BayFirst Financial Corp. Reports First Quarter 2024 Results; Highlighted by Strong Loan and Deposit Growth with Higher Provision for Credit Losses

BayFirst Financial Corp.

ST. PETERSBURG, Fla., April 25, 2024 (GLOBE NEWSWIRE) -- BayFirst Financial Corp. (NASDAQ: BAFN) (“BayFirst” or the “Company”), parent company of BayFirst National Bank (the “Bank”) today reported net income of $0.8 million, or $0.11 per diluted common share, for the first quarter of 2024, compared to $1.7 million, or $0.32 per diluted common share, in the fourth quarter of 2023. Net income decreased due to two primary factors: higher provision for credit losses of $1.4 million, coupled with weaker Core SBA 7(a) loan production ($350 thousand to $5 million loan size) attributed to the continued higher interest rate environment negatively impacting loan demand.

“BayFirst opened its twelfth banking office in the attractive Tampa Bay market during the first quarter. The South Sarasota location completes our near-term branch expansion plans,” stated Thomas G. Zernick, Chief Executive Officer. “We were successful in growing deposit balances by $22.2 million during the quarter, and by $74.4 million year-over-year. We maintain a community focused business model serving individuals, families and small businesses, with a focus on establishing strong client relationships as we grow checking and savings accounts. This model continues to build franchise value in our great community bank in Tampa Bay.”

“Our government guaranteed lending division, CreditBench, had a good first quarter producing $130.6 million in new loans, with $98.2 million of that production coming from the SBA Bolt small loan program,” Zernick continued. “Our SBA Bolt program, which we initiated in 2022, represents loans of $150 thousand or less that carry up to an 85% government guaranty as well as a higher yield than other SBA loans. Our Core SBA 7(a) program was below our first quarter production expectations by 50%, reflecting weaker demand related to higher interest rates and lower than historical average loan size. While net charge-offs increased during the first quarter, we continue to monitor asset quality metrics, including nonperforming loans exclusive of government guaranteed loan balances, which declined from the end of last quarter. The increase in net charge-offs was due to the performance from a portfolio of unsecured consumer loans purchased in 2022, as well as higher net charge-offs from the Bank’s FlashCap, small SBA loan program, which the Bank ended during the quarter. Despite the challenging operating outlook and the ‘higher for longer’ interest rate environment that’s impacting the entire banking industry, our overall asset quality remains within acceptable levels, with our conventional commercial and industrial, owner occupied commercial real estate, and non-owner occupied commercial real estate portfolios are all performing well. The general environment to originate quality loans remains challenging from pricing, loan size, and credit perspectives.”

First Quarter 2024 Performance Review

• The Company’s government guaranteed loan origination platform, CreditBench, originated $130.6 million in new government guaranteed loans during the first quarter of 2024, a decrease of 9.9% from $144.9 million of loans produced in the previous quarter, and a 7.8% increase over $121.1 million of loans produced during the first quarter of 2023. Demand remains strong for the Company's Bolt loan program, an SBA 7(a) loan product designed to expeditiously provide working capital loans of $150 thousand or less to businesses throughout the country. Since the launch in 2022, the Company has originated 4,168 Bolt loans totaling $539.9 million, of which 760 Bolt loans totaling $98.2 million were originated during the quarter.

• Loans held for investment increased by $19.1 million, or 2.1%, during the first quarter of 2024 to $934.9 million and increased $142.1 million, or 17.9%, over the past year. During the quarter, the Company originated $197.2 million of loans and sold $127.8 million of government guaranteed loan balances.

• Deposits increased $22.2 million, or 2.3%, during the first quarter of 2024 and increased $74.4 million, or 8.0%, over the past year to $1.01 billion.

• Balance sheet liquidity remains strong, with $60.5 million in cash balances and time deposits with other banks as of March 31, 2024. Additionally, the Company maintains significant borrowing capacity through the FHLB and Federal Reserve discount window. Approximately 84% of the Company's deposits were insured at March 31, 2024.

• Book value and tangible book value at March 31, 2024 were $20.45 per common share, a decrease from $20.60 at December 31, 2023, driven by higher shares outstanding.

• Net interest margin including discontinued operations decreased by 6 bps to 3.42% in the first quarter of 2024, from 3.48% in the fourth quarter of 2023, primarily due to increases in deposit costs.
  
  

Results of Operations

Net Income

Net income was $0.8 million for the first quarter of 2024, compared to $1.7 million in the fourth quarter of 2023 and $0.7 million in the first quarter of 2023. The decrease in net income for the first quarter of 2024 from the preceding quarter was primarily the result of an increase in provision for credit losses of $1.4 million and a decrease noninterest income of $0.4 million, partially offset by a decrease in noninterest expense of $0.7 million. The increase in net income from the first quarter of 2023 was due to increases in gain on sale of government guaranteed loans of $3.7 million and other noninterest income of $1.3 million. This was partially offset by increases in provision for credit losses of $2.1 million and noninterest expense of $2.4 million.

Net Interest Income and Net Interest Margin

Net interest income from continuing operations was $8.7 million in the first quarter of 2024, a decrease of $0.1 million, or 1.5%, from the fourth quarter of 2023, and a decrease of $0.3 million, or 3.4%, from the first quarter of 2023. The net interest margin decreased by 6 bps to 3.42% in the first quarter of 2024, from 3.48% in the fourth quarter of 2023.

The decrease during the first quarter of 2024 as compared to the fourth quarter of 2023 was mainly due to higher interest costs on deposits of $0.5 million and lower interest income on interest bearing deposits in banks and other of $0.2 million, partially offset by an increase in loan interest income, including fees, of $0.5 million.

The decrease during the first quarter of 2024 as compared to the year ago quarter was mainly due to higher interest expense on deposits of $5.3 million, partially offset by an increase in interest income of $4.9 million.

Noninterest Income

Noninterest income from continuing operations was $14.3 million for the first quarter of 2024, which was a decrease of $0.4 million, or 2.9% from $14.7 million in the fourth quarter of 2023 and an increase of $4.9 million, or 51.0%, from $9.4 million in the first quarter of 2023. The decrease in the first quarter of 2024, as compared to the fourth quarter of 2023 was the result of a decrease in fair value gains related to held for investment government guaranteed loans of $1.4 million, partially offset by an increase in gain on sale of government guaranteed loans of $1.1 million. The increase in the first quarter of 2024, as compared to the first quarter of 2023, was the result of increases in gain on sale of government guaranteed loans of $3.7 million, and other noninterest income of $1.3 million, primarily attributable to an increase in government guaranteed loan packaging fees.

Noninterest Expense

Noninterest expense from continuing operations was $17.8 million in the first quarter of 2024, which was a $0.7 million, or 3.8%, decrease from $18.5 million in the fourth quarter of 2023 and a $2.4 million, or 15.3%, increase compared to $15.4 million in the first quarter of 2023. The decrease in the first quarter of 2024, as compared to the prior quarter, was primarily due to a decrease in loan production expenses of $1.0 million. The increase in the first quarter of 2024, as compared to the first quarter of 2023 was primarily due to higher compensation costs of $0.9 million and higher professional fees of $0.5 million, higher loan production expenses of $0.2 million, and higher data processing expenses of $0.2 million.

Balance Sheet

Assets

Total assets increased $26.4 million, or 2.4%, during the first quarter of 2024 to $1.14 billion, mainly due to an increase of $19.1 million of loans held for investment.

Loans

Loans held for investment increased $19.1 million, or 2.1%, during the first quarter of 2024 and $142.1 million, or 17.9%, over the past year to $934.9 million, due to originations in both conventional community bank loans and government guaranteed loans, partially offset by government guaranteed loan sales.

Deposits

Deposits increased $22.2 million, or 2.3%, during the first quarter of 2024 and increased $74.4 million, or 8.0%, from March 31, 2023, ending the first quarter of 2024 at $1.01 billion. During the first quarter, there were increases in noninterest-bearing deposit account balances of $3.3 million, savings and money market deposit account balances of $18.9 million, and time deposit balances of $8.9 million, partially offset by a decrease in interest-bearing transaction account balances of $8.9 million.

Asset Quality

The Company recorded a provision for credit losses in the first quarter of $4.1 million, compared to a $2.7 million provision for the fourth quarter of 2023 and $1.9 million during the first quarter of 2023.

The ratio of ACL to total loans held for investment at amortized cost was 1.62% at March 31, 2024, 1.64% as of December 31, 2023, and 1.69% as of March 31, 2023. The ratio of ACL to total loans held for investment at amortized cost, excluding government guaranteed loans, was 2.06% at March 31, 2024, 2.03% as of December 31, 2023, and 2.10% as of March 31, 2023.

Net charge-offs for the first quarter of 2024 were $3.7 million, a $1.1 million increase from $2.6 million for the fourth quarter of 2023 and a $1.8 million increase compared to $1.9 million in the first quarter of 2023. Annualized net charge-offs as a percentage of average loans held for investment at amortized cost were 1.71% for the first quarter of 2024, up from 1.27% in the fourth quarter of 2023 and 1.05% in the first quarter of 2023. Net charge-offs for the first quarter of 2024 were elevated by higher net charge-offs from the Bank’s FlashCap, small SBA loan program, which the Bank ended during the quarter, as well as $0.8 million of net charge-offs from a purchased portfolio of unsecured consumer loans. The Company stopped purchasing these consumer loans at the end of 2022 and the portfolio balances decreased from $17.0 million to $14.3 million during the quarter. Nonperforming assets to total assets was 0.97% as of March 31, 2024, compared to 0.92% as of December 31, 2023, and 0.55% as of March 31, 2023. Nonperforming assets, excluding government guaranteed loans, to total assets was 0.70% as of March 31, 2024, compared to 0.74% as of December 31, 2023, and 0.20% as of March 31, 2023.

Management made changes to improve asset quality performance of the Bank’s CreditBench working capital lending program. Beginning in January 2024, the FlashCap loan product offering was discontinued due to higher-than-expected credit losses. FlashCap provided working capital loans in the amounts of $150 thousand to $350 thousand. While the Bank’s Bolt small working capital loan program (up to $150 thousand loan size) has performed well, management also made a decision to suspend lending to a small number of certain industries which present higher risk or have performed below expectations. Furthermore, additional credit enhancements were made to the Bolt underwriting parameters to improve future performance.

Capital

The Bank’s Tier 1 leverage ratio was 9.12% as of March 31, 2024, compared to 9.38% as of December 31, 2023, and 10.18% at March 31, 2023. The CET 1 and Tier 1 capital ratio to risk-weighted assets were 11.04% as of March 31, 2024, compared to 11.77% as of December 31, 2023, and 12.87% as of March 31, 2023. The total capital to risk-weighted assets ratio was 12.29% as of March 31, 2024, compared to 13.03% as of December 31, 2023, and 14.12% as of March 31, 2023.

Liquidity

The Bank has liquidity well in excess of internal minimums and the expectations of our bank regulators. The Bank’s overall liquidity position remains strong and stable. The on-balance sheet liquidity ratio at March 31, 2024 was 9.22%, as compared to 9.33% at December 31, 2023. The Bank retained additional liquidity after bank failures generated uncertainty for all banks in early 2023. The Bank has robust liquidity resources. These resources include secured borrowings available from the Federal Home Loan Bank, the Federal Reserve, and lines of credit with other financial institutions. As of March 31, 2024, the Bank had $15.0 million of borrowings from the FHLB and no borrowings from the FRB or other financial institutions. This compares to $10.0 million of borrowings from the FHLB and no borrowings from the FRB or other financial institutions at December 31, 2023.

Recent Events

Second Quarter Common Stock Dividend. On April 23, 2024, BayFirst’s Board of Directors declared a second quarter 2024 cash dividend of $0.08 per common share. The dividend will be payable June 15, 2024 to common shareholders of record as of June 1, 2024. The Company has continuously paid quarterly common stock cash dividends since 2016.

Conference Call

BayFirst’s management team will host a conference call on Friday, April 26, 2024 at 9:00 a.m. ET to discuss its first quarter results. Interested investors may listen to the call live under the Investor Relations tab at www.bayfirstfinancial.com. Investment professionals are invited to dial (800) 549-8228 to participate in the call using Conference ID 78074. A replay of the call will be available for one year at www.bayfirstfinancial.com.

About BayFirst Financial Corp.

BayFirst Financial Corp. is a registered bank holding company based in St. Petersburg, Florida which commenced operations on September 1, 2000. Its primary source of income is derived from its wholly owned subsidiary, BayFirst National Bank, a national banking association which commenced business operations on February 12, 1999. The Bank currently operates twelve full-service banking offices throughout the Tampa Bay-Sarasota region and offers a broad range of commercial and consumer banking services to businesses and individuals. The Bank was the 2nd SBA 7(a) lender by number of units originated and 5th largest by dollar volume nationwide through the second quarter ended March 31, 2024, of SBA's 2024 fiscal year. Additionally, it was the number one SBA 7(a) lender in dollar volume in the 5 county Tampa Bay market for the SBA's 2023 fiscal year. As of March 31, 2024, BayFirst Financial Corp. had $1.14 billion in total assets.

Forward-Looking Statements

In addition to the historical information contained herein, this presentation includes "forward-looking statements" within the meaning of such term in the Private Securities Litigation Reform Act of 1995. These statements are subject to many risks and uncertainties, including, but not limited to, the effects of health crises, global military hostilities, or climate change, including their effects on the economic environment, our customers and our operations, as well as any changes to federal, state or local government laws, regulations or orders in connection with them; the ability of the Company to implement its strategy and expand its banking operations; changes in interest rates and other general economic, business and political conditions, including changes in the financial markets; changes in business plans as circumstances warrant; risks related to mergers and acquisitions; changes in benchmark interest rates used to price loans and deposits, changes in tax laws, regulations and guidance; and other risks detailed from time to time in filings made by the Company with the SEC, including, but not limited to those “Risk Factors” described in our most recent Form 10-K and Form 10-Q. Readers should note that the forward-looking statements included herein are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements.

BAYFIRST FINANCIAL CORP.
SELECTED FINANCIAL DATA (Unaudited)
	At or for the three months ended
(Dollars in thousands, except for share data)	3/31/2024					12/31/2023					9/30/2023					6/30/2023					3/31/2023
Balance sheet data:
Average loans held for investment at amortized cost	$	855,040				$	825,196				$	789,167				$	781,744				$	718,094
Average total assets		1,126,315					1,108,550					1,088,517					1,064,068					969,489
Average common shareholders’ equity		85,385					82,574					81,067					80,310					78,835
Total loans held for investment		934,868					915,726					878,447					836,704					792,777
Total loans held for investment, excl gov’t gtd loan balances		712,073					698,106					687,141					638,148					596,505
Allowance for credit losses		13,906					13,497					13,365					12,598					12,208
Total assets		1,144,194					1,117,766					1,133,979					1,087,399					1,069,839
Common shareholders’ equity		84,578					84,656					82,725					81,460					80,734
Share data:
Basic earnings per common share	$	0.11				$	0.32				$	0.42				$	0.29				$	0.13
Diluted earnings per common share		0.11					0.32					0.41					0.29					0.13
Dividends per common share		0.08					0.08					0.08					0.08					0.08
Book value per common share		20.45					20.60					20.12					19.85					19.70
Tangible book value per common share (1)		20.45					20.60					20.12					19.85					19.70
Performance and capital ratios:
Return on average assets(2)		0.29		%			0.60		%			0.71		%			0.52		%			0.30		%
Return on average common equity(2)		2.06		%			6.37		%			8.46		%			5.86		%			2.69		%
Net interest margin(2)		3.42		%			3.48		%			3.36		%			4.18		%			4.17		%
Dividend payout ratio		74.91		%			25.03		%			19.15		%			27.89		%			61.48		%
Asset quality ratios:
Net charge-offs	$	3,652				$	2,612				$	2,234				$	2,253				$	1,887
Net charge-offs/avg loans held for investment at amortized cost(2)		1.71		%			1.27		%			1.13		%			1.15		%			1.05		%
Nonperforming loans(3)	$	9,877				$	9,688				$	9,518				$	8,478				$	5,890
Nonperforming loans (excluding gov't gtd balance)(3)	$	7,568				$	8,264				$	7,997				$	6,590				$	2,095
Nonperforming loans/total loans held for investment(3)		1.15		%			1.18		%			1.20		%			1.08		%			0.81		%
Nonperforming loans (excl gov’t gtd balance)/total loans held for investment(3)		0.88		%			1.00		%			1.01		%			0.84		%			0.29		%
ACL/Total loans held for investment at amortized cost		1.62		%			1.64		%			1.68		%			1.61		%			1.69		%
ACL/Total loans held for investment at amortized cost, excl government guaranteed loans		2.06		%			2.03		%			2.03		%			2.03		%			2.10		%
Other Data:
Full-time equivalent employees		313					305					307					302					300
Banking center offices		12					11					10					9					9
(1) See section entitled "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below for a reconciliation to most comparable GAAP equivalent.
(2) Annualized
(3) Excludes loans measured at fair value
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

Some of the financial measures included in this report are not measures of financial condition or performance recognized by GAAP. These non-GAAP financial measures include tangible common shareholders' equity and tangible book value per common share. Our management uses these non-GAAP financial measures in its analysis of our performance, and we believe that providing this information to financial analysts and investors allows them to evaluate capital adequacy.

The following presents these non-GAAP financial measures along with their most directly comparable financial measures calculated in accordance with GAAP:

Tangible Common Shareholders' Equity and Tangible Book Value Per Common Share (Unaudited)
	As of
(Dollars in thousands, except for share data)	March 31, 2024				December 31, 2023				September 30, 2023				June 30, 2023				March 31, 2023
Total shareholders’ equity	$	100,629			$	100,707			$	94,165			$	91,065			$	90,339
Less: Preferred stock liquidation preference		(16,051	)			(16,051	)			(11,440	)			(9,605	)			(9,605	)
Total equity available to common shareholders		84,578				84,656				82,725				81,460				80,734
Less: Goodwill		—				—				—				—				—
Tangible common shareholders' equity	$	84,578			$	84,656			$	82,725			$	81,460			$	80,734
Common shares outstanding		4,134,914				4,110,470				4,110,650				4,103,834				4,098,805
Tangible book value per common share	$	20.45			$	20.60			$	20.12			$	19.85			$	19.70

BAYFIRST FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)	3/31/2024			12/31/2023			3/31/2023
Assets	Unaudited						Unaudited
Cash and due from banks	$	4,425		$	4,099		$	3,766
Interest-bearing deposits in banks		53,080			54,286			127,901
Cash and cash equivalents		57,505			58,385			131,667
Time deposits in banks		3,000			4,646			4,881
Investment securities available for sale, at fair value (amortized cost $46,816, $43,597, and $46,728 at March 31, 2024, December 31, 2023, and March 31, 2023, respectively)		42,514			39,575			42,435
Investment securities held to maturity, at amortized cost, net of allowance for credit losses of $14, $17, and $18 (fair value: $2,352, $2,263, and $2,242 at March 31, 2024, December 31, 2023, and March 31, 2023, respectively)		2,487			2,484			2,484
Nonmarketable equity securities		5,228			4,770			5,115
Government guaranteed loans held for sale		2,226			—			1,174
Government guaranteed loans held for investment, at fair value		77,769			91,508			69,047
Loans held for investment, at amortized cost net of allowance for credit losses of $13,906, $13,497, and $12,208 at March 31, 2024, December 31, 2023, and March 31, 2023, respectively)		843,193			810,721			711,522
Accrued interest receivable		7,625			7,130			5,547
Premises and equipment, net		39,327			38,874			37,780
Loan servicing rights		15,742			14,959			11,625
Deferred income tax assets		—			—			1,338
Right-of-use operating lease assets		2,499			2,416			2,985
Bank owned life insurance		25,974			25,800			25,313
Other assets		18,805			16,150			16,421
Assets from discontinued operations		300			348			505
Total assets	$	1,144,194		$	1,117,766		$	1,069,839
Liabilities:
Noninterest-bearing deposits	$	96,977		$	93,708		$	106,622
Interest-bearing transaction accounts		250,478			259,422			266,445
Savings and money market deposits		391,915			373,000			364,269
Time deposits		267,945			259,008			195,565
Total deposits		1,007,315			985,138			932,901
FHLB borrowings		15,000			10,000			25,000
Subordinated debentures		5,950			5,949			5,994
Notes payable		2,276			2,389			2,731
Accrued interest payable		1,598			882			860
Operating lease liabilities		2,673			2,619			3,209
Deferred income tax liabilities		728			482			—
Accrued expenses and other liabilities		7,496			8,980			7,738
Liabilities from discontinued operations		529			620			1,067
Total liabilities		1,043,565			1,017,059			979,500
Shareholders’ equity:	Unaudited						Unaudited
Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding at March 31, 2024, December 31, 2023, and March 31, 2023; aggregate liquidation preference of $6,395 each period		6,161			6,161			6,161
Preferred stock, Series B; no par value, 20,000 shares authorized, 3,210 shares issued and outstanding at March 31, 2024, December 31, 2023, and March 31, 2023; aggregate liquidation preference of $3,210 each period		3,123			3,123			3,123
Preferred stock, Series C; no par value, 10,000 shares authorized, 6,446 shares issued and outstanding at March 31, 2024 and December 31, 2023, and no shares issued and outstanding as of March 31, 2023; aggregate liquidation preference of $6,446 at March 31, 2024 and December 31, 2023		6,446			6,446			—
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,134,914, 4,110,470, and 4,098,805 shares issued and outstanding at March 31, 2024, December 31, 2023, and March 31, 2023, respectively		54,776			54,521			54,003
Accumulated other comprehensive loss, net		(3,188	)		(2,981	)		(3,182	)
Unearned compensation		(1,192	)		(958	)		(940	)
Retained earnings		34,503			34,395			31,174
Total shareholders’ equity		100,629			100,707			90,339
Total liabilities and shareholders’ equity	$	1,144,194		$	1,117,766		$	1,069,839

BAYFIRST FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
	For the Quarter Ended
(Dollars in thousands, except per share data)	3/31/2024				12/31/2023				3/31/2023
Interest income:
Loans, including fees	$	18,228			$	17,714			$	13,071
Interest-bearing deposits in banks and other		959				1,140				1,180
Total interest income		19,187				18,854				14,251
Interest expense:
Deposits		10,215				9,719				4,923
Other		230				258				275
Total interest expense		10,445				9,977				5,198
Net interest income		8,742				8,877				9,053
Provision for credit losses		4,058				2,737				1,942
Net interest income after provision for credit losses		4,684				6,140				7,111
Noninterest income:
Loan servicing income, net		795				677				740
Gain on sale of government guaranteed loans, net		8,089				6,977				4,409
Service charges and fees		444				555				379
Government guaranteed loans fair value gain, net		3,305				4,697				3,574
Other noninterest income		1,635				1,785				346
Total noninterest income		14,268				14,691				9,448
Noninterest Expense:
Salaries and benefits		8,005				7,446				7,835
Bonus, commissions, and incentives		1,571				2,211				804
Occupancy and equipment		1,110				1,150				1,163
Data processing		1,560				1,422				1,347
Marketing and business development		588				640				665
Professional services		1,349				1,070				897
Loan origination and collection		1,719				2,728				1,495
Employee recruiting and development		597				510				568
Regulatory assessments		282				266				99
Other noninterest expense		992				1,023				539
Total noninterest expense		17,773				18,466				15,412
Income before taxes from continuing operations		1,179				2,365				1,147
Income tax expense from continuing operations		296				704				280
Net income from continuing operations		883				1,661				867
Loss from discontinued operations before income taxes		(78	)			(8	)			(170	)
Income tax benefit from discontinued operations		(19	)			(2	)			(42	)
Net loss from discontinued operations		(59	)			(6	)			(128	)
Net income		824				1,655				739
Preferred dividends		385				341				208
Net income available to common shareholders	$	439			$	1,314			$	531
Basic earnings (loss) per common share:
Continuing operations	$	0.12			$	0.32			$	0.16
Discontinued operations		(0.01	)			—				(0.03	)
Basic earnings per common share	$	0.11			$	0.32			$	0.13
Diluted earnings (loss) per common share:
Continuing operations	$	0.12			$	0.32			$	0.16
Discontinued operations		(0.01	)			—				(0.03	)
Diluted earnings per common share	$	0.11			$	0.32			$	0.13

   

Loan Composition
(Dollars in thousands)	3/31/2024				12/31/2023				9/30/2023				6/30/2023				3/31/2023
	(Unaudited)								(Unaudited)				(Unaudited)				(Unaudited)
Real estate:
Residential	$	285,214			$	264,126			$	248,973			$	235,339			$	214,638
Commercial		273,227				293,595				280,620				272,200				239,720
Construction and land		36,764				26,272				25,339				15,575				11,069
Commercial and industrial		182,264				177,566				174,238				198,639				199,721
Commercial and industrial - PPP		2,965				3,202				15,364				15,808				18,430
Consumer and other		63,854				47,287				39,024				38,103				32,697
Loans held for investment, at amortized cost, gross		844,288				812,048				783,558				775,664				716,275
Deferred loan costs, net		16,233				14,707				12,928				11,506				10,678
Discount on government guaranteed loans sold		(7,674	)			(7,040	)			(6,623	)			(5,937	)			(6,046	)
Premium on loans purchased, net		4,252				4,503				4,406				3,306				2,823
Loans held for investment, at amortized cost, net		857,099				824,218				794,269				784,539				723,730
Government guaranteed loans held for investment, at fair value		77,769				91,508				84,178				52,165				69,047
Total loans held for investment, net	$	934,868			$	915,726			$	878,447			$	836,704			$	792,777

Nonperforming Assets (Unaudited)
(Dollars in thousands)	3/31/2024					12/31/2023					9/30/2023					6/30/2023					3/31/2023
Nonperforming loans (government guaranteed balances), at amortized cost, gross	$	2,309				$	1,424				$	1,521				$	1,888				$	3,795
Nonperforming loans (unguaranteed balances), at amortized cost, gross		7,568					8,264					7,997					6,590					2,095
Total nonperforming loans, at amortized cost, gross		9,877					9,688					9,518					8,478					5,890
Nonperforming loans (government guaranteed balances), at fair value		94					—					96					127					—
Nonperforming loans (unguaranteed balances), at fair value		729					648					363					—					—
Total nonperforming loans, at fair value		823					648					459					127					—
OREO		404					—					—					3					3
Total nonperforming assets, gross	$	11,104				$	10,336				$	9,977				$	8,608				$	5,893
Nonperforming loans as a percentage of total loans held for investment(1)		1.15		%			1.18		%			1.20		%			1.08		%			0.81		%
Nonperforming loans (excluding government guaranteed balances) to total loans held for investment(1)		0.88		%			1.00		%			1.01		%			0.84		%			0.29		%
Nonperforming assets as a percentage of total assets		0.97		%			0.92		%			0.88		%			0.79		%			0.55		%
Nonperforming assets (excluding government guaranteed balances) to total assets		0.70		%			0.74		%			0.71		%			0.62		%			0.20		%
ACL to nonperforming loans(1)		140.79		%			139.32		%			128.60		%			146.39		%			207.27		%
ACL to nonperforming loans (excluding government guaranteed balances)(1)		183.75		%			163.32		%			152.29		%			191.17		%			582.72		%
(1) Excludes loans measured at fair value
Note: Transmitted on Globe Newswire on April 25, 2024, at 4:00 p.m. ET.

Contacts:
Thomas G. Zernick	Scott J. McKim
Chief Executive Officer	Chief Financial Officer
727.399.5680	727.521.7085