EX-99.1 2 e26215_ex99-1.htm

 

 
  News Release
  For Release April 22, 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 First Quarter Results and Cash Dividend

 

Lexington, SC – April 22, 2026

 

Highlights for First Quarter 2026

·Net income of $5.498 million, an increase of 37.6% year-over-year and 13.8% on a linked quarter basis. Net income excluding merger expenses1 of $6.754 million, an increase of 69.0% year-over-year and 26.1%, on a linked quarter basis.
·Diluted EPS of $0.59 per common share, an increase of 15.7% year-over-year and a decrease of 4.8% on a linked quarter basis. Diluted EPS excluding merger expenses1 of $0.72, an increase of 41.1% year-over-year and 4.3% on a linked quarter basis.
·Total deposits were $2.048 billion at March 31, 2026 with growth of $298.7 million during the quarter, including $229.8 related to the acquisition of Signature Bank of Georgia (“Signature Bank”). Excluding the impact of the day one Signature Bank acquisition balances, organic deposit growth was $68.9 during the first quarter of 2026, which represents 16.0% linked quarter annualized growth.
·Total loans were $1.549 billion at March 31, 2026 with growth of $238.1 million during the quarter, including $195.5 million related to the acquisition of Signature Bank. Excluding the impact of the day one Signature Bank acquisition balances, organic loan growth was $42.6 million during the first quarter of 2026, which represents 13.2% linked quarter annualized growth.
·Capital ratios including the Tangible common shareholders’ equity to tangible assets1 (TCE) and the Leverage ratio increased to 7.93% and 9.06%, respectively.
·Net interest margin, on a tax equivalent basis, of 3.37%, an expansion of five basis points compared to the fourth quarter of 2025. This is the eighth consecutive quarter of margin expansion.
·Key credit quality metrics continue to be strong with net charge-offs, including overdrafts, during the first quarter of 2026 of $5 thousand; net loan recoveries, excluding overdrafts, during the quarter of $4 thousand; non-performing assets of 0.04%; and past due loans of 0.17% at March 31, 2026.
·Investment advisory revenue of $2.271 million. Assets under management (AUM) were $1.130 billion at March 31, 2026, compared to the December 31, 2025 AUM amount of $1.170 billion.
·Cash dividend of $0.16 per common share, the 97th consecutive quarter of cash dividends paid to common shareholders.

 

 

1 Considered non-GAAP financial measure – see Non-GAAP Financial Measures and reconciliation of non-GAAP financial measures to GAAP on pages 10 and 11. 

 
 

Today, First Community Corporation (Nasdaq: FCCO), the holding company for First Community Bank, announced earnings and discussed the results of operations and the company’s activities during the first quarter of 2026.

 

First Community reported net income for the first quarter of 2026 of $5.498 million with diluted earnings per common share of $0.59. This compares to net income and diluted earnings per common share of $3.997 million and $0.51, respectively, year-over-year and $4.830 million and $0.62, respectively, on a linked quarter basis. First quarter of 2026 results include the impact of the acquisition of Signature Bank, which was closed on January 8, 2026. Net income excluding merger expenses1 was $6.754 million, an increase of 69.0% year-over-year and 26.1%, on a linked quarter basis. Diluted EPS excluding merger expenses1 was $0.72, an increase of 41.1% year-over-year and 4.3% on a linked quarter basis.

 

Cash Dividend and Capital

The Board of Directors has approved a cash dividend for the first quarter of 2026 of $0.16 per common share. This dividend is payable on May 19, 2026 to shareholders of record of the company’s common stock as of May 5, 2026. First Community President and CEO, Mike Crapps commented, “The entire board is pleased that our performance enables the company to continue its cash dividend for the 97th consecutive quarter.”

 

Each of the regulatory capital ratios for the bank exceeds the well capitalized minimum levels currently required by regulatory statute. At March 31, 2026, the bank’s regulatory capital ratios, Leverage, Tier I Risk Based and Total Risk Based, were 9.06%, 12.80%, and 13.95%, respectively. This compares to the same ratios as of March 31, 2025 of 8.45%, 12.90%, and 13.99%, respectively. As of March 31, 2026, the bank’s Common Equity Tier I ratio was 12.80% compared to 12.90% at March 31, 2025. The bank’s Tangible common shareholders’ equity to tangible assets1 (TCE) was 7.93% at March 31, 2026 compared to 7.47% at December 31, 2025 and 6.66% as of March 31, 2025.

 

Tangible Book Value (TBV) per share1 increased during the quarter to $19.88 per share at March 31, 2026, from $19.84 per share as of December 31, 2025, and $17.56 at March 31, 2025.

 

During the first quarter of 2026, under the previously approved Share Repurchase Plan, a total of 1,483 shares of the company’s common stock were repurchased at an average price of $27.77 and a total value of $41,180.

Loan Portfolio Quality/Allowance for Credit Losses

The company’s asset quality remains strong. The non-performing assets (NPAs) were 0.04% of total assets at March 31, 2026, with $853 thousand in NPAs, which compares to 0.02% and $372 thousand at December 31, 2025. The past due ratio for all loans was 0.17% at March 31, 2026, compared to 0.07% at December 31, 2025. During the first quarter of 2026, the bank had net charge-offs, including overdrafts, of $5 thousand and net loan recoveries, excluding overdrafts, of $4 thousand. During the first quarter of 2026, substandard loans increased $2.7 million primarily due to a $2.4 million loan that was identified during due diligence related to the acquisition of Signature Bank. Although principal and interest payments continue as agreed, the underlying real estate project is unfinished, therefore creating a credit mark of $2.0 million in recognition of the collateral deficiency. Related to this same matter, the allowance for credit losses increased from 1.05% to 1.19%. The ratio of classified loans plus Other Real Estate Owned (OREO) is 1.83% of total bank regulatory risk-based capital at March 31, 2026.

 

 

1 Considered non-GAAP financial measure – see Non-GAAP Financial Measures and reconciliation of non-GAAP financial measures to GAAP on pages 10 and 11. 

 
 

Balance Sheet

Total loans increased during the first quarter of 2026 by $238.1 million to $1.549 billion at March 31, 2026, compared to $1.311 billion at December 31, 2025. This increase includes $195.5 million related to the acquisition of Signature Bank. Excluding the impact of the day one Signature Bank acquisition balances, organic loan growth was $42.6 million during the first quarter of 2026, which represents 13.2% linked quarter annualized growth. Commercial loan production was a record high at $91.2 million during the first quarter of 2026, a 64.9% increase in production compared to the fourth quarter of 2025. There were also advances of unfunded commercial construction loans of $10.2 million during the first quarter of 2026. Offsetting some of this loan growth were loan payoffs and paydowns in the first quarter of 2026 which were up approximately 57% compared to the fourth quarter of 2025.

 

The yield on the loan portfolio was 5.94% in the first quarter of 2026 as compared to 5.84% in the fourth quarter of 2025. Purchase accounting loan amortization on the acquired Signature Bank loan portfolio resulted in amortization expense of $437 thousand thus reducing loan yields by 0.12% during the first quarter of 2026.

 

Total deposits increased $298.7 million during the first quarter of 2026 to $2.048 billion at March 31, 2026 compared to $1.750 billion at December 31, 2025, including $229.8 related to the acquisition of Signature Bank. Excluding the impact of the day one Signature Bank acquisition balances, organic deposit growth was $68.9 during the first quarter of 2026, which represents 16.0% linked quarter annualized growth. Pure deposits, which are defined as total deposits less certificates of deposit, increased $291 million on a linked quarter basis to $1.727 billion at March 31, 2026. Securities sold under agreements to repurchase, which are related to customer cash management accounts or business sweep accounts, were $99.8 million at March 31, 2026, a decrease of $7.4 million on a linked quarter basis. Non-interest-bearing deposits increased by $76.6 million on a linked quarter basis to $543.8 million or 26.6% of total deposits at March 31, 2026. The average balance per customer deposit account as of March 31, 2026 was $34,882, with the average balance per consumer account of $18,169 and per non-consumer account of $75,642. All of the above point to the granularity and the quality of the bank’s deposit franchise. Costs of deposits increased seven basis points to 1.80% in the first quarter of 2026 compared to 1.73% in the fourth quarter of 2025. Cost of funds increased five basis points on a linked quarter basis to 1.85% in the first quarter of 2026 from 1.80% in the fourth quarter of 2025.

 

The bank has other short-term investments, primarily interest bearing cash at the Federal Reserve Bank, of $182.5 million at March 31, 2026 compared to $137.2 million at December 31, 2025. The investment portfolio was $512.6 million at March 31, 2026 compared to $492.2 million at December 31, 2025. The yield increased to 3.32% during the first quarter of 2026 as compared to 3.30% in the fourth quarter of 2025. The effective duration of the total investment portfolio is 3.3 at March 31, 2026. Accumulated Other Comprehensive Loss (AOCL) was $18.8 million at March 31, 2026 compared to $18.4 million at December 31, 2025.

 

Net Interest Income/Net Interest Margin

Net interest income was $18.4 million in the first quarter of 2026 compared to $16.3 million in the fourth quarter of 2025 and $14.4 million in the first quarter of 2025. The net interest margin, on a tax equivalent basis, was 3.37% for the first quarter of 2026 compared to 3.32% in the fourth quarter of 2025 and 3.13% in the first quarter of 2025. This margin expansion was driven by a combination of factors including improved loan portfolio yield and the growth in the loan portfolio. Purchase accounting amortization on the acquired Signature Bank loan portfolio resulted in amortization expense of $437 thousand thus reducing net interest margin by 0.08% during the first quarter of 2026.

 

Non-Interest Income

Non-interest income for the first quarter of 2026 was $4.790 million, compared to $4.288 million in the fourth quarter of 2025 and $3.982 million in the first quarter of 2025, an increase of 11.7% and 20.3%, respectively. Non-interest income for the first quarter of 2026 includes income from the Government Guaranteed Lending line of business that was part of the acquisition of Signature Bank and is discussed further below.

 

 
 

Total production in the mortgage line of business in the first quarter of 2026 was $42.0 million which was comprised of $25.4 million in secondary market loans, $1.9 million in adjustable rate mortgages (ARMs), and $14.7 million in construction loans. Total fee revenue in the mortgage line of business was $681 thousand in the first quarter of 2026, which includes $673 thousand associated with the secondary market loans with a gain-on-sale margin of 2.65%. This compares to production year-over-year of $43.9 million which was comprised of $25.8 million in secondary market loans, $4.0 million in ARMs, and $14.1 million in construction loans during the first quarter of 2025. Fee revenue associated with the secondary market loans in the first quarter of 2025 was $755 thousand with a gain-on-sale margin of 2.93%.

 

Revenue from the financial planning and investment advisory line of business was $2.271 million for the first quarter of 2026 compared to $2.146 million in the fourth quarter of 2025 and $1.806 million in the first quarter of 2025. Assets Under Management (AUM) were $1.130 billion at March 31, 2026, compared to $1.170 billion at December 31, 2025 and $892.8 million at March 31, 2025.

 

Fee revenue from the Government Guaranteed Lending line of business was $395 thousand in the first quarter of 2026. Production in this line of business in the first quarter of 2026 included $2.36 million in SBA loans. During the quarter, the company sold $2.021 million in loans, which resulted in a premium of $194 thousand and a gain-on-sale margin of 9.59%. Loan volume was temporarily impacted by the federal government shutdowns which affected the processing of loans in the pipeline. On April 10, 2026, First Community Bank received the Preferred Lender status from the Small Business Administration. With the shutdown resolved and the Preferred Lender status in place, the company is well positioned for future production in this line of business.

 

Non-Interest Expense

Non-interest expense was $17.031 million in the first quarter of 2026 which included $1.581 million in merger expenses.

 

Other

On January 8, 2026, the company closed its previously announced acquisition of Signature Bank and completed the bank systems conversion in March of 2026. With this acquisition, the company expanded its footprint into the Atlanta, Georgia market and added a Government Guaranteed Lending line of business.

 

During the first quarter of 2026, the company purchased $12.544 million in federal tax credits for $11.666 million, which resulted in a benefit to income tax expense of $878 thousand.

 

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 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2026   2025   2025   2025   2025 
                          
Total Assets  $2,391,531   $2,057,732   $2,066,598   $2,046,265   $2,039,371 
  Other Short-term Investments and CDs1   182,497    137,184    163,237    151,323    173,246 
Investment Securities                         
Investments Held-to-Maturity   188,728    195,135    198,824    201,761    205,819 
Investments Available-for-Sale   320,710    294,109    299,529    302,627    286,944 
Other Investments at Cost   3,204    2,942    2,942    2,894    2,894 
Total Investment Securities   512,642    492,186    501,295    507,282    495,657 
Loans Held-for-Sale   6,936    10,737    8,970    10,975    7,052 
Loans   1,549,143    1,311,019    1,279,310    1,260,055    1,251,980 
Allowance for Credit Losses - Investments   16    19    19    19    24 
  Allowance for Credit Losses - Loans   18,364    13,806    13,478    13,330    13,608 
Allowance for Credit Losses - Unfunded Commitments   654    531    529    490    455 
Goodwill   31,140    14,637    14,637    14,637    14,637 
Other Intangibles   2,805    289    328    368    407 
Total Deposits   2,048,264    1,749,544    1,771,164    1,754,041    1,725,718 
Securities Sold Under Agreements to Repurchase   99,835    107,189    99,614    103,640    129,812 
Junior Subordinated Debt   14,964    14,964    14,964    14,964    14,964 
Accumulated Other Comprehensive Loss (AOCL)   (18,834)   (18,401)   (20,173)   (21,863)   (22,973)
Shareholders' Equity   220,817    167,557    161,568    155,500    149,959 
                          
Book Value Per Common Share  $23.50   $21.78   $21.01   $20.23   $19.52 
Tangible Book Value Per Common Share (non-GAAP)  $19.88   $19.84   $19.06   $18.28   $17.56 
Equity to Assets   9.23%   8.14%   7.82%   7.60%   7.35%
Tangible Common Equity to Tangible Assets (TCE Ratio) (non-GAAP)   7.93%   7.47%   7.15%   6.92%   6.66%
Loan to Deposit Ratio (Includes Loans Held-for-Sale)   75.97%   75.55%   72.74%   72.46%   72.96%
Loan to Deposit Ratio (Excludes Loans Held-for-Sale)   75.63%   74.93%   72.23%   71.84%   72.55%
Allowance for Credit Losses - Loans/Loans   1.19%   1.05%   1.05%   1.06%   1.09%
                          
Regulatory Capital Ratios (Bank):                         
Leverage Ratio   9.06%   8.66%   8.55%   8.44%   8.45%
Tier 1 Capital Ratio   12.80%   13.11%   13.10%   13.04%   12.90%
Total Capital Ratio   13.95%   14.16%   14.15%   14.10%   13.99%
Common Equity Tier 1 Capital Ratio   12.80%   13.11%   13.10%   13.04%   12.90%
Tier 1 Regulatory Capital  $210,758   $179,295   $175,471   $171,611   $167,673 
Total Regulatory Capital  $229,791   $193,650   $189,497   $185,450   $181,759 
 Common Equity Tier 1 Capital  $210,758   $179,295   $175,471   $171,611   $167,673 
                          

 

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 
   March 31,   December 31,   March 31, 
   2026   2025   2025 
             
Average Total Assets  $2,352,005   $2,072,128   $1,981,493 
Average Loans (Includes Loans Held-for-Sale)   1,511,496    1,302,826    1,239,225 
Average Investment Securities   503,555    496,901    492,190 
Average Short-term Investments and CDs1   206,185    166,191    140,611 
Average Earning Assets   2,221,236    1,965,918    1,872,026 
Average Deposits   1,978,198    1,772,485    1,669,418 
Average Other Borrowings   136,904    116,907    145,745 
Average Shareholders' Equity   215,573    164,514    146,737 

 

Asset Quality:  As of 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2026   2025   2025   2025   2025 
Loan Risk Rating by Category (End of Period)                    
Special Mention  $5,713   $5,186   $2,948   $2,506   $2,357 
Substandard   4,009    1,306    1,314    1,323    1,333 
Doubtful                    
Pass   1,539,421    1,304,527    1,275,048    1,256,226    1,248,290 
Total Loans  $1,549,143   $1,311,019   $1,279,310   $1,260,055   $1,251,980 
Nonperforming Assets                         
Non-accrual Loans  $311   $202   $205   $210   $215 
Other Real Estate Owned and Repossessed Assets   168    168    194    194    437 
Accruing Loans Past Due 90 Days or More   374    2    482    66    6 
Total Nonperforming Assets  $853   $372   $881   $470   $658 

 

   Three months ended 
   March 31,   December 31,   March 31, 
   2026   2025   2025 
Loans Charged-off  $2   $10   $ 
Overdrafts Charged-off   13    40    9 
Loan Recoveries   (6)   (6)   (14)
Overdraft Recoveries   (4)   (4)   (6)
Net Charge-offs (Recoveries)  $5   $40   $(11)
Net Charge-offs / (Recoveries) to Average Loans2   0.00%   0.01%   (0.00%)

 

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 
   March 31,   December 31,   March 31, 
   2026   2025   2025 
             
Interest income  $28,039   $24,897   $23,082 
Interest expense   9,670    8,583    8,692 
Net interest income   18,369    16,314    14,390 
Provision for (release of) credit losses   193    369    437 
Net interest income after provision for (release of) credit losses   18,176    15,945    13,953 
Non-interest income               
Deposit service charges   223    234    221 
Mortgage banking income   681    698    759 
Investment advisory fees and non-deposit commissions   2,271    2,146    1,806 
Government guaranteed lending income   395         
Other non-recurring income       2     
Other   1,220    1,208    1,196 
Total non-interest income   4,790    4,288    3,982 
Non-interest expense               
Salaries and employee benefits   9,492    8,173    7,657 
Occupancy   817    801    777 
Equipment   379    395    390 
Marketing and public relations   560    542    514 
FDIC assessment   272    257    300 
Other real estate expenses   4    4    12 
Amortization of intangibles   96    40    39 
Merger expenses   1,581    455     
Other   3,830    3,160    3,065 
Total non-interest expense   17,031    13,827    12,754 
Income before taxes   5,935    6,406    5,181 
Income tax expense   437    1,576    1,184 
Net income  $5,498   $4,830   $3,997 
                
Per share data               
Net income, basic  $0.60   $0.63   $0.52 
Net income, diluted  $0.59   $0.62   $0.51 
                
Average number of shares outstanding - basic   9,215,205    7,671,825    7,647,537 
Average number of shares outstanding - diluted   9,344,816    7,786,731    7,767,978 
Shares outstanding period end   9,397,960    7,693,215    7,681,601 
                
Return on average assets   0.95%   0.92%   0.82%
Return on average common equity   10.34%   11.65%   11.05%
Return on average tangible common equity (non-GAAP)   12.16%   12.81%   12.31%
Net interest margin (non taxable equivalent)   3.35%   3.29%   3.12%
Net interest margin (taxable equivalent)   3.37%   3.32%   3.13%
 Efficiency ratio1    66.46%   64.51%   69.23%

 

1Calculated by dividing non-interest expense less merger expenses by net interest income on tax equivalent basis and non interest income, excluding other non-recurring income.

 

 
 

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and  

Rates on Average Interest-Bearing Liabilities

(Dollars in thousands)                

 

   Three months ended March 31, 2026   Three months ended March 31, 2025 
   Average   Interest   Yield/   Average   Interest   Yield/ 
   Balance   Earned/Paid   Rate   Balance   Earned/Paid   Rate 
Assets                              
Earning assets                              
Loans  $1,511,496   $22,129    5.94%  $1,239,225   $17,444    5.71%
Non-taxable securities   42,981    324    3.06%   46,986    342    2.95%
Taxable securities   460,574    3,800    3.35%   445,204    3,808    3.47%
Int bearing deposits in other banks   205,972    1,784    3.51%   140,548    1,487    4.29%
Fed funds sold   213    2    3.81%   63    1    6.44%
Total earning assets   2,221,236    28,039    5.12%   1,872,026    23,082    5.00%
Cash and due from banks   28,395              24,632           
Premises and equipment   29,885              29,874           
Goodwill and other intangibles   32,279              15,063           
Other assets   57,822              53,138           
Allowance for credit losses - investments   (19)             (23)          
Allowance for credit losses - loans   (17,593)             (13,217)          
Total assets  $2,352,005             $1,981,493           
                               
Liabilities                              
Interest-bearing liabilities                              
Interest-bearing transaction accounts  $515,148   $2,226    1.75%  $331,897   $965    1.18%
Money market accounts   493,628    3,551    2.92%   440,282    3,319    3.06%
Savings deposits   105,599    47    0.18%   113,070    79    0.28%
Time deposits   348,870    2,937    3.41%   333,615    3,246    3.95%
Fed funds purchased           NA    2        0.00%
Securities sold under agreements to repurchase   121,940    664    2.21%   130,779    814    2.52%
FHLB Advances           NA            NA 
Other long-term debt   14,964    245    6.64%   14,964    269    7.29%
Total interest-bearing liabilities   1,600,149    9,670    2.45%   1,364,609    8,692    2.58%
Demand deposits   514,953              450,554           
Allowance for credit losses - unfunded commitments   670              480           
Other liabilities   20,660              19,113           
Shareholders' equity   215,573              146,737           
Total liabilities and shareholders' equity  $2,352,005             $1,981,493           
                               
Cost of deposits, including demand deposits             1.80%             1.85%
Cost of funds, including demand deposits             1.85%             1.94%
Net interest spread             2.67%             2.42%
Net interest income/margin       $18,369    3.35%       $14,390    3.12%
Net interest income/margin (tax equivalent)       $18,456    3.37%       $14,441    3.13%
                               

 
 

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

 

                     
   March
31,
   December
31,
   September
30,
   June
30,
   March
31,
 
Tangible book value per common share  2026   2025   2025   2025   2025 
Tangible common equity per common share (non-GAAP)  $19.88   $19.84   $19.06   $18.28   $17.56 
Effect to adjust for intangible assets   3.62    1.94    1.95    1.95    1.96 
Book value per common share (GAAP)  $23.50   $21.78   $21.01   $20.23   $19.52 
Tangible common shareholders’ equity to tangible assets                         
Tangible common equity to tangible assets (non-GAAP)   7.93%   7.47%   7.15%   6.92%   6.66%
Effect to adjust for intangible assets   1.30%   0.67%   0.67%   0.68%   0.69%
Common equity to assets (GAAP)   9.23%   8.14%   7.82%   7.60%   7.35%

 

   Three months ended 
   March 31,   December 31,   March 31, 
Return on average tangible common equity  2026   2025   2025 
Return on average tangible common equity (non-GAAP)   12.16%   12.81%   12.31%
Effect to adjust for intangible assets   (1.82)%   (1.16)%   (1.26)%
Return on average common equity (GAAP)   10.34%   11.65%   11.05%

 

   Three months ended 
   March 31,   December 31,   March 31, 
Pre-tax, pre-provision earnings  2026   2025   2025 
Pre-tax, pre-provision earnings (non-GAAP)  $6,128   $6,775   $5,618 
Effect to adjust for pre-tax, pre-provision earnings   (630)   (1,945)   (1,621)
Net Income (GAAP)  $5,498   $4,830   $3,997 

 

   Three months ended 
   March 31,   December 31,   March 31, 
Net income excluding the after-tax effect of merger expenses  2026   2025   2025 
Net income excluding the after-tax effect of merger expenses (non-GAAP)  $6,754   $5,357   $3,997 
Effect to adjust for the after-tax effect of merger expenses   (1,256)   (527)    
Net Income (GAAP)  $5,498   $4,830   $3,997 

 

   Three months ended 
   March
31,
   December
31,
   March
31,
 
Diluted earnings per common share excluding the after-tax effect of merger expenses  2026   2025   2025 
Diluted earnings per common share excluding the after-tax effect of merger expenses (non-GAAP)  $0.72   $0.69   $0.51 
Effect to adjust for the after-tax effect of merger expenses   (0.13)   (0.07)    
Diluted earnings per common share (GAAP)  $0.59   $0.62   $0.51 

 

 
 

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.