EX-99.1 2 lnkb-ex99_1.htm EX-99.1 EX-99.1

img53420396_0.jpg 

Exhibit 99.1

FOR IMMEDIATE RELEASE

 

Contact:

Nicole Ulmer

Corporate and Investor Relations Officer

717.803.8895

IR@LINKBANCORP.COM

LINKBANCORP, Inc. Announces Second Quarter 2023 Financial Results

 

July 31, 2023 – HARRISBURG, PA -- LINKBANCORP, Inc. (NASDAQ: LNKB) (the “Company”), the parent company of LINKBANK (the “Bank”) reported net income of $1.35 million, or $0.08 per diluted share, for the quarter ended June 30, 2023. Excluding merger related expenses, adjusted earnings were $1.60 million1, or $0.101 per diluted share for the second quarter of 2023.

 

Second Quarter 2023 Highlights

Total deposits grew $50.3 million, or 20.5% annualized during the second quarter over the prior quarter end, including an increase in noninterest bearing deposits of $36.2 million, and $14.1 million in interest bearing deposits. Estimated uninsured deposits, excluding collateralized public funds and affiliate company accounts, totaled $378.7 million, or 36.7% of total deposits as of June 30, 2023, compared with $387.8 million, or 39.4% of total deposits as of March 31, 2023.
The Company enhanced its on-balance sheet liquidity, with cash and cash equivalents as of June 30, 2023 of $123.2 million, up from $51.7 million at March 31, 2023 and $30.0 million at December 31, 2022. Total liquidity, including all available borrowing capacity and brokered deposit availability, together with cash and cash equivalents and unpledged investment securities, totaled approximately $507.4 million as of June 30, 2023.

 

1 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.


 

Total loans grew $24.2 million during the second quarter, representing a 10.3% annualized growth rate, driven primarily by commercial and industrial and commercial real estate loan activity.
Net interest income for the second quarter of 2023 was $8.1 million, compared to $8.0 million for the first quarter of 2023. Net interest margin was 2.81% for the second quarter of 2023, compared to 2.95% for the first quarter of 2023. The linked quarter decrease was primarily due to higher interest expense on deposits continuing to outpace the increase in interest income from loans.
The Company recorded a $493 thousand negative provision for credit losses for the second quarter of 2023, resulting in an allowance for credit losses of $10.2 million, or 1.05% of total loans at June 30, 2023. The negative provision for credit losses was primarily driven by refinement of the population of loans individually assessed for impairment under the current expected credit losses (“CECL”) accounting standard, improvements in internal credit metrics and external forecast indexes, as well as $97 thousand in net recoveries, offset by loan growth in the period.
On June 22, 2023, shareholders of the Company and Partners Bancorp (“Partners”), each approved the merger of Partners with and into the Company, with the Company as the surviving corporation pursuant to the Agreement and Plan of Merger, dated as of February 22, 2023. The merger is expected to close in the third or fourth quarter of 2023, subject to regulatory approvals and certain other customary closing conditions.

 

“We are pleased to report results that evidence continued balance sheet strength, including increased on-balance sheet liquidity, a growing core deposit base, and excellent credit quality.” said Andrew Samuel, Chief Executive Officer. “Although significant uncertainty remains in the external environment, we are optimistic that the pace of margin compression will continue to stabilize. Our teams are highly focused on providing superior service to meet our clients’ needs and we believe the Company is well positioned to successfully navigate through this climate.”

 


 

Income Statement

 

Net interest income before the provision for credit losses for the second quarter of 2023 increased to $8.1 million compared to $8.0 million in the first quarter of 2023. Net interest margin was 2.81% for the second quarter of 2023 compared to 2.95% for the first quarter of 2023. The decrease in net interest margin for the current quarter was due to the higher average rate paid on interest-bearing liabilities, which outpaced the increase in the average yield on interest earning assets. The overall rate and yield increases were driven by the multiple federal funds rate increases that occurred over the preceding twelve months, coupled with competition for deposits in the market. The rate of increase in the cost of funds moderated to 30 basis points in the second quarter of 2023, primarily resulting from strong growth in the average balance of non-interest bearing deposits, which increased approximately $17.0 million to $209.1 million, compared to $192.1 million for the first quarter. The 30 basis points increase in the cost of funds to 2.29% during the second quarter of 2023 was partially offset by a 15 basis point increase in the average yield on interest-earning assets to 5.00%. The increase in the average yield on interest-earning assets was primarily due to the increase in the average yield on loans of 11 basis points to 5.20% during the second quarter of 2023.

 

During the second quarter, the Company continued to recognize results from its increased internal focus and strategy on core deposit generation, including 123 net new checking accounts opened for a total of $38 million in new deposits. Additionally, further momentum in executing the Company’s strategies to service the needs of professional services firms resulted in 58 new accounts opened during the quarter, which are expected to fund over the course of the third quarter. As a result of these positive trends, the Company expects to allow higher cost brokered deposits to mature, replaced by core accounts at a lower cost, contributing to further stabilization in net interest margin.

 

Noninterest income (expense) improved from a $1.9 million expense in the first quarter of 2023, driven by recognition of a loss upon the sale of debt securities of $2.37 million, to $886 thousand in income in the second quarter of 2023. Excluding the first quarter loss on the sale of debt securities, adjusted noninterest income for the second quarter of 2023 increased $369 thousand to $886 thousand, primarily due to gains on the sale of Small Business Administration (“SBA”) loans of $296 thousand and $57 thousand in commercial loan-related interest rate swap fees.

 

Noninterest expense for the second quarter of 2023 increased to $7.8 million compared to $7.7 million for the first quarter of 2023. Excluding one time charges relating to the pending merger with Partners Bancorp of $587 thousand in the first quarter of 2023 and $315 thousand in the second quarter of 2023, adjusted noninterest expense increased by $351 thousand in the second quarter, impacted by increased equipment and data processing expense as the Company continues to enhance its technology platform, as well as elevated accrual of fraud and operating losses.

 

Balance Sheet

 

Total assets were $1.31 billion at June 30, 2023 compared to $1.21 billion at March 31, 2023 and $1.06 billion at June 30, 2022. Deposits and net loans as of June 30, 2023 totaled $1.03 billion and $959.3 million, respectively, compared to deposits and net loans of $984.5 million and

 

2 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.


 

$934.8 million, respectively, at March 31, 2023 and $902.4 million and $786.5 million, respectively, at June 30, 2022.

 

Total loans increased $24.2 million from March 31, 2023 to June 30, 2023, or 10.25% annualized, with the average commercial loan commitment originated during the second quarter of 2023 totaling approximately $500,000.

 

The Company has proactively taken additional steps during the quarter to enhance its on-balance sheet liquidity. Cash and cash equivalents increased to $123.2 million at June 30, 2023 compared to $51.7 million at March 31, 2023 and $30.0 million at December 31, 2022. In addition to growth in core deposits, this position was supported by an additional $43.7 million in borrowings related to $75.0 million in wholesale funding in connection with the execution of a pay-fixed/receive-floating interest rate swap. The interest rate swap has a fixed rate of 3.28%, a maturity of five years and is designated against either a mix of one-month FHLB advances or brokered certificates of deposits. Classified as a cash flow hedge, the market fluctuations will not impact future earnings, but will impact accumulated other comprehensive loss.

 

Deposits at June 30, 2023 totaled $1.03 billion, an increase of $50.3 million compared to $984.5 million at March 31, 2023. Average deposits increased by $17.0 million during the quarter, or 6.9% annualized, driven by a 35.3% increase in average noninterest bearing deposits from $192.1 million for the first quarter of 2023 to $209.1 million for the second quarter of 2023.

 

Shareholders’ equity increased from $141.6 million at March 31, 2023 to $142.5 million at June 30, 2023. The increase included an increase in retained earnings due to net income for the current quarter, and a decrease in other comprehensive loss resulting from changes in the interest rate environment, offset by dividends paid of $1.2 million.

 

Asset Quality

 

In the second quarter of 2023, the Company recorded a negative provision for credit losses, calculated under the CECL model, of $493 thousand, compared to a provision for credit losses of $293 thousand in the first quarter. The negative provision for credit losses included the impact of reductions in the allowance for credit losses due to refinement of the population of loans individually assessed for impairment under CECL, improvements in internal credit metrics and external forecast indexes, as well as $97 thousand in net recoveries, offset by loan growth in the period.

 

Asset quality metrics remain strong. As of June 30, 2023, the Company’s non-performing assets were $2.9 million, representing 0.22% of total assets. Non-performing assets at June 30, 2023 excluded purchased with credit deterioration (“PCD”) loans with a balance of $2.1 million. Loans 30-89 days past due at June 30, 2023 were $1.8 million, representing 0.18% of total loans.

 

The allowance for credit losses-loans was $10.2 million, or 1.05% of total loans at June 30, 2023, compared to the allowance for credit losses-loans of $10.5 million, or 1.11% of total loans, at March 31, 2023. The allowance for credit losses-loans to nonperforming assets was 358.12% at June 30, 2023, compared to 438.95% at March 31, 2023.

 

 

2 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.


 

The Company’s risk management function incorporates extensive diversification, monitoring and hold limits with respect to the commercial real estate loan portfolio and management closely monitors concentration reports and related analyses. The commercial real estate loan portfolio is well-diversified, with limited exposure to higher risk segments such as hotels and retail. Management believes that the office space portfolio, which includes medical and mixed-use space, and does not involve properties in major metropolitan business districts, is stable and does not pose excessive risk. Specifically, at June 30, 2023, the Company had 68 loans related to office space, with an average loan size of $1.8 million and total current outstanding balances of $103.0 million. The largest exposure relating to office space is $8.8 million for a construction loan that will constitute owner-occupied real estate upon completion. Eighty-four percent (84%) of office space loans are guaranteed by high-quality principals and no office loans are past due 30 days or greater.

 

Capital

 

The Bank’s regulatory capital ratios are well in excess of regulatory minimums to be considered “well capitalized” as of June 30, 2023. The Bank’s Total Capital Ratio and Tier 1 Capital Ratio was 13.55% and 12.94% , respectively, at June 30, 2023, compared to 13.53% and 12.32%, respectively, at March 31, 2023 and 12.89% and 12.41%, respectively, at December 31, 2022. The Company’s ratio of Tangible Common Equity to Tangible Assets was 8.31%[1]at June 30, 2023.

 

2 See Appendix A — Reconciliation to Non-GAAP Financial Measures for the computation of this non-GAAP measure.


 

ABOUT LINKBANCORP, Inc.

LINKBANCORP, Inc. was formed in 2018 with a mission to positively impact lives through community banking. Its subsidiary bank, LINKBANK, is a Pennsylvania state-chartered bank serving individuals, families, nonprofits and business clients throughout Central and Southeastern Pennsylvania through 10 client solutions centers and www.linkbank.com. LINKBANCORP, Inc. common stock is traded on the Nasdaq Capital Market under the symbol “LNKB”. For further company information, visit ir.linkbancorp.com.

 

Forward Looking Statements

This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of current or historical fact and involve substantial risks and uncertainties. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects," "may," "will," "should," and other similar expressions can be used to identify forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Among the risks and uncertainties that could cause actual results to differ from those described in the forward-looking statements include, but are not limited to the following: costs or difficulties associated with newly developed or acquired operations; risks related to the proposed merger with Partners; changes in general economic trends, including inflation and changes in interest rates; increased competition; changes in consumer demand for financial services; our ability to control costs and expenses; adverse developments in borrower industries and, in particular, declines in real estate values; changes in and compliance with federal and state laws that regulate our business and capital levels; our ability to raise capital as needed; and the effects of the COVID-19 pandemic and actions taken by governments, businesses and individuals in response. The Company does not undertake, and specifically disclaims, any obligation to publicly revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements, except as required by law. Accordingly, you should not place undue reliance on forward-looking statements.

 


 

 

LINKBANCORP, Inc. and Subsidiaries

 

Consolidated Balance Sheet (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

 

March 31, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

 

June 30, 2022

 

(In Thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing cash equivalents

 

$

4,736

 

 

$

4,545

 

 

$

4,209

 

 

$

8,711

 

 

$

7,563

 

Interest-bearing deposits with other institutions

 

 

118,438

 

 

 

47,190

 

 

 

25,802

 

 

 

66,085

 

 

 

55,433

 

Cash and cash equivalents

 

$

123,174

 

 

$

51,735

 

 

$

30,011

 

 

$

74,796

 

 

$

62,996

 

Certificates of deposit with other banks

 

 

498

 

 

 

745

 

 

 

5,623

 

 

 

8,358

 

 

 

11,088

 

Securities available for sale, at fair value

 

 

83,620

 

 

 

86,804

 

 

 

78,813

 

 

 

78,698

 

 

 

85,756

 

Securities held to maturity, net of allowance for credit losses

 

 

38,220

 

 

 

38,986

 

 

 

31,822

 

 

 

32,571

 

 

 

28,816

 

Loans receivable, gross

 

 

969,533

 

 

 

945,371

 

 

 

927,871

 

 

 

863,969

 

 

 

790,406

 

Allowance for credit losses - loans

 

 

(10,228

)

 

 

(10,526

)

 

 

(4,666

)

 

 

(4,569

)

 

 

(3,890

)

Loans receivable, net

 

 

959,305

 

 

 

934,845

 

 

 

923,205

 

 

 

859,400

 

 

 

786,516

 

Investments in restricted bank stock

 

 

5,544

 

 

 

4,134

 

 

 

3,377

 

 

 

3,327

 

 

 

2,567

 

Premises and equipment, net

 

 

6,292

 

 

 

6,497

 

 

 

6,743

 

 

 

9,087

 

 

 

7,915

 

Right-of-Use Asset – Premises

 

 

9,896

 

 

 

10,058

 

 

 

10,219

 

 

 

8,920

 

 

 

4,513

 

Bank-owned life insurance

 

 

24,554

 

 

 

24,384

 

 

 

19,244

 

 

 

19,127

 

 

 

19,012

 

Goodwill and other intangible assets

 

 

36,774

 

 

 

36,833

 

 

 

36,894

 

 

 

36,955

 

 

 

37,020

 

Deferred tax asset

 

 

6,571

 

 

 

6,749

 

 

 

5,619

 

 

 

6,378

 

 

 

5,777

 

Accrued interest receivable and other assets

 

 

14,024

 

 

 

12,188

 

 

 

12,084

 

 

 

7,256

 

 

 

7,909

 

TOTAL ASSETS

 

$

1,308,472

 

 

$

1,213,958

 

 

$

1,163,654

 

 

$

1,144,873

 

 

$

1,059,885

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest bearing

 

$

240,729

 

 

$

204,495

 

 

$

192,773

 

 

$

184,857

 

 

$

184,345

 

Interest bearing

 

 

794,113

 

 

 

780,003

 

 

 

753,999

 

 

 

766,853

 

 

 

718,028

 

Total deposits

 

 

1,034,842

 

 

 

984,498

 

 

 

946,772

 

 

 

951,710

 

 

 

902,373

 

Other Borrowings

 

 

74,899

 

 

 

31,250

 

 

 

20,938

 

 

 

 

 

 

1,639

 

Subordinated Debt

 

 

40,398

 

 

 

40,441

 

 

 

40,484

 

 

 

40,526

 

 

 

40,585

 

Operating Lease Liabilities

 

 

9,896

 

 

 

10,058

 

 

 

10,219

 

 

 

8,921

 

 

 

4,513

 

Accrued interest payable and other liabilities

 

 

5,985

 

 

 

6,130

 

 

 

6,688

 

 

 

6,774

 

 

 

6,004

 

TOTAL LIABILITIES

 

 

1,166,020

 

 

 

1,072,377

 

 

 

1,025,101

 

 

 

1,007,931

 

 

 

955,114

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

162

 

 

 

250

 

 

 

149

 

 

 

149

 

 

 

99

 

Surplus

 

 

127,818

 

 

 

127,659

 

 

 

117,709

 

 

 

117,698

 

 

 

83,070

 

Retained earnings

 

 

19,039

 

 

 

18,911

 

 

 

27,100

 

 

 

27,525

 

 

 

26,491

 

Accumulated other comprehensive (loss) income

 

 

(4,567

)

 

 

(5,239

)

 

 

(6,405

)

 

 

(8,430

)

 

 

(4,889

)

TOTAL SHAREHOLDERS’ EQUITY

 

 

142,452

 

 

 

141,581

 

 

 

138,553

 

 

 

136,942

 

 

 

104,771

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,308,472

 

 

$

1,213,958

 

 

$

1,163,654

 

 

$

1,144,873

 

 

$

1,059,885

 

Common shares outstanding

 

 

16,228,440

 

 

 

16,221,692

 

 

 

14,939,640

 

 

 

14,939,640

 

 

 

9,838,435

 

 


 

LINKBANCORP, Inc. and Subsidiaries

 

Consolidated Statements of Operations (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

 

 

6/30/2023

 

 

6/30/2022

 

(In Thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

 

$

12,499

 

 

$

11,762

 

 

$

8,114

 

 

 

 

$

24,261

 

 

$

15,877

 

Other

 

 

1,827

 

 

 

1,228

 

 

 

981

 

 

 

 

 

3,055

 

 

 

1,600

 

Total interest and dividend income

 

 

14,326

 

 

 

12,990

 

 

 

9,095

 

 

 

 

 

27,316

 

 

 

17,477

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,242

 

 

 

4,517

 

 

 

818

 

 

 

 

 

9,759

 

 

 

1,483

 

Other Borrowings

 

 

558

 

 

 

87

 

 

 

2

 

 

 

 

 

645

 

 

 

35

 

Subordinated Debt

 

 

437

 

 

 

432

 

 

 

422

 

 

 

 

 

869

 

 

 

629

 

Total interest expense

 

 

6,237

 

 

 

5,036

 

 

 

1,242

 

 

 

 

 

11,273

 

 

 

2,147

 

NET INTEREST INCOME BEFORE (CREDIT TO)
   PROVISION FOR CREDIT LOSSES

 

 

8,089

 

 

 

7,954

 

 

 

7,853

 

 

 

 

 

16,043

 

 

 

15,330

 

(Recovery of) provision for credit losses

 

 

(493

)

 

 

293

 

 

 

395

 

 

 

 

 

(200

)

 

 

675

 

NET INTEREST INCOME AFTER (CREDIT TO)
   PROVISION FOR CREDIT LOSSES

 

 

8,582

 

 

 

7,661

 

 

 

7,458

 

 

 

 

 

16,243

 

 

 

14,655

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

197

 

 

 

199

 

 

 

218

 

 

 

 

 

396

 

 

 

428

 

Bank-owned life insurance

 

 

170

 

 

 

140

 

 

 

114

 

 

 

 

 

310

 

 

 

224

 

Net realized (losses) gains on the sale of debt securities

 

 

 

 

 

(2,370

)

 

 

 

 

 

 

 

(2,370

)

 

 

13

 

Gain on sale of loans

 

 

296

 

 

 

 

 

 

153

 

 

 

 

 

296

 

 

 

333

 

Other

 

 

223

 

 

 

178

 

 

 

211

 

 

 

 

 

401

 

 

 

409

 

Total noninterest income

 

 

886

 

 

 

(1,853

)

 

 

696

 

 

 

 

 

(967

)

 

 

1,407

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,037

 

 

 

4,120

 

 

 

3,722

 

 

 

 

 

8,157

 

 

 

7,378

 

Occupancy

 

 

696

 

 

 

707

 

 

 

433

 

 

 

 

 

1,403

 

 

 

906

 

Equipment and data processing

 

 

893

 

 

 

693

 

 

 

595

 

 

 

 

 

1,586

 

 

 

1,192

 

Professional fees

 

 

418

 

 

 

381

 

 

 

307

 

 

 

 

 

799

 

 

 

535

 

FDIC insurance

 

 

184

 

 

 

159

 

 

 

138

 

 

 

 

 

343

 

 

 

342

 

Bank Shares Tax

 

 

278

 

 

 

278

 

 

 

201

 

 

 

 

 

556

 

 

 

384

 

Merger & system conversion related expenses

 

 

315

 

 

 

587

 

 

 

 

 

 

 

 

902

 

 

 

 

Other

 

 

995

 

 

 

812

 

 

 

846

 

 

 

 

 

1,807

 

 

 

1,603

 

Total noninterest expense

 

 

7,816

 

 

 

7,737

 

 

 

6,242

 

 

 

 

 

15,553

 

 

 

12,340

 

Income (loss) before income tax expense (benefit)

 

 

1,652

 

 

 

(1,929

)

 

 

1,912

 

 

 

 

 

(277

)

 

 

3,722

 

Income tax expense (benefit)

 

 

305

 

 

 

(376

)

 

 

306

 

 

 

 

 

(70

)

 

 

592

 

NET INCOME (LOSS)

 

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

 

 

$

(207

)

 

$

3,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS (LOSS) PER SHARE, BASIC

 

$

0.08

 

 

$

(0.10

)

 

$

0.16

 

 

 

 

$

(0.01

)

 

$

0.32

 

 EARNINGS (LOSS) PER SHARE, DILUTED

 

$

0.08

 

 

$

(0.10

)

 

$

0.16

 

 

 

 

$

(0.01

)

 

$

0.31

 

WEIGHTED-AVERAGE COMMON SHARES
   OUTSTANDING,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

 

16,228,069

 

 

 

15,480,951

 

 

 

9,836,984

 

 

 

 

 

15,856,574

 

 

 

9,831,739

 

DILUTED

 

 

16,228,069

 

 

 

15,480,951

 

 

 

9,913,477

 

 

 

 

 

15,856,574

 

 

 

9,983,742

 

 


 

LINKBANCORP, Inc. and Subsidiaries

 

Financial Highlights (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

('Dollars In Thousands)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (loss)

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

$

(207

)

 

$

3,130

 

Net Interest Income

 

8,089

 

 

 

7,954

 

 

 

7,853

 

 

 

16,043

 

 

 

15,330

 

Provision for (credit to) Credit Losses

 

(493

)

 

 

293

 

 

 

395

 

 

 

(200

)

 

 

675

 

Non-Interest Income

 

886

 

 

 

(1,853

)

 

 

696

 

 

 

(967

)

 

 

1,407

 

Non-Interest Expense

 

7,816

 

 

 

7,737

 

 

 

6,242

 

 

 

15,553

 

 

 

12,340

 

Earnings (loss) per Share, Basic

 

0.08

 

 

 

(0.10

)

 

 

0.16

 

 

 

(0.01

)

 

 

0.32

 

Adjusted Earnings per Share, Basic (2)

 

0.10

 

 

 

0.05

 

 

 

0.16

 

 

 

0.15

 

 

 

0.32

 

Earnings (loss) per Share, Diluted

 

0.08

 

 

 

(0.10

)

 

 

0.16

 

 

 

(0.01

)

 

 

0.31

 

Adjusted Earnings per Share, Diluted (2)

 

0.10

 

 

 

0.05

 

 

 

0.16

 

 

 

0.15

 

 

 

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

2.81

%

 

 

2.95

%

 

 

3.38

%

 

 

2.86

%

 

 

3.39

%

Annualized Return on Assets ("ROA")

 

0.43

%

 

 

-0.53

%

 

 

0.63

%

 

 

-0.03

%

 

 

0.63

%

Adjusted ROA2

 

0.51

%

 

 

0.27

%

 

 

0.63

%

 

 

0.39

%

 

 

0.63

%

Annualized Return on Equity ("ROE")

 

3.81

%

 

 

-4.56

%

 

 

6.13

%

 

 

-0.30

%

 

 

12.31

%

Adjusted ROE2

 

4.51

%

 

 

2.30

%

 

 

6.13

%

 

 

3.42

%

 

 

12.27

%

Efficiency Ratio

 

87.09

%

 

 

126.82

%

 

 

73.01

%

 

 

103.16

%

 

 

73.73

%

Adjusted Efficiency Ratio3

 

83.58

%

 

 

84.41

%

 

 

73.01

%

 

 

83.98

%

 

 

73.79

%

Noninterest Income to Avg. Assets

 

0.28

%

 

 

-0.59

%

 

 

0.27

%

 

 

-0.16

%

 

 

0.28

%

Noninterest Expense to Avg. Assets

 

2.51

%

 

 

2.59

%

 

 

2.45

%

 

 

2.56

%

 

 

2.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2023

 

 

3/31/2023

 

 

12/31/2022

 

 

9/30/2022

 

 

6/30/2022

 

Financial Condition Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

1,308,472

 

 

$

1,213,958

 

 

$

1,163,654

 

 

$

1,144,873

 

 

$

1,059,885

 

Loans Receivable, Net

 

959,305

 

 

 

934,845

 

 

 

923,205

 

 

 

859,400

 

 

 

786,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Noninterest-bearing Deposits

 

240,729

 

 

 

204,495

 

 

 

192,773

 

 

 

184,857

 

 

 

184,345

 

     Interest-bearing Deposits

 

794,113

 

 

 

780,003

 

 

 

753,999

 

 

 

766,853

 

 

 

718,028

 

Total Deposits

 

1,034,842

 

 

 

984,498

 

 

 

946,772

 

 

 

951,710

 

 

 

902,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Ratio1

 

13.55

%

 

 

13.53

%

 

 

12.89

%

 

 

11.55

%

 

 

12.42

%

Tier 1 Capital Ratio1

 

12.94

%

 

 

12.32

%

 

 

12.41

%

 

 

11.04

%

 

 

11.94

%

Common Equity Tier 1 Capital Ratio1

 

12.94

%

 

 

12.32

%

 

 

12.41

%

 

 

11.04

%

 

 

11.94

%

Leverage Ratio1

 

10.41

%

 

 

10.78

%

 

 

10.93

%

 

 

9.74

%

 

 

10.10

%

Tangible Common Equity to Tangible Assets4

 

8.31

%

 

 

8.90

%

 

 

9.02

%

 

 

9.02

%

 

 

6.62

%

Tangible Book Value per Share5

$

6.51

 

 

$

6.46

 

 

$

6.80

 

 

$

6.69

 

 

$

6.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing Assets

$

2,856

 

 

$

2,398

 

 

$

2,500

 

 

$

1,979

 

 

$

1,494

 

Non-performing Assets to Total Assets

 

0.22

%

 

 

0.20

%

 

 

0.21

%

 

 

0.17

%

 

 

0.14

%

Non-performing Loans to Total Loans

 

0.29

%

 

 

0.25

%

 

 

0.27

%

 

 

0.23

%

 

 

0.19

%

Allowance for Credit Losses - Loans ("ACLL")

$

10,228

 

 

$

10,526

 

 

$

4,666

 

 

$

4,569

 

 

$

3,890

 

ACLL to Total Loans

 

1.05

%

 

 

1.11

%

 

 

0.50

%

 

 

0.53

%

 

 

0.49

%

ACLL to Nonperforming Assets

 

358.12

%

 

 

438.95

%

 

 

186.64

%

 

 

230.87

%

 

 

260.37

%

Net chargeoffs (recoveries)

$

(97

)

 

$

(2

)

 

$

(60

)

 

$

(164

)

 

$

(52

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - These capital ratios have been calculated using bank-level capital

 

(2) - This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

(3) - The efficiency ratio, as adjusted represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains or losses from securities sales and merger related expenses. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 


 

(4) - We calculate tangible common equity as total shareholders' equity less goodwill and other intangibles, and we calculate tangible assets as total assets less goodwill and other intangibles. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

(5) - We calculate tangible book value per common share as total shareholders' equity less goodwill and other intangibles, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is book value per common share. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures at the end of this release.

 

 

LINKBANCORP, Inc. and Subsidiaries

 

Net Interest Margin - Quarter-To-Date (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

(Dollars in thousands)

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

Int. Earn. Cash

 

$

66,149

 

 

$

708

 

 

 

4.29

%

 

$

60,718

 

 

$

97

 

 

 

0.64

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

86,366

 

 

 

822

 

 

 

3.82

%

 

 

74,105

 

 

 

587

 

 

 

3.18

%

Tax-Exempt

 

 

39,139

 

 

 

378

 

 

 

3.87

%

 

 

45,030

 

 

 

377

 

 

 

3.36

%

Total Securities

 

 

125,505

 

 

 

1,200

 

 

 

3.84

%

 

 

119,135

 

 

 

964

 

 

 

3.25

%

Total Cash Equiv. and Investments

 

 

191,654

 

 

 

1,908

 

 

 

3.99

%

 

 

179,853

 

 

 

1,061

 

 

 

2.37

%

Total Loans (3)

 

 

963,824

 

 

 

12,499

 

 

 

5.20

%

 

 

751,347

 

 

 

8,114

 

 

 

4.33

%

Total Earning Assets

 

 

1,155,478

 

 

 

14,407

 

 

 

5.00

%

 

 

931,200

 

 

 

9,175

 

 

 

3.95

%

Other Assets

 

 

95,531

 

 

 

 

 

 

 

 

 

90,361

 

 

 

 

 

 

 

Total Assets

 

$

1,251,009

 

 

 

 

 

 

 

 

$

1,021,561

 

 

 

 

 

 

 

Interest bearing demand

 

$

243,539

 

 

$

1,261

 

 

 

2.08

%

 

$

270,844

 

 

$

260

 

 

 

0.39

%

Money market demand

 

 

244,355

 

 

 

1,589

 

 

 

2.61

%

 

 

224,483

 

 

 

238

 

 

 

0.43

%

Time deposits

 

 

299,398

 

 

 

2,392

 

 

 

3.20

%

 

 

211,033

 

 

 

320

 

 

 

0.61

%

Total Borrowings

 

 

95,792

 

 

 

995

 

 

 

4.17

%

 

 

46,961

 

 

 

424

 

 

 

3.62

%

Total Interest-Bearing Liabilities

 

 

883,084

 

 

 

6,237

 

 

 

2.83

%

 

 

753,321

 

 

 

1,242

 

 

 

0.66

%

Non Int Bearing Deposits

 

 

209,072

 

 

 

 

 

 

 

 

 

152,691

 

 

 

 

 

 

 

Total Cost of Funds

 

$

1,092,156

 

 

$

6,237

 

 

 

2.29

%

 

$

906,012

 

 

$

1,242

 

 

 

0.55

%

Other Liabilities

 

 

17,073

 

 

 

 

 

 

 

 

 

10,489

 

 

 

 

 

 

 

Total Liabilities

 

$

1,109,229

 

 

 

 

 

 

 

 

$

916,501

 

 

 

 

 

 

 

Shareholders' Equity

 

$

141,780

 

 

 

 

 

 

 

 

$

105,060

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,251,009

 

 

 

 

 

 

 

 

$

1,021,561

 

 

 

 

 

 

 

Net Interest Income/Spread (FTE)

 

 

 

 

 

8,170

 

 

 

2.17

%

 

 

 

 

 

7,933

 

 

 

3.29

%

Tax-Equivalent Basis Adjustment

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

(80

)

 

 

 

Net Interest Income

 

 

 

 

$

8,089

 

 

 

 

 

 

 

 

$

7,853

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.81

%

 

 

 

 

 

 

 

 

3.38

%

(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.

 

(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table

 

(3) Includes the balances of nonaccrual loans

 

 


 

LINKBANCORP, Inc. and Subsidiaries

 

Net Interest Margin - Linked Quarter-To-Date (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

June 30, 2023

 

 

March 31, 2023

 

(Dollars in thousands)

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

 

Avg Bal

 

 

Interest (2)

 

 

Yield/Rate

 

Int. Earn. Cash

 

$

66,149

 

 

$

708

 

 

 

4.29

%

 

$

36,470

 

 

$

275

 

 

 

3.06

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

86,366

 

 

 

822

 

 

 

3.82

%

 

 

81,899

 

 

 

653

 

 

 

3.23

%

Tax-Exempt

 

 

39,139

 

 

 

378

 

 

 

3.87

%

 

 

38,368

 

 

 

377

 

 

 

3.98

%

Total Securities

 

 

125,505

 

 

 

1,200

 

 

 

3.84

%

 

 

120,267

 

 

 

1,030

 

 

 

3.47

%

Total Cash Equiv. and Investments

 

 

191,654

 

 

 

1,908

 

 

 

3.99

%

 

 

156,737

 

 

 

1,305

 

 

 

3.38

%

Total Loans (3)

 

 

963,824

 

 

 

12,499

 

 

 

5.20

%

 

 

936,510

 

 

 

11,762

 

 

 

5.09

%

Total Earning Assets

 

 

1,155,478

 

 

 

14,407

 

 

 

5.00

%

 

 

1,093,247

 

 

 

13,067

 

 

 

4.85

%

Other Assets

 

 

95,531

 

 

 

 

 

 

 

 

 

90,938

 

 

 

 

 

 

 

Total Assets

 

$

1,251,009

 

 

 

 

 

 

 

 

$

1,184,185

 

 

 

 

 

 

 

Interest bearing demand

 

$

243,539

 

 

$

1,261

 

 

 

2.08

%

 

$

251,103

 

 

$

1,188

 

 

 

1.92

%

Money market demand

 

 

244,355

 

 

 

1,589

 

 

 

2.61

%

 

 

245,563

 

 

 

1,350

 

 

 

2.23

%

Time deposits

 

 

299,398

 

 

 

2,392

 

 

 

3.20

%

 

 

290,605

 

 

 

1,979

 

 

 

2.76

%

Total Borrowings

 

 

95,792

 

 

 

995

 

 

 

4.17

%

 

 

49,246

 

 

 

519

 

 

 

4.27

%

Total Interest-Bearing Liabilities

 

 

883,084

 

 

 

6,237

 

 

 

2.83

%

 

 

836,517

 

 

 

5,036

 

 

 

2.44

%

Non Int Bearing Deposits

 

 

209,072

 

 

 

 

 

 

 

 

 

192,135

 

 

 

 

 

 

 

Total Cost of Funds

 

$

1,092,156

 

 

$

6,237

 

 

 

2.29

%

 

$

1,028,652

 

 

$

5,036

 

 

 

1.99

%

Other Liabilities

 

 

17,073

 

 

 

 

 

 

 

 

 

17,508

 

 

 

 

 

 

 

Total Liabilities

 

$

1,109,229

 

 

 

 

 

 

 

 

$

1,046,160

 

 

 

 

 

 

 

Shareholders' Equity

 

$

141,780

 

 

 

 

 

 

 

 

$

138,025

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,251,009

 

 

 

 

 

 

 

 

$

1,184,185

 

 

 

 

 

 

 

Net Interest Income/Spread (FTE)

 

 

 

 

 

8,170

 

 

 

2.17

%

 

 

 

 

 

8,031

 

 

 

2.41

%

Tax-Equivalent Basis Adjustment

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

(77

)

 

 

 

Net Interest Income

 

 

 

 

$

8,089

 

 

 

 

 

 

 

 

$

7,954

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.81

%

 

 

 

 

 

 

 

 

2.95

%

(1) Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks.

 

(2) Income stated on a tax equivalent basis which is a non-GAAP measure and reconciled to GAAP at the bottom of the table

 

(3) Includes the balances of nonaccrual loans

 

 

 


 

LINKBANCORP, Inc. and Subsidiaries

 

Loans Receivable Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

June 30, 2023

 

 

March 31, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

 

June 30, 2022

 

 Agriculture and farmland loans

 

$

50,552

 

 

$

53,301

 

 

$

55,746

 

 

$

53,570

 

 

$

45,424

 

 Construction loans

 

 

75,628

 

 

 

67,934

 

 

 

57,713

 

 

 

49,311

 

 

 

36,135

 

 Commercial & industrial loans

 

 

104,869

 

 

 

99,356

 

 

 

104,755

 

 

 

98,475

 

 

 

90,979

 

 Commercial real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Multifamily

 

 

113,254

 

 

 

111,461

 

 

 

105,390

 

 

 

95,537

 

 

 

78,082

 

      Owner occupied

 

 

154,520

 

 

 

151,407

 

 

 

139,554

 

 

 

114,863

 

 

 

164,937

 

      Non-owner occupied

 

 

254,691

 

 

 

249,638

 

 

 

245,274

 

 

 

233,887

 

 

 

165,893

 

 Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      First liens

 

 

170,271

 

 

 

166,478

 

 

 

168,084

 

 

 

166,388

 

 

 

158,774

 

      Second liens and lines of credit

 

 

30,148

 

 

 

30,720

 

 

 

35,576

 

 

 

34,620

 

 

 

35,454

 

 Consumer and other loans

 

 

11,308

 

 

 

10,472

 

 

 

10,057

 

 

 

11,929

 

 

 

8,689

 

 Municipal loans

 

 

3,929

 

 

 

4,292

 

 

 

5,466

 

 

 

5,404

 

 

 

5,814

 

 

 

 

969,170

 

 

 

945,059

 

 

 

927,615

 

 

 

863,984

 

 

 

790,181

 

Deferred costs (fees)

 

 

363

 

 

 

312

 

 

 

256

 

 

 

(15

)

 

 

225

 

Total loans receivable

 

$

969,533

 

 

$

945,371

 

 

$

927,871

 

 

$

863,969

 

 

$

790,406

 

 

LINKBANCORP, Inc. and Subsidiaries

 

Investments in Securities Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

(In Thousands)

 

Amortized
Cost

 

 

Net
Unrealized
Losses

 

 

Fair
Value

 

Available for Sale:

 

 

 

 

 

 

 

 

 

U.S. government agency securities

 

$

2,000

 

 

$

(19

)

 

$

1,981

 

Small Business Administration loan pools

 

 

726

 

 

 

(15

)

 

 

711

 

Obligations of state and political subdivisions

 

 

45,651

 

 

 

(3,721

)

 

 

41,930

 

Mortgage-backed securities in government-sponsored entities

 

 

42,946

 

 

 

(3,948

)

 

 

38,998

 

 

 

$

91,323

 

 

$

(7,703

)

 

$

83,620

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized
Cost

 

 

Net Unrealized Losses

 

 

Fair Value

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

Corporate debentures

 

$

15,000

 

 

$

(1,782

)

 

$

13,218

 

Structured mortgage-backed securities

 

 

23,806

 

 

 

(966

)

 

 

22,840

 

 

 

$

38,806

 

 

$

(2,748

)

 

$

36,058

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

(In Thousands)

 

Amortized
Cost

 

 

Net
Unrealized
Losses

 

 

Fair
Value

 

Available for Sale:

 

 

 

 

 

 

 

 

 

Small Business Administration loan pools

 

$

858

 

 

$

(15

)

 

$

843

 

Obligations of state and political subdivisions

 

 

44,189

 

 

 

(4,020

)

 

 

40,169

 

Mortgage-backed securities in government-sponsored entities

 

 

41,873

 

 

 

(4,072

)

 

 

37,801

 

 

 

$

86,920

 

 

$

(8,107

)

 

$

78,813

 

 


 

LINKBANCORP, Inc. and Subsidiaries

 

Deposits Detail (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

June 30, 2023

 

 

March 31, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

 

June 30, 2022

 

Demand, noninterest-bearing

 

$

240,729

 

 

$

204,495

 

 

$

192,773

 

 

$

184,857

 

 

$

184,345

 

Demand, interest-bearing

 

 

237,114

 

 

 

250,944

 

 

 

254,478

 

 

 

305,934

 

 

 

269,493

 

Money market and savings

 

 

254,632

 

 

 

241,858

 

 

 

228,048

 

 

 

266,743

 

 

 

235,411

 

Time deposits, $250 and over

 

 

57,194

 

 

 

51,855

 

 

 

46,116

 

 

 

39,123

 

 

 

55,507

 

Time deposits, other

 

 

245,173

 

 

 

235,346

 

 

 

225,357

 

 

 

155,053

 

 

 

157,617

 

 

 

$

1,034,842

 

 

$

984,498

 

 

$

946,772

 

 

$

951,710

 

 

$

902,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Deposits Detail, for the Three Months Ended (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands)

 

June 30, 2023

 

 

March 31, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

 

June 30, 2022

 

Demand, noninterest-bearing

 

$

209,072

 

 

$

192,135

 

 

$

199,556

 

 

$

170,863

 

 

$

152,691

 

Demand, interest-bearing

 

 

243,539

 

 

 

251,103

 

 

 

278,816

 

 

 

278,637

 

 

 

270,844

 

Money market and savings

 

 

244,355

 

 

 

245,563

 

 

 

245,154

 

 

 

244,107

 

 

 

224,483

 

Time deposits

 

 

299,398

 

 

 

290,605

 

 

 

211,090

 

 

 

205,792

 

 

 

211,033

 

 

 

$

996,364

 

 

$

979,406

 

 

$

934,616

 

 

$

899,399

 

 

$

859,051

 

 

 

 


 

Appendix A - Reconciliation to Non-GAAP Financial Measures

This document contains supplemental financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Management uses these non-GAAP measures in its analysis of the Company’s performance. These measures should not be considered a substitute for GAAP basis measures nor should they be viewed as a substitute for operating results determined in accordance with GAAP. Management believes the presentation of non-GAAP financial measures that exclude the impact of specified items provide useful supplemental information that is essential to a proper understanding of the Company’s financial condition and results. Non-GAAP measures are not formally defined under GAAP, and other entities may use calculation methods that differ from those used by us. As a complement to GAAP financial measures, our management believes these non-GAAP financial measures assist investors in comparing the financial condition and results of operations of financial institutions due to the industry prevalence of such non-GAAP measures. See the tables below for a reconciliation of these non-GAAP measures to the most directly comparable GAAP financial measures.

 

Adjusted Return on Average Assets

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Dollars in thousands)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

Net income (loss)

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

$

(207

)

 

$

3,130

 

Average assets

 

1,251,009

 

 

 

1,184,185

 

 

 

1,021,561

 

 

 

1,224,116

 

 

 

999,378

 

Return on average assets (annualized)

 

0.43

%

 

 

-0.53

%

 

 

0.63

%

 

 

-0.03

%

 

 

0.63

%

Net income (loss)

 

1,347

 

 

 

(1,553

)

 

 

1,606

 

 

 

(207

)

 

 

3,130

 

Net losses (gains) on sale of securities

 

-

 

 

 

2,370

 

 

 

-

 

 

 

2,370

 

 

 

(13

)

Tax effect at 21%

 

-

 

 

 

(498

)

 

 

-

 

 

 

(498

)

 

 

3

 

Merger & system conversion related expenses

 

315

 

 

 

587

 

 

 

-

 

 

 

902

 

 

 

-

 

Tax effect at 21%

 

(66

)

 

 

(123

)

 

 

-

 

 

 

(189

)

 

 

-

 

Adjusted Net Income (Non-GAAP)

 

1,596

 

 

 

783

 

 

 

1,606

 

 

 

2,378

 

 

 

3,120

 

Average assets

 

1,251,009

 

 

 

1,184,185

 

 

 

1,021,561

 

 

 

1,224,116

 

 

 

999,378

 

Adjusted return on average assets (annualized)
(Non-GAAP)

 

0.51

%

 

 

0.27

%

 

 

0.63

%

 

 

0.39

%

 

 

0.63

%

 

Adjusted Return on Average Shareholders' Equity

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Dollars in thousands)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

Net income (loss)

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

$

(207

)

 

$

3,130

 

Average shareholders' equity

 

141,780

 

 

 

138,025

 

 

 

105,060

 

 

 

140,359

 

 

 

51,257

 

Return on average shareholders' equity (annualized)

 

3.81

%

 

 

-4.56

%

 

 

6.13

%

 

 

-0.30

%

 

 

12.31

%

Net income (loss)

 

1,347

 

 

 

(1,553

)

 

 

1,606

 

 

 

(207

)

 

 

3,130

 

Net losses (gains) on sale of securities

 

-

 

 

 

2,370

 

 

 

-

 

 

 

2,370

 

 

 

(13

)

Tax effect at 21%

 

-

 

 

 

(498

)

 

 

-

 

 

 

(498

)

 

 

3

 

Merger & system conversion related expenses

 

315

 

 

 

587

 

 

 

-

 

 

 

902

 

 

 

-

 

Tax effect at 21%

 

(66

)

 

 

(123

)

 

 

-

 

 

 

(189

)

 

 

-

 

Adjusted Net Income (Non-GAAP)

 

1,596

 

 

 

783

 

 

 

1,606

 

 

 

2,378

 

 

 

3,120

 

Average shareholders' equity

 

141,780

 

 

 

138,025

 

 

 

105,060

 

 

 

140,359

 

 

 

51,257

 

Adjusted return on average shareholders' equity (annualized)
(Non-GAAP)

 

4.51

%

 

 

2.30

%

 

 

6.13

%

 

 

3.42

%

 

 

12.27

%

 


 

Adjusted Efficiency Ratio

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Dollars in thousands)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

GAAP-based efficiency ratio

 

87.09

%

 

 

126.82

%

 

 

73.01

%

 

 

103.16

%

 

 

73.73

%

Net interest income

$

8,089

 

 

$

7,954

 

 

$

7,853

 

 

$

16,043

 

 

$

15,330

 

Noninterest income

 

886

 

 

 

(1,853

)

 

 

696

 

 

 

(967

)

 

 

1,407

 

Less: net gains (losses) on sales of securities

 

-

 

 

 

(2,370

)

 

 

-

 

 

 

(2,370

)

 

 

13

 

Adjusted revenue (Non-GAAP)

 

8,975

 

 

 

8,471

 

 

 

8,549

 

 

 

17,446

 

 

 

16,724

 

Total noninterest expense

 

7,816

 

 

 

7,737

 

 

 

6,242

 

 

 

15,553

 

 

 

12,340

 

Less: Merger & system conversion related expenses

 

315

 

 

 

587

 

 

 

-

 

 

 

902

 

 

 

-

 

Adjusted non-interest expense

 

7,501

 

 

 

7,150

 

 

 

6,242

 

 

 

14,651

 

 

 

12,340

 

Efficiency ratio, as adjusted (Non-GAAP)

 

83.58

%

 

 

84.41

%

 

 

73.01

%

 

 

83.98

%

 

 

73.79

%

 

Tangible Common Equity and Tangible Book Value

 

 

 

6/30/2023

 

 

3/31/2023

 

 

12/31/2022

 

 

9/30/2022

 

 

6/30/2022

 

Tangible Common Equity

 

(Dollars in thousands, except for share data)

 

Total shareholders’ equity

 

$

142,452

 

 

$

141,581

 

 

$

138,553

 

 

$

136,942

 

 

$

104,771

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

Other intangible assets

 

 

(932

)

 

 

(991

)

 

 

(1,052

)

 

 

(1,113

)

 

 

(1,178

)

Tangible common equity (Non-GAAP)

 

$

105,678

 

 

$

104,748

 

 

$

101,659

 

 

$

99,987

 

 

$

67,751

 

Common shares outstanding

 

 

16,228,440

 

 

 

16,221,692

 

 

 

14,939,640

 

 

 

14,939,640

 

 

 

9,838,435

 

Book value per common share

 

$

8.78

 

 

$

8.73

 

 

$

9.27

 

 

$

9.17

 

 

$

10.65

 

Tangible book value per common share
(Non-GAAP)

 

$

6.51

 

 

$

6.46

 

 

$

6.80

 

 

$

6.69

 

 

$

6.89

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,308,472

 

 

$

1,213,958

 

 

$

1,163,654

 

 

$

1,144,873

 

 

$

1,059,885

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

 

 

(35,842

)

Other intangible assets

 

 

(932

)

 

 

(991

)

 

 

(1,052

)

 

 

(1,113

)

 

 

(1,178

)

Tangible assets (Non-GAAP)

 

$

1,271,698

 

 

$

1,177,125

 

 

$

1,126,760

 

 

$

1,107,918

 

 

$

1,022,865

 

Tangible common equity to tangible assets (Non-GAAP)

 

 

8.31

%

 

 

8.90

%

 

 

9.02

%

 

 

9.02

%

 

 

6.62

%

 

Adjusted Earnings Per Share

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Dollars in thousands, except per share data)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

GAAP-Based Earnings (Loss) Per Share, Basic

$

0.08

 

 

$

(0.10

)

 

$

0.16

 

 

$

(0.01

)

 

$

0.32

 

GAAP-Based Earnings (Loss) Per Share, Diluted

$

0.08

 

 

$

(0.10

)

 

$

0.16

 

 

$

(0.01

)

 

$

0.31

 

Net Income (Loss)

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

$

(207

)

 

$

3,130

 

Net losses (gains) on sale of securities

 

-

 

 

 

2,370

 

 

 

-

 

 

 

2,370

 

 

 

(13

)

Tax effect at 21%

 

-

 

 

 

(498

)

 

 

-

 

 

 

(498

)

 

 

3

 

Merger & system conversion related expenses

 

315

 

 

 

587

 

 

 

-

 

 

 

902

 

 

 

-

 

 Tax effect at 21%

 

(66

)

 

 

(123

)

 

 

-

 

 

 

(189

)

 

 

-

 

Adjusted Net Income (Non-GAAP)

 

1,596

 

 

 

783

 

 

 

1,606

 

 

 

2,378

 

 

 

3,120

 

Adjusted Earnings per Share, Basic (Non-GAAP)

$

0.10

 

 

$

0.05

 

 

$

0.16

 

 

$

0.15

 

 

$

0.32

 

Adjusted Earnings per Share, Diluted (Non-GAAP)

$

0.10

 

 

$

0.05

 

 

$

0.16

 

 

$

0.15

 

 

$

0.31

 

 


 

Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Dollars in thousands, except per share data)

6/30/2023

 

 

3/31/2023

 

 

6/30/2022

 

 

6/30/2023

 

 

6/30/2022

 

Net Income (Loss) - GAAP

$

1,347

 

 

$

(1,553

)

 

$

1,606

 

 

$

(207

)

 

$

3,130

 

Net losses (gains) on sale of securities

 

-

 

 

 

2,370

 

 

 

-

 

 

 

2,370

 

 

 

(13

)

Tax effect at 21%

 

-

 

 

 

(498

)

 

 

-

 

 

 

(498

)

 

 

3

 

Merger & system conversion related expenses

 

315

 

 

 

587

 

 

 

-

 

 

 

902

 

 

 

-

 

 Tax effect at 21%

 

(66

)

 

 

(123

)

 

 

-

 

 

 

(189

)

 

 

-

 

Adjusted Net Income (Non-GAAP)

 

1,596

 

 

 

783

 

 

 

1,606

 

 

 

2,378

 

 

 

3,120

 

Income tax expense (benefit)

 

305

 

 

 

(376

)

 

 

306

 

 

 

(70

)

 

 

592

 

 Provision for (credit to) credit losses

 

(493

)

 

 

293

 

 

 

395

 

 

 

(200

)

 

 

675

 

Tax effect included in Adjusted Net Income

 

66

 

 

 

621

 

 

 

-

 

 

 

687

 

 

 

(3

)

Adjusted Pre-tax, Pre-provision Net Income (Non-GAAP)

$

1,474

 

 

$

1,321

 

 

$

2,307

 

 

$

2,795

 

 

$

4,384