Exhibit 99.3
CHEAHA FINANCIAL GROUP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEET
(Amounts in thousands)
(Unaudited)
| | March 31, 2021 |
| | | |
ASSETS | | | |
Cash and due from banks | | $ | 48,977 |
Interest-bearing deposits with other banks | | | 202 |
Cash and cash equivalents | | | 49,179 |
| | | |
Available for sale securities at fair value | | | 60,378 |
Held to maturity securities at amortized cost | | | 15 |
Loans, net of allowance for loan losses | | | 120,028 |
Mortgage loans held for sale | | | 331 |
Bank premises and equipment, net of accumulated depreciation | | | 3,875 |
Other equity securities | | | 211 |
Accrued interest receivable | | | 837 |
Deferred tax asset | | | 192 |
Bank owned life insurance | | | 3,023 |
Other assets | | | 12 |
Total assets | | $ | 238,081 |
| | | |
LIABILITIES | | | |
Deposits: | | | |
Noninterest-bearing | | $ | 103,988 |
Interest-bearing | | | 101,921 |
Total deposits | | | 205,909 |
Junior subordinated debt | | | 3,093 |
Accrued taxes and other liabilities | | | 1,542 |
Total liabilities | | | 210,544 |
| | | |
STOCKHOLDERS’ EQUITY | | | |
Preferred stock | | | — |
Common stock | | | 5 |
Surplus | | | 4,544 |
Retained earnings | | | 21,951 |
Accumulated other comprehensive income | | | 1,037 |
Total stockholders’ equity | | | 27,537 |
Total liabilities and stockholders’ equity | | $ | 238,081 |
CHEAHA FINANCIAL GROUP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF INCOME
(Amounts in thousands, except share data)
(Unaudited)
| | Three months ended March 31, 2021 |
| | | |
INTEREST INCOME | | | |
Interest and fees on loans | | $ | 2,254 |
Interest on investment securities | | | 326 |
Other interest income | | | 6 |
Total interest income | | | 2,586 |
| | | |
INTEREST EXPENSE | | | |
Interest on deposits | | | 285 |
Interest on borrowings | | | 13 |
Total interest expense | | | 298 |
Net interest income | | | 2,288 |
| | | |
Provision for loan losses | | | — |
Net interest income after provision for loan losses | | | 2,288 |
| | | |
NONINTEREST INCOME | | | |
Service charges on deposit accounts | | | 179 |
Change in the fair value of equity securities | | | 254 |
Other operating income | | | 92 |
Total noninterest income | | | 525 |
Income before noninterest expense | | | 2,813 |
| | | |
NONINTEREST EXPENSE | | | |
Salaries and employee benefits | | | 897 |
Occupancy | | | 301 |
Data processing | | | 150 |
Marketing | | | 26 |
Professional fees | | | 459 |
Other operating expenses | | | 643 |
Total noninterest expense | | | 2,476 |
Income before income tax expense | | | 337 |
Income tax expense | | | 143 |
Net income | | $ | 194 |
| | | |
Earnings per share: | | | |
Basic earnings per share | | $ | 0.38 |
Diluted earnings per share | | | 0.38 |
Average common shares outstanding | | | |
Basic | | | 513,332 |
Diluted | | | 513,332 |