 million at December 31, 2024. Total nonperforming assets were $30.9 million and 0.54% of total assets at March 31, 2025, compared to $29.5 million and 0.51% of total assets at December 31, 2024. As of March 31, 2025 and December 31, 2024, total criticized and classified commercial loans amounted to $187.1 million and $178.6 million, respectively. The quarterly increase in total criticized and classified commercial loans primarily reflects the addition of three new credits in the special mention category as a result of continued pressure on commercial real estate values, offset by the charge-off noted above. In the quarter ended March 31, 2025, non-performing commercial real estate loans decreased $7.8 million, primarily a result of the charge-off noted above. Non-performing commercial and industrial loans increased $8.3 million, primarily the result of a single credit included in the healthcare segment.

About HarborOne Bancorp, Inc.

HarborOne Bancorp, Inc. is the holding company for HarborOne Bank, a Massachusetts-chartered trust company. HarborOne Bank serves the financial needs of consumers, businesses, and municipalities throughout Eastern Massachusetts and Rhode Island through a network of 30 full-service banking centers located in Massachusetts and Rhode Island, and commercial lending offices in Boston, Massachusetts and Providence, Rhode Island. HarborOne Bank also provides a range of educational resources through "HarborOne U," with free digital content, webinars, and recordings for small business and personal financial education. HarborOne Mortgage, LLC, a subsidiary of HarborOne Bank, provides mortgage lending services throughout New England and other states.

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in other documents we file with the Securities and Exchange Commission ("SEC"), in our annual reports to shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. Such statements may be identified by words such as "believes," "will," "would," "expects," "project," "may," "could," "developments," "strategic," "launching," "opportunities," "anticipates," "estimates," "intends," "plans," "targets" and similar expressions. These statements are based upon the current beliefs and expectations of the Company's management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, changes in general business and economic conditions (including, the impact of recently imposed tariffs by the U.S. Administration and foreign governments, inflation and concerns about liquidity) on a national basis and in the local markets in which the Company operates, including changes that adversely affect borrowers' ability to service and repay the Company's loans; changes in interest rates; changes in customer behavior; ongoing turbulence in the capital and debt markets and the impact of such conditions on the Company's business activities; increases in loan default and charge-off rates; decreases in the value of securities in the Company's investment portfolio; fluctuations in real estate values; the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions, customer behavior or adverse economic developments; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and investments; competitive pressures from other financial institutions; cybersecurity incidents, fraud, natural disasters, war, terrorism, civil unrest, and future pandemics; changes in regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company's financial statements will become impaired; demand for loans in the Company's market area; the Company's ability to attract and maintain deposits; risks related to the implementation of acquisitions, dispositions, and restructurings; the risk that the Company may not be successful in the implementation of its business strategy; changes in assumptions used in making such forward-looking statements and the risk factors described in the Annual Report on Form 10‑K and Quarterly Reports on Form 10‑Q as filed with the SEC, which are available at the SEC's website, www.sec.gov. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, HarborOne's actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.

Use of Non-GAAP Measures

In addition to results presented in accordance with generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures including: "core net income," "core earnings per common share," "core return on average earning assets," "core return on average earning equity," "efficiency ratio," "core efficiency ratio," "tax equivalent efficiency ratio," "tax equivalent core efficiency ratio," "total adjusted noninterest expense", "core noninterest expense," "tax equivalent net interest and dividend income," "total core noninterest income," "tax equivalent total core revenue," "tangible common equity," "average tangible common equity," "tangible assets," "tangible book value per share," "tangible common equity to tangible assets," "return on average tangible common equity," "core return on average tangible common equity" and certain ratios derived from these measures. Non-GAAP measures are utilized by management, regulators and market analysts to evaluate the Company's financial position and therefore such information is useful to investors.

The tax equivalent basis adjusts for the tax-favored status from certain loans held by the Bank that are not taxable for federal income tax purposes.

Core net income, core noninterest income and core noninterest expense exclude certain items that management does not consider indicative of ongoing financial performance or enhances comparability of results with prior periods. These adjustments include gain or loss on the sale of certain assets and release of reserves for uncertain tax positions.

These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

HarborOne Bancorp, Inc. Selected Financial Highlights (Unaudited)

	For the Quarters Ended
	March 31,			December 31,			September 30,			June 30,			March 31,
	2025			2024			2024			2024			2024
	(Dollars in thousands)
Earnings data
Net interest and dividend income	$	31,469		$	31,827		$	31,893		$	31,350		$	30,582
Noninterest income	$	9,891		$	13,689		$	10,568		$	11,919		$	10,741
Total revenue	$	41,360		$	45,516		$	42,461		$	43,269		$	41,323
Noninterest expense	$	32,850		$	32,873		$	32,268		$	33,144		$	31,750
Pre-tax, pre-provision income (loss)	$	8,510		$	12,643		$	10,193		$	10,125		$	9,573
Provision for credit (benefits) losses	$	1,385		$	1,927		$	5,903		$	615		$	(168)
Income (loss) before income taxes	$	7,125		$	10,716		$	4,290		$	9,510		$	9,741
Net income (loss)	$	5,500		$	8,887		$	3,924		$	7,296		$	7,300
Core net income ⁽¹⁾	$	5,500		$	8,341		$	3,924		$	6,689		$	7,300
Per-share data
Earnings per share, diluted	$	0.14		$	0.21		$	0.10		$	0.18		$	0.17
Core earnings per share, diluted⁽¹⁾	$	0.14		$	0.20		$	0.10		$	0.16		$	0.17
Book value per share	$	13.27		$	13.15		$	13.24		$	12.99		$	12.82
Tangible book value per share⁽¹⁾	$	11.90		$	11.78		$	11.88		$	11.63		$	11.48
Profitability
Return on average assets		0.39	%		0.62	%		0.27	%		0.50	%		0.50	%
Core return on average assets⁽¹⁾		0.39	%		0.58	%		0.27	%		0.45	%		0.50	%
Return on average equity		3.79	%		6.08	%		2.69	%		5.07	%		5.00	%
Core Return on average equity⁽¹⁾		3.79	%		5.71	%		2.69	%		4.54	%		5.00	%
Return on average tangible common equity⁽¹⁾		4.23	%		6.78	%		3.00	%		5.67	%		5.57	%
Core return on average tangible common equity⁽¹⁾		4.23	%		6.36	%		3.00	%		5.19	%		5.57	%
Net interest margin on a fully tax equivalent basis⁽¹⁾		2.39	%		2.36	%		2.36	%		2.31	%		2.25	%
Cost of total deposits		2.48	%		2.62	%		2.68	%		2.53	%		2.49	%
Efficiency ratio⁽¹⁾		78.97	%		71.81	%		75.55	%		76.16	%		76.38	%
Core efficiency ratio⁽¹⁾		78.97	%		71.81	%		75.55	%		77.54	%		76.38	%
Tax equivalent efficiency ratio⁽¹⁾		78.09	%		71.09	%		74.75	%		75.72	%		75.92	%
Tax equivalent core efficiency ratio⁽¹⁾		78.09	%		71.09	%		74.75	%		77.08	%		75.92	%
Balance Sheet
Total assets	$	5,700,330		$	5,753,133		$	5,775,967		$	5,787,035		$	5,862,222
Total loans	$	4,821,033		$	4,852,499		$	4,879,503		$	4,839,232		$	4,776,685
Total deposits	$	4,618,721		$	4,550,753		$	4,536,177		$	4,458,297		$	4,394,024
Total loans / total deposits		104.38	%		106.63	%		107.57	%		108.54	%		108.71	%
Asset quality
Allowance for credit losses ("ACL")	$	49,323		$	56,101		$	54,004		$	49,139		$	48,185
Nonperforming assets	$	30,908		$	29,473		$	28,408		$	9,766		$	12,201
Non-performing loans to total loans		0.64	%		0.61	%		0.58	%		0.20	%		0.25	%
Allowance for credit losses on loans to non-performing loans		159.61	%		190.41	%		190.10	%		503.16	%		396.26	%
Allowance for credit losses on loans to total loans		1.02	%		1.16	%		1.11	%		1.02	%		1.01	%
Net loans charged off as a percentage of average loans outstanding		0.72	%		-	%		0.02	%		0.02	%		0.01	%
Capital adequacy
Stockholders' equity / assets		10.10	%		9.99	%		10.11	%		9.98	%		9.85	%
Tangible common equity / tangible assets⁽¹⁾		9.15	%		9.05	%		9.17	%		9.03	%		8.92	%
Common equity tier 1 ratio ("CET1")⁽¹⁾		11.86	%		11.79	%		11.67	%		11.73	%		11.97	%
Risk weighted assets	$	4,738,746		$	4,795,304		$	4,827,022		$	4,822,128		$	4,727,354

⁽¹⁾Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures

HarborOne Bancorp, Inc. Consolidated Balance Sheet Trend (Unaudited)

	Period ended
	March 31,		December 31,		September 30,		June 30,		March 31,
(in thousands)	2025		2024		2024		2024		2024

Assets
Cash and due from banks	$	44,383	$	44,090	$	39,668	$	48,097	$	36,340
Short-term investments		186,109		186,981		184,611		186,965		357,101
Total cash and cash equivalents		230,492		231,071		224,279		235,062		393,441

Securities available for sale, at fair value		265,644		263,904		276,817		269,078		291,008
Securities held to maturity, at amortized cost		19,211		19,627		19,625		19,725		19,724
Federal Home Loan Bank stock, at cost		18,330		23,277		17,476		25,311		26,565
Asset held for sale		-		-		-		-		348
Loans held for sale, at fair value		19,304		36,768		28,467		41,814		16,434
Loans:
Commercial real estate		2,272,480		2,280,309		2,321,148		2,380,881		2,355,672
Commercial construction		216,013		252,691		270,389		233,926		234,811
Commercial and industrial		627,480		594,453		549,908		499,043		471,215
Total commercial loans		3,115,973		3,127,453		3,141,445		3,113,850		3,061,698
Residential real estate		1,689,681		1,707,556		1,719,882		1,706,678		1,695,686
Consumer		15,379		17,490		18,176		18,704		19,301
Loans		4,821,033		4,852,499		4,879,503		4,839,232		4,776,685
Less: Allowance for credit losses on loans		(49,323)		(56,101)		(54,004)		(49,139)		(48,185)
Net loans		4,771,710		4,796,398		4,825,499		4,790,093		4,728,500
Mortgage servicing rights, at fair value		42,620		44,500		43,067		46,209		46,597
Goodwill		59,042		59,042		59,042		59,042		59,042
Other intangible assets		568		757		947		1,136		1,326
Other assets		273,409		277,789		280,748		299,565		279,237
Total assets	$	5,700,330	$	5,753,133	$	5,775,967	$	5,787,035	$	5,862,222

Liabilities and Stockholders' Equity
Deposits:
Demand deposit accounts	$	703,736	$	690,647	$	713,379	$	689,800	$	677,152
NOW accounts		340,194		298,337		296,322		308,016		305,071
Regular savings and club accounts		908,136		895,232		926,192		989,720		1,110,404
Money market deposit accounts		1,200,600		1,195,209		1,162,930		1,100,215		1,061,145
Term certificate accounts		1,076,195		1,069,844		1,063,672		985,293		852,326
Brokered deposits		389,860		401,484		373,682		385,253		387,926
Total deposits		4,618,721		4,550,753		4,536,177		4,458,297		4,394,024
Borrowings		399,547		516,555		539,364		619,372		754,380
Other liabilities and accrued expenses		106,095		110,814		116,224		132,037		136,135
Total liabilities	$	5,124,363	$	5,178,122	$	5,191,765	$	5,209,706	$	5,284,539

Common stock		598		598		598		598		598
Additional paid-in capital		490,327		489,532		488,983		487,980		487,277
Unearned compensation - ESOP		(23,488)		(23,947)		(24,407)		(24,866)		(25,326)
Retained earnings		375,710		373,861		368,222		367,584		363,591
Treasury stock		(221,516)		(215,138)		(210,197)		(205,944)		(199,853)
Accumulated other comprehensive loss		(45,664)		(49,895)		(38,997)		(48,023)		(48,604)
Total stockholders' equity	$	575,967	$	575,011	$	584,202	$	577,329	$	577,683

Total liabilities and stockholders' equity	$	5,700,330	$	5,753,133	$	5,775,967	$	5,787,035	$	5,862,222

HarborOne Bancorp, Inc. Consolidated Statements of Net Income - Trend (Unaudited)

	Quarters Ended
	March 31,		December 31,		September 30,		June 30,		March 31,
(dollars in thousands, except share data)	2025		2024		2024		2024		2024
Interest and dividend income:
Interest and fees on loans	$	59,872	$	62,415	$	63,595	$	61,512	$	59,937
Interest on loans held for sale		296		517		546		347		243
Interest on securities		1,993		1,996		1,965		2,121		2,065
Other interest and dividend income		2,278		2,591		2,928		3,971		4,659
Total interest and dividend income		64,439		67,519		69,034		67,951		66,904

Interest expense:
Interest on deposits		27,643		29,963		29,969		27,272		26,899
Interest on borrowings		5,327		5,729		7,172		9,329		9,423
Total interest expense		32,970		35,692		37,141		36,601		36,322

Net interest and dividend income		31,469		31,827		31,893		31,350		30,582
Provision (benefit) for credit losses		1,385		1,927		5,903		615		(168)

Net interest and dividend income, after provision (benefit) for credit losses		30,084		29,900		25,990		30,735		30,750

Noninterest income:
Mortgage banking income:
Gain on sale of mortgage loans		2,716		3,952		3,752		3,143		2,013
Changes in mortgage servicing rights fair value		(1,372)		(19)		(2,641)		(1,098)		54
Other		2,108		2,431		2,390		2,356		2,276
Total mortgage banking income		3,452		6,364		3,501		4,401		4,343
Deposit account fees		5,153		6,024		5,370		5,223		4,983
Income on retirement plan annuities		119		121		122		141		145
Gain on sale of asset held for sale		-		-		-		1,809		-
Loss on sale of securities		-		-		-		(1,041)		-
Bank-owned life insurance income		743		769		777		758		746
Other income		424		411		798		628		524
Total noninterest income		9,891		13,689		10,568		11,919		10,741

Noninterest expenses:
Compensation and benefits		18,785		18,853		18,551		18,976		17,636
Occupancy and equipment		4,627		4,477		4,628		4,636		4,781
Data processing		2,625		2,626		2,711		2,375		2,479
Loan expense		431		525		457		461		371
Marketing		588		599		549		1,368		816
Professional fees		1,382		1,451		1,292		1,236		1,457
Deposit insurance		1,050		1,163		1,028		993		1,164
Other expenses		3,362		3,179		3,052		3,099		3,046
Total noninterest expenses		32,850		32,873		32,268		33,144		31,750

Income before income taxes		7,125		10,716		4,290		9,510		9,741
Income tax provision		1,625		1,829		366		2,214		2,441

Net income	$	5,500	$	8,887	$	3,924	$	7,296	$	7,300

Earnings per common share:
Basic	$	0.14	$	0.21	$	0.10	$	0.18	$	0.17
Diluted	$	0.14	$	0.21	$	0.10	$	0.18	$	0.17
Weighted average shares outstanding:
Basic		40,344,922		40,700,783		40,984,857		41,293,787		41,912,421
Diluted		40,605,799		41,062,421		41,336,985		41,370,289		42,127,037

HarborOne Bancorp, Inc. Asset Quality (Unaudited)

	As of or for the Three Months Ended
	March 31,			December 31,			September 30,			June 30,			March 31,
	2025			2024			2024			2024			2024
Non-performing Assets
Nonaccruing loans:
Commercial real estate and construction	$	8,610		$	16,836		$	17,171		$	-		$	1,496
Commercial and industrial		10,538			2,204			1,743			1,773			1,744
Residential mortgages, construction, and HELOC		11,705			10,409			9,451			7,949			8,866
Consumer		49			14			43			44			54
Total nonaccruing loans		30,902			29,463			28,408			9,766			12,160
Other real estate owned		-			-			-			-			-
Repossessed assets		6			10			-			-			41
Total nonperforming assets	$	30,908		$	29,473		$	28,408		$	9,766		$	12,201

Total nonperforming loans to total loans		0.64	%		0.61	%		0.58	%		0.20	%		0.25	%
Total nonperforming assets to total assets		0.54	%		0.51	%		0.49	%		0.17	%		0.21	%

Allowance for credit losses on loans
Beginning balance	$	56,101		$	54,004		$	49,139		$	48,185		$	47,972
Net (charge-offs) recoveries:
Commercial real estate and construction		(8,300)			40			3			-			100
Commercial and industrial		(362)			(57)			(146)			(184)			(182)
Residential mortgages and HELOC		10			1			-			5			3
Consumer		(17)			(42)			(39)			(16)			(46)
Total net charge-offs:		(8,669)			(58)			(182)			(195)			(125)
Provision for loan credit losses		1,891			2,155			5,047			1,149			338
Ending balance	$	49,323		$	56,101		$	54,004		$	49,139		$	48,185

Allowance for credit losses on loans to total loans		1.02	%		1.16	%		1.11	%		1.02	%		1.01	%
Allowance for credit losses on loans to nonaccruing loans		159.61	%		190.41	%		190.10	%		503.16	%		396.26	%
Annualized net charge-offs (recoveries)/average loans		0.72	%		0.00	%		0.02	%		0.02	%		0.01	%
Provision (credit) for unfunded commitments	$	(506)		$	(228)		$	856		$	(534)		$	(506)
Allowance for unfunded commitments	$	3,000		$	3,506		$	3,734		$	2,878		$	3,412

Delinquency
Total delinquent loans	$	29,821		$	37,427		$	21,325		$	12,990		$	12,160
Total delinquent loans to total loans		0.62	%		0.77	%		0.44	%		0.27	%		0.25	%

HarborOne Bancorp, Inc. Average Balances and Yield Trend (Unaudited)

	Quarters Ended
	March 31, 2025						December 31, 2024						March 31, 2024
	Average						Average						Average
	Outstanding				Yield/		Outstanding				Yield/		Outstanding				Yield/
	Balance		Interest		Cost ⁽⁸⁾		Balance		Interest		Cost ⁽⁸⁾		Balance		Interest		Cost ⁽⁸⁾
	(dollars in thousands)
Interest-earning assets:
Investment securities ⁽¹⁾	$	346,902	$	1,993	2.33	%	$	350,041	$	1,996	2.27	%	$	372,787	$	2,065	2.23	%
Other interest-earning assets		213,400		2,278	4.33			203,695		2,591	5.06			356,470		4,659	5.26
Loans held for sale		17,237		296	6.96			31,358		517	6.56			14,260		243	6.85
Loans
Commercial loans⁽²⁾⁽³⁾		3,125,369		41,796	5.42			3,139,356		43,845	5.56			3,040,835		41,653	5.51
Residential real estate loans⁽³⁾⁽⁴⁾		1,696,444		18,243	4.36			1,711,481		18,685	4.34			1,700,694		18,175	4.30
Consumer loans ⁽³⁾		16,601		294	7.18			17,583		343	7.76			20,539		358	7.01
Total loans		4,838,414		60,333	5.06			4,868,420		62,873	5.14			4,762,068		60,186	5.08
Total interest-earning assets		5,415,953		64,900	4.86			5,453,514		67,977	4.96			5,505,585		67,153	4.91
Noninterest-earning assets		290,734						295,057						299,153
Total assets	$	5,706,687					$	5,748,571					$	5,804,738
Interest-bearing liabilities:
Savings accounts	$	908,434		3,050	1.36		$	924,514

HarborOne Bancorp, Inc. Announces 2025 First Quarter Results