EX-99.2 7 exhibit992.htm EX-99.2 exhibit992
exhibit992p1i0
 
Exhibit 99.2
EARNINGS PRESENTATION FIRST QUARTER
 
2025 NASDAQ: USCB USCB FINANCIAL HOLDINGS
exhibit992p2i0
 
FORWARD-LOOKING STATEMENTS This presentation
 
may contain statements that are not historical in nature and are
 
intended to be, and are hereby identified as, forward-looking statements
 
for purposes of the safe harbor provided by Section 21E of the
 
Securities Exchange Act of 1934, as amended. Forward-looking statements
 
are those that are not historical facts. The words “may,” “will,”
 
“anticipate,” “could,” “ should,” “would,” “believe,” “contemplate,”
 
“expect,” “aim,” “plan,” “estimate,” “continue,” “seek,” and
 
“intend,” the negative of these terms, as well as other similar words and expressions
 
of the future, are intended to identify forward-looking statements. These
 
forward-looking statements include, but are not limited to, statements
 
related to our projected growth, anticipated future
 
financial performance, and management’s long-term performance
 
goals, as well as statements relating to the anticipated effects
 
on our results of operations and financial condition from expected or potential
 
developments or events, or business and growth strategies, including
 
anticipated internal growth and balance sheet restructuring.
 
These forward-looking statements involve significant risks and uncertainties
 
that could cause our actual results to differ materially from those
 
anticipated in such statements. Potential risks and uncertainties include,
 
but are not limited to: the strength of the United States economy
 
in general and the strength of the local economies in which we conduct
 
operations; our ability to successfully manage interest rate
 
risk, credit
 
risk, liquidity risk, and other risks inherent to our industry; the
 
accuracy of our financial statement estimates and assumptions,
 
including the estimates used for our credit loss reserve and deferred
 
tax asset valuation allowance; the efficiency and effectiveness of our internal
 
control procedures and processes; our ability to comply with
 
the extensive laws and regulations to
which we are subject, including the laws for each jurisdiction where
 
we operate; adverse changes or conditions in the capital and financial
 
markets, including actual or potential stresses in the banking
 
industry; deposit attrition and the level of our uninsured deposits; legislative
 
or regulatory changes and changes in accounting principles, policies,
 
practices or guidelines, including the on-going effects of the
 
implementation of the Current Expected Credit Losses (“CECL”)
 
standard; the lack of a significantly diversified loan portfolio
 
and the concentration in the South Florida market, including the risks
 
of geographic, depositor, and industry concentrations, including
 
our concentration in loans secured by real estate, in particular,
 
commercial real estate; the effects of climate change; the concentration
 
of ownership of our common stock; fluctuations in the price of our
 
common stock; our ability to fund or access the capital
 
markets at attractive rates and terms and manage our growth, both
 
organic growth as well as growth through other means, such as future
 
acquisitions; inflation, interest rate, unemployment rate, and
 
market and monetary fluctuations; the effects of potential new or
 
increased tariffs and trade restrictions; impacts of international
 
hostilities and geopolitical events; increased competition and
 
its effect on the pricing of our products and services as well as our
 
net interest rate spread and net interest margin; the loss of key employees;
 
the effectiveness of our risk management strategies, including operational
 
risks, including, but not limited to, client, employee, or third-party
 
fraud and security breaches; and other risks described in this
 
presentation and other filings we make with the Securities and
 
Exchange Commission (“SEC”). All forward-looking statements
 
are necessarily only estimates of future results, and there
 
can be no assurance that actual results will not differ materially from expectations.
Therefore, you are cautioned not to place undue reliance on any forward
 
-looking statements. Further, forward-looking statements included
 
in this presentation are made only as of the date hereof, and
 
we undertake no obligation to update or revise any forward-looking
 
statements to reflect events or circumstances occurring
 
after the date on which the statements are made or to reflect the occurrence
 
of unanticipated events, unless required to do so under the federal securi
 
ties laws. You should also review the risk factors described in
 
the reports USCB Financial Holdings, Inc. filed or will file with the
 
SEC. Non-GAAP Financial Measures This presentation includes financial
 
information determined by methods other than in accordance
 
with generally accepted accounting principles (“GAAP”). This financial information
 
includes certain operating performance measures. Management has included
 
these non-GAAP financial measures because it believes these
 
measures may provide useful supplemental information for evaluating
 
the Company’s expectations and underlying performance trends.
 
Further, management uses these measures in managing and evaluating
 
the Company’s business and intends to refer to them in discussions
 
about our operations and performance. Operating performance
 
measures should be viewed in addition to, and not as an alternative to
 
or substitute for, measures determined in accordance
 
with GAAP, and are not necessarily comparable to non-GAAP measures
 
that may be presented by other companies. Reconciliations of these
 
non-GAAP measures to the most directly comparable GAAP
 
measures can be found in the Non-GAAP financial measures reconciliation
 
tables included in this presentation. All numbers included in
 
this presentation are unaudited
 
unless otherwise noted. 2
exhibit992p3i0
 
Q1 2025 HIGHLIGHTS GROWTH Average deposits increased
 
by $166.6 million or 8.1% compared to the first quarter 2024. Average
 
loans increased $205.3 million or 11.5% compared to the first quarter
 
2024. Liquidity sources as of March 31, 2025, aggregated $826
 
million in on-balance sheet and off-balance sheet sources. Tangible
 
book value per common share (a non-GAAP measure) (1) at
 
March 31, 2025, increased $0.42 or 3.9% to $11.23, compared to
 
$10.81 at December 31, 2024. TBV for March 31, 2025, included
 
an AOCI impact of ($2.05) and December 31 2024 ($2.24).
 
PROFITATIBLITY Net income was $7.7 million or $0.38
 
per diluted share, an increase of $3.0 million or 66.0% compared
 
to the first quarter 2024. Net interest income before provision increased
 
$4.0 million or 26.1% for the quarter compared to the first quarter 2024.
 
Non-interest expense increased $878 thousand or 7.9% for
 
the quarter compared to the first quarter 2024. ROAA was 1.19% for
 
the first quarter 2025 compared to 0.76% for the first quarter
 
2024. ROAE was 14.15% for the first quarter 2025 compared to 9.61%
 
for the first quarter 2024.YY CAPITAL/CREDIT The Company’s
 
Board of Directors declared a $0.10 per share of the Company’s
 
Class A common stock dividend on April 21, 2025. The dividend
 
will be paid on June 5, 2025, to shareholders of record at the close
 
of business on May 15, 2025. At March 31, 2025, non-performing
 
loans totaled $4.2 million. ACL coverage ratio was 1.22% at March
 
31, 2025, and 1.18% at March 31, 2024. Total stockholders'
 
equity increased by $30.1 million or 15.4% compared to March
 
31, 2024. (1) Non-GAAP financial measure. See reconciliation in
 
this presentation. 3
exhibit992p4i0
 
HISTORICAL FINANCIALS EOP for Balance Sheet amounts Loans
 
In millions $735 $5,036 Deposits In millions $782 $2,310 Total
 
Stockholders’ equity In millions $86 $225 ACL/Total Loans
 
1.17% 1.22% Net Charge-offs ($1,019) ($26) Nonperforming Assets/Total
 
Assets 1.58% 0.16% Net Interest Income In millions $30 $70
 
Efficiency ratio 94.15% 52.79% PTPP ROAA 0.24% 1.68%
 
(1) Loan amounts include deferred fees/costs. (2) ACL was calculated
 
under the CECL standard methodology for all periods beginning
 
January 1, 2023, and the incurred loss methodology for all periods
 
before. (3) Non-GAAP financial measure. See reconciliation
 
in this presentation. 4
exhibit992p5i0
 
FINANCIAL RESULTS In thousands (except per share
 
data) 2025 Q4 2024 Q1 Balance Sheet (EOP) Income Statement Total
 
Securities $436,929 $424,915 $433,030 Total Loans (1) $2,036,212
 
$1,972,848 $1,821,196 Total Assets $2,677,382
 
$2,581,216 $2,489,142 Total Deposits $2,309,569 $2,174,004
 
$2,102,794 Total Equity (2) $225,088 $215,388 $195,011 Net
 
Interest Income $19,115 $19,358 $15,158 Non-Interest Income
 
$3,716 $3,627 $2,464 Total Revenue (3) $22,831 $22,985
 
$17,622 Provision for Credit Losses $681 $1,030 $410 Non-Interest
 
Expense $12,052 $12,854 $11,174 Net Income $7,658 $6,904
 
$4,612 Diluted Earning Per Share (EPS) $0.38 $0.34 $0.23 We
 
ighted Average Diluted Shares 20,319,535 20,183,731 19,698,258
 
(1) Loan amounts include deferred fees/costs. (2) Total Equity
 
includes accumulated comprehensive loss of $41.1 million for
 
Q1 2025, $44.5 million for Q4 2024, and $45.4 million for Q1 2024. (3)
 
Equals net interest income plus non-interest income. 5
exhibit992p6i0
 
KEY PERFORMANCE INDICATORS In thousands (except
 
for TBV/share) Q1 2025 Q4 2024 Q1 2024 GROWTH PROFITABILITY
 
CAPITAL/CREDIT Total Assets (EOP) $2,677,382 $2,581,216
 
$2,489,142 Total Loans (EOP) (1) $2,036,212 $1,972,848
 
$1,821,196 Total Deposits (EOP) $2,309,569 $2,174,004 $2,102,794
 
Tangible Book Value/Share (2)(3) $11.23 $10.81
 
$9.92 Return On Average Assets (ROAA) (4) 1.19% 1.08%
 
0.76% Return On Average Equity (ROAE) (4) 14.15% 12.73%
 
9.61% Net Interest Margin (4) 3.10% 3.16% 2.62% Efficiency
 
Ratio 52.79% 55.92% 63.41% Non-Interest Expense/Avg.
 
Assets (4) 1.88% 2.01% 1.84% Tangible Common Equity/Tangible
 
Assets (2) 8.41% 8.34% 7.83% Total Risk-Based Capital (5) 13.72%
 
13.51% 12.98% NCO/Avg Loans (4) 0.00% 0.00% 0.00%
 
NPA/Assets 0.16% 0.10% 0.02% Allowance for Credit
 
Losses/Loans 1.22% 1.22% 1.18% (1) Loan amounts include deferred
 
fees/costs. (2) Non-GAAP financial measures. See reconciliation in
 
this presentation. (3) AOCI effect on tangible book value per share
 
was ($2.05) for Q1 2025, ($2.24) for Q4 2024 and ($2.31) for Q1 2024.
 
(4) Annualized. (5) Reflects the Company's regulatory capital
 
ratios which are provided for informational purposes only; as a
 
small bank holding company, the Company is not subject
 
to regulatory capital requirements. 6
exhibit992p7i0
 
DEPOSIT PORTFOLIO Deposits AVG In millions $2,049
 
$2,083 $2,078 $2,139 $2,215 $323 $316 $326 $341 $400 $1,098
 
$1,101 $1,085 $1,156 $1,199 $53 $56 $58 $51 $53 $575 $610 $609
 
$591 $563 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Non-interest
 
bearing deposits Interest-bearing checking deposits Money
 
market and savings Time deposits Deposit Cost 2.76% 3.84%
 
2.64% 3.74% 2.66% 3.76% 2.48% 3.43% 2.49% 3.34% Q1 2024 Q2
 
2024 Q3 2024 Q4 2024 Q1 2025 Deposit Cost Interest-Bearing
 
Deposit Cost Commentary Average deposits increased
 
$76.6 million or 14.5% annualized compared to the prior quarter
 
and increased $166.6 million or 8.1% compared to the first quarter
 
2024. DDA average balance decreased $27.8 million compared to prior
 
quarter. However, EOP DDA balance increased $30.3 million
 
compared to prior quarter. Interest-bearing deposit costs decreased
 
9 bps compared to prior quarter. However, the decrease
 
in DDA average balance maintained the deposit cost at 2.49% for first quarter
 
2025. (1) Reflects effect of non-interest-bearing deposits. 7
exhibit992p8i0
 
LOAN PORTFOLIO Total Loans (VG) In millions 6.01% 6.16%
 
6.32% 6.25% 6.17% $1,782 $1,828 $1,878 $1,959 $1,987 Q1 2024 Q2
 
2024 Q3 2024 Q4 2024 Q1 2025 Loan Loan Yields Gross Total
 
Loans (EOP) $1,818 $1,865 $1,928 $1,965 $2,029 $194 $195
 
$199 $198 $219 $100 $112 $104 $82 $103 $228 $248 $247 $258 $256
 
$238 $257 $283 $298 $301 $1,058 $1,053 $1,095 $1,128 $1,150
 
Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Commercial
 
real estate Residential real estate Commercial and industrial Correspondent
 
banks Consumer and other Commentary Average loans increased
 
$28.3 million or 5.9% annualized compared to prior quarter and
 
$205.3 million or 11.5% compared to the first quarter 2024. Loan
 
yield decreased 8 bps compared to the prior quarter and increased
 
16 bps compared to the first quarter 2024. Loan yield drivers: Higher
 
loan production occurred late in the quarter, limiting the full
 
impact of the new loan yields on quarterly results. Loan EOP balance
 
increased $63.4 million or 13% annualized compared to prior quarter.
 
SOFR index 90-day average for the first quarter 2025 decreased
 
to 4.35% from 4.69% for the prior quarter, affecting approximately
 
28% of the variable-rate loan portfolio. (1) Excludes deferred
 
fees/cost. 8
exhibit992p9i0
 
LOAN PRODUCTION Net Loan Production Trend In millions
 
8.16% 8.01% 7.75% 7.14% 6.67% $131 $91 $155 $108 $157 $95
 
$161 $123 $182
 
$119 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Loan
 
Production/Line changes Loan Amortization/payoffs New loans weighted
 
average coupon Loan Composition Trend EOP In millions $948.00
 
$2,029.00 28% 15% 63% 57% 9% 28% Jun-25 Mar-25 Residential
 
real estate Commercial real estate Real Estate Loans Commercial
 
and industrial, Correspondent banks, and Consumer and other Commentary
 
Of the $63 million in net loan gross production, $20.1
 
million or 32% was generated by Correspondent banking. The weighted
 
average coupon on new loans was 6.67% for the first quarter
 
of 2025, 50 bps above the portfolio weighted average yield. Excluding new
 
correspondent bank loans, the weighted average coupon for
 
new loans increased to 7.15%. Correspondent bank loans consist
 
of self-liquidating short-term trade financing loans, mostly with 180-day
 
terms. Loan composition shift from real estate loans to non-CRE loans
 
further diversifies our loan portfolio. 9
exhibit992p10i0
 
NET INTEREST MARGIN Net Interest Income/Margin In thousands
 
(except ratios) 2.62% 2.94% 3.03% 3.16% 3.10% $15,158
 
$17,311 $18,109 $19,358 $19,115 Q1 2024 Q2 2024 Q3 2024 Q4
 
2024 Q1 2025 Net Interest Income NIM Interest-Earning Assets
 
Mix (AVG) 5% 4% 3% 2% 3% 18% 19% 18% 18% 17%
 
77% 77% 79% 80% 80% Q1 2024 Q2 2024 Q3 2024 Q4 2024
 
Q1 2025 Total Loans Investment Securities Cash Balances
 
and Equivalents Commentary Net interest income decreased
 
$243 thousand or 5.1% annualized compared to prior quarter and
 
increased $4.0 million or 26.1% compared to the first quarter 2024.
 
Net interest margin decreased 6 bps compared to prior quarter
 
and increased 48 bps compared to first quarter 2024. NIM Drivers: Net
 
interest income was negatively impacted by lower day count compared
 
to prior quarter. SOFR index 90-day average for the first quarter
 
2025 decreased to 4.35% from 4.69% for the prior quarter,
 
affecting 28% of the variable-rate loan portfolio. Cash balances and
 
equivalents increased by $25.6 million or 52% compared
 
to prior quarter. Decrease of 10 bps in the cost of interest-bearing
 
liabilities was offset by lower loan yield. (1) Annualized. 10
exhibit992p11i0
 
INTEREST RATE SENSITIVITY Loan Portfolio Repricing
 
Profile by Rate Type Hybrid ARM 3% Fixed Rate 42% Variable
 
Rate 55% 28% 10% 62% Prime CMT SOFR 24% 42% 12% 22%
 
yrs. 1-2 yrs. 2-3 yrs >3 yrs. Static NII Simulation year 1 & 2 -100
 
1.1% 4.5% Net interest income changes from base ($in thousands
 
and % change) -1.5% +100 -5.5% +100 11
exhibit992p12i0
 
ASSET QUALITY Allowance for Credit Losses (in thousands (except
 
ratios) 1.18% 1.19% 1.19% 1.22% 1.22% $21,454 $22,230 $23,067
 
$24,070 $24,740 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Allowance
 
for credit loss ACL/Total Loans Non-performing Loans In thousand
 
s
 
(except ratios) 0.03% 0.04% 0.14% 0.14% 0.20% $456 $758 $2,725
 
$2,707 $4,156 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Non-accrual
 
loans Non-performing loans to total loans Commentary Allowance
 
for credit losses increased $670 thousand compared to prior quarter
 
and $3.3 million compared to first quarter 2024. ACL coverage
 
ratio was at 1.22% as of March 31, 2025. Non-performing loans to total
 
loans was 0.20% at March 31, 2025. Substandard loans totaled
 
$9.0 million at March 31, 2025. Classified Loans to Total Loans
 
0.44% 0.45% 0.36% 0.37% 0.44% Q1 2024 Q2 2024 Q3
 
2024 Q4 2024 Q1 2025 (1) Loans classified as substandard at period end.
 
No loans classified doubtful at any of the dates presented. 12
exhibit992p13i0
 
LOAN PORTFOLIO MIX Loan Portfolio Mix (1) Residential real
 
estate CRE - Owner occupied CRE - Non-owner occupied Commercial
 
and industrial Correspondent banks Consumer and other
 
11% 15% 47% 10% 12% 5% $2,029 MM CRE :Loan Mix
 
Land/Construction 4% Other 3% Retail 26% Multifamily 18%
 
CRE - Owner Occupied 17% Warehouse 12% Hotels 10% $1,150MM
 
CRE Loan Portfolio (non-owner occupied and owner occupied) Weighted
 
Average Loan Type Outstanding Balance (1) LTV
 
(2) DSCR (3) Average Loan Size (1) Retail $325 56% 1.60
 
$3.0 Multifamily $208 57% 1.34 $1.7 Office $220 55% 1.90
 
$1.5 Warehouse $190 55% 1.72 $1.6 Hotel $109 59% 1.89
 
$4.5 Other $51 57% 1.90 $1.7 Land/Construction $47 51% NA $2.5
 
(1) Balance in millions. Excludes deferred fees/cost. (2) LTV
 
- Loan to value ratio. (3) DSCR - Debt service coverage
 
ratio. 13
exhibit992p14i0
 
NON-INTEREST INCOME In thousands (except ratios) Q1 2025 Q4
 
2024 Q3 2024 Q2 2024 Q1 2024 Total service fees
 
$2,331 $2,667 $2,544 $1,977 $1,651 Wire fees $570 $587 $563 $557
 
$521 Swap fees $93 $1,076 $1,285 $650 $285 Other $1,668 $1,004
 
$696 $770 $845 Gain on sale of securities available for sale
 
- - - 14 - Gain on sale of loans held for sale 525 154 109 417 67 Other
 
income 860 806 785 803 746 Total non-interest income $3,716
 
$3,627 $3,438 $3,211 $2,464 Average total assets $2,606,593
 
$2,544,592 $2,485,434 $2,479,222 $2,436,103 Non-interest income/Average
 
assets (1) 0.58% 0.57% 0.55% 0.52% 0.41% Commentary Service
 
fees increased $680 thousand compared to the first quarter 2024 mainly
 
due loan pre-payment penalties and title insurance fees.
 
Income from SWAP loans decreased due to market conditions during
 
the first quarter 2025. Gain on sale of SBA 7a loans represented
 
$525 thousand for the first quarter 2025. Non-interest income was
 
16.3% of total revenue for first quarter 2025 and 0.58% to average
 
assets; both metrics are higher compared to first quarter 2024. 14
exhibit992p15i0
 
NON-INTEREST EXPENSE In thousands (except ratios) Q1 2025 Q4
 
2024 Q3 2024 Q2 2024 Q1 2024 Salaries and employee benefits
 
$7,636 $7,930 $7,200 $7,353 $6,310 Occupancy 1,284 1,337 1,341
 
1,266 1,314 Regulatory assessments and fees 421 405 452
 
476 433 Consulting and legal fees 193 552 161 263 592 Network and
 
information technology services 505 494 513 479 507 Other operating
 
expense 2,013 2,136 1,787 1,723 2,018 Total non-interest
 
expense $12,052 $12,854 $11,454 $11,560 $11,174 Efficiency
 
ratio 52.79% 55.92% 53.16% 56.33% 63.41% Non-interest expense/Average
 
assets (1) 1.88% 2.01% 1.83% 1.88% 1.84% Full-time equivalent employees
 
201 199 198 197 199 Commentary Efficiency ratio for the first
 
quarter of 2025 was 52.79%, the lowest since the third quarter
 
of 2021. Salaries and employee benefits decreased $294 thousand compared
 
to prior quarter due to sales incentives and management bonus accruals
 
based on the Company’s performance as compared to prior quarter.
 
Consulting and legal expenses decreased $359 thousand
 
due to legal expense reimbursement during the first quarter
 
2025 compared to prior quarter. Annualized. 15
exhibit992p16i0
 
CAPITAL Capital Ql 2025 04 2024 Leverage Ratio 59 9.61% 599
 
9.53% TCE/TA (2) 8.41% 8.34% Tier 1 Risk- Based
 
Capital 12.48% 12.28% Total Risk- Based Capital 13.72% 13.51%
 
AOCI In Millions ($41.1) ($44.5) “22 9 9 8.91% 5.00% 7.83%
 
NA 11.80% 8.00% 12.98% 10.00% ($45.4) Commentary
 
The Company paid in March 2025 a cash dividend of $0.10 per share
 
of the Company’s Class A common stock; the aggregate distributed
 
dividend amount was $2.0 million. AOCI was ($41.1) million or
 
($2.05) per share as of March 31, 2025. Q1 2025 EOP common
 
stock shares outstanding: 20,048,385. (1) Reflects the Company's
 
regulatory capital ratios which are provided for informational
 
purposes only; as a small bank holding company, the Company
 
is not subject to regulatory capital requirements. (2) Non-GAAP financial
 
measures. See reconciliation in this presentation. 16
exhibit992p17i0
 
TAKEAWAYS Leading franchise located in
 
one of the most attractive banking markets in Florida and the U.S.
 
Robust organic growth Strong asset quality, with minimal
 
charge-offs experienced since 2015 recapitalization Experienced
 
and tested management team Strong profitability, with pathway
 
for future enhancement identified Core funded deposit base
 
with 26% non-interest-bearing deposits (EOP) 17
exhibit992p18i0
 
APPENDIX - NON-GAAP RECONCILIATION In thousands
 
(except ratios) As of or For the Three Months Ended 3/31/2025 12/31/2024
 
9/30/2024 6/30/2024 3/31/2024 Pre-tax pre-provision ("PTPP")
 
income: (1) Net income $ 7,658 $ 6,904 $ 6,949 $ 6,209 $ 4,612
 
Rus: Provision for income taxes 2,440 2,197 2,213 1,967 1,426
 
Rus: provision for cred it los ses 681 1,030 931 786 410 PTPP income
 
s 10,779 s 10,131 s 10,093 s 8,962 s 6,448 PTPP return
 
on average assets: (1) PTPP income s 10,779 s 10,131 s 10.093
 
s 8,962 s 6.448 Average assets $ 2,606,593 $ 2,544,592 $ 2.485.434
 
$ 2,479,222 $ 2.436.103 PTPP return on average assets (2) 1.68% 1.58%
 
1 62% 1.45% 1.06% Operating net income: (1) Net income s 7,658
 
s 6,904 s 6,949 s 6.209 s 4,612 Less: Net gains on sale of securities
 
- - - 14 - Less: Tax effect on sale of securities - - - (4) - Operating
 
net inc ome s 7,658 s 6,904 s 6,949 s 6,199 s 4,612 Operating
 
PTPP incom e: (1) PTPP income s 10,779 s 10,131 s 10,093 s 8,962
 
s 6,448 Less: Net gains on sale of securities - - - 14 - Opera
 
ting PTFP inc ome S 10,779 $ 10,131 $ 10,093 $ 8,948 $ 6,448 Operating
 
PTPP return on average assets: (1) Operating PTFP inc ome
 
S 10,779 S 10,131 S 10,093 S 8,948 S 6,448 Average assets $ 2,606,593
 
$ 2,544,592 $ 2,485,434 $ 2,479,222 $ 2,436,103 Operating
 
PTFP return on average assets (2) 1.68% 1.58% 1.62% 1.45% 1.06%
 
18
exhibit992p19i0
 
APPENDIX - NON-GAAP RECONCILIATION In thousands
 
(except ratios and share data) As of or For the Three Months Ended
 
3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 Tangible
 
book value per common share (at period-end): (1) Total stockholders’
 
equity $ 225,088 $ 215,388 $ 213,916 $ 201,020 $ 195,01 1 Less: Intangible
 
assets - - - - - Less: Preferred stock Tangible stockholders’
 
equity s 225,088 s 215,388 s 213,916 s 201,020 s 195,011 Total
 
shares issued and outstanding (at period-end): Total common
 
shares issued and outstanding 20,048,385 19,924,632 19,620,632 19,630,632
 
19,650,463 Tangible book value per common share (2)
 
S 11.23 S 10.81 S 10.90 S 10.24 S 9.92 Operating diluted net incom e
 
per com mons hare: (1) Operating net income $ 7,658 $ 6,904
 
$ 6,949 $ 6,199 $ 4,612 Total weighted average diluted shares
 
of common stock 20,319,535 20,183,731 19,825,211 19,717,167
 
19,698,258 Operating diluted net income per common share: s 0.38
 
s 0.34 s 0.35 s 0.31 s 0.23 Tangible Com m on Equity/Tangible
 
Assets (1) Tangible stockholders’ equity s 225,088 s 215,388
 
s 213,916 s 201,020 s 195,011 Tangible total assets (3)
 
$ 2,677,382 $ 2,581,216 $ 2,503,954 $ 2,458,270 $ 2,489,142
 
Tangible Common Equity/Tangible Assets 8.41% 8.34%
 
8.54% 8.18% 7.83% 1. The Company believes these non-GAAP measurements
 
are key indicators of the ongoing earnings pow er of the Company.
 
2. Excludes the dilutive effect, if any, of shares of common
 
stock issuable upon exercise of outstanding stock options. 3. Since
 
the Company has no intangible assets, tangible total assets is the same
 
amount as total assets calculated under GAAP. 19
exhibit992p20i0
 
CONTACT INFORMATION LOU DE LA AGUILERA
 
Chairman, President & CEO laguilera@uscentury.com ROB ANDERSON
 
EVP, Chief Financial Officer (305) 715-5393 rob.anderson@uscentury.com
 
INVESTOR RELATIONS InvestorRelations@uscentury.com
 
20