Biggest changeThe Company believes that tangible common stockholders' equity, excluding intangible assets, is a meaningful supplement to GAAP financial measures and useful to investors because it provides an additional measure to calculate the book value of our common shares by removing the value of a subjective portion of our balance sheet. 59 The following table reconciles these non-GAAP measures from their respective GAAP basis measures for the years ended December 31, For the year ended December 31, (Dollars in thousands) 2024 2023 2022 Net interest margin (FTE) Net interest income (GAAP) $ 62,574 $ 76,742 $ 70,649 FTE adjustment on tax-exempt securities 291 283 281 Net interest income (FTE) (non-GAAP) 62,865 77,025 70,930 Average interest earning assets 2,010,448 1,858,215 1,676,649 Net interest margin (GAAP) 3.11 % 4.13 % 4.21 % Net interest margin (FTE) (non-GAAP) 3.13 % 4.15 % 4.23 % Yield on earning assets (FTE) Total interest income (GAAP) $ 134,615 $ 124,421 $ 84,018 FTE adjustment on tax-exempt securities 291 283 281 Total interest income (FTE) (non-GAAP) 134,906 124,704 84,299 Average interest earning assets 2,010,448 1,858,215 1,676,649 Yield on earning assets (GAAP) 6.70 % 6.70 % 5.01 % Yield on earning assets (FTE) (non-GAAP) 6.71 % 6.71 % 5.03 % Net interest spread (FTE) Yield on earning assets (GAAP) 6.70 % 6.70 % 5.01 % Yield on earning assets (FTE) (non-GAAP) 6.71 % 6.71 % 5.03 % Yield on interest-bearing liabilities 4.70 % 3.66 % 1.31 % Net interest spread (GAAP) 1.99 % 3.04 % 3.70 % Net interest spread (FTE) (non-GAAP) 2.01 % 3.05 % 3.71 % Net Income and earnings per share, adjusted Net Income (loss), as reported $ (9,980 ) $ 26,585 $ 26,674 Less: nonrecurring intangible impairment (19,721 ) — — Less: nonrecurring restructuring expenses (430 ) — — Less: nonrecurring other expenses (890 ) — — Related income tax benefit 4,763 — — Net income (loss), adjusted 6,298 26,585 26,674 Preferred stock dividends 2,156 2,156 2,156 Net income (loss) available to common shareholders, adjusted 4,142 24,429 24,518 Weighted average shares - basic and diluted 7,606,391 7,522,913 7,529,382 Earnings (loss) per common share, basic and diluted, adjusted Earnings (loss) per common share, basic and diluted, as reported $ (1.60 ) $ 3.25 $ 3.26 Nonrecurring expenses per share, net of taxes 2.14 — — Earnings (loss) per common share, basic and diluted, adjusted $ 0.54 $ 3.25 $ 3.26 Adjusted Return (loss) on Average Assets (ROAA) Average assets, as reported $ 2,136,586 $ 1,955,187 $ 1,758,862 Annualized ROAA, as reported (0.47 )% 1.38 % 1.53 % Annualized ROAA, as adjusted 0.29 % 1.38 % 1.53 % Adjusted Return (loss) on Average Equity (ROAE) Average equity, as reported $ 224,631 $ 209,921 $ 190,839 Annualized ROAE, as reported (4.44 )% 12.66 % 13.98 % Annualized ROAE, as adjusted 2.80 % 12.66 % 13.98 % Efficiency Ratio, adjusted Noninterest expenses, as reported $ 72,967 $ 45,616 $ 39,524 Less: nonrecurring intangible impairment (19,721 ) — — Less: nonrecurring restructuring expenses (430 ) — — Less: nonrecurring other expenses (890 ) — — Noninterest expenses, adjusted for nonrecurring expenses 51,926 45,616 39,524 Efficiency ratio, as reported 110.85 % 56.69 % 52.19 % Efficiency ratio, as adjusted 78.88 % 56.69 % 52.19 % Tangible common stockholders' equity Total stockholders' equity (GAAP) $ 207,991 $ 221,517 $ 198,282 Less: intangible assets — (14,657 ) (9,149 ) Tangible stockholders' equity (non-GAAP) 207,991 206,860 189,133 Less: preferred stock (27,263 ) (27,263 ) (27,263 ) Tangible common stockholders' equity (non-GAAP) 180,728 179,597 161,870 Common shares outstanding 7,603,765 7,527,415 7,442,743 Tangible book value per common share (non-GAAP) $ 23.77 $ 23.86 $ 21.75 Stockholders equity, adjusted Total stockholders equity (GAAP) $ 207,991 $ 221,517 $ 198,282 Less: intangible assets — (14,657 ) (9,149 ) Total tangible stockholders equity (non-GAAP) 207,991 206,860 189,133 Total tangible assets Total assets (GAAP) $ 2,228,098 $ 2,035,432 $ 1,925,751 Less: intangible assets — (14,657 ) (9,149 ) Total tangible assets (non-GAAP) 2,228,098 2,020,775 1,916,602 Average tangible stockholders' equity Total average stockholders' equity (GAAP) $ 224,631 $ 209,921 $ 190,839 Less: average intangible assets (16,989 ) (11,996 ) (5,471 ) Total average tangible stockholders' equity (non-GAAP) 207,642 197,925 185,368 Average tangible assets Total average assets (GAAP) $ 2,136,586 $ 1,955,187 $ 1,758,862 Less: average intangible assets (16,989 ) (11,996 ) (5,471 ) Total average tangible assets (non-GAAP) 2,119,597 1,943,191 1,753,391 60
Biggest changeThe Company believes that tangible common stockholders' equity, excluding intangible assets, is a meaningful supplement to GAAP financial measures and useful to investors because it provides an additional measure to calculate the book value of our common shares by removing the value of a subjective portion of our balance sheet. 57 The following table reconciles these non-GAAP measures from their respective GAAP basis measures for the years ended December 31, For the year ended December 31, (Dollars in thousands) 2025 2024 2023 Net interest margin (FTE) Net interest income (GAAP) $ 69,545 $ 62,574 $ 76,742 FTE adjustment on tax-exempt securities 286 291 283 Net interest income (FTE) (non-GAAP) 69,831 62,865 77,025 Average interest earning assets 2,020,624 2,010,448 1,857,264 Net interest margin (GAAP) 3.44 % 3.11 % 4.13 % Net interest margin (FTE) (non-GAAP) 3.46 % 3.13 % 4.15 % Yield on earning assets (FTE) Total interest income (GAAP) $ 131,588 $ 134,615 $ 124,421 FTE adjustment on tax-exempt securities 286 291 283 Total interest income (FTE) (non-GAAP) 131,874 134,906 124,704 Average interest earning assets 2,020,624 2,010,448 1,857,264 Yield on earning assets (GAAP) 6.51 % 6.70 % 6.70 % Yield on earning assets (FTE) (non-GAAP) 6.53 % 6.71 % 6.71 % Net interest spread (FTE) Yield on earning assets (GAAP) 6.51 % 6.70 % 6.70 % Yield on earning assets (FTE) (non-GAAP) 6.53 % 6.71 % 6.71 % Yield on interest-bearing liabilities 3.95 % 4.70 % 3.66 % Net interest spread (GAAP) 2.56 % 1.99 % 3.04 % Net interest spread (FTE) (non-GAAP) 2.58 % 2.01 % 3.05 % Average tangible stockholders' equity Total average stockholders' equity (GAAP) $ 213,114 $ 224,631 $ 209,921 Less: average intangible assets — (16,989 ) (11,996 ) Total average tangible stockholders' equity (non-GAAP) 213,114 207,642 197,925 Average tangible assets Total average assets (GAAP) $ 2,141,434 $ 2,136,586 $ 1,955,187 Less: average intangible assets — (16,989 ) (11,996 ) Total average tangible assets (non-GAAP) 2,141,434 2,119,597 1,943,191 58