HBT Financial (HBT) 8-K/A Results of Operations and Financial Condition

EXHIBIT 99.1

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

	As of or for the Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
	(dollars in thousands, except per share data)
Interest and dividend income	$	44,948		$	39,014		$	34,355		$	153,054		$	128,223
Interest expense		2,765			1,624			1,496			7,180			5,820
Net interest income		42,183			37,390			32,859			145,874			122,403
Provision for loan losses		(653)			386			(843)			(706)			(8,077)
Net interest income after provision for loan losses		42,836			37,004			33,702			146,580			130,480
Noninterest income		7,889			8,234			9,354			34,717			37,328
Noninterest expense		33,110			23,998			24,381			105,107			91,246
Income before income tax expense		17,615			21,240			18,675			76,190			76,562
Income tax expense		4,475			5,613			5,081			19,734			20,291
Net income	$	13,140		$	15,627		$	13,594		$	56,456		$	56,271
Earnings per share - Basic	$	0.46		$	0.54		$	0.47		$	1.95		$	2.02
Earnings per share - Diluted		0.46			0.54			0.47			1.95			2.02
Adjusted net income (1)	$	13,886		$	15,856		$	14,160		$	55,805		$	56,840
Adjusted earnings per share - Basic (1)		0.48			0.55			0.49			1.93			2.04
Adjusted earnings per share - Diluted (1)		0.48			0.55			0.49			1.93			2.04
Book value per share	$	12.99		$	12.49		$	14.21
Tangible book value per share (1)		11.94			11.43			13.13
Shares of common stock outstanding		28,752,626			28,752,626			28,986,061
Weighted average shares of common stock outstanding		28,752,626			28,787,662			29,036,164			28,853,697			27,795,806
SUMMARY RATIOS
Net interest margin *		4.10	%		3.65	%		3.17	%		3.54	%		3.18	%
Net interest margin (tax equivalent basis) * (1)(2)		4.17			3.72			3.22			3.60			3.23
Efficiency ratio		65.85	%		52.07	%		57.15	%		57.72	%		56.46	%
Efficiency ratio (tax equivalent basis) (1)(2)		64.94			51.31			56.47			56.93			55.76
Loan to deposit ratio		73.05	%		70.81	%		66.87	%
Return on average assets *		1.23	%		1.47	%		1.26	%		1.32	%		1.41	%
Return on average stockholders' equity *		14.17			16.27			13.15			14.73			14.81
Return on average tangible common equity * (1)		15.45			17.70			14.24			16.02			15.95
Adjusted return on average assets * (1)		1.30	%		1.49	%		1.32	%		1.31	%		1.43	%
Adjusted return on average stockholders' equity * (1)		14.98			16.51			13.70			14.56			14.95
Adjusted return on average tangible common equity * (1)		16.33			17.96			14.83			15.83			16.12
CAPITAL
Total capital to risk-weighted assets		16.27	%		16.34	%		16.88	%
Tier 1 capital to risk-weighted assets		14.23			14.26			14.66
Common equity tier 1 capital ratio		13.07			13.08			13.37
Tier 1 leverage ratio		10.48			10.44			9.84
Total stockholders' equity to total assets		8.72			8.52			9.55
Tangible common equity to tangible assets (1)		8.06			7.85			8.89
ASSET QUALITY
Net charge-offs (recoveries) to average loans, before allowance for loan losses		(0.14)	%		0.01	%		0.01	%		(0.08)	%		(0.01)	%
Allowance for loan losses to loans, before allowance for loan losses		0.97			0.97			0.96
Nonperforming loans to loans, before allowance for loan losses		0.08			0.12			0.11
Nonperforming assets to total assets		0.12			0.14			0.14

*       Annualized measure.

(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

HBT Financial, Inc.

Page 2 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

Consolidated Statements of Income

	Three Months Ended						Year Ended
	December 31,		September 30,		December 31,		December 31,
	2022		2022		2021		2022		2021
INTEREST AND DIVIDEND INCOME	(dollars in thousands, except per share data)
Loans, including fees:
Taxable	$	35,839	$	29,855	$	27,884	$	120,343	$	103,900
Federally tax exempt		952		842		662		3,135		2,384
Securities:
Taxable		6,421		6,635		4,625		23,368		16,948
Federally tax exempt		1,184		1,207		1,017		4,569		4,400
Interest-bearing deposits in bank		504		458		142		1,541		527
Other interest and dividend income		48		17		25		98		64
Total interest and dividend income		44,948		39,014		34,355		153,054		128,223
INTEREST EXPENSE
Deposits		849		587		651		2,511		2,472
Securities sold under agreements to repurchase		10		9		11		36		34
Borrowings		880		85		7		967		9
Subordinated notes		470		470		470		1,879		1,879
Junior subordinated debentures issued to capital trusts		556		473		357		1,787		1,426
Total interest expense		2,765		1,624		1,496		7,180		5,820
Net interest income		42,183		37,390		32,859		145,874		122,403
PROVISION FOR LOAN LOSSES		(653)		386		(843)		(706)		(8,077)
Net interest income after provision for loan losses		42,836		37,004		33,702		146,580		130,480
NONINTEREST INCOME
Card income		2,642		2,569		2,518		10,329		9,734
Wealth management fees		2,485		2,059		2,371		9,155		8,384
Service charges on deposit accounts		1,701		1,927		1,716		7,072		6,080
Mortgage servicing		593		697		730		2,609		2,825
Mortgage servicing rights fair value adjustment		(293)		351		265		2,153		1,690
Gains on sale of mortgage loans		194		354		927		1,461		5,846
Unrealized gains (losses) on equity securities		33		(107)		33		(414)		107
Gains (losses) on foreclosed assets		(122)		(225)		184		(314)		310
Gains (losses) on other assets		17		(31)		(4)		136		(723)
Income on bank owned life insurance		42		41		41		164		41
Other noninterest income		597		599		573		2,366		3,034
Total noninterest income		7,889		8,234		9,354		34,717		37,328
NONINTEREST EXPENSE
Salaries		13,278		12,752		12,486		51,767		48,972
Employee benefits		2,126		1,771		1,964		8,325		6,513
Occupancy of bank premises		1,893		1,979		1,777		7,673		6,788
Furniture and equipment		633		668		793		2,476		2,676
Data processing		2,167		1,631		2,153		7,441		7,329
Marketing and customer relations		867		880		1,085		3,803		3,376
Amortization of intangible assets		140		243		255		873		1,054
FDIC insurance		276		302		280		1,164		1,043
Loan collection and servicing		278		336		219		1,049		1,317
Foreclosed assets		33		97		204		293		908
Other noninterest expense		11,419		3,339		3,165		20,243		11,270
Total noninterest expense		33,110		23,998		24,381		105,107		91,246
INCOME BEFORE INCOME TAX EXPENSE		17,615		21,240		18,675		76,190		76,562
INCOME TAX EXPENSE		4,475		5,613		5,081		19,734		20,291
NET INCOME	$	13,140	$	15,627	$	13,594	$	56,456	$	56,271
EARNINGS PER SHARE - BASIC	$	0.46	$	0.54	$	0.47	$	1.95	$	2.02
EARNINGS PER SHARE - DILUTED	$	0.46	$	0.54	$	0.47	$	1.95	$	2.02
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING		28,752,626		28,787,662		29,036,164		28,853,697		27,795,806

HBT Financial, Inc.

Page 3 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

Consolidated Balance Sheets

	December 31,		September 30,		December 31,
	2022		2022		2021
	(dollars in thousands)
ASSETS
Cash and due from banks	$	18,970	$	22,169	$	23,387
Interest-bearing deposits with banks		95,189		56,046		385,881
Cash and cash equivalents		114,159		78,215		409,268
Interest-bearing time deposits with banks		—		—		490
Debt securities available-for-sale, at fair value		843,524		853,740		942,168
Debt securities held-to-maturity		541,600		546,694		336,185
Equity securities with readily determinable fair value		3,029		2,996		3,443
Equity securities with no readily determinable fair value		1,977		1,977		1,927
Restricted stock, at cost		7,965		4,050		2,739
Loans held for sale		615		2,297		4,942
Loans, before allowance for loan losses		2,620,253		2,579,928		2,499,689
Allowance for loan losses		(25,333)		(25,060)		(23,936)
Loans, net of allowance for loan losses		2,594,920		2,554,868		2,475,753
Bank owned life insurance		7,557		7,515		7,393
Bank premises and equipment, net		50,469		50,854		52,483
Bank premises held for sale		235		281		1,452
Foreclosed assets		3,030		2,637		3,278
Goodwill		29,322		29,322		29,322
Core deposit intangible assets, net		1,070		1,210		1,943
Mortgage servicing rights, at fair value		10,147		10,440		7,994
Investments in unconsolidated subsidiaries		1,165		1,165		1,165
Accrued interest receivable		19,506		16,881		14,901
Other assets		56,444		48,182		17,408
Total assets	$	4,286,734	$	4,213,324	$	4,314,254
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits:
Noninterest-bearing	$	994,954	$	1,017,710	$	1,087,659
Interest-bearing		2,592,070		2,625,733		2,650,526
Total deposits		3,587,024		3,643,443		3,738,185
Securities sold under agreements to repurchase		43,081		48,130		61,256
Federal Home Loan Bank advances		160,000		60,000		—
Subordinated notes		39,395		39,376		39,316
Junior subordinated debentures issued to capital trusts		37,780		37,763		37,714
Other liabilities		45,822		25,539		25,902
Total liabilities		3,913,102		3,854,251		3,902,373
Stockholders' Equity
Common stock		293		293		293
Surplus		222,783		222,436		220,891
Retained earnings		232,004		223,495		194,132
Accumulated other comprehensive income (loss)		(71,759)		(77,462)		1,471
Treasury stock at cost		(9,689)		(9,689)		(4,906)
Total stockholders’ equity		373,632		359,073		411,881
Total liabilities and stockholders’ equity	$	4,286,734	$	4,213,324	$	4,314,254
SHARE INFORMATION
Shares of common stock outstanding		28,752,626		28,752,626		28,986,061

HBT Financial, Inc.

Page 4 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

	December 31,		September 30,		December 31,
	2022		2022		2021
	(dollars in thousands)
LOANS
Commercial and industrial	$	266,757	$	240,671	$	286,946
Agricultural and farmland		237,746		245,234		247,796
Commercial real estate - owner occupied		218,503		226,524		234,544
Commercial real estate - non-owner occupied		713,202		718,089		684,023
Multi-family		287,865		260,630		263,911
Construction and land development		360,824		364,290		298,048
One-to-four family residential		338,253		328,667		327,837
Municipal, consumer, and other		197,103		195,823		156,584
Loans, before allowance for loan losses	$	2,620,253	$	2,579,928	$	2,499,689
PPP LOANS (included above)
Commercial and industrial	$	28	$	65	$	28,404
Agricultural and farmland		—		—		913
Municipal, consumer, and other		—		—		171
Total PPP Loans	$	28	$	65	$	29,488

	December 31,		September 30,		December 31,
	2022		2022		2021
	(dollars in thousands)
DEPOSITS
Noninterest-bearing	$	994,954	$	1,017,710	$	1,087,659
Interest-bearing demand		1,139,150		1,131,284		1,105,949
Money market		555,425		584,202		583,198
Savings		634,527		641,139		633,171
Time		262,968		269,108		328,208
Total deposits	$	3,587,024	$	3,643,443	$	3,738,185

HBT Financial, Inc.

Page 5 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

	Three Months Ended
	December 31, 2022						September 30, 2022						December 31, 2021
	Average						Average						Average
	Balance		Interest		Yield/Cost *		Balance		Interest		Yield/Cost *		Balance		Interest		Yield/Cost *
	(dollars in thousands)
ASSETS
Loans	$	2,600,746	$	36,791	5.61	%	$	2,481,920	$	30,697	4.91	%	$	2,432,025	$	28,546	4.66	%
Securities		1,396,401		7,605	2.16			1,470,092		7,842	2.12			1,285,672		5,642	1.74
Deposits with banks		76,507		504	2.61			105,030		458	1.73			392,729		142	0.14
Other		5,607		48	3.37			2,936		17	2.25			4,821		25	2.10
Total interest-earning assets		4,079,261	$	44,948	4.37	%		4,059,978	$	39,014	3.81	%		4,115,247	$	34,355	3.31	%
Allowance for loan losses		(25,404)						(24,717)						(24,826)
Noninterest-earning assets		188,942						173,461						176,242
Total assets	$	4,242,799					$	4,208,722					$	4,266,663
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand	$	1,125,877	$	177	0.06	%	$	1,137,072	$	144	0.05	%	$	1,061,481	$	145	0.05	%
Money market		572,718		379	0.26			577,388		203	0.14			589,396		158	0.11
Savings		640,668		53	0.03			649,752		53	0.03			630,489		53	0.03
Time		266,117		240	0.36			271,870		187	0.27			322,800		295	0.36
Total interest-bearing deposits		2,605,380		849	0.13			2,636,082		587	0.09			2,604,166		651	0.10
Securities sold under agreements to repurchase		51,703		10	0.08			50,427		9	0.07			56,861		11	0.08
Borrowings		92,120		880	3.79			11,967		85	2.80			5,309		7	0.57
Subordinated notes		39,384		470	4.73			39,365		470	4.73			39,305		470	4.74
Junior subordinated debentures issued to capital trusts		37,770		556	5.84			37,755		473	4.97			37,704		357	3.76
Total interest-bearing liabilities		2,826,357	$	2,765	0.39	%		2,775,596	$	1,624	0.23	%		2,743,345	$	1,496	0.22	%
Noninterest-bearing deposits		1,023,355						1,031,407						1,087,468
Noninterest-bearing liabilities		25,220						20,736						25,660
Total liabilities		3,874,932						3,827,739						3,856,473
Stockholders' Equity		367,867						380,983						410,190
Total liabilities and stockholders’ equity	$	4,242,799					$	4,208,722					$	4,266,663
Net interest income/Net interest margin (1)			$	42,183	4.10	%			$	37,390	3.65	%			$	32,859	3.17	%
Tax-equivalent adjustment (2)				698	0.07					674	0.07					514	0.05
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3)			$	42,881	4.17	%			$	38,064	3.72	%			$	33,373	3.22	%
Net interest rate spread (4)					3.98	%					3.58	%					3.09	%
Net interest-earning assets (5)	$	1,252,904					$	1,284,382					$	1,371,902
Ratio of interest-earning assets to interest-bearing liabilities		1.44						1.46						1.50
Cost of total deposits					0.09	%					0.06	%					0.07	%
Cost of funds					0.28						0.17						0.15

*       Annualized measure.

(1) Net interest margin represents net interest income divided by average total interest-earning assets.

(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(5) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

HBT Financial, Inc.

Page 6 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

	Year Ended
	December 31, 2022						December 31, 2021
	Average						Average
	Balance		Interest		Yield/Cost		Balance		Interest		Yield/Cost
	(dollars in thousands)
ASSETS
Loans	$	2,514,549	$	123,478	4.91	%	$	2,271,544	$	106,284	4.68	%
Securities		1,403,016		27,937	1.99			1,148,900		21,348	1.86
Deposits with banks		197,030		1,541	0.78			422,828		527	0.12
Other		3,529		98	2.77			3,201		64	2.01
Total interest-earning assets		4,118,124	$	153,054	3.72	%		3,846,473	$	128,223	3.33	%
Allowance for loan losses		(24,703)						(27,999)
Noninterest-earning assets		176,452						162,064
Total assets	$	4,269,873					$	3,980,538
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand	$	1,141,402	$	607	0.05	%	$	1,024,888	$	518	0.05	%
Money market		582,514		813	0.14			521,366		437	0.08
Savings		650,385		208	0.03			595,887		188	0.03
Time		283,232		883	0.31			295,788		1,329	0.45
Total interest-bearing deposits		2,657,533		2,511	0.09			2,437,929		2,472	0.10
Securities sold under agreements to repurchase		51,554		36	0.07			50,104		34	0.07
Borrowings		26,468		967	3.65			1,653		9	0.54
Subordinated notes		39,355		1,879	4.77			39,275		1,879	4.78
Junior subordinated debentures issued to capital trusts		37,746		1,787	4.73			37,680		1,426	3.79
Total interest-bearing liabilities		2,812,656	$	7,180	0.26	%		2,566,641	$	5,820	0.23	%
Noninterest-bearing deposits		1,051,187						1,004,757
Noninterest-bearing liabilities		22,724						29,060
Total liabilities		3,886,567						3,600,458
Stockholders' Equity		383,306						380,080
Total liabilities and stockholders’ equity	$	4,269,873						3,980,538
Net interest income/Net interest margin (1)			$	145,874	3.54	%			$	122,403	3.18	%
Tax-equivalent adjustment (2)				2,499	0.06					2,028	0.05
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3)			$	148,373	3.60	%			$	124,431	3.23	%
Net interest rate spread (4)					3.46	%					3.10	%
Net interest-earning assets (5)	$	1,305,468					$	1,279,832
Ratio of interest-earning assets to interest-bearing liabilities		1.46						1.50
Cost of total deposits					0.07	%					0.07	%
Cost of funds					0.19						0.16

(1) Net interest margin represents net interest income divided by average total interest-earning assets.

(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(5) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

HBT Financial, Inc.

Page 7 of 10

HBT Financial, Inc.

Unaudited Consolidated Financial Summary

	December 31,			September 30,			December 31,
	2022			2022			2021
	(dollars in thousands)
NONPERFORMING ASSETS
Nonaccrual	$	2,155		$	3,206		$	2,763
Past due 90 days or more, still accruing (1)		1			—			16
Total nonperforming loans		2,156			3,206			2,779
Foreclosed assets		3,030			2,637			3,278
Total nonperforming assets	$	5,186		$	5,843		$	6,057
Allowance for loan losses	$	25,333		$	25,060		$	23,936
Loans, before allowance for loan losses		2,620,253			2,579,928			2,499,689
CREDIT QUALITY RATIOS
Allowance for loan losses to loans, before allowance for loan losses		0.97	%		0.97	%		0.96	%
Allowance for loan losses to nonaccrual loans		1,175.55			781.66			866.30
Allowance for loan losses to nonperforming loans		1,175.00			781.66			861.32
Nonaccrual loans to loans, before allowance for loan losses		0.08			0.12			0.11
Nonperforming loans to loans, before allowance for loan losses		0.08			0.12			0.11
Nonperforming assets to total assets		0.12			0.14			0.14
Nonperforming assets to loans, before allowance for loan losses, and foreclosed assets		0.20			0.23			0.24

(1) Excludes loans acquired with deteriorated credit quality that are past due 90 or more days, still accruing totaling $145 thousand, $22 thousand, and $32 thousand as of December 31, 2022, September 30, 2022 and December 31, 2021, respectively.

	Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
ALLOWANCE FOR LOAN LOSSES	(dollars in thousands)
Beginning balance	$	25,060		$	24,734		$	24,861		$	23,936		$	31,838
Provision		(653)			386			(843)			(706)			(8,077)
Charge-offs		(169)			(222)			(539)			(684)			(1,414)
Recoveries		1,095			162			457			2,787			1,589
Ending balance	$	25,333		$	25,060		$	23,936		$	25,333		$	23,936
Net charge-offs (recoveries)	$	(926)		$	60		$	82		$	(2,103)		$	(175)
Average loans, before allowance for loan losses		2,600,746			2,481,920			2,432,025			2,514,549			2,271,544
Net charge-offs (recoveries) to average loans, before allowance for loan losses *		(0.14)	%		0.01	%		0.01	%		(0.08)	%		(0.01)	%

*       Annualized measure.

HBT Financial, Inc.

Page 8 of 10

Reconciliation of Non-GAAP Financial Measures –

Adjusted Net Income and Adjusted Return on Average Assets

	Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
	(dollars in thousands)
Net income	$	13,140		$	15,627		$	13,594		$	56,456		$	56,271
Adjustments:
Acquisition expenses		(630)			(462)			(879)			(1,092)			(1,416)
Branch closure expenses		—			—			—			—			(748)
Gains (losses) on sales of closed branch premises		—			(38)			—			141			—
Mortgage servicing rights fair value adjustment		(293)			351			265			2,153			1,690
Total adjustments		(923)			(149)			(614)			1,202			(474)
Tax effect of adjustments		177			(80)			48			(551)			(95)
Less adjustments, after tax effect		(746)			(229)			(566)			651			(569)
Adjusted net income	$	13,886		$	15,856		$	14,160		$	55,805		$	56,840
Average assets	$	4,242,799		$	4,208,722		$	4,266,663		$	4,269,873		$	3,980,538
Return on average assets *		1.23	%		1.47	%		1.26	%		1.32	%		1.41	%
Adjusted return on average assets *		1.30			1.49			1.32			1.31			1.43

*       Annualized measure.

Reconciliation of Non-GAAP Financial Measures –

Adjusted Earnings Per Share

	Three Months Ended						Year Ended
	December 31,		September 30,		December 31,		December 31,
	2022		2022		2021		2022		2021
	(dollars in thousands, except per share data)
Numerator:
Net income	$	13,140	$	15,627	$	13,594	$	56,456	$	56,271
Earnings allocated to participating securities (1)		(15)		(17)		(23)		(66)		(104)
Numerator for earnings per share - basic and diluted	$	13,125	$	15,610	$	13,571	$	56,390	$	56,167
Adjusted net income	$	13,886	$	15,856	$	14,160	$	55,805	$	56,840
Earnings allocated to participating securities (1)		(16)		(17)		(24)		(65)		(105)
Numerator for adjusted earnings per share - basic and diluted	$	13,870	$	15,839	$	14,136	$	55,740	$	56,735
Denominator:
Weighted average common shares outstanding		28,752,626		28,787,662		29,036,164		28,853,697		27,795,806
Dilutive effect of outstanding restricted stock units		91,905		72,643		27,577		65,619		15,487
Weighted average common shares outstanding, including all dilutive potential shares		28,844,531		28,860,305		29,063,741		28,919,316		27,811,293
Earnings per share - Basic	$	0.46	$	0.54	$	0.47	$	1.95	$	2.02
Earnings per share - Diluted	$	0.46	$	0.54	$	0.47	$	1.95	$	2.02
Adjusted earnings per share - Basic	$	0.48	$	0.55	$	0.49	$	1.93	$	2.04
Adjusted earnings per share - Diluted	$	0.48	$	0.55	$	0.49	$	1.93	$	2.04

(1) The Company has granted certain restricted stock units that contain non-forfeitable rights to dividend equivalents. Such restricted stock units are considered participating securities. As such, we have included these restricted stock units in the calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings.

HBT Financial, Inc.

Page 9 of 10

Reconciliation of Non-GAAP Financial Measures –

Net Interest Income and Net Interest Margin (Tax Equivalent Basis)

	Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
	(dollars in thousands)
Net interest income (tax equivalent basis)
Net interest income	$	42,183		$	37,390		$	32,859		$	145,874		$	122,403
Tax-equivalent adjustment (1)		698			674			514			2,499			2,028
Net interest income (tax equivalent basis) (1)	$	42,881		$	38,064		$	33,373		$	148,373		$	124,431
Net interest margin (tax equivalent basis)
Net interest margin *		4.10	%		3.65	%		3.17	%		3.54	%		3.18	%
Tax-equivalent adjustment * (1)		0.07			0.07			0.05			0.06			0.05
Net interest margin (tax equivalent basis) * (1)		4.17	%		3.72	%		3.22	%		3.60	%		3.23	%
Average interest-earning assets	$	4,079,261		$	4,059,978		$	4,115,247		$	4,118,124		$	3,846,473

*       Annualized measure.

(1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

Reconciliation of Non-GAAP Financial Measures –

Efficiency Ratio (Tax Equivalent Basis)

	Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
	(dollars in thousands)
Efficiency ratio (tax equivalent basis)
Total noninterest expense	$	33,110		$	23,998		$	24,381		$	105,107		$	91,246
Less: amortization of intangible assets		140			243			255			873			1,054
Adjusted noninterest expense	$	32,970		$	23,755		$	24,126		$	104,234		$	90,192
Net interest income	$	42,183		$	37,390		$	32,859		$	145,874		$	122,403
Total noninterest income		7,889			8,234			9,354			34,717			37,328
Operating revenue		50,072			45,624			42,213			180,591			159,731
Tax-equivalent adjustment (1)		698			674			514			2,499			2,028
Operating revenue (tax equivalent basis) (1)	$	50,770		$	46,298		$	42,727		$	183,090		$	161,759
Efficiency ratio		65.85	%		52.07	%		57.15	%		57.72	%		56.46	%
Efficiency ratio (tax equivalent basis) (1)		64.94			51.31			56.47			56.93			55.76

(1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

HBT Financial, Inc.

Page 10 of 10

Reconciliation of Non-GAAP Financial Measures –

Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share

	December 31,			September 30,			December 31,
	2022			2022			2021
	(dollars in thousands, except per share data)
Tangible common equity
Total stockholders' equity	$	373,632		$	359,073		$	411,881
Less: Goodwill		29,322			29,322			29,322
Less: Core deposit intangible assets, net		1,070			1,210			1,943
Tangible common equity	$	343,240		$	328,541		$	380,616
Tangible assets
Total assets	$	4,286,734		$	4,213,324		$	4,314,254
Less: Goodwill		29,322			29,322			29,322
Less: Core deposit intangible assets, net		1,070			1,210			1,943
Tangible assets	$	4,256,342		$	4,182,792		$	4,282,989
Total stockholders' equity to total assets		8.72	%		8.52	%		9.55	%
Tangible common equity to tangible assets		8.06			7.85			8.89
Shares of common stock outstanding		28,752,626			28,752,626			28,986,061
Book value per share	$	12.99		$	12.49		$	14.21
Tangible book value per share		11.94			11.43			13.13

Reconciliation of Non-GAAP Financial Measures –

Return on Average Tangible Common Equity,

Adjusted Return on Average Stockholders' Equity and Adjusted Return on Tangible Common Equity

	Three Months Ended									Year Ended
	December 31,			September 30,			December 31,			December 31,
	2022			2022			2021			2022			2021
	(dollars in thousands)
Average tangible common equity
Total stockholders' equity	$	367,867		$	380,983		$	410,190		$	383,306		$	380,080
Less: Goodwill		29,322			29,322			29,322			29,322			25,057
Less: Core deposit intangible assets, net		1,134			1,356			2,092			1,480			2,333
Average tangible common equity	$	337,411		$	350,305		$	378,776		$	352,504		$	352,690
Net income	$	13,140		$	15,627		$	13,594		$	56,456		$	56,271
Adjusted net income		13,886			15,856			14,160			55,805			56,840
Return on average stockholders' equity *		14.17	%		16.27	%		13.15	%		14.73	%		14.81	%
Return on average tangible common equity *		15.45			17.70			14.24			16.02			15.95
Adjusted return on average stockholders' equity *		14.98	%		16.51	%		13.70	%		14.56	%		14.95	%
Adjusted return on average tangible common equity *		16.33			17.96			14.83			15.83			16.12

*       Annualized measure.