
| December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, Efficiency Ratio 2018 2018* 2019 2019* 2020 2020* 2021 2021* 2022 2022* 4Q22 4Q22* Noninterest Expense $ 31,562 $ 31,562 $ 36,932 $ 36,932 $ 45,387 $ 45,387 $ 48,095 $ 48,095 $ 56,620 $ 56,620 $ 15,203 $ 15,203 Less: Amortization of Tax Credit Investments - (3,293) - (3,225) - (738) - (562) - (408) - (114) Less: Debt Prepayment Fees - - - - - (7,043) - (582) - - - - Less: Amortization Intangible Assets (191) (191) (191) (191) (191) (191) (191) (191) (191) (191) (48) (48) Adjusted Noninterest Expense $ 31,371 $ 28,078 $ 36,741 $ 33,516 $ 45,196 $ 37,415 $ 47,904 $ 46,760 $ 56,429 $ 56,021 $ 15,155 $ 15,041 Net Interest Income $ 64,738 $ 64,738 $ 74,132 $ 74,132 $ 87,964 $ 87,964 $ 109,509 $ 109,509 $ 129,698 $ 129,698 $ 32,893 $ 32,893 Noninterest Income 2,543 2,543 3,826 3,826 5,839 5,839 5,309 5,309 6,332 6,332 1,738 1,738 Less: (Gain) Loss on Sales of Securities 125 125 (516) (516) (1,503) (1,503) (750) (750) (82) (82) (30) (30) Adjusted Operating Revenue $ 67,406 $ 67,406 $ 77,442 $ 77,442 $ 92,300 $ 92,300 $ 114,068 $ 114,068 $ 135,948 $ 135,948 $ 34,601 $ 34,601 Efficiency Ratio 46.5% 41.7% 47.4% 43.3% 49.0% 40.5% 42.0% 41.0% 41.5% 41.2% 43.8% 43.5% Tangible Common Equity & Tangible Common Equity/ Tangible Assets December 31, 2018 December 31, 2019 December 31, 2020 December 31, 2021 December 31, 2022 Total Shareholders' Equity $ 220,998 $ 244,794 $ 265,405 $ 379,272 $ 394,064 Less: Preferred Stock - - - (66,514) (66,514) Total Common Shareholders' Equity 220,998 244,794 265,405 312,758 327,550 Less: Intangible Assets (3,678) (3,487) (3,296) (3,105) (2,914) Tangible Common Equity $ 217,320 $ 241,307 $ 262,109 $ 309,653 $ 324,636 Total Assets $ 1,973,741 $ 2,268,830 $ 2,927,345 $ 3,477,659 $ 4,345,662 Less: Intangible Assets (3,678) (3,487) (3,296) (3,105) (2,914) Tangible Assets $ 1,970,063 $ 2,265,343 $ 2,924,049 $ 3,474,554 $ 4,342,748 Tangible Common Equity/Tangible Assets 11.03% 10.65% 8.96% 8.91% 7.48% Tangible Book Value Per Share December 31, 2018 December 31, 2019 December 31, 2020 December 31, 2021 December 31, 2022 Book Value Per Common Share $ 7.34 $ 8.45 $ 9.43 $ 11.09 $ 11.80 Less: Effects of Intangible Assets (0.12) (0.12) (0.12) (0.11) (0.11) Tangible Book Value Per Common Share $ 7.22 $ 8.33 $ 9.31 $ 10.98 $ 11.69 Total Common Shares 30,097,274 28,973,572 28,143,493 28,206,566 27,751,950 As of and for the year ended, As of and for the year ended, As of and for the year ended, Reconciliation of Non-GAAP Financial Measures – Efficiency, TCE, TBV, NIM 31 * Efficiency Ratio is adjusted to exclude the historic tax credit amortization and debt prepayment fees. Dollars in thousands Core Net Interest Margin December 31, 2022 Net Interest Income (Tax-Equivalent Basis) $ 33,260 Less: Loan Fees (1,100) Less: PPP Interest and Fees (48) Core Net Interest Margin $ 32,112 Average Interest Earning Assets $ 4,177,644 Less: Average PPP Loans (1,109) Core Average Interest Earning Assets $ 4,176,535 Core Net Interest Margin 3.05% As of and for the quarter ended, |