EX-99.1 2 e26036_ex99-1.htm

Exhibit 99.1

 

News Release

For Release January 28, 2026

9:00 A.M.

 

Contact:D. Shawn Jordan, Executive Vice President & Chief Financial Officer or
Robin D. Brown, Executive Vice President & Chief Marketing Officer
(803) 951- 2265

 

First Community Corporation Announces Fourth Quarter and Year End 2025 Results and Cash Dividend

 

Lexington, SC – January 28, 2026

Highlights

·Net income of $4.830 million for the fourth quarter of 2025 and $19.205 million for the year ended December 31, 2025. Net income, excluding the after-tax effect of merger expenses, of $5.357 million for the fourth quarter of 2025, and $20.348 million for the year ended December 31, 2025.
·Diluted EPS of $0.62 per common share for the fourth quarter of 2025 and $2.47 per common share for the year ended December 31, 2025. Diluted EPS per common share, excluding the after-tax effect of merger expenses, of $0.69, for the fourth quarter of 2025 and $2.62 for the year ended December 31, 2025.
·Net interest margin on a tax equivalent basis of 3.32% with margin expansion of five basis points during the fourth quarter of 2025 compared to the prior linked quarter. This is the seventh consecutive quarter of margin expansion.
·Total loan growth of $90.5 million, or 7.4%, during the year ended December 31, 2025 and $31.7 million during the fourth quarter of 2025, an annualized growth rate of 9.8%.
·Total deposits increased $73.6 million, or 4.4%, during the year ended December 31, 2025. Total deposits declined $21.6 million, or 1.2%, during the fourth quarter of 2025 compared to the prior linked quarter. Total deposit growth, excluding brokered CDs, was $84.1 million during the year ended December 31, 2025, a 5.0% growth rate. There were no brokered CDs at December 31, 2025 compared to $10.4 million at December 31, 2024. Average total deposits and average pure deposits (total deposits less certificates of deposit) increased $17.8 million and $18.8 million, respectively, in the fourth quarter of 2025 compared to the third quarter of the year.
·In the investment advisory line of business, assets under management (AUM) were a record $1.170 billion at December 31, 2025, up from $1.103 billion at September 30, 2025 and $926.0 million at December 31, 2024. Investment advisory revenue was $2.146 million for the fourth quarter of 2025 and $7.565 million for the year ended December 31, 2025.
·Mortgage line of business total production in the fourth quarter of 2025 was $44.4 million with fee revenue of $698 thousand and for the year ended December 31, 2025 total production was $202.7 million with fee revenue of $3.3 million.
·Key credit quality metrics continue to be excellent with 2025 net charge-offs of $52 thousand; net loan recoveries, excluding overdrafts, of $23 thousand; non-performing assets of 0.02% and past due loans of 0.07% at year-end 2025.
·Cash dividend of $0.16 per common share, the 96th consecutive quarter of cash dividends paid to common shareholders.
·On January 8, 2026, the company completed its acquisition of Signature Bank of Georgia.
 
   

Today, First Community Corporation (Nasdaq: FCCO), the holding company for First Community Bank, reported net income for the fourth quarter of 2025 of $4.830 million as compared to $5.192 million in the third quarter of 2025 and $4.232 million in the fourth quarter of 2024. Diluted earnings per common share were $0.62 for the fourth quarter of 2025 as compared to $0.67 for the third quarter of 2025 and $0.55 for the fourth quarter of 2024. Net income, excluding the after-tax effect of merger expenses was $5.357 million for the fourth quarter of 2025. Diluted earnings per common share, excluding the after-tax effect of merger expenses, was $0.69.

 

For the year ended December 31, 2025, net income was $19.205 million compared to $13.955 million for 2024, an increase of 37.6%. Diluted earnings per share for the year ended December 31, 2025 was $2.47, compared to $1.81 for 2024, an increase of 36.5%. Net income, excluding the after-tax impact of merger expenses, was $20.348 million for the year ended December 31, 2025. Diluted earnings per common share for year ended December 31, 2025, excluding the after-tax effect of merger expenses, was $2.62.

 

Cash Dividend and Capital

The Board of Directors has approved a cash dividend for the fourth quarter of 2025 of $0.16 per common share. This dividend is payable on February 24, 2026 to shareholders of record of the company’s common stock as of February 10, 2026. First Community Corporation President and CEO, Mike Crapps commented, “The entire board is pleased that our performance enables the company to continue our cash dividend uninterrupted for 96 consecutive quarters.”

 

The company’s Board of Directors has approved a plan to utilize up to $7.5 million of capital to repurchase shares of its common stock, which represented approximately 4.5% of total shareholders’ equity as of December 31, 2025. This share repurchase plan expires on May 8, 2026. Under the repurchase plan, the company may repurchase shares from time to time. No shares have been repurchased under this plan. Mr. Crapps noted, “This approved share repurchase provides us with some flexibility in managing capital going forward.”

 

Each of the regulatory capital ratios for the bank exceed the well capitalized minimum levels currently required by regulatory statute. At December 31, 2025, the bank’s regulatory capital ratios (Leverage, Tier I Risk Based and Total Risk Based) were 8.66%, 13.11%, and 14.16%, respectively. This compares to the same ratios as of December 31, 2024 of 8.40%, 12.87%, and 13.94%, respectively. As of December 31, 2025, the bank’s Common Equity Tier I ratio was 13.11% compared to 12.87% at December 31, 2024. Further, the company’s Tangible Common Equity to Tangible Assets (TCE) ratio was 7.47% as of December 31, 2025 compared to 7.15% at September 30, 2025 and 6.66% as of December 31, 2024.

 

Tangible Book Value (TBV) per share increased during the quarter to $19.84 per share as of December 31, 2025 as compared to $19.06 as of September 30, 2025 and $16.93 as of December 31, 2024.

 

Asset Quality

The company’s asset quality remains excellent. The non-performing assets (NPAs) were 0.02% of total assets at December 31, 2025 with $372 thousand in NPAs compared to 0.04% at September 30, 2025. The past due ratio for all loans was 0.07% at year-end 2025, unchanged from September 30, 2025. During the fourth quarter of 2025, the bank experienced net charge-offs of $40 thousand with overall net charge-offs for the year ended December 31, 2025 of $52 thousand. Net loan charge-offs excluding overdrafts were $4 thousand during the fourth quarter of 2025, with overall net loan recoveries excluding overdrafts for the year ended December 31, 2025 of $23 thousand. Other Loans Especially Mentioned (OLEM) increased to $5.2 million, an increase of $2.2 million, primarily due to two unrelated loan relationships, where financial performance has not been as planned; however, no losses are anticipated. The ratio of classified loans plus OREO stands at 0.76% of total bank regulatory risk-based capital as of December 31, 2025 compared to 0.80% on a linked quarter and 1.06% at the end of 2024.

 
   

Balance Sheet

Total loans increased during the fourth quarter of 2025 by $31.7 million to $1.311 billion at December 31, 2025, compared to $1.279 billion at September 30, 2025, which is an annualized growth rate of 9.8%. For the year ended December 31, 2025, loan growth was $90.5 million which is a 7.4% annual growth rate. Commercial loan production was $55.3 million during the fourth quarter of 2025 and $202.6 million for the year ended December 31, 2025, with advances of unfunded commercial construction loans of $14.3 million during the quarter and $48.8 million during the year. Loan payoffs and paydowns in 2025 were up approximately 6.4% compared to 2024. First Community Bank President and CEO Ted Nissen noted, “Loan growth was strong in 2025; a combination of loan production and advances of unfunded commercial loans available for draws even with the headwinds of payoffs and paydowns during the year.”

 

The yield on the loan portfolio was 5.84% in the fourth quarter of 2025 unchanged from the prior quarter even as the Federal Reserve lowered the federal funds rate three times in the fourth quarter of 2025. As previously disclosed, effective May 5, 2023, the company entered into a pay-fixed swap agreement with initial notional value of $150.0 million ($127.4 million at December 31, 2025 compared to $136.6 million at September 30, 2025) designated as a fair value hedge for fixed rate loans in the closed loan portfolio (“Loan Pay-Fixed Swap”). This fair value hedge converts the fixed rate to a synthetic floating SOFR rate and will mature on May 5, 2026. Excluding the Loan Pay-Fixed Swap, the yield on the loan portfolio was 5.79% in the fourth quarter of 2025 compared to 5.76% in the prior quarter.

 

At December 31, 2025, total deposits were $1.750 billion compared to $1.676 billion at December 31, 2024, an increase of $73.6 million, representing an annual growth rate of 4.4%. Total deposits decreased $21.6 million during the fourth quarter of 2025 to $1.750 billion at December 31, 2025 compared to $1.771 billion at September 30, 2025. Average deposits in the fourth quarter of 2025 were $1.772 billion compared to $1.755 billion in the third quarter of 2025, an increase of $17.8 million. Pure deposits, which are defined as total deposits less certificates of deposit, decreased $26.4 million on a linked quarter basis to $1.436 billion at December 31, 2025. Average pure deposits were $1.461 billion in the fourth quarter of 2025 compared to $1.442 billion in the third quarter of the year, an increase of $18.8 million. Securities sold under agreements to repurchase, which are related to customer cash management accounts or business sweep accounts, were $107.2 million at December 31, 2025, an increase of $7.6 million on a linked quarter basis, a 30.2% annualized growth rate. As of December 31, 2025, the bank had no brokered deposits compared to $10.4 million at December 31, 2024. Total deposit growth in 2025, excluding brokered deposits, was $84.1 million for an annualized growth rate of 5.0%. Costs of deposits decreased eight basis points to 1.73% in the fourth quarter of 2025 compared to 1.81% in the third quarter of the year. Cost of funds decreased nine basis points on a linked quarter basis to 1.80% in the fourth quarter of 2025 from 1.89% in the third quarter of the year. Non-interest bearing deposits decreased by $16.0 million on a linked quarter basis to $467.3 million or 26.7% of total deposits and increased on an average basis for the quarter to $485.9 million from $475.3 million in the quarter ending September 30, 2025. Mr. Nissen commented, “A strength of our bank has been and continues to be the value of our deposit franchise.”

 

The bank has other short-term investments, primarily interest bearing cash at the Federal Reserve Bank, of $137.2 million at December 31, 2025 compared to $163.2 million at September 30, 2025. Further, the bank has additional sources of liquidity in the form of federal funds purchased lines of credit in the total amount of $102.5 million with four financial institutions and $10.0 million through the Federal Reserve Discount Window. The bank also has substantial borrowing capacity at the Federal Home Loan Bank (FHLB) of Atlanta with an approved line of credit of up to 25% of assets. There were no borrowings against these lines of credit as of December 31, 2025.

 

The investment portfolio was $492.2 million at December 31, 2025 compared to $501.3 million at September 30, 2025. The yield was 3.30% during the fourth quarter of 2025 as compared to 3.41% in the third quarter of 2025. The effective duration of the investment portfolio was 3.1 at December 31, 2025. Accumulated Other Comprehensive Loss (AOCL) improved to $18.4 million at December 31, 2025 from $20.2 million at September 30, 2025.

 

Revenue

Net Interest Income/Net Interest Margin

Net interest income for the for the year ended December 31, 2025 increased 19.2% to $62.0 million compared to $52.0 million for 2024. On a linked quarter basis, net interest income increased to $16.3 million in the fourth quarter of 2025 from $16.0 million in the third quarter of the year, an annualized increase of 7.9%. The net interest margin, on a taxable equivalent basis, was 3.32% for the fourth quarter of 2025 compared to 3.27% in the third quarter of 2025. This represents seven consecutive quarters of net interest margin expansion, with what the company believes is positive momentum entering the first quarter of 2026.

 

The Loan Pay-Fixed Swap positively impacted interest on loans by $150 thousand during the fourth quarter of 2025 and $1.0 million for the year ended December 31, 2025. Loan yields and net interest margin both benefitted with an increase of five basis points and three basis points, respectively, during the fourth quarter of 2025 and eight basis points and five basis points, respectively, for the year ended December 31, 2025.

 
   

Non-Interest Income

Total non-interest income was $4.288 million in the fourth quarter of 2025 compared to $4.469 million in the third quarter of the year and $3.608 million in the fourth quarter of 2024. Total non-interest income, for the year ended December 31, 2025 was $16.945 million, compared to $14.004 million for 2024.

Total production in the mortgage line of business in the fourth quarter of 2025 was $44.4 million which was comprised of $25.8 million in secondary market loans, $3.0 million in adjustable rate mortgages (ARMs) and $15.6 million in construction loans. Fee revenue associated with the secondary market loans was $693 thousand in the fourth quarter of 2025 with a gain-on-sale margin of 2.69%. This compares to production in the third quarter of 2025 of $38.1 million which was comprised of $19.5 million in secondary market loans, $8.7 million in ARMs, and $9.9 million in construction loans. Fee revenue associated with the secondary market loans in the third quarter of 2025 was $930.7 thousand with a gain-on-sale margin of 2.91%. Production in the fourth quarter of 2024 was $41.88 million which was comprised of $24.04 million in secondary market loans, $7.92 million in ARMs, and $9.92 million in construction loans. Fee revenue associated with the secondary market loans was $707 thousand in the fourth quarter of 2024 with a gain-on-sale margin of 2.94%. Mr. Nissen noted, “While we are still experiencing the headwinds of a higher interest rate environment and low housing inventory, we are encouraged by recent trends.”

 

Revenue in the investment advisory line of business was $2.146 million in the fourth quarter of 2025 compared to $1.862 million in the third quarter of 2025 and $1.720 million in the fourth quarter of 2024. Total revenue in the investment advisory line of business in 2025 was $7.565 million compared to $6.181 million in 2024. AUM ended 2025 at $1.170 billion compared to $1.103 billion at September 30, 2025, and $926.0 million at year-end 2024.

 

Non-Interest Expense / Taxes

Total non-interest expense was $13.827 million in the fourth quarter of 2025, up $153 thousand from non-interest expense of $13.674 million in the third quarter of the year. Salaries and Benefits expense increased $114 thousand on a linked-quarter basis. Other expenses increased $183 thousand, primarily due to computer service charges and other miscellaneous items. Merger-related expenses were $120 thousand lower on a linked quarter.

 

Other

 

Special meetings of shareholders related to the merger were held on Wednesday, November 19, 2025, with shareholders of both First Community Corporation and Signature Bank of Georgia approving the transaction. Required regulatory approvals were also received during the fourth quarter of 2025. On January 8, 2026, First Community Corporation completed the financial closing of its acquisition of Signature Bank of Georgia, with the operational systems conversion scheduled for mid-March 2026. This acquisition provides First Community with entry into a new market as well as a new line of business focused on SBA and other government-guaranteed lending. At December 31, 2025, Signature Bank of Georgia reported $197.8 million in loans and $235.3 million in deposits. The bank recorded a net interest margin of 4.44% for the fourth quarter of 2025.

 

The financial information relating to Signature Bank of Georgia reflects historical, unaudited, standalone information for periods prior to the completion of the acquisition and is provided solely for informational purposes. Such information is not included in the company’s consolidated financial statements for the periods presented and should not be considered indicative of the company’s results of operations following the acquisition. The net interest margin of Signature Bank of Georgia represents a performance metric historically used by Signature Bank of Georgia in managing its operations and may not be calculated in the same manner as net interest margin reported by the company or other financial institutions. Accordingly, this information is not intended to be comparable to the company’s net interest margin or to any pro forma financial information.

 
   

About First Community Corporation

 

First Community Corporation stock trades on The NASDAQ Capital Market under the symbol “FCCO” and is the holding company for First Community Bank, a local community bank based in the Midlands of South Carolina. First Community Bank is a full-service commercial bank offering deposit and loan products and services, residential mortgage lending, financial planning/investment advisory services, and SBA/USDA lending. First Community serves customers in the Midlands, Aiken, Upstate and Piedmont Regions of South Carolina as well as Augusta and Atlanta, Georgia. For more information, visit www.firstcommunitysc.com.

 

FORWARD-LOOKING STATEMENTS

 

This news release and certain statements by our management may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans, goals, projections and expectations, and are thus prospective. Forward looking statements can be identified by words such as “anticipate”, “expects”, “intends”, “believes”, “may”, “likely”, “will”, “plans”, “positions”, “future”, “forward”, or other statements that indicate future periods. Such risks, uncertainties and other factors, include, among others, the following: (1)the risk that anticipated cost savings or other expected benefits of the acquisition of Signature Bank of Georgia may not be realized; (2) potential disruption to client or employee relationships as a result of the acquisition of Signature Bank of Georgia; (3) competitive pressures among depository and other financial institutions may increase significantly and have an effect on pricing, spending, third-party relationships and revenues; (4) the strength of the United States economy in general and the strength of the local economies in which we conduct operations may be different than expected; (5) the rate of delinquencies and amounts of charge-offs, the level of allowance for credit loss, the rates of loan growth, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (6) changes in legislation, regulation, policies or administrative practices, whether by judicial, governmental, or legislative action; (7) adverse conditions in the stock market, the public debt markets and other capital markets (including changes in interest rate conditions) could continue to have a negative impact on the company; (8) changes in interest rates, which have and may continue to affect our deposit and funding costs, net income, prepayment penalty income, mortgage banking income, and other future cash flows, or the market value of our assets, including our investment securities; (9) technology and cybersecurity risks, including potential business disruptions, reputational risks, and financial losses, associated with potential attacks on or failures by our computer systems and computer systems of our vendors and other third parties; (10) elevated inflation which causes adverse risk to the overall economy, and could indirectly pose challenges to our customers and to our business; (11) any increases in FDIC assessment which has increased, and may continue to increase, our cost of doing business; (12) the adverse effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as epidemics and pandemics, war or terrorist activities, essential utility outages, government shutdowns, deterioration in the global economy, instability in the credit markets, disruptions in our customers’ supply chains or disruption in transportation; and (13) risks, uncertainties and other factors disclosed in our most recent Annual Report on Form 10-K filed with the SEC, or in any of our Quarterly Reports on Form 10-Q or Current Reports on Form 8-K filed with the SEC since the end of the fiscal year covered by our most recently filed Annual Report on Form 10-K, which are available at the SEC’s Internet site (http://www.sec.gov).

 

Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate. We can give no assurance that the results contemplated in the forward-looking statements will be realized. The inclusion of this forward-looking information should not be construed as a representation by our company or any person that the future events, plans, or expectations contemplated by our company will be achieved. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.

 

###

 
   

FIRST COMMUNITY CORPORATION

BALANCE SHEET DATA

(Dollars in thousands, except per share data)

 

   As of 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2025   2025   2025   2025   2024 
Total Assets  $2,057,732   $2,066,598   $2,046,265   $2,039,371   $1,958,021 
Other Short-term Investments and CD’s1   137,184    163,237    151,323    173,246    123,455 
Investment Securities                         
Investments Held-to-Maturity   195,135    198,824    201,761    205,819    209,436 
Investments Available-for-Sale   294,109    299,529    302,627    286,944    279,582 
Other Investments at Cost   2,942    2,942    2,894    2,894    2,679 
Total Investment Securities   492,186    501,295    507,282    495,657    491,697 
Loans Held-for-Sale   10,737    8,970    10,975    7,052    9,662 
Loans   1,311,019    1,279,310    1,260,055    1,251,980    1,220,542 
Allowance for Credit Losses - Investments   19    19    19    24    23 
Allowance for Credit Losses - Loans   13,806    13,478    13,330    13,608    13,135 
Allowance for Credit Losses - Unfunded Commitments   531    529    490    455    480 
Goodwill   14,637    14,637    14,637    14,637    14,637 
Other Intangibles   289    328    368    407    446 
Total Deposits   1,749,544    1,771,164    1,754,041    1,725,718    1,675,901 
Securities Sold Under Agreements to Repurchase   107,189    99,614    103,640    129,812    103,110 
Federal Funds Purchased                    
Federal Home Loan Bank Advances                    
Junior Subordinated Debt   14,964    14,964    14,964    14,964    14,964 
Accumulated Other Comprehensive Loss (AOCL)   (18,401)   (20,173)   (21,863)   (22,973)   (25,459)
Shareholders’ Equity   167,557    161,568    155,500    149,959    144,494 
                          
Book Value Per Common Share  $21.78   $21.01   $20.23   $19.52   $18.90 
Tangible Book Value Per Common Share (non-GAAP)  $19.84   $19.06   $18.28   $17.56   $16.93 
Equity to Assets   8.14%   7.82%   7.60%   7.35%   7.38%
Tangible Common Equity to Tangible Assets (TCE Ratio) (non-GAAP)   7.47%   7.15%   6.92%   6.66%   6.66%
Loan to Deposit Ratio (Includes Loans Held-for-Sale)   75.55%   72.74%   72.46%   72.96%   73.41%
Loan to Deposit Ratio (Excludes Loans Held-for-Sale)   74.93%   72.23%   71.84%   72.55%   72.83%
Allowance for Credit Losses - Loans/Loans   1.05%   1.05%   1.06%   1.09%   1.08%
                          
Regulatory Capital Ratios (Bank):                         
Leverage Ratio   8.66%   8.55%   8.44%   8.45%   8.40%
Tier 1 Capital Ratio   13.11%   13.10%   13.04%   12.90%   12.87%
Total Capital Ratio   14.16%   14.15%   14.10%   13.99%   13.94%
Common Equity Tier 1 Capital Ratio   13.11%   13.10%   13.04%   12.90%   12.87%
Tier 1 Regulatory Capital  $179,295   $175,471   $171,611   $167,673   $164,397 
Total Regulatory Capital  $193,650   $189,497   $185,450   $181,759   $178,034 
Common Equity Tier 1 Capital  $179,295   $175,471   $171,611   $167,673   $164,397 

 

1 Includes federal funds sold and interest-bearing deposits

 
   

FIRST COMMUNITY CORPORATION

BALANCE SHEET DATA

(Dollars in thousands, except per share data)

 

Average Balances:  Three months ended   Twelve months ended 
   December 31,   December 31, 
   2025   2024   2025   2024 
Average Total Assets  $2,072,128   $1,954,772   $2,034,958   $1,897,755 
Average Loans (Includes Loans Held-for-Sale)   1,302,826    1,211,880    1,271,673    1,185,024 
Average Investment Securities   496,901    486,074    499,691    491,039 
Average Short-term Investments and CDs1   166,191    147,817    155,596    110,907 
Average Earning Assets   1,965,918    1,845,771    1,926,960    1,786,970 
Average Deposits   1,772,485    1,661,782    1,733,794    1,593,832 
Average Other Borrowings   116,907    129,165    126,862    146,956 
Average Shareholders’ Equity   164,514    143,726    155,397    137,171 

 

Asset Quality:  As of 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2025   2025   2025   2025   2024 
Loan Risk Rating by Category (End of Period)               
Special Mention  $5,186   $2,948   $2,506   $2,357   $921 
Substandard   1,306    1,314    1,323    1,333    1,341 
Doubtful                    
Pass   1,304,527    1,275,048    1,256,226    1,248,290    1,218,280 
Total Loans  $1,311,019   $1,279,310   $1,260,055   $1,251,980   $1,220,542 
Nonperforming Assets                         
Non-accrual Loans  $202   $205   $210   $215   $219 
Other Real Estate Owned and Repossessed Assets   168    194    194    437    543 
Accruing Loans Past Due 90 Days or More   2    482    66    6    48 
Total Nonperforming Assets  $372   $881   $470   $658   $810 

 

   Three months ended   Twelve months ended 
   December 31,   December 31, 
   2025   2024   2025   2024 
Loans Charged-off  $10   $12   $17   $97 
Overdrafts Charged-off   40    23    116    87 
Loan Recoveries   (6)   (61)   (40)   (103)
Overdraft Recoveries   (4)   (4)   (41)   (16)
Net Charge-offs (Recoveries)  $40   $(30)  $52   $65 
Net Charge-offs / (Recoveries) to Average Loans2   0.01%   (0.01%)   0.00%   0.01%

 

1 Includes federal funds sold and interest-bearing deposits

2 Annualized

 
   

FIRST COMMUNITY CORPORATION

INCOME STATEMENT DATA

(Dollars in thousands, except per share data)

 

   Three months ended   Three months ended   Three months ended   Three months ended   Twelve months ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2025   2024   2025   2024   2025   2024   2025   2024   2025   2024 
                                         
Interest income  $24,897   $23,074   $24,902   $23,161   $24,173   $21,931   $23,082   $21,256   $97,054   $89,422 
Interest expense   8,583    9,217    8,908    9,749    8,849    9,237    8,692    9,179    35,032    37,382 
Net interest income   16,314    13,857    15,994    13,412    15,324    12,694    14,390    12,077    62,022    52,040 
Provision for (release of) credit losses   369    242    201    (16)   (237)   454    437    129    770    809 
Net interest income after provision for (release of) credit losses   15,945    13,615    15,793    13,428    15,561    12,240    13,953    11,948    61,252    51,231 
Non-interest income                                                  
Deposit service charges   234    230    243    228    224    235    221    259    922    952 
Mortgage banking income   698    709    934    575    879    659    759    425    3,270    2,368 
Investment advisory fees and non-deposit commissions   2,146    1,720    1,862    1,595    1,751    1,508    1,806    1,358    7,565    6,181 
Gain on sale of other assets               5    127                127    5 
Loss on early extinguishment of debt       (229)                               (229)
Other non-recurring income   2        188            95            190    95 
Other   1,208    1,178    1,242    1,167    1,225    1,145    1,196    1,142    4,871    4,632 
Total non-interest income   4,288    3,608    4,469    3,570    4,206    3,642    3,982    3,184    16,945    14,004 
Non-interest expense                                                  
Salaries and employee benefits   8,173    7,437    8,059    7,422    8,060    7,303    7,657    7,101    31,949    29,263 
Occupancy   801    773    792    793    772    738    777    790    3,142    3,094 
Equipment   395    413    377    391    390    317    390    330    1,552    1,451 
Marketing and public relations   542    210    557    477    208    258    514    566    1,821    1,511 
FDIC assessment   257    307    286    290    274    302    300    278    1,117    1,177 
Other real estate (income) expenses   4    (10)   12    11    110    90    12    12    138    103 
Amortization of intangibles   40    40    39    40    40    39    39    39    158    158 
Merger expenses   455        575        234                1,264      
Other   3,160    2,656    2,977    2,567    2,995    2,796    3,065    2,689    12,197    10,708 
Total non-interest expense   13,827    11,826    13,674    11,991    13,083    11,843    12,754    11,805    53,338    47,465 
Income before taxes   6,406    5,397    6,588    5,007    6,684    4,039    5,181    3,327    24,859    17,770 
Income tax expense   1,576    1,165    1,396    1,146    1,498    774    1,184    730    5,654    3,815 
Net income  $4,830   $4,232   $5,192   $3,861   $5,186   $3,265   $3,997   $2,597   $19,205   $13,955 
                                                   
Per share data                                                  
Net income, basic  $0.63   $0.55   $0.68   $0.51   $0.68   $0.43   $0.52   $0.34   $2.51   $1.83 
Net income, diluted  $0.62   $0.55   $0.67   $0.50   $0.67   $0.42   $0.51   $0.34   $2.47   $1.81 
                                                   
Average number of shares outstanding - basic   7,671,825    7,628,421    7,668,043    7,623,260    7,663,964    7,617,266    7,647,537    7,600,450    7,662,923    7,616,502 
Average number of shares outstanding - diluted   7,786,731    7,738,048    7,786,177    7,722,276    7,786,757    7,695,476    7,767,978    7,679,771    7,760,869    7,702,343 
Shares outstanding period end   7,693,215    7,644,424    7,689,694    7,640,648    7,685,754    7,635,145    7,681,601    7,629,005    7,693,215    7,644,424 
                                                   
Return on average assets   0.92%   0.86%   1.00%   0.80%   1.02%   0.71%   0.82%   0.56%   0.94%   0.74%
Return on average common equity   11.65%   11.71%   13.04%   11.04%   13.68%   9.82%   11.05%   7.91%   12.36%   10.17%
Return on average tangible common equity (non-GAAP)   12.81%   13.09%   14.40%   12.39%   15.18%   11.08%   12.31%   8.95%   13.68%   11.44%
Net interest margin (non taxable equivalent)   3.29%   2.99%   3.26%   2.95%   3.19%   2.92%   3.12%   2.78%   3.22%   2.91%
Net interest margin (taxable equivalent)   3.32%   3.00%   3.27%   2.96%   3.21%   2.93%   3.13%   2.79%   3.23%   2.92%
Efficiency ratio1   64.51%   66.67%   64.44%   70.48%   66.04%   72.75%   69.23%   77.15%   65.97%   71.56%
                                                   

 

1Calculated by dividing non-interest expense less merger expenses by net interest income on tax equivalent basis and non interest income, excluding gain on sale of other assets, loss on early extinguishment of debt, and other non-recurring noninterest income.
 
   

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and  

Rates on Average Interest-Bearing Liabilities

(Dollars in thousands)

 

   Three months ended December 31, 2025   Three months ended December 31, 2024 
   Average   Interest   Yield/   Average   Interest   Yield/ 
   Balance   Earned/Paid   Rate   Balance   Earned/Paid   Rate 
Assets                              
Earning assets                              
Loans  $1,302,826   $19,173    5.84%  $1,211,880   $17,201    5.65%
Non-taxable securities   45,576    346    3.01%   48,170    350    2.89%
Taxable securities   451,325    3,782    3.32%   437,904    3,805    3.46%
Int bearing deposits in other banks   166,018    1,595    3.81%   147,668    1,716    4.62%
Fed funds sold   173    1    2.29%   149    2    5.34%
Total earning assets   1,965,918    24,897    5.02%   1,845,771    23,074    4.97%
Cash and due from banks   24,024              24,282           
Premises and equipment   29,348              30,044           
Goodwill and other intangibles   14,945              15,102           
Other assets   51,453              52,612           
Allowance for credit losses - investments   (19)             (24)          
Allowance for credit losses - loans   (13,541)             (13,015)          
Total assets  $2,072,128             $1,954,772           
                               
Liabilities                              
Interest-bearing liabilities                              
Interest-bearing transaction accounts  $368,961   $1,157    1.24%  $328,330   $965    1.17%
Money market accounts   473,707    3,540    2.96%   437,872    3,497    3.18%
Savings deposits   104,427    50    0.19%   109,992    89    0.32%
Time deposits   339,549    2,996    3.50%   323,690    3,412    4.19%
Fed funds purchased           NA            NA 
Securities sold under agreements to repurchase   101,943    580    2.26%   83,929    572    2.71%
FHLB Advances           NA    30,272    392    5.15%
Other long-term debt   14,964    260    6.89%   14,964    290    7.71%
Total interest-bearing liabilities   1,403,551    8,583    2.43%   1,329,049    9,217    2.76%
Demand deposits   485,841              461,898           
Allowance for credit losses - unfunded commitments   529              410           
Other liabilities   17,693              19,689           
Shareholders’ equity   164,514              143,726           
Total liabilities and shareholders’ equity  $2,072,128             $1,954,772           
                               
Cost of deposits, including demand deposits             1.73%             1.91%
Cost of funds, including demand deposits             1.80%             2.05%
Net interest spread             2.59%             2.21%
Net interest income/margin       $16,314    3.29%       $13,857    2.99%
Net interest income/margin (tax equivalent)       $16,442    3.32%       $13,900    3.00%
                               

 

 
   

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and  

Rates on Average Interest-Bearing Liabilities

(Dollars in thousands)

 

   Twelve months ended December 31, 2025   Twelve months ended December 31, 2024 
   Average   Interest   Yield/   Average   Interest   Yield/ 
   Balance   Earned/Paid   Rate   Balance   Earned/Paid   Rate 
Assets                              
Earning assets                              
Loans  $1,271,673   $73,655    5.79%  $1,185,024   $66,431    5.61%
Non-taxable securities   46,100    1,378    2.99%   48,761    1,420    2.91%
Taxable securities   453,591    15,548    3.43%   442,278    16,084    3.64%
Int bearing deposits in other banks   155,518    6,470    4.16%   110,844    5,484    4.95%
Fed funds sold   78    3    3.85%   63    3    4.76%
Total earning assets   1,926,960    97,054    5.04%   1,786,970    89,422    5.00%
Cash and due from banks   24,551              24,126           
Premises and equipment   29,587              30,313           
Goodwill and other intangibles   15,004              15,161           
Other assets   52,317              53,948           
Allowance for credit losses - investments   (21)             (27)          
Allowance for credit losses - loans   (13,440)             (12,736)          
Total assets  $2,034,958             $1,897,755           
                               
Liabilities                              
Interest-bearing liabilities                              
Interest-bearing transaction accounts  $350,844   $4,279    1.22%  $311,101   $3,451    1.11%
Money market accounts   463,405    14,015    3.02%   417,178    13,824    3.31%
Savings deposits   108,379    268    0.25%   112,473    430    0.38%
Time deposits   339,463    12,685    3.74%   309,509    13,468    4.35%
Fed funds purchased   11    1    9.09%   12    1    8.33%
Securities sold under agreements to repurchase   111,887    2,713    2.42%   77,158    2,183    2.83%
FHLB Advances           NA    54,822    2,808    5.12%
Other long-term debt   14,964    1,071    7.16%   14,964    1,217    8.13%
Total interest-bearing liabilities   1,388,953    35,032    2.52%   1,297,217    37,382    2.88%
Demand deposits   471,703              443,571           
Allowance for credit losses - unfunded commitments   489              501           
Other liabilities   18,416              19,295           
Shareholders’ equity   155,397              137,171           
Total liabilities and shareholders’ equity  $2,034,958             $1,897,755           
                               
Cost of deposits, including demand deposits             1.80%             1.96%
Cost of funds, including demand deposits             1.88%             2.15%
Net interest spread             2.52%             2.12%
Net interest income/margin       $62,022    3.22%       $52,040    2.91%
Net interest income/margin (tax equivalent)       $62,309    3.23%       $52,198    2.92%

 
   

The tables below provide a reconciliation of non-GAAP measures to GAAP for the periods indicated:

 

   December 31,   September 30,   June 30,   March 31,   December 31, 
Tangible book value per common share  2025   2025   2025   2025   2024 
Tangible common equity per common share (non-GAAP)  $19.84   $19.06   $18.28   $17.56   $16.93 
Effect to adjust for intangible assets   1.94    1.95    1.95    1.96    1.97 
Book value per common share (GAAP)  $21.78   $21.01   $20.23   $19.52   $18.90 
Tangible common shareholders’ equity to tangible assets                         
Tangible common equity to tangible assets (non-GAAP)   7.47%   7.15%   6.92%   6.66%   6.66%
Effect to adjust for intangible assets   0.67%   0.67%   0.68%   0.69%   0.72%
Common equity to assets (GAAP)   8.14%   7.82%   7.60%   7.35%   7.38%

 

Return on average tangible
common equity
  Three months ended
December 31,
   Three months ended
September 30,
   Three months ended
June 30,
   Three months ended
March 31,
   Twelve months ended
December 31,
 
   2025   2024   2025   2024   2025   2024   2025   2024   2025   2024 
Return on average tangible common equity (non-GAAP)   12.81%   13.09%   14.40%   12.39%   15.18%   11.08%   12.31%   8.95%   13.68%   11.44%
Effect to adjust for intangible assets   (1.16)%   (1.38)%   (1.36)%   (1.35)%   (1.50)%   (1.26)%   (1.26)%   (1.04)%   (1.32)%   (1.27)%
Return on average common equity (GAAP)   11.65%   11.71%   13.04%   11.04%   13.68%   9.82%   11.05%   7.91%   12.36%   10.17%

 

   Three months ended   Twelve months ended 
   December 31,   September 30,   December 31   December 31, 
Pre-tax, pre-provision earnings  2025   2025   2024   2025   2024 
Pre-tax, pre-provision earnings (non-GAAP)  $6,775   $6,789   $5,639   $25,629   $18,579 
Effect to adjust for pre-tax, pre-provision earnings   (1,945)   (1,597)   (1,407)   (6,424)   (4,624)
Net Income (GAAP)  $4,830   $5,192   $4,232   $19,205   $13,955 

 

   Three months ended   Twelve months ended 
   December 31,   September 30,   December 31,   December 31, 
Net income excluding the after-tax effect of
merger expenses
  2025   2025   2024   2025   2024 
Net income excluding the after-tax effect of merger expenses (non-GAAP)  $5,357   $5,629   $4,232   $20,348   $13,955 
Effect to adjust for the after-tax effect of merger expenses   (527)   (437)       (1,143)    
Net Income (GAAP)  $4,830   $5,192   $4,232   $19,205   $13,955 

 

   Three months ended   Twelve months ended 
   December 31,   September 30,   December 31,   December 31, 
Diluted earnings per common share excluding the
after-tax effect of merger expenses
  2025   2025   2024   2025   2024 
Diluted earnings per common share excluding the after-tax effect of merger expenses (non-GAAP)  $0.6880   $0.7229   $0.5469   $2.6219   $1.8118 
Effect to adjust for the after-tax effect of merger expenses   (0.0677)   (0.0561)       (0.1473)    
Diluted earnings per common share (GAAP)  $0.6203   $0.6668   $0.5469   $2.4746   $1.8118 
 
   

Certain financial information presented above is determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). These non-GAAP financial measures include “Tangible book value per common share,” “Tangible common shareholders’ equity to tangible assets,” “Return on average tangible common equity,” “Pre-tax, pre-provision earnings,” “Net income excluding the after-tax effect of merger expenses,” “Diluted earnings per common share excluding the after-tax effect of merger expenses.”

 

·“Tangible book value per common share” is defined as total equity reduced by recorded intangible assets divided by total common shares outstanding.
·“Tangible common shareholders’ equity to tangible assets” is defined as total common equity reduced by recorded intangible assets divided by total assets reduced by recorded intangible assets.
·“Return on average tangible common equity” is defined as net income on an annualized basis divided by average total equity reduced by average recorded intangible assets.
·“Pre-tax, pre-provision earnings” is defined as net interest income plus non-interest income, reduced by non-interest expense.
·“Net income excluding the after-tax effect of merger expenses” is defined as net income plus merger expenses less income taxes on merger expenses. For purposes of our non-GAAP reconciliation, deductible merger expenses were tax-effected at our marginal tax rate of 23.84%, while non-deductible merger-related costs were tax-effected at 0%. The after-tax adjustment represents the combination of these two components.
·“Diluted earnings per common share excluding the after-tax effect of merger expenses” is defined as ((net income plus merger expenses less income taxes on merger expenses) divided by the average number of diluted shares outstanding). For purposes of our non-GAAP reconciliation, deductible merger expenses were tax-effected at our marginal tax rate of 23.84%, while non-deductible merger-related costs were tax-effected at 0%. The after-tax adjustment represents the combination of these two components.

 

Our management believes that these non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare our operating results from period-to-period in a meaningful manner. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the company’s results as reported under GAAP.