株探米国株
日本語 英語
エドガーで原本を確認する
0001689731FALSE00016897312025-01-212025-01-21

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________
FORM 8-K
___________________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): January 21, 2025
___________________________


Logo.jpg

Southern States Bancshares, Inc.

(Exact Name of Registrant as Specified in its Charter)
___________________________

Alabama
001-40727
26-2518085
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
 Identification No.)
615 Quintard Ave.
Anniston, AL
36201
(Address of Principal Executive Offices)
(Zip Code)
Registrant’s telephone number, including area code: (256) 241-1092
Securities registered pursuant to Section 12(b) of the Act:
___________________________
Title of each class
Trading
Symbols(s)
Name of exchange
on which registered
Common Stock, $5.00 par value SSBK
The NASDAQ Stock Market LLC
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e 4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item. 2.02 Results of Operations and Financial Condition.

On January 21, 2025, Southern States Bancshares, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter ended December 31, 2024 (the “Earnings Release”). A copy of the Earnings Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this “Report”).

The information set forth under Item 7.01 is also furnished pursuant to this Item 2.02

Item 7.01 Regulation FD Disclosure.

The Company has prepared a presentation of its results for the fourth quarter ended December 31, 2024 (the “Presentation”) to be used from time to time during meetings with members of the investment community. A copy of the Presentation is furnished as Exhibit 99.2 to this Report. The Presentation will also be made available on the Company’s investor relations website at ir.southernstatesbank.net under the Presentations section.

The information contained in Items 2.02 and 7.01, including Exhibits 99.1 and 99.2 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other documents pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01.    Financial Statements and Exhibits.

(d)Exhibits

Exhibit
No.
Description
99.1
99.2
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)





SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Dated: January 22, 2025
SOUTHERN STATES BANCSHARES, INC.
By: /s/ Lynn Joyce
Name: Lynn Joyce
Title:
Senior Executive Vice President and Chief Financial Officer

EX-99.1 2 a4q24earningsrelease.htm EX-99.1 Document

ssb_symbol1.jpg
SOUTHERN STATES
 BANCSHARES, INC.
615 Quintard Avenue / Anniston, AL 36201 / (256) 241-1092
Southern States Bancshares, Inc. Announces Fourth Quarter 2024 Financial Results
Fourth Quarter 2024 Performance and Operational Highlights
•Net income of $11.2 million, or $1.11 per diluted share
•Core net income(1) of $10.5 million, or $1.04 per diluted share(1)
•Pretax pre-provision core net income(1) of $14.0 million
•Net interest income of $25.1 million, an increase of $804,000 from the prior quarter
•Net interest margin (“NIM”) of 3.66%, up 1 basis point from the prior quarter
•Return on average assets (“ROAA”) of 1.55%; return on average stockholders’ equity (“ROAE”) of 16.13%; and return on average tangible common equity (“ROATCE”)(1) of 18.87%
•Core ROAA(1) of 1.45%; and core ROATCE(1) of 17.67%
•Efficiency ratio of 46.67%; and core efficiency ratio of 47.78%
•Linked-quarter loans grew 4.9% annualized
•Linked-quarter total deposits, excluding brokered deposits, grew 6.2% annualized
•Linked-quarter brokered deposits declined (22.7)%
(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
ANNISTON, Ala., January 21, 2025 – Southern States Bancshares, Inc. (NASDAQ: SSBK) (“Southern States” or the “Company”), the holding company for Southern States Bank, an Alabama state-chartered commercial bank (the “Bank”), today reported net income of $11.2 million, or $1.11 diluted earnings per share, for the fourth quarter of 2024. This compares to net income of $7.4 million, or $0.76 diluted earnings per share, for the third quarter of 2024, and net income of $8.9 million, or $0.99 diluted earnings per share, for the fourth quarter of 2023. The Company reported core net income of $10.5 million, or $1.04 diluted core earnings per share, for the fourth quarter of 2024. This compares to core net income of $8.7 million, or $0.89 diluted core earnings per share, for the third quarter of 2024, and core net income of $7.3 million, or $0.81 diluted core earnings per share, for the fourth quarter of 2023 (see “Reconciliation of Non-GAAP Financial Measures”).





CEO Commentary
Mark Chambers, Chief Executive Officer and President of Southern States Bancshares, Inc., said “We are proud to report record net income of $11.2 million for the fourth quarter and $34.9 million for the full year, a testament to our team's diligent execution and superior customer service. Our strong operating results reflect our continued consistent growth supported by a healthy net interest margin of 3.66% for the fourth quarter, coupled with an efficiency ratio of 46.67%.”
“We remain firmly committed to prudently managing our franchise for sustainable growth across our dynamic footprint. That starts with maintaining excellent credit quality and strong capital levels. Disciplined underwriting is critical to our success, and at year end, nonperforming loans accounted for just 0.29% of total loans.’’
“In August 2024, we completed the acquisition of Century Bank and have now seamlessly integrated its customers and team members into our organization. It enhances our presence in Georgia, especially in the high-growth Atlanta metro market, and elevates our position as a premier Southeastern community bank. With 15 full-service branches and two loan production offices across the vibrant economies in Alabama and Georgia, we have substantially expanded and strengthened Southern States Bank’s community banking platform, which we believe sets us up to deliver resilient growth and shareholder returns in 2025.”

Net Interest Income and Net Interest Margin
logo.jpg
Three Months Ended
% Change December 31, 2024 vs.
December 31,
2024
September 30,
2024
December 31,
2023
September 30,
2024
December 31,
2023
(Dollars in thousands)
Average interest-earning assets $ 2,722,907  $ 2,645,388  $ 2,195,381  2.9  % 24.0  %
Net interest income $ 25,050  $ 24,246  $ 20,404  3.3  % 22.8  %
Net interest margin 3.66  % 3.65  % 3.69  %  bps (3)  bps
Net interest income for the fourth quarter of 2024 was $25.1 million, an increase of 3.3% from $24.2 million for the third quarter of 2024. The increase was substantially due to a decrease in higher-cost brokered deposits as a result of calls and repayments at maturity and replaced with less expensive core deposits.

Relative to the fourth quarter of 2023, net interest income increased $4.6 million, or 22.8%. The increase was mainly driven by significant organic growth, coupled with the acquisition of Century Bank on July 31, 2024.

Net interest margin for the fourth quarter of 2024 was 3.66%, compared to 3.65% for the third quarter of 2024. The slight increase was primarily due to cost savings attributed to calls and repayments at maturity on higher-cost brokered deposits.

Relative to the fourth quarter of 2023, net interest margin decreased slightly from 3.69%. The decrease was primarily the result of the decrease in interest rates. The acquisition of Century Bank resulted in a positive impact to the net interest margin, effectively helping to reduce the cost of interest-bearing liabilities.
















Noninterest Income
logo.jpg
Three Months Ended
% Change December 31, 2024 vs.
December 31,
2024
September 30,
2024
December 31,
2023
September 30,
2024
December 31,
2023
(Dollars in thousands)
Service charges on deposit accounts $ 565  $ 532  $ 441  6.2  % 28.1  %
Swap fees (expense) 17  (9) 70  288.9  % (75.7) %
SBA/USDA fees 89  179  70  (50.3) % 27.1  %
Mortgage origination fees 55  112  87  (50.9) % (36.8) %
Net gain on securities 25  75  98  (66.7) % (74.5) %
Employee retention credit (“ERC”) 1,154  —  —  N/A N/A
Other operating income 1,085  868  2,352  25.0  % (53.9) %
   Total noninterest income $ 2,990  $ 1,757  $ 3,118  70.2  % (4.1) %
Noninterest income for the fourth quarter of 2024 was $3.0 million, an increase of 70.2% from $1.8 million for the third quarter of 2024. The Company applied for the Voluntary Disclosure Program (“VDP”) associated with the ERC program during the third quarter of 2023 and received approval during the fourth quarter of 2024. The fourth quarter of 2024 included $1.2 million in ERC as a participant in the program.

Relative to the fourth quarter of 2023, noninterest income decreased 4.1% from $3.1 million. The fourth quarter of 2023 included a $1.9 million fee related to the early payoff of a $12.0 million purchased loan. As this was unusually large and atypical for the Bank, it was recorded as noninterest income instead of interest income, which would have impacted the net interest margin. The fourth quarter of 2024 included the $1.2 million in ERC discussed earlier. The acquisition of Century Bank on July 31, 2024 resulted in additional noninterest income during the fourth quarter of 2024.

Noninterest Expense
logo.jpg
Three Months Ended
% Change December 31, 2024 vs.
December 31,
2024
September 30,
2024
December 31,
2023
September 30,
2024
December 31,
2023
(Dollars in thousands)
Salaries and employee benefits $ 7,002  $ 6,876  $ 5,739  1.8  % 22.0  %
Equipment and occupancy expenses 851  814  681  4.5  % 25.0  %
Data processing fees 960  781  639  22.9  % 50.2  %
Regulatory assessments 441  414  355  6.5  % 24.2  %
Professional fees related to ERC 236  —  —  N/A N/A
Merger-related expenses —  1,511  —  N/A N/A
Other operating expenses 3,584  3,291  2,303  8.9  % 55.6  %
   Total noninterest expenses $ 13,074  $ 13,687  $ 9,717  (4.5) % 34.5  %
Noninterest expense for the fourth quarter of 2024 was $13.1 million, a decrease of 4.5% from $13.7 million for the third quarter of 2024. The third quarter of 2024 included merger-related expenses of $1.5 million, of which $961,000 was not deductible for taxes, as a result of the acquisition of Century Bank. The fourth quarter of 2024 included professional fees paid to a third party related to ERC, along with an overall increase in noninterest expense as a result of the full-quarter recognition of the acquisition of Century Bank.

Relative to the fourth quarter of 2023, noninterest expense increased 34.5% from $9.7 million. The acquisition of Century Bank on July 31, 2024 resulted in additional noninterest expense during the fourth quarter of 2024.





Loans and Credit Quality
logo.jpg
Three Months Ended
% Change December 31, 2024 vs.
December 31,
2024
September 30,
2024
December 31,
2023
September 30,
2024
December 31,
2023
(Dollars in thousands)
Gross loans $ 2,233,244  $ 2,205,747  $ 1,890,677  1.2  % 18.1  %
Unearned income (6,675) (6,536) (6,169) 2.1  % 8.2  %
Loans, net of unearned income (“Loans”) 2,226,569  2,199,211  1,884,508  1.2  % 18.2  %
Average loans, net of unearned (“Average loans”) $ 2,205,892  $ 2,134,318  $ 1,814,484  3.4  % 21.6  %
Nonperforming loans (“NPL”) $ 6,533  $ 7,868  $ 1,177  (17.0) % 455.1  %
Provision for credit losses $ 72  $ 2,583  $ 2,579  (97.2) % (97.2) %
Allowance for credit losses (“ACL”) $ 28,338  $ 28,061  $ 24,378  1.0  % 16.2  %
Net (recoveries) charge-offs $ (205) $ 350  $ 382  158.6  % 153.7  %
NPL to gross loans 0.29  % 0.36  % 0.06  %
Net (recoveries) charge-offs to average loans(1)
(0.04) % 0.07  % 0.08  %
ACL to loans 1.27  % 1.28  % 1.29  %
(1) Ratio is annualized.
Loans, net of unearned income, were $2.2 billion at December 31, 2024, up $27.4 million from September 30, 2024 and up $342.1 million from December 31, 2023. The linked-quarter increase in loans was primarily attributable to new business growth across our footprint. The year-over-year increase in loans was primarily attributable the new business growth across our footprint, coupled with the acquisition of Century Bank, which resulted in additional loans of $131.7 million at December 31, 2024.

Nonperforming loans totaled $6.5 million, or 0.29% of gross loans, at December 31, 2024, compared with $7.9 million, or 0.36% of gross loans, at September 30, 2024, and $1.2 million, or 0.06% of gross loans, at December 31, 2023. The $1.3 million net decrease in nonperforming loans from September 30, 2024 was primarily attributable to a significant commercial and industrial loan being paid down. The $5.4 million net increase in nonperforming loans from December 31, 2023, was primarily attributable to a significant commercial and industrial loan, which has since been paid down, and a commercial real estate loan being placed on nonaccrual status.

The Company recorded a provision for credit losses of $72,000 for the fourth quarter of 2024, compared to $2.6 million for the third quarter of 2024. Provision in the third quarter of 2024 included a $1.7 million provision as a result of the acquisition of Century Bank as well as additional provisions based on growth.

Net recoveries for the fourth quarter of 2024 were $205,000, or (0.04)% of average loans on an annualized basis, compared to net charge-offs of $350,000, or 0.07% of average loans on an annualized basis, for the third quarter of 2024, and net charge-offs of $382,000, or 0.08% of average loans on an annualized basis, for the fourth quarter of 2023. The net recoveries received in the fourth quarter of 2024 were primarily related to a pool of consumer loans charged-off in the third quarter. The charge-offs recorded during the third quarter of 2024 were substantially related to a purchased pool of consumer loans for which the borrower filed for bankruptcy. The loan was fully charged-off as of September 30, 2024.

The Company’s allowance for credit losses was 1.27% of total loans and 433.77% of nonperforming loans at December 31, 2024, compared with 1.28% of total loans and 356.65% of nonperforming loans at September 30, 2024. Allowance for credit losses on unfunded commitments was $1.4 million at December 31, 2024.







Deposits
logo.jpg
Three Months Ended
% Change December 31, 2024 vs.
December 31,
2024
September 30,
2024
December 31,
2023
September 30,
2024
December 31,
2023
(Dollars in thousands)
Noninterest-bearing deposits $ 575,357  $ 546,282  $ 437,959  5.3  % 31.4  %
Interest-bearing deposits 1,835,940  1,874,264  1,580,230  (2.0) % 16.2  %
   Total deposits $ 2,411,297  $ 2,420,546  $ 2,018,189  (0.4) % 19.5  %
Uninsured deposits $ 760,141  $ 735,676  $ 615,651  3.3  % 23.5  %
Uninsured deposits to total deposits and accrued interest on deposits 31.50  % 30.37  % 30.51  %
Noninterest deposits to total deposits 23.86  % 22.57  % 21.70  %
Total deposits were $2.4 billion at December 31, 2024, down slightly from $2.4 billion at September 30, 2024 and up from $2.0 billion at December 31, 2023. The $9.2 million decrease in total deposits in the fourth quarter from the previous quarter was primarily due to a $44.1 million decrease in brokered deposits due to calls and maturation, partially offset by an increase of $29.1 million in noninterest-bearing deposits. Total brokered deposits were $150.0 million at December 31, 2024, compared to $194.2 million at September 30, 2024. Excluding brokered deposits, total deposits increased $34.9 million in the fourth quarter of 2024.

Capital
logo.jpg
December 31,
2024
September 30,
2024
December 31,
2023
Company Bank Company Bank Company Bank
Tier 1 capital ratio to average assets 8.67  % 11.45  % 8.64  % 11.48  % 8.99  % 12.01  %
Risk-based capital ratios:
  Common equity tier 1 (“CET1”) capital ratio 9.84  % 12.99  % 9.36  % 12.43  % 9.20  % 12.30  %
  Tier 1 capital ratio 9.84  % 12.99  % 9.36  % 12.43  % 9.20  % 12.30  %
  Total capital ratio 14.73  % 14.18  % 14.18  % 13.59  % 14.29  % 13.45  %
As of December 31, 2024, total stockholders’ equity was $279.9 million, up from $271.4 million at September 30, 2024. The increase of $8.5 million was substantially due to strong earnings growth, partially offset by an increase in accumulated other comprehensive losses resulting from changes in the value of available for sale securities.
















About Southern States Bancshares, Inc.
Headquartered in Anniston, Alabama, Southern States Bancshares, Inc. is a bank holding company that operates primarily through its wholly-owned subsidiary, Southern States Bank. The Bank is a full service community banking institution, which offers an array of deposit, loan and other banking-related products and services to businesses and individuals in its communities. The Bank operates 15 branches in Alabama and Georgia and two loan production offices in Atlanta.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws, which reflect our current expectations and beliefs with respect to, among other things, future events and our financial performance. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. This may be especially true given recent events and trends in the banking industry. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the dates made, we cannot give any assurance that such expectations will prove correct and actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 under the section entitled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors”. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict.

These statements are often, but not always, made through the use of words or phrases such as “may,” “can,” “should,” “could,” “to be,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “likely,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “target,” “project,” “would” and “outlook,” or the negative version of those words or other similar words or phrases of a future or forward-looking nature. Forward-looking statements appear in a number of places in this press release and may include statements about our acquisition of Century Bank of Georgia, business strategy and prospects for growth, operations, ability to pay dividends, competition, regulation and general economic conditions.

Contact Information
Lynn Joyce Margaret Boyce
(205) 820-8065 (310) 622-8247
ljoyce@ssbank.bank ssbankir@finprofiles.com




SELECT FINANCIAL DATA
(Dollars in thousands, except share and per share amounts)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31,
2023
Results of Operations
Interest income $ 44,977  $ 45,068  $ 36,172  $ 169,781  $ 132,260 
Interest expense 19,927  20,822  15,768  78,074  52,148 
Net interest income 25,050  24,246  20,404  91,707  80,112 
Provision for credit losses 72  2,583  2,579  4,957  6,090 
Net interest income after provision 24,978  21,663  17,825  86,750  74,022 
Noninterest income 2,990  1,757  3,118  7,390  8,874 
Noninterest expense 13,074  13,687  9,717  48,548  41,876 
Income tax expense 3,696  2,380  2,330  10,724  9,068 
Net income $ 11,198  $ 7,353  $ 8,896  $ 34,868  $ 31,952 
Core net income(1)
$ 10,484  $ 8,675  $ 7,289  $ 36,339  $ 31,190 
Share and Per Share Data
Shares issued and outstanding 9,889,260  9,882,350  8,841,349  9,889,260  8,841,349 
Weighted average shares outstanding:
Basic 9,940,221  9,608,868  8,864,734  9,357,336  8,809,590 
Diluted 10,061,735  9,725,884  9,021,358  9,503,994  9,038,004 
Earnings per share:
Basic $ 1.13  $ 0.76  $ 1.00  $ 3.72  $ 3.63 
Diluted 1.11  0.76  0.99  3.67  3.53 
  Core - diluted(1)
1.04  0.89  0.81  3.82  3.45 
Book value per share 28.30  27.46  24.31  28.30  24.31 
Tangible book value per share(1)
24.04  23.38  22.30  24.04  22.30 
Cash dividends per common share 0.09  0.09  0.09  0.36  0.36 
Performance and Financial Ratios
ROAA 1.55  % 1.05  % 1.53  % 1.31  % 1.44  %
ROAE 16.13  % 11.89  % 17.02  % 14.39  % 16.16  %
Core ROAA(1)
1.45  % 1.24  % 1.26  % 1.36  % 1.41  %
ROATCE(1)
18.87  % 13.35  % 18.62  % 16.10  % 17.78  %
Core ROATCE(1)
17.67  % 15.74  % 15.26  % 16.78  % 17.35  %
NIM 3.66  % 3.65  % 3.69  % 3.61  % 3.81  %
NIM - FTE(1)
3.67  % 3.66  % 3.71  % 3.63  % 3.82  %
Net interest spread 2.64  % 2.66  % 2.73  % 2.62  % 2.92  %
Yield on loans 7.03  % 7.21  % 6.91  % 7.12  % 6.70  %
Yield on interest-earning assets 6.57  % 6.78  % 6.54  % 6.69  % 6.29  %
Cost of interest-bearing liabilities 3.93  % 4.12  % 3.81  % 4.07  % 3.37  %
Cost of funds(2)
3.09  % 3.31  % 3.03  % 3.27  % 2.63  %
Cost of interest-bearing deposits 3.83  % 4.03  % 3.66  % 3.96  % 3.19  %
Cost of total deposits 2.96  % 3.19  % 2.86  % 3.13  % 2.44  %
Noninterest deposits to total deposits 23.86  % 22.57  % 21.70  % 23.86  % 21.70  %
Core deposits to total deposits 87.90  % 86.30  % 83.70  % 87.90  % 83.70  %
Uninsured deposits to total deposits and accrued interest on deposits 31.50  % 30.37  % 30.51  % 31.50  % 30.51  %
Total loans to total deposits 92.34  % 90.86  % 93.38  % 92.34  % 93.38  %
Efficiency ratio 46.67  % 52.79  % 41.48  % 49.04  % 47.35  %
Core efficiency ratio(1)
47.78  % 46.96  % 45.78  % 46.66  % 46.74  %
(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) Includes total interest-bearing liabilities and noninterest deposits.



SELECT FINANCIAL DATA
(Dollars in thousands)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31,
2023
Financial Condition (ending)
Total loans $ 2,226,569  $ 2,199,211  $ 1,884,508  $ 2,226,569  $ 1,884,508 
Total securities 216,481  217,692  198,632  216,481  198,632 
Total assets 2,849,264  2,841,440  2,446,663  2,849,264  2,446,663 
Total noninterest bearing deposits 575,357  546,282  437,959  575,357  437,959 
Total core deposits(1)
2,119,491  2,088,993  1,689,266  2,119,491  1,689,266 
Total deposits 2,411,297  2,420,546  2,018,189  2,411,297  2,018,189 
Total borrowings 131,224  121,083  183,673  131,224  183,673 
Total liabilities 2,569,375  2,570,070  2,231,699  2,569,375  2,231,699 
Total shareholders’ equity 279,889  271,370  214,964  279,889  214,964 
Financial Condition (average)
Total loans $ 2,205,892  $ 2,134,318  $ 1,814,484  $ 2,061,604  $ 1,711,006 
Total securities 228,213  223,750  209,074  217,943  200,047 
Total other interest-earning assets 288,802  287,320  171,823  257,533  192,433 
Total interest-bearing assets 2,722,907  2,645,388  2,195,381  2,537,080  2,103,486 
Total assets 2,875,981  2,777,215  2,303,398  2,664,353  2,211,742 
Total noninterest-bearing deposits 552,898  490,450  420,019  470,376  436,571 
Total interest-bearing deposits 1,893,906  1,874,861  1,502,348  1,783,493  1,422,453 
Total deposits 2,446,804  2,365,311  1,922,367  2,253,869  1,859,024 
Total borrowings 121,356  134,035  140,790  136,788  126,853 
Total interest-bearing liabilities 2,015,262  2,008,896  1,643,138  1,920,281  1,549,306 
Total shareholders’ equity 276,250  246,081  207,324  242,224  197,680 
Asset Quality
Nonperforming loans $ 6,533  $ 7,868  $ 1,177  $ 6,533  $ 1,177 
Other real estate owned (“OREO”) $ —  $ 33  $ 33  $ —  $ 33 
Nonperforming assets (“NPA”) $ 6,533  $ 7,901  $ 1,210  $ 6,533  $ 1,210 
Net (recovery) charge-offs to average loans(2)
(0.04) % 0.07  % 0.08  % 0.05  % 0.03  %
Provision for credit losses to average loans(2)
0.01  % 0.48  % 0.56  % 0.24  % 0.36  %
ACL to loans 1.27  % 1.28  % 1.29  % 1.27  % 1.29  %
ACL to gross loans 1.27  % 1.27  % 1.29  % 1.27  % 1.29  %
ACL to NPL 433.77  % 356.65  % 2071.20  % 433.77  % 2071.20  %
NPL to loans 0.29  % 0.36  % 0.06  % 0.29  % 0.06  %
NPL to gross loans 0.29  % 0.36  % 0.06  % 0.29  % 0.06  %
NPA to gross loans and OREO 0.29  % 0.36  % 0.06  % 0.29  % 0.06  %
NPA to total assets 0.23  % 0.28  % 0.05  % 0.23  % 0.05  %
Regulatory and Other Capital Ratios
Total shareholders’ equity to total assets 9.82  % 9.55  % 8.79  % 9.82  % 8.79  %
Tangible common equity to tangible assets(3)
8.47  % 8.25  % 8.12  % 8.47  % 8.12  %
Tier 1 capital ratio to average assets 8.67  % 8.64  % 8.99  % 8.67  % 8.99  %
Risk-based capital ratios:
  CET1 capital ratio 9.84  % 9.36  % 9.20  % 9.84  % 9.20  %
  Tier 1 capital ratio 9.84  % 9.36  % 9.20  % 9.84  % 9.20  %
  Total capital ratio 14.73  % 14.18  % 14.29  % 14.73  % 14.29  %
(1) We define core deposits as total deposits excluding brokered deposits and time deposits greater than $250,000.
(2) Ratio is annualized.
(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.



    CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
     (Dollars in thousands)
logo.jpg
December 31,
2024
September 30,
2024
December 31,
2023
(Unaudited) (Unaudited) (Audited)
Assets
Cash and due from banks $ 27,321  $ 24,225  $ 19,710 
Interest-bearing deposits in banks 153,833  182,559  134,846 
Federal funds sold 79,080  71,072  96,095 
Total cash and cash equivalents 260,234  277,856  250,651 
Securities available for sale, at fair value 196,870  198,076  179,000 
Securities held to maturity, at amortized cost 19,611  19,616  19,632 
Other equity securities, at fair value 3,697  3,733  3,649 
Restricted equity securities, at cost 4,441  4,418  5,684 
Loans held for sale 404  415  450 
Loans, net of unearned income 2,226,569  2,199,211  1,884,508 
Less allowance for credit losses 28,338  28,061  24,378 
Loans, net 2,198,231  2,171,150  1,860,130 
Premises and equipment, net 32,048  32,319  26,426 
Accrued interest receivable 10,111  10,114  8,711 
Bank owned life insurance 39,431  39,159  29,884 
Annuities 16,772  16,843  15,036 
Foreclosed assets —  33  33 
Goodwill 33,176  30,980  16,862 
Core deposit intangible 8,939  9,338  899 
Other assets 25,299  27,390  29,616 
Total assets $ 2,849,264  $ 2,841,440  $ 2,446,663 
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing $ 575,357  $ 546,282  $ 437,959 
Interest-bearing 1,835,940  1,874,264  1,580,230 
Total deposits 2,411,297  2,420,546  2,018,189 
Other borrowings 17,979  7,976  26,994 
FHLB advances 22,000  22,000  70,000 
Subordinated notes 91,245  91,107  86,679 
Accrued interest payable 2,172  2,214  1,519 
Other liabilities 24,682  26,227  28,318 
Total liabilities 2,569,375  2,570,070  2,231,699 
Stockholders' equity:
Common stock 49,821  49,684  44,479 
Capital surplus 106,637  106,046  78,361 
Retained earnings 134,075  123,783  102,523 
Accumulated other comprehensive loss (7,936) (5,866) (8,379)
Unvested restricted stock (567) (723) (466)
Vested restricted stock units (2,141) (1,554) (1,554)
Total stockholders' equity 279,889  271,370  214,964 
Total liabilities and stockholders' equity $ 2,849,264  $ 2,841,440  $ 2,446,663 



    CONSOLIDATED STATEMENTS OF INCOME
   (Dollars in thousands, except per share amounts)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31,
2023
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Audited)
Interest income:
Loans, including fees $ 38,972  $ 38,690  $ 31,613  $ 146,712  $ 114,662 
Taxable securities 2,237  2,205  1,986  8,462  6,806 
Nontaxable securities 248  243  230  952  977 
Other interest and dividends 3,520  3,930  2,343  13,655  9,815 
Total interest income 44,977  45,068  36,172  169,781  132,260 
Interest expense:
Deposits 18,223  18,990  13,869  70,630  45,368 
Other borrowings 1,704  1,832  1,899  7,444  6,780 
Total interest expense 19,927  20,822  15,768  78,074  52,148 
Net interest income 25,050  24,246  20,404  91,707  80,112 
Provision for credit losses 72  2,583  2,579  4,957  6,090 
Net interest income after provision for credit losses 24,978  21,663  17,825  86,750  74,022 
Noninterest income:
Service charges on deposit accounts 565  532  441  2,022  1,790 
Swap fees (expense) 17  (9) 70  27  691 
SBA/USDA fees 89  179  70  391  344 
Mortgage origination fees 55  112  87  356  533 
Net gain on securities 25  75  98  108  555 
Employee retention credit 1,154  —  —  1,162  — 
Other operating income 1,085  868  2,352  3,324  4,961 
Total noninterest income 2,990  1,757  3,118  7,390  8,874 
Noninterest expenses:
Salaries and employee benefits 7,002  6,876  5,739  26,221  25,665 
Equipment and occupancy expenses 851  814  681  3,021  2,776 
Data processing fees 960  781  639  3,070  2,528 
Regulatory assessments 441  414  355  1,590  1,198 
     Professional fees related to ERC 236  —  —  236  — 
     Merger-related expenses —  1,511  —  1,511  — 
     Other operating expenses 3,584  3,291  2,303  12,899  9,709 
Total noninterest expenses 13,074  13,687  9,717  48,548  41,876 
Income before income taxes 14,894  9,733  11,226  45,592  41,020 
Income tax expense 3,696  2,380  2,330  10,724  9,068 
Net income $ 11,198  $ 7,353  $ 8,896  $ 34,868  $ 31,952 
Basic earnings per share $ 1.13  $ 0.76  $ 1.00  $ 3.72  $ 3.63 
Diluted earnings per share $ 1.11  $ 0.76  $ 0.99  $ 3.67  $ 3.53 




AVERAGE BALANCE SHEET AND NET INTEREST MARGIN
(Dollars in thousands)
logo.jpg
Three Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
Average
Balance
Interest Yield/Rate Average
Balance
Interest Yield/Rate Average
Balance
Interest Yield/Rate
Assets:
Interest-earning assets:
Loans, net of unearned income(1)
$ 2,205,892  $ 38,972  7.03  % $ 2,134,318  $ 38,690  7.21  % $ 1,814,484  $ 31,613  6.91  %
Taxable securities 181,456  2,237  4.90  % 177,164  2,205  4.95  % 163,537  1,986  4.82  %
Nontaxable securities 46,757  248  2.11  % 46,586  243  2.08  % 45,537  230  2.00  %
Other interest-earnings assets 288,802  3,520  4.85  % 287,320  3,930  5.44  % 171,823  2,343  5.41  %
Total interest-earning assets 2,722,907  44,977  6.57  % 2,645,388  45,068  6.78  % 2,195,381  36,172  6.54  %
Allowance for credit losses (28,280) (27,253) (22,666)
Noninterest-earning assets 181,354  159,080  130,683 
Total Assets $ 2,875,981  $ 2,777,215  $ 2,303,398 
Liabilities and Stockholders’ Equity:
Interest-bearing liabilities:
Interest-bearing transaction accounts $ 94,039  $ 27  0.12  % $ 95,040  $ 30  0.13  % $ 86,163  $ 23  0.11  %
Savings and money market accounts 1,112,679  10,279  3.68  % 1,042,661  10,264  3.92  % 885,548  8,445  3.78  %
Time deposits 687,188  7,917  4.58  % 737,160  8,696  4.69  % 530,637  5,401  4.04  %
FHLB advances 22,000  300  5.42  % 36,130  455  5.01  % 52,076  645  4.92  %
Other borrowings 99,356  1,404  5.63  % 97,905  1,377  5.59  % 88,714  1,254  5.61  %
Total interest-bearing liabilities $ 2,015,262  $ 19,927  3.93  % $ 2,008,896  $ 20,822  4.12  % $ 1,643,138  $ 15,768  3.81  %
Noninterest-bearing liabilities:
Noninterest-bearing deposits $ 552,898  $ 490,450  $ 420,019 
Other liabilities 31,571  31,788  32,917 
Total noninterest-bearing liabilities 584,469  522,238  452,936 
Stockholders’ Equity 276,250  246,081  207,324 
Total Liabilities and Stockholders’ Equity $ 2,875,981  $ 2,777,215  $ 2,303,398 
Net interest income $ 25,050  $ 24,246  $ 20,404 
Net interest spread(2)
2.64  % 2.66  % 2.73  %
Net interest margin(3)
3.66  % 3.65  % 3.69  %
Net interest margin - FTE(4)(5)
3.67  % 3.66  % 3.71  %
Cost of funds(6)
3.09  % 3.31  % 3.03  %
Cost of interest-bearing deposits 3.83  % 4.03  % 3.66  %
Cost of total deposits 2.96  % 3.19  % 2.86  %
(1)Includes nonaccrual loans.
(2)Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest-bearing liabilities.
(3)Net interest margin is a ratio of net interest income to average interest earning assets for the same period.
(4)Net interest margin - FTE is a ratio of fully-taxable equivalent net interest income to average interest earning assets for the same period. It assumes a 24.0% tax rate.
(5)Refer to “Reconciliation of Non-GAAP Financial Measures”.
(6)Includes total interest-bearing liabilities and noninterest deposits.






AVERAGE BALANCE SHEET AND NET INTEREST MARGIN
(Dollars in thousands)
logo.jpg
Twelve Months Ended
December 31,
2024
December 31,
2023
Average
Balance
Interest Yield/Rate Average
Balance
Interest Yield/Rate
Assets:
Interest-earning assets:
Loans, net of unearned income(1)
$ 2,061,604  $ 146,712  7.12  % $ 1,711,006  $ 114,662  6.70  %
Taxable securities 171,878  8,462  4.92  % 152,707  6,806  4.46  %
Nontaxable securities 46,065  952  2.07  % 47,340  977  2.06  %
Other interest-earnings assets 257,533  13,655  5.30  % 192,433  9,815  5.10  %
Total interest-earning assets 2,537,080  169,781  6.69  % 2,103,486  132,260  6.29  %
Allowance for credit losses (26,302) (21,233)
Noninterest-earning assets 153,575  129,489 
Total Assets $ 2,664,353  $ 2,211,742 
Liabilities and Stockholders’ Equity:
Interest-bearing liabilities:
Interest-bearing transaction accounts $ 90,252  $ 105  0.12  % $ 90,231  $ 82  0.09  %
Savings and money market accounts 997,349  38,576  3.87  % 851,351  28,124  3.30  %
Time deposits 695,892  31,949  4.59  % 480,871  17,162  3.57  %
FHLB advances 39,847  2,006  5.03  % 39,830  1,848  4.64  %
Other borrowings 96,941  5,438  5.61  % 87,023  4,932  5.67  %
Total interest-bearing liabilities $ 1,920,281  $ 78,074  4.07  % $ 1,549,306  $ 52,148  3.37  %
Noninterest-bearing liabilities:
Noninterest-bearing deposits $ 470,376  $ 436,571 
Other liabilities 31,472  28,185 
Total noninterest-bearing liabilities 501,848  464,756 
Stockholders’ Equity 242,224  197,680 
Total Liabilities and Stockholders’ Equity $ 2,664,353  $ 2,211,742 
Net interest income $ 91,707  $ 80,112 
Net interest spread(2)
2.62  % 2.92  %
Net interest margin(3)
3.61  % 3.81  %
Net interest margin - FTE(4)(5)
3.63  % 3.82  %
Cost of funds(6)
3.27  % 2.63  %
Cost of interest-bearing deposits 3.96  % 3.19  %
Cost of total deposits 3.13  % 2.44  %
(1)Includes nonaccrual loans.
(2)Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest-bearing liabilities.
(3)Net interest margin is a ratio of net interest income to average interest earning assets for the same period.
(4)Net interest margin - FTE is a ratio of fully-taxable equivalent net interest income to average interest earning assets for the same period. It assumes a 24.0% tax rate.
(5)Refer to “Reconciliation of Non-GAAP Financial Measures”.
(6)Includes total interest-bearing liabilities and noninterest deposits.








LOAN COMPOSITION
(Dollars in thousands)
logo.jpg
December 31,
2024
September 30,
2024
December 31,
2023
Amount % of gross Amount % of gross Amount % of gross
Real estate mortgages:
Construction and development $ 238,634  10.7  % $ 245,275  11.1  % $ 242,960  12.9  %
Residential 315,092  14.1  % 293,150  13.3  % 224,603  11.9  %
Commercial 1,352,084  60.6  % 1,344,554  61.0  % 1,144,867  60.5  %
Commercial and industrial 315,854  14.1  % 310,540  14.1  % 269,961  14.3  %
Consumer and other 11,580  0.5  % 12,228  0.5  % 8,286  0.4  %
   Gross loans 2,233,244  100.0  % 2,205,747  100.0  % 1,890,677  100.0  %
Unearned income (6,675) (6,536) (6,169)
   Loans, net of unearned income 2,226,569  2,199,211  1,884,508 
Allowance for credit losses (28,338) (28,061) (24,378)
     Loans, net $ 2,198,231  $ 2,171,150  $ 1,860,130 


DEPOSIT COMPOSITION
(Dollars in thousands)
logo.jpg
December 31,
2024
September 30,
2024
December 31,
2023
Amount % of total Amount % of total Amount % of total
Noninterest-bearing transaction $ 575,357  23.8  % $ 546,282  22.5  % $ 437,959  21.7  %
Interest-bearing transaction 1,128,959  46.8  % 1,124,706  46.5  % 946,347  46.9  %
Savings 52,472  2.2  % 53,565  2.2  % 35,412  1.7  %
Time deposits, $250,000 and under 512,717  21.3  % 558,600  23.1  % 500,406  24.8  %
Time deposits, over $250,000 141,792  5.9  % 137,393  5.7  % 98,065  4.9  %
     Total deposits $ 2,411,297  100.0  % $ 2,420,546  100.0  % $ 2,018,189  100.0  %




Nonperfoming Assets
(Dollars in thousands)
logo.jpg
December 31,
2024
September 30,
2024
December 31,
2023
Nonaccrual loans $ 6,434  $ 7,803  $ 1,017 
Past due loans 90 days or more and still accruing interest 99  65  160 
Total nonperforming loans 6,533  7,868  1,177 
OREO —  33  33 
Total nonperforming assets $ 6,533  $ 7,901  $ 1,210 
Financial difficulty modification loans – nonaccrual(1)
600  622  907 
Financial difficulty modification loans – accruing 1,055  1,071  1,095 
Financial difficulty modification loans $ 1,655  $ 1,693  $ 2,002 
Allowance for credit losses $ 28,338  $ 28,061  $ 24,378 
Loans, net of unearned income at the end of the period $ 2,226,569  $ 2,199,211  $ 1,884,508 
Gross loans outstanding at the end of period $ 2,233,244  $ 2,205,747  $ 1,890,677 
Total assets $ 2,849,264  $ 2,841,440  $ 2,446,663 
Allowance for credit losses to nonperforming loans 433.77  % 356.65  % 2071.20  %
Nonperforming loans to loans, net of unearned income 0.29  % 0.36  % 0.06  %
Nonperforming loans to gross loans 0.29  % 0.36  % 0.06  %
Nonperforming assets to gross loans and OREO 0.29  % 0.36  % 0.06  %
Nonperforming assets to total assets 0.23  % 0.28  % 0.05  %
Nonaccrual loans by category:
Real estate mortgages:
Construction & Development $ 415  $ —  $ — 
Residential Mortgages 559  522  252 
Commercial Real Estate Mortgages 2,097  2,155  765 
Commercial & Industrial 3,363  5,126  — 
Consumer and other —  —  — 
         Total $ 6,434  $ 7,803  $ 1,017 

(1) Financial difficulty modifications loans are excluded from nonperforming loans unless they otherwise meet the definition of nonaccrual loans or are more than 90 days past due.












Allowance for Credit Losses
(Dollars in thousands)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31, 2023
Average loans, net of unearned income $ 2,205,892  $ 2,134,318  $ 1,814,484  $ 2,061,604  $ 1,711,006 
Loans, net of unearned income 2,226,569  2,199,211  1,884,508  2,226,569  1,884,508 
Gross loans 2,233,244  2,205,747  1,890,677  2,233,244  1,890,677 
Allowance for credit losses at beginning of the period 28,061  25,828  22,181  24,378  20,156 
Impact of adoption of ASC 326 —  —  —  —  (1,285)
Charge-offs:
Construction and development —  —  —  — 
Residential —  —  —  11  — 
Commercial —  119  —  157  — 
Commercial and industrial —  384  424  1,210  686 
Consumer and other —  —  25 
Total charge-offs —  503  426  1,403  697 
Recoveries:
Construction and development —  —  —  —  — 
Residential 13  34  41 
Commercial —  —  —  —  — 
Commercial and industrial 196  139  39  367  54 
Consumer and other 19 
Total recoveries 205  153  44  406  114 
Net (recoveries) charge-offs $ (205) $ 350  $ 382  $ 997  $ 583 
Provision for credit losses $ 72  $ 2,583  $ 2,579  $ 4,957  $ 6,090 
Balance at end of the period $ 28,338  $ 28,061  $ 24,378  $ 28,338  $ 24,378 
Allowance for credit losses on unfunded commitments at beginning of the period $ 1,405  $ 1,206  $ 1,524  $ 1,239  $ — 
Impact of adoption of ASC 326 —  —  —  —  1,285 
Day 2 impact from acquisition —  199  —  199  — 
Credit for credit losses on unfunded commitments —  —  (285) (33) (46)
Balance at the end of the period $ 1,405  $ 1,405  $ 1,239  $ 1,405  $ 1,239 
Allowance to loans, net of unearned income 1.27  % 1.28  % 1.29  % 1.27  % 1.29  %
Allowance to gross loans 1.27  % 1.27  % 1.29  % 1.27  % 1.29  %
Net (recoveries) charge-offs to average loans, net of unearned income(1)
(0.04) % 0.07  % 0.08  % 0.05  % 0.03  %
Provision for credit losses to average loans, net of unearned income(1)
0.01  % 0.48  % 0.56  % 0.24  % 0.36  %
(1) Ratio is annualized.







Reconciliation of Non-GAAP Financial Measures
Noninterest Expense
In addition to reporting GAAP results, the Company reports non-GAAP financial measures in this earnings release and other disclosures. Our management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures permit investors to view our performance using the same tools that our management uses to evaluate our performance. While we believe that these non-GAAP financial measures are useful in evaluating our performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies.

The following table provides a reconciliation of the non-GAAP financial measures to their most directly comparable financial measure presented in accordance with GAAP.


















































Reconciliation of Non-GAAP Financial Measures
(Dollars in thousands, except share and per share amounts)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31,
2023
Net income $ 11,198  $ 7,353  $ 8,896  $ 34,868  $ 31,952 
Add: One-time retirement related expenses —  —  —  —  1,571 
Add: Professional fees related to ERC 236  —  —  236  — 
Add: Wire fraud loss —  —  —  1,155  — 
Add: Merger-related expenses —  1,511  —  1,511  — 
Add: Net OREO loss (gain)
—  (154) —  (156)
Less: Employee retention credit 1,154  —  —  1,162  — 
Less: Fee received on early loan payoff —  —  1,863  —  1,863 
Less: Net gain on securities 25  75  98  108  555 
Less: Tax effect (226) 114  (508) 161  (241)
Core net income $ 10,484  $ 8,675  $ 7,289  $ 36,339  $ 31,190 
Average assets $ 2,875,981  $ 2,777,215  $ 2,303,398  $ 2,664,353  $ 2,211,742 
Core return on average assets 1.45  % 1.24  % 1.26  % 1.36  % 1.41  %
Net income $ 11,198  $ 7,353  $ 8,896  $ 34,868  $ 31,952 
Add: One-time retirement related expenses —  —  —  —  1,571 
Add: Professional fees related to ERC 236  —  —  236  — 
Add: Wire fraud loss —  —  —  1,155  — 
Add: Merger-related expenses —  1,511  —  1,511  — 
Add: Net OREO loss (gain) —  (154) —  (156)
Add: Provision 72  2,583  2,579  4,957  6,090 
Less: Employee retention credit 1,154  —  —  1,162  — 
Less: Fee received on early loan payoff —  —  1,863  —  1,863 
Less: Net gain on securities 25  75  98  108  555 
Add: Income taxes 3,696  2,380  2,330  10,724  9,068 
Pretax pre-provision core net income $ 14,026  $ 13,752  $ 11,690  $ 52,181  $ 46,107 
Average assets $ 2,875,981  $ 2,777,215  $ 2,303,398  $ 2,664,353  $ 2,211,742 
Pretax pre-provision core return on average assets 1.94  % 1.97  % 2.01  % 1.96  % 2.08  %
Net interest income $ 25,050  $ 24,246  $ 20,404  $ 91,707  $ 80,112 
Add: Fully-taxable equivalent adjustments(1)
66  75  99  288  312 
Net interest income - FTE $ 25,116  $ 24,321  $ 20,503  $ 91,995  $ 80,424 
Net interest margin 3.66  % 3.65  % 3.69  % 3.61  % 3.81  %
Effect of fully-taxable equivalent adjustments(1)
0.01  % 0.01  % 0.02  % 0.02  % 0.01  %
Net interest margin - FTE 3.67  % 3.66  % 3.71  % 3.63  % 3.82  %
Total stockholders' equity $ 279,889  $ 271,370  $ 214,964  $ 279,889  $ 214,964 
Less: Intangible assets 42,115  40,318  17,761  42,115  17,761 
Tangible common equity $ 237,774  $ 231,052  $ 197,203  $ 237,774  $ 197,203 
(1) Assumes a 24.0% tax rate.



Reconciliation of Non-GAAP Financial Measures
(Dollars in thousands, except share and per share amounts)
logo.jpg
Three Months Ended Twelve Months Ended
December 31,
2024
September 30,
2024
December 31,
2023
December 31,
2024
December 31,
2023
Core net income $ 10,484  $ 8,675  $ 7,289  $ 36,339  $ 31,190 
Diluted weighted average shares outstanding 10,061,735  9,725,884  9,021,358  9,503,994  9,038,004 
Diluted core earnings per share $ 1.04  $ 0.89  $ 0.81  $ 3.82  $ 3.45 
Common shares outstanding at year or period end 9,889,260  9,882,350  8,841,349  9,889,260  8,841,349 
Tangible book value per share $ 24.04  $ 23.38  $ 22.30  $ 24.04  $ 22.30 
Total assets at end of period $ 2,849,264  $ 2,841,440  $ 2,446,663  $ 2,849,264  $ 2,446,663 
Less: Intangible assets 42,115  40,318  17,761  42,115  17,761 
Adjusted assets at end of period $ 2,807,149  $ 2,801,122  $ 2,428,902  $ 2,807,149  $ 2,428,902 
Tangible common equity to tangible assets 8.47  % 8.25  % 8.12  % 8.47  % 8.12  %
Total average shareholders equity $ 276,250  $ 246,081  $ 207,324  $ 242,224  $ 197,680 
Less: Average intangible assets 40,177  26,884  17,809  25,653  17,932 
Average tangible common equity $ 236,073  $ 219,197  $ 189,515  $ 216,571  $ 179,748 
Net income to common shareholders $ 11,198  $ 7,353  $ 8,896  $ 34,868  $ 31,952 
Return on average tangible common equity 18.87  % 13.35  % 18.62  % 16.10  % 17.78  %
Average tangible common equity $ 236,073  $ 219,197  $ 189,515  $ 216,571  $ 179,748 
Core net income $ 10,484  $ 8,675  $ 7,289  $ 36,339  $ 31,190 
Core return on average tangible common equity 17.67  % 15.74  % 15.26  % 16.78  % 17.35  %
Net interest income $ 25,050  $ 24,246  $ 20,404  $ 91,707  $ 80,112 
Add: Noninterest income 2,990  1,757  3,118  7,390  8,874 
Less: Employee retention credit 1,154  —  —  1,162  — 
Less: Fee received on early loan payoff —  —  1,863  —  1,863 
Less: Net gain on securities 25  75  98  108  555 
Operating revenue $ 26,861  $ 25,928  $ 21,561  $ 97,827  $ 86,568 
Expenses:
Total noninterest expense $ 13,074  $ 13,687  $ 9,717  $ 48,548  $ 41,876 
Less: One-time retirement related expenses —  —  —  —  1,571 
Less: Professional fees related to ERC 236  —  —  236  — 
Less: Wire fraud loss —  —  —  1,155  — 
Less: Merger-related expenses —  1,511  —  1,511  — 
Less: Net OREO loss (gain) —  (154) —  (156)
Less: Loss on sale of branches —  —  —  —  — 
Adjusted noninterest expenses $ 12,835  $ 12,176  $ 9,871  $ 45,646  $ 40,461 
Core efficiency ratio 47.78  % 46.96  % 45.78  % 46.66  % 46.74  %


EX-99.2 3 ssbkearningspresentation.htm EX-99.2 ssbkearningspresentation
Q4 2024 Investor Presentation January 2025


 
Forward-Looking Statements This presentation contains forward-looking statements within the meaning of the federal securities laws, which reflect our current expectations and beliefs with respect to, among other things, future events and our financial performance. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. This may be especially true given recent events and trends in the banking industry. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the dates made, we cannot give any assurance that such expectations will prove correct and actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, and in other SEC filings under the sections entitled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors”. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. These statements are often, but not always, made through the use of words or phrases such as “may,” “can,” “should,” “could,” “to be,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “likely,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “target,” “project,” “would” and “outlook,” or the negative version of those words or other similar words or phrases of a future or forward-looking nature. Forward-looking statements appear in a number of places in this presentation and may include statements about business strategy and prospects for growth, operations, ability to pay dividends, competition, regulation and general economic conditions. Important Notices and Disclaimers Non-GAAP Financial Measures In addition to reporting GAAP results, the Company reports non-GAAP financial measures in this presentation and other disclosures. Our management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures permit investors to view our performance using the same tools that our management uses to evaluate our performance. While we believe that these non-GAAP financial measures are useful in evaluating our performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies. For a reconciliation of the non-GAAP measures we use to the most comparable GAAP measures, see the Appendix to this presentation. 2 |


 
3 | Source: Company Documents; financial data as of the three months ended 12/31/24 unless otherwise noted 1. Please refer to non-U.S. GAAP reconciliation in the appendix 2. Annualized Q4 ‘24 Financial Highlights Southern States Bancshares (Nasdaq: SSBK) was founded in August 2007 and priced its IPO on August 11, 2021 History of solid growth, top-tier profitability and a strong credit culture Bifurcated expansion strategy primarily through organic growth and limited, disciplined M&A Focused on being a dominant bank in our smaller markets and a competitive player in the larger metropolitan areas Diversified loan portfolio complemented by lower-cost, core funding base Assets ($B): $2.8 Quarterly Asset Growth2: 1.1% NPLs / Loans: 0.29% Core Net Income1 ($M): $10.5 Gross Loans ($B): $2.2 Quarterly Loan Growth2: 4.9% ACL / Loans: 1.27% Core ROAA1: 1.45% Deposits ($B): $2.4 Quarterly Brokered Deposits Declined: 22.7% NCOs / Avg. Loans: (0.04)% NIM: 3.66% Loans / Deposits: 92.34% Quarterly Deposit Excluding Brokered Growth2: 6.2% TCE / TA1: 8.47% Core Efficiency Ratio1: 47.78% Overview of Southern States Bancshares, Inc.


 
4 | Branches (15) Legend Huntsville Birmingham Montgomery Columbus Atlanta Alabama Georgia 65 85 75 Anniston Auburn 20 85 75 85 65 65 59 Tuscaloosa LPOs (2) Mobile Savannah Macon Valdosta Augusta Dominant Bank in Small Market; Competitive Player in Large Metropolitan Areas


 
$62.3 $69.2 $72.8 $88.1 $93.1 $70.7 $83.3 Columbus MSA Auburn- Opelika MSA Birmingham MSA Huntsville MSA Atlanta MSA Southeast Average National Average 1.6% 1.9% 4.7% 5.9% 6.6% 3.2% 2.1% Birmingham MSA Columbus MSA Atlanta MSA Huntsville MSA Auburn- Opelika MSA Southeast Average National Average Columbus, GA Major Employers Market Highlights 5 | Robust Market Dynamics - 8th largest Metro Area in the USA - Ranked 10th largest economy in the country - Ranked 13th Best Places for Business and Careers by Forbes - 17 Fortune 500 companies headquartered in Atlanta - Largest market in Alabama, supported by strong steel, biotechnology, and banking industries - Ranked 2nd best US city for job seekers by MoneyGeek - University of Alabama Birmingham serves as an international leader in medicine and dentistry - Voted best place to live in the country by US News - Highest concentration of engineers in the US - Ranked #1 best city for STEM workers by Livability - Home of the Redstone Arsenal which includes the U.S. Space and Rocket Center, NASA’s Marshall Space Flight Center, and the U.S. Army Aviation and Missile Command - Auburn University contributes $5.6 billion annually and 27,000 jobs to the Alabama economy - Named top-five growth city in America by U-Haul - High-tech manufacturing and industrial hub for companies like Kia Motors, Hanwha Cimarron, and Niagara Bottling - Fort Benning Military Base • U.S. Army Infantry and Armor Training Post • Columbus Chamber of Commerce estimates annual economic impact of $4.8 billion - Major companies headquartered include Aflac and Total Systems Services, Inc. - Contains seven colleges and universities, with 83,000 students pursuing degrees in higher education Huntsville, AL Birmingham, AL Atlanta, GA ‘28 Projected Median HHI ($M) ‘23 – ‘28 Projected Population Growth (%) Auburn / Opelika, AL Source: U.S. Bureau of Labor Statistics; S&P Global Market Intelligence; Fortune; Forbes; Money.com; moneygeek.com; Business Facilities; USA Today; Livability,com; US News; Auburn.edu; Columbus, Georgia Economic Development Note: Southeast defined as AL, AR, FL. GA, KY, LA, MS, NC. SC, TN, VA, and WV


 
Profitability1 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Net Income $8,896 $8,119 $8,198 $7,353 $11,198 Core Net Income $7,289 $8,128 $9,058 $8,675 $10,484 ROAA 1.53% 1.33% 1.29% 1.05% 1.55% Core ROAA 1.26% 1.34% 1.43% 1.24% 1.45% ROAE 17.02% 14.87% 14.55% 11.89% 16.13% ROATCE 18.62% 16.17% 15.79% 13.35% 18.87% Core ROATCE 15.26% 16.19% 17.44% 15.74% 17.67% Net Interest Margin 3.69% 3.59% 3.56% 3.65% 3.66% Net Interest Margin - FTE 3.71% 3.60% 3.57% 3.66% 3.67% Efficiency Ratio 41.48% 46.90% 49.78% 52.79% 46.67% Core Efficiency Ratio 45.78% 46.90% 44.75% 46.96% 47.78% Per Share Data1 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Share Price $29.28 $25.92 $27.14 $30.73 $33.31 Tangible Book Value $22.30 $23.07 $23.91 $23.38 $24.04 Price / Tangible Book Value 1.3x 1.1x 1.1x 1.3x 1.4x Cash Dividend per Common Share $0.09 $0.09 $0.09 $0.09 $0.09 Basic EPS $1.00 $0.91 $0.91 $0.76 $1.13 Diluted EPS $0.99 $0.90 $0.90 $0.76 $1.11 Core Diluted EPS $0.81 $0.90 $1.00 $0.89 $1.04 Balance Sheet Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Total Assets $2,446,663 $2,510,975 $2,572,011 $2,841,440 $2,849,264 Total Loans $1,884,508 $1,965,149 $2,015,434 $2,199,211 $2,226,569 Total Deposits $2,018,189 $2,109,798 $2,175,678 $2,420,546 $2,411,297 Loans / Deposits 93.38% 93.14% 92.63% 90.86% 92.34% TCE / Tangible Assets 8.12% 8.23% 8.34% 8.25% 8.47% Avg. Cost of Deposits 2.86% 3.12% 3.27% 3.19% 2.96% Annualized Loan Growth 24.7% 17.2% 10.3% 36.3% 4.9% Avg. Yield on Loans 6.91% 7.06% 7.17% 7.21% 7.03% NPL / Gross Loans 0.06% 0.17% 0.19% 0.36% 0.29% NCOs / Avg. Loans 0.08% 0.10% 0.08% 0.07% (0.04)% Loss Provision / Avg. Loans 0.56% 0.26% 0.22% 0.48% 0.01% Quarterly Financial Highlights 6 | Source: Company Documents; data as of 12/31/24 1. Please refer to non-U.S. GAAP reconciliation in the appendix


 
7 | Net Income & EPS Source: Company Documents; data as of 12/31/24 Net Income (D ol la rs in t ho us an ds ) Net Income & EPS Net income for the 4Q 2024 of $11.2 million, or $1.13 per share and $1.11 per diluted share Key Earnings Ratios 18.62% 16.17% 15.79% 13.35% 18.87% 15.26% 16.19% 17.44% 15.74% 17.67% 12.0% 13.5% 15.0% 16.5% 18.0% 19.5% 4Q23 1Q24 2Q24 3Q24 4Q24 ROATCE Core ROATCE $8,896 $8,119 $8,198 $7,353 $11,198 $7,289 $8,128 $9,058 $8,675 $10,484 $0.99 $0.90 $0.90 $0.76 $1.11 $0.81 $0.90 $1.00 $0.89 $1.04 50.0% 60.0% 70.0% 80.0% 90.0% 100.0% 110.0% 120.0% 130.0% 140.0% 150.0% $0 $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 4Q23 1Q24 2Q24 3Q24 4Q24 Net Income Core Net Income Diluted EPS Core Diluted EPS Core Net income for the 4Q 2024 of $10.5 million, or $1.04 per diluted share 1.53% 1.33% 1.29% 1.05% 1.55% 1.26% 1.34% 1.43% 1.24% 1.45% 1.0% 1.1% 1.3% 1.4% 1.6% 1.7% 4Q23 1Q24 2Q24 3Q24 4Q24 ROAA Core ROAA


 
$15.8 $17.9 $19.4 $20.8 $19.9 $36.2 $38.7 $41.0 $45.0 $45.0 4Q23 1Q24 2Q24 3Q24 4Q24 Interest Expense Interest Income 8 | Source: Company Documents; data as of 12/31/24 Net Interest Income and Net Interest Margin Net Interest Income Net Interest Margin (D ol la rs in m ill io ns ) $20.4 $20.8 $21.6 $24.2 3.69% 3.59% 3.56% 3.65% 3.66% 6.91% 7.06% 7.17% 7.21% 7.03% 3.03% 3.27% 3.41% 3.31% 3.09% 0.00% 2.00% 4.00% 6.00% 8.00% 10.00% 12.00% 14.00% 3.00% 3.10% 3.20% 3.30% 3.40% 3.50% 3.60% 3.70% 3.80% 3.90% 4Q23 1Q24 2Q24 3Q24 4Q24 Net Interest Margin Yield on Loans Cost of Funds $25.1


 
9 | Noninterest Expense Noninterest Expense and Efficiency (D ol la rs in t ho us an ds ) Noninterest Expense $9,717 $10,375 $11,411 $13,687 $13,074 $9,871 $10,375 $10,259 $12,176 $12,835 41.5% 46.9% 49.8% 52.8% 46.7% 45.8% 46.9% 44.8% 47.0% 47.8% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% $0 $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 4Q23 1Q24 2Q24 3Q24 4Q24 NIE Core NIE Efficiency Core Efficiency Core noninterest expense continues to be managed prudently and controlled with discipline Core efficiency remains low and is being driven by meaningful improvements Noninterest Expense Composition 4Q24 54% 7% 7% 3% 29% Salaries and employee benefits Equipment and occupancy Data processing Regulatory assessments Other operating expenses Source: Company Documents; data as of 12/31/24


 
$367.6 $394.1 $432.1 $501.8 $504.5 $230.9 $291.0 $288.3 $194.2 $150.0 $438.0 $416.7 $416.1 $546.3 $575.3 $82.5 $88.4 $82.8 $96.8 $90.2 $863.8 $885.7 $923.9 $1,027.9 $1,038.8 $35.4 $33.9 $32.5 $53.6 $52.5 $2,018.2 $2,109.8 $2,175.7 $2,420.5 $2,411.3 4Q23 1Q24 2Q24 3Q24 4Q24 Time Deposits Brokered Deposits Noninterest-bearing Checking Interest-bearing Checking Money Market Savings (D ol la rs in m ill io ns ) 10 | Deposit Type Composition % Average Balance Commercial 55% $119.6 Retail 45% $42.1 Deposit Portfolio Deposits by Type - $2.4B Account Composition 4Q241 Deposit Composition 4Q24 21% 6% 24% 4% 43% 2%Time Deposits Brokered Deposits Noninterest-bearing Checking Interest-bearing Checking Money Market Savings Uninsured Deposits to Total Deposits2 31.50% Source: Company Documents; financial data as of the three months ended 12/31/24 unless otherwise noted 1. Excludes brokered deposits; dollars in thousands 2. Ratio includes accrued interest on deposits


 
11 | Loan Portfolio Gross Loans by Type1 - $2.2B 31% 29% 14% 11% 14% 1%Owner-Occupied CRE Nonowner-Occupied CRE Commercial & Industrial Construction & Development Residential Consumer & Other Interest Rate: Fixed 47% Variable 53% Loan Composition 4Q24 Concentration Highlights 4Q24 $576.7 $605.1 $628.1 $680.7 $696.5 $568.2 $577.5 $594.6 $663.9 $655.5 $270.0 $288.7 $297.5 $310.5 $315.9$243.0 $252.9 $242.6 $245.3 $238.6 $224.6 $238.7 $249.5 $293.2 $315.1 $8.2 $8.5 $9.6 $12.1 $11.6 $1,890.7 $1,971.4 $2,021.9 $2,205.7 $2,233.2 4Q23 1Q24 2Q24 3Q24 4Q24 Owner-Occupied CRE Nonowner-Occupied CRE Commercial & Industrial Construction & Development Residential Consumer & Other (D ol la rs in m ill io ns ) Loan Type Total Office Buildings $213.0 Hotels / Motels $212.4 Industrial Warehouse / Heavy Manufacturing $203.8 Convenience Stores $160.9 Multi-Family (5+) $142.7 Retail Warehouse / Light Manufacturing $122.0 Commercial Retail Building $109.1 Source: Company Documents; financial data as of the three months ended 12/31/24 unless otherwise noted 1. Excludes deferred/unearned fees


 
12 | Office Building Loan Portfolio Office Building Loans $213.0M $74.1 $80.7 $82.7 $88.8 $92.3 $104.0 $112.3 $113.9 $120.8 $115.2 $13.7 $5.2 $8.1 $6.3 $5.5 0 50 100 150 200 4Q23 1Q24 2Q24 3Q24 4Q24 Owner-Occupied CRE Nonowner-Occupied CRE Construction & Development $191.8 $204.7 $215.9 $198.2 $213.0 Office Building Type 4Q24 # of Stories Total Six Stories 2 Five stories 1 Four stories 5 Three stories 7 One & two stories 240 (D ol la rs in m ill io ns ) 207 38 8 2 <$1 Million $1-$5 Million $5-$10 Million >$10 Million Geographic Comp: Alabama 72% Georgia 24% Other States 4% Office Building Loans 4Q24 Source: Company Documents; data as of 12/31/24


 
$1,210 $3,479 $3,817 $7,901 $6,533 0.05% 0.14% 0.15% 0.28% 0.23% -0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% -$500 $500 $1,500 $2,500 $3,500 $4,500 $5,500 $6,500 $7,500 $8,500 4Q23 1Q24 2Q24 3Q24 4Q24 Nonperforming Assets NPAs/Total Assets (D ol la rs in m ill io ns ) 13 | Allowance and NCOs Asset Quality Nonperforming Assets 1.29% 1.28% 1.28% 1.28% 1.27% 0.08% 0.10% 0.08% 0.07% -0.04% -0.30% -0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% 1.10% 1.15% 1.20% 1.25% 1.30% 4Q23 1Q24 2Q24 3Q24 4Q24 Allowance/Loans NCOs/Average Loans Source: Company Documents; data as of 12/31/24


 
14 | Risk-Based Capital & Leverage Ratios Capital Tangible Book Value & Stock Price $29.28 $25.92 $27.14 $30.73 $33.31 $22.30 $23.07 $23.91 $23.38 $24.04 0.00 6.00 12.00 18.00 24.00 30.00 36.00 0.00 5.00 10.00 15.00 20.00 25.00 30.00 35.00 4Q23 1Q24 2Q24 3Q24 4Q24 Stock price Tangible Book Value 1.3X 1.1X 1.1X 1.3X 1.4X 9.20% 9.39% 9.54% 9.36% 9.84% 14.29% 14.42% 14.50% 14.18% 14.73% 8.99% 8.79% 8.72% 8.64% 8.67% 7.0% 9.0% 11.0% 13.0% 15.0% 4Q23 1Q24 2Q24 3Q24 4Q24 CET1/Tier 1 Capital Total Capital Leverage Other Capital Ratios Q423 Q124 Q224 Q324 Q424 Total Equity to Total Assets 8.79% 8.88% 8.97% 9.55% 9.82% Tangible Common Equity to Tangible Assets 8.12% 8.23% 8.34% 8.25% 8.47% Cash Dividend per Common Share $0.09 $0.09 $0.09 $0.09 $0.09 Source: Company Documents; data as of 12/31/24


 
$704 $840 $1,030 $1,250 $1,587 $1,885 $2,227 2018 2019 2020 2021 2022 2023 2024 $776 $951 $1,140 $1,556 $1,721 $2,018 $2,411 2018 2019 2020 2021 2022 2023 2024 $888 $1,095 $1,333 $1,783 $2,045 $2,447 $2,849 2018 2019 2020 2021 2022 2023 2024 Total Deposits ($M) Total Loans ($M) $7.7 $5.6 $12.1 $18.6 $27.1 $32.0 $34.9 $0.81 $1.18 $1.56 $2.23 $3.02 $3.53 $3.67 $0.0 $5.0 $10.0 $15.0 $20.0 $25.0 $30.0 $35.0 2018 2019 2020 2021 2022 2023 2024 Net Income Diluted EPS 15 | Growth History Total Assets ($M) Net Income ($M) Source: Company Documents; data as of 12/31/24


 
16 | Building Shareholder Value Maintain focus on strong, profitable organic growth without compromising our credit quality Further develop and grow our core deposit franchise Expand into new markets by hiring commercial bankers Focus on high growth markets and further expand our Atlanta franchise Evaluate strategic acquisition opportunities Prudently manage capital between balance sheet growth and return to shareholders Our Strategic Focus


 
Appendix 17 |


 
18 | Non-GAAP Financial Measures Reconciliations Three Months Ended Twelve Months Ended December 31, 2024 September 30, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Net income $ 11,198 $ 7,353 $ 8,896 $ 34,868 $ 31,952 Add: One-time retirement related expenses — — — — 1,571 Add: Professional fees related to ERC 236 — — 236 — Add: Wire fraud loss — — — 1,155 — Add: Merger-related expenses — 1,511 — 1,511 — Add: Net OREO loss (gain) 3 — (154) — (156) Less: Employee retention credit 1,154 — — 1,162 — Less: Fee received on early loan payoff — — 1,863 — 1,863 Less: Net gain on securities 25 75 98 108 555 Less: Tax effect (226) 114 (508) 161 (241) Core net income $ 10,484 $ 8,675 $ 7,289 $ 36,339 $ 31,190 Average assets $ 2,875,981 $ 2,777,215 $ 2,303,398 $ 2,664,353 $ 2,211,742 Core return on average assets 1.45 % 1.24 % 1.26 % 1.36 % 1.41 %


 
19 | Non-GAAP Financial Measures Reconciliations Three Months Ended Twelve Months Ended December 31, 2024 September 30, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Net income $ 11,198 $ 7,353 $ 8,896 $ 34,868 $ 31,952 Add: One-time retirement related expenses — — — — 1,571 Add: Professional fees related to ERC 236 — — 236 — Add: Wire fraud loss — — — 1,155 — Add: Merger-related expenses — 1,511 — 1,511 — Add: Net OREO loss (gain) 3 — (154) — (156) Add: Provision 72 2,583 2,579 4,957 6,090 Less: Employee retention credit 1,154 — — 1,162 — Less: Fee received on early loan payoff — — 1,863 — 1,863 Less: Net gain on securities 25 75 98 108 555 Add: Income taxes 3,696 2,380 2,330 10,724 9,068 Pretax pre-provision core net income $ 14,026 $ 13,752 $ 11,690 $ 52,181 $ 46,107 Average assets $ 2,875,981 $ 2,777,215 $ 2,303,398 $ 2,664,353 $ 2,211,742 Pretax pre-provision core return on average assets 1.94 % 1.97 % 2.01 % 1.96 % 2.08 %


 
20 | Non-GAAP Financial Measures Reconciliations 1. Assumes a 24.0% tax rate Three Months Ended Twelve Months Ended December 31, 2024 September 30, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Net interest income $ 25,050 $ 24,246 $ 20,404 $ 91,707 $ 80,112 Add: Fully-taxable equivalent adjustments(1) 66 75 99 288 312 Net interest income - FTE $ 25,116 $ 24,321 $ 20,503 $ 91,995 $ 80,424 Net interest margin 3.66 % 3.65 % 3.69 % 3.61 % 3.81 % Effect of fully-taxable equivalent adjustments(1) 0.01 % 0.01 % 0.02 % 0.02 % 0.01 % Net interest margin - FTE 3.67 % 3.66 % 3.71 % 3.63 % 3.82 % Total stockholders' equity $ 279,889 $ 271,370 $ 214,964 $ 279,889 $ 214,964 Less: Intangible assets 42,115 40,318 17,761 42,115 17,761 Tangible common equity $ 237,774 $ 231,052 $ 197,203 $ 237,774 $ 197,203


 
21 | Non-GAAP Financial Measures Reconciliations Three Months Ended Twelve Months Ended December 31, 2024 September 30, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Core net income $ 10,484 $ 8,675 $ 7,289 $ 36,339 $ 31,190 Diluted weighted average shares outstanding 10,061,735 9,725,884 9,021,358 9,503,994 9,038,004 Diluted core earnings per share $ 1.04 $ 0.89 $ 0.81 $ 3.82 $ 3.45 Common shares outstanding at year or period end 9,889,260 9,882,350 8,841,349 9,889,260 8,841,349 Tangible book value per share $ 24.04 $ 23.38 $ 22.30 $ 24.04 $ 22.30 Total assets at end of period $ 2,849,264 $ 2,841,440 $ 2,446,663 $ 2,849,264 $ 2,446,663 Less: Intangible assets 42,115 40,318 17,761 42,115 17,761 Adjusted assets at end of period $ 2,807,149 $ 2,801,122 $ 2,428,902 $ 2,807,149 $ 2,428,902 Tangible common equity to tangible assets 8.47 % 8.25 % 8.12 % 8.47 % 8.12 % Total average shareholders equity $ 276,250 $ 246,081 $ 207,324 $ 242,224 $ 197,680 Less: Average intangible assets 40,177 26,884 17,809 25,653 17,932 Average tangible common equity $ 236,073 $ 219,197 $ 189,515 $ 216,571 $ 179,748 Net income to common shareholders $ 11,198 $ 7,353 $ 8,896 $ 34,868 $ 31,952 Return on average tangible common equity 18.87 % 13.35 % 18.62 % 16.10 % 17.78 % Average tangible common equity $ 236,073 $ 219,197 $ 189,515 $ 216,571 $ 179,748 Core net income $ 10,484 $ 8,675 $ 7,289 $ 36,339 $ 31,190 Core return on average tangible common it 17.67 % 15.74 % 15.26 % 16.78 % 17.35 %


 
22 | Non-GAAP Financial Measures Reconciliations Three Months Ended Twelve Months Ended December 31, 2024 September 30, 2024 December 31, 2023 December 31, 2024 December 31, 2023 Net interest income $ 25,050 $ 24,246 $ 20,404 $ 91,707 $ 80,112 Add: Noninterest income 2,990 1,757 3,118 7,390 8,874 Less: Employee retention credit 1,154 — — 1,162 — Less: Fee received on early loan payoff — — 1,863 — 1,863 Less: Net gain on securities 25 75 98 108 555 Operating revenue $ 26,861 $ 25,928 $ 21,561 $ 97,827 $ 86,568 Expenses: Total noninterest expense $ 13,074 $ 13,687 $ 9,717 $ 48,548 $ 41,876 Less: One-time retirement related expenses — — — — 1,571 Less: Professional fees related to ERC 236 — — 236 — Less: Wire fraud loss — — — 1,155 — Less: Merger-related expenses — 1,511 — 1,511 — Less: Net OREO loss (gain) 3 — (154) — (156) Less: Loss on sale of branches — — — — — Adjusted noninterest expenses $ 12,835 $ 12,176 $ 9,871 $ 45,646 $ 40,461 Core efficiency ratio 47.78 % 46.96 % 45.78 % 46.66 % 46.74 %