California Bancorp (CALB) 8-K Results of Operations and Financial Condition

Exhibit 99.1

California BanCorp Reports Financial Results for the Second Quarter and Six Months Ended June 30, 2020

Oakland, Calif., July 28, 2020 – California BanCorp (the “Company”) (Nasdaq: CALB), the parent company of California Bank of Commerce (the “Bank”), today announced its financial results for the second quarter and six months ended June 30, 2020.

Net income was $1.55 million for the second quarter of 2020, representing an increase of $1.1 million or 228% compared to $473 thousand for the first quarter of 2020 and a decrease of $1.0 million or 39% compared to $2.55 million in the second quarter of 2019. For the six months ended June 30, 2020, net income was $2.02 million representing a decrease of $2.4 million or 54% compared to $4.42 million for the same period in 2019.

Per share earnings of $0.19 for the second quarter of 2020 compared to $0.06 for the first quarter of 2020 and $0.31 in the second quarter of 2019. For the six months ended June 30, 2020, per share earnings of $0.25 compared to $0.54 for the same period in 2019.

“Despite the challenges presented by the COVID-19 pandemic, we had an extraordinarily productive quarter and were able to support our clients by providing access to the Paycheck Protection Program (PPP) and offering temporary loan payment relief,” said Steven Shelton, President and CEO of California BanCorp. “Through our efforts in the PPP program, we significantly expanded our client base and have already seen a positive impact on loan production and deposit flows from these new clients outside of the balances related to their PPP funding. To date, we have not seen the crisis have a significant impact on our client base, as our non-performing assets declined from the prior quarter and only a small percentage of borrowers indicate they will require an extension of their loan deferral. We are seeing positive trends in our loan pipeline and we believe that we are well positioned to realize more operating leverage going forward as we continue to grow our balance sheet, excluding the impact of PPP loans.”

“While our asset quality remains strong, we continue to build our level of reserves given the uncertainty about the duration of the crisis,” said Thomas A. Sa, Senior Executive Vice President, Chief Financial Officer and Chief Operating Officer of California BanCorp. “Excluding PPP loans, our allowance for loan losses increased to 1.35% of total loans from 1.19% at the end of the prior quarter. Given our high level of reserves and strong capital and liquidity positions, we believe we are well prepared to continue supporting our clients during this period of economic weakness.”

Highlights:

• Funded $361.6 million of loans under the Paycheck Protection Program (“PPP”) to support clients.

• CALB common stock added to the Russell 2000 index.

Three months ended June 30, 2020 compared to March 31, 2020

• Net income of $1.55 million and $0.19 per share, compared to $473 thousand and $0.06 per share, respectively.

• Revenue increased $90 thousand, or 1% to $11.6 million.

• Provision for loan losses increased $2.5 million to cover a charge-off of a legacy problem loan and fund a qualitative reserve build in response to general macroeconomic changes related to COVID-19.

• Non-interest expense decreased by $4.0 million including $4.2 million of deferred loan origination costs related to PPP loans and other loan programs in support of clients.

Six months ended June 30, 2020 compared to June 30, 2019

• Net income of $2.0 million and $0.25 per share, compared to $4.4 million and $0.54 per share, respectively.

• Revenue increased $1.3 million, or 5% to $23.0 million.

• Non-interest expense decreased by $943 thousand including $4.1 million of deferred loan origination costs related to PPP loans and other loan programs in support of clients.

1

Financial Position

June 30, 2020 compared to March 31, 2020

• Total assets increased by $702.9 million, or 58% to $1.91 billion.

• Total loans increased by $330.5 million, or 34% to $1.30 billion.

• Total deposits increased by $356.8 million, or 35% to $1.39 billion.

• Capital ratios including the impact of PPP loan activity remain healthy with a tier-one leverage ratio of 8.13%, tangible common equity ratio of 11.27% and total risk-based capital ratio of 12.87%.

Impact of and Response to the COVID-19 Pandemic

In response to the rapidly evolving COVID-19 pandemic, the Company focused first on the well-being of its people, customers and communities. Preventative health measures were put in place including elimination of business related travel requirements, mandatory work from home for all employees able to do so, social distancing precautions for all employees in the office and customers visiting branches, and preventative cleaning at offices and branches.

The Company also focused on business continuity measures including monitoring potential business interruptions, making improvements to our remote working technology, and conducting regular discussions with our technology vendors to ensure full functionality throughout this event.

The Company has also taken measures to both support customers affected by the pandemic and to maintain strong asset quality, including:

• Helping business clients through the PPP and other loan products; following the launch of the PPP in early April, we processed 100% of the approximately 720 applications received and all of the applications we submitted to the SBA received approval. At June 30, 2020, the balance of loans funded under the PPP was $361.6 million.

• Offering flexible repayment options to current clients and a streamlined loan modification process, when appropriate. Beginning in March, we launched a proactive deferral program that resulted in modification of 383 loans, 302 of which were processed by the end of April, 70 in May and 11 in June. At June 30, 2020, the aggregate balance of loans under deferral was approximately $323.9 million. As of July 20, 2020, we have received payments on 257 loans representing $216.6 million as they have come off deferral.

• Implementing a broad-based risk management strategy to manage credit segments on a real-time basis;

• Monitoring portfolio risk and related mitigation strategies by segments;

Specific impacts of the Covid-19 macroeconomic environment on our operating results for the second quarter of 2020 include the following:

• Funding of loans under the PPP and related borrowing under the Paycheck Protection Program Liquidity Facility (PPPLF) provided net benefit to net interest income of $1.3 million during the second quarter, including the impact of amortization of deferred fees and origination costs.

• The Company received $9.1 million in fees related to the origination of PPP loans. Recognition of the fees was deferred at origination and will be recognized over the 24 month term of the loans. In the second half of the year, we expect the majority of clients to apply for forgiveness of debt under the PPP and, if granted, the remaining fees would be recognized at the payoff of the loan.

• Operating expenses were reduced by approximately $4.2 million of deferred loan origination costs. Of this amount, $2.5 million related to PPP loans and is being amortized over the remaining term of the PPP loans and $1.7 million related to loan modifications and is being amortized over the remaining term of the modified loans.

• The continued uncertainty regarding the severity and duration of the pandemic and related economic effects considered in our qualitative assessment of the allowance for loan losses resulted in an increase in provision of approximately $1.9 million.

Balance Sheet

Total assets reached a record $1.91 billion as of June 30, 2020, an increase of $702.9 million, or 58%, compared to $1.21 billion at March 31, 2020 and $851.0 million, or 80% compared to $1.06 billion at June 30, 2019. Growth in total assets was the result of originating $361.6 million of loans for clients under the PPP and using $332.7 million of borrowing under the PPPLF to largely match fund PPP loans.

2

Total loans increased by $330.5 million, or 34% to $1.30 billion at June 30, 2020, from $968.9 million at March 31, 2020 and $390.1 million, or 43% compared to $909.4 million at June 30, 2019. Loan growth in the second quarter of 2020 compared to the first quarter of 2020 and the same period last year was primarily due to the loans funded under the PPP. During the quarter, growth in commercial real estate loans and construction loans of $12.2 million and $7.8 million, respectively, was offset by a decrease in commercial loans of $50.4 million. The decrease in commercial loans was primarily due to reduced line utilization. Utilization rates on lines of credit declined to 24% at June 30, 2020 from 38% at March 31, 2020 and 34% at June 30, 2019, representing decreases of $59.7 million and $41.1 million, respectively. Year-over-year loan growth included increases in commercial real estate loans and construction loans of $31.8 million and $18.9 million, respectively, offset by a decrease in commercial loans of $22.3 million.

Total deposits increased by $356.8 million, or 35% to $1.39 billion at June 30, 2020, from $1.03 billion at March 31, 2020 and $503.5 million, or 57% over $882.2 million at June 30, 2019. Deposit growth in the second quarter of 2020 compared to the first quarter of 2020 and the same period last year was primarily concentrated in noninterest-bearing demand deposits as the result of funding PPP loans. Deposits generated from loans originated under the PPP were approximately $299.3 million at June 30, 2020. Non-interest bearing deposits, primarily commercial business operating accounts, represented 46.4% of total deposits at June 30, 2020, compared to 39.2% at March 31, 2020 and 37.3% at June 30, 2019.

Borrowings of $364.7 million at June 30, 2020 compared to $22.0 million at March 31, 2020 and $30.0 million at June 30, 2019. The increase in borrowing represented draws under the Fed’s PPPLF secured by PPP loans.

Total shareholder’s equity increased $2.5 million, or 2%, to $133.7 million from $131.2 million at March 31, 2020 and $126.6 million at June 30, 2019. The increases are primarily attributed to retention of earnings. Tangible book value per common share increased to $15.51 at June 30, 2020 from $15.22 at March 31, 2020, and $14.80 at June 30, 2019.

Asset Quality

The provision for credit losses increased to $2.9 million for the second quarter of 2020, compared to $400 thousand for the first quarter of 2020 and $246 thousand for the second quarter of 2019. Net loan (recoveries) charge-offs in the second quarter 2020 were $2.0 million, or 0.61% of average loans (annualized), compared to net recoveries of $(90) thousand, or (0.06)%, in the first quarter 2020 and net charge-offs of $5 thousand, or 0.00%, in the second quarter 2019.

Non-performing assets (“NPAs”) to total assets of 0.07% at June 30, 2020, compared to 0.22% at March 31, 2020 and 0.63% at June 30, 2019, with non-performing loans of $1.2 million, $2.7 million and $6.6 million, respectively, on those dates. The decrease in NPA’s at June 30, 2020 compared to the prior quarter primarily related to the charge-off of one commercial loan that was placed on nonaccrual in the second quarter of 2019.

The allowance for loan losses increased by $959 thousand, or 8% to $12.5 million, or 0.96% of total loans at June 30, 2020, compared to $11.6 million, or 1.19% at March 31, 2020 and $11.5 million, or 1.26% of total loans at June 30, 2019. The decrease in the allowance percentage in the quarter ended June 30, 2020 reflects the impact of PPP loans, which are guaranteed by the SBA. The percentage excluding PPP loans was 1.35%.

Net Interest Income and Margin – three and six months ended June 30, 2020 and June 30, 2019.

Net interest income for the quarter ended June 30, 2020 was $10.8 million, an increase of $603 thousand or 6%, over $10.2 million for the three months ended March 31, 2020, and an increase of $701 thousand, or 7%, over $10.1 million for the quarter ended June 30, 2019. The increase in net interest income compared to the prior quarter of 2020 was primarily attributable to an increase in interest income as the result of amortization of loan fees collected on PPP loans, offset by lower yields on earning assets resulting from a decline in short-term interest rates and higher liquidity. In addition to the impact of PPP, the increase in net interest income compared to the second quarter of 2019 was due to an increase in the volume of average earning assets.

Net interest income for the six months ended June 30, 2020 was $21.0 million, an increase of $1.0 million or 5% over $19.9 million for the six months ended June 30, 2019. The increase in net interest income compared to the first six months of 2019 was primarily attributable to an increase in interest income as the result of amortization of loan fees collected on PPP loans, and an increase in the volume of average earning assets offset by lower yields on earning assets resulting from a decline in short-term interest rates and higher liquidity.

3

The Company’s net interest margin for the quarter was 2.59% compared to 3.80% for the prior quarter in 2020 and 4.18% for the same period in 2019. The decrease in margin compared to the prior quarter and the same period last year was primarily the result of the impact of PPP loans funded in addition to a decrease in short-term interest rates.

Non-Interest Income – three and six months ended June 30, 2020 and June 30, 2019.

The Company’s non-interest income for the quarters ended June 30, 2020, March 31, 2020, and June 30, 2019 was $777 thousand, $1.2 million and $976 thousand, respectively. The decrease in noninterest income was primarily related to a decrease in loan related fees.

For the six months ended June 30, 2020, non-interest income of $2.1 million represented an increase over $1.8 million for the first six months of 2019. The increase was primarily due to an increase in loan related fees and other ancillary fees.

Non-Interest Expense – three and six months ended June 30, 2020 and June 30, 2019.

The Company’s non-interest expense for the quarters ended June 30, 2020, March 31, 2020, and June 30, 2019 was $6.4 million, $10.4 million, and $7.4 million, respectively.

For the quarter ended June 30, 2020 non-interest expense decreased $4.0 million compared to the quarter ended March 31, 2020 and $943 thousand compared to the second quarter of 2019. These decreases were primarily due to deferred loan origination costs as described in the discussion of “Impact of and Response to the COVID-19 Pandemic”. Excluding the impact of loan origination costs, non-interest expense increased $200 thousand compared to the quarter ended March 31, 2020 and $3.3 million compared to the second quarter of 2019. The increase compared to the first quarter was primarily due to elevated professional fees as the Company completed work related to registration and public filings. Compared to the second quarter of 2019 the increase was primarily due to legal and professional fees associated with public company readiness and FDICIA implementation, and an increase in salaries and benefits related to hiring to support strategic expansion.

Non-interest expenses of $16.8 million for the six months ended June 30, 2020 compared to $15.0 million for the first six months of 2019. Excluding the impact of loan origination cost, the increase of $6.0 million was due primarily to an increase in salaries and benefits related to hiring to support strategic expansion of the Bank and nonrecurring costs related to preparing for public registration and FDICIA implementation.

Closing Remarks

“We are extremely proud of our team and what we accomplished in the second quarter,” concluded Stephen A. Cortese, Chairman, California BanCorp. “Our successful efforts in assisting clients through the PPP and other proactive loan support programs highlight the commitment, competence and professionalism that are hallmarks of our business. Our performance for clients and support of our colleagues in their efforts underscore the value of CBC as a banking partner.”

Forward-Looking Information

Statements in this news release regarding expectations and beliefs about future financial performance and financial condition, as well as trends in the Company’s business and markets are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this news release are based on current information and on assumptions that the Company makes about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond the Company’s control. As a result of those risks and uncertainties, the Company’s actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause the Company to make changes to future plans. Those risks and uncertainties include, but are not limited to, the risk of incurring loan losses, which is an inherent risk of the banking business; the risk that the Company will not be able to continue its internal growth rate; the risk that the United States economy will experience slowed growth or recession or will be adversely affected by domestic or international economic conditions and risks associated with the Federal Reserve Board taking actions with respect to interest rates, any of which could adversely affect, among other things, the values of real estate collateral supporting many of the Company’s loans, interest income and interest rate margins and, therefore, the Company’s future operating results; risks associated with changes in income tax laws and regulations; and risks associated with seeking new client relationships and maintaining existing client relationships. Readers of this news release are encouraged to review the additional information regarding these and other risks and uncertainties to which our business is subject that are contained in our Annual Report on Form 10-K for the year ended December 31, 2019 which is on file with the Securities and Exchange Commission (the “SEC”). Additional information will be set forth in our Quarterly Report on Form 10-Q for the three months ended March 31, 2020, which we expect to file with the SEC during the second quarter of 2020, and readers of this release are urged to review the additional information that will be contained in that report.

4

The COVID-19 pandemic has created economic and financial disruptions that have adversely affected, and may continue to adversely affect, our business, operations, financial performance and prospects. Even after the COVID-19 pandemic subsides, it is possible that the U.S. and other major economies experience or continue to experience a prolonged recession, which could materially and adversely affect our business, operations, financial performance and prospects. Statements about the effects of the COVID-19 pandemic on our business, operations, financial performance and prospects may constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us.

Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of today’s date, or to make predictions based solely on historical financial performance. The Company disclaims any obligation to update forward-looking statements contained in this news release, whether as a result of new information, future events or otherwise, except as may be required by.

About California BanCorp

California BanCorp, the parent company for California Bank of Commerce, offers a broad range of commercial banking services to closely held businesses and professionals located throughout the San Francisco Bay Area. The stock trades on the OTCQX marketplace under the symbol CALB (formerly CABC). For more information on California BanCorp, call us at (510) 457-3751, or visit us at www.californiabankofcommerce.com.

Contacts

California BanCorp

Steven E. Shelton, (510) 457-3751

President and Chief Executive Officer

seshelton@bankcbc.com

Thomas A. Sa, (510) 457-3775

Senior Executive Vice President

Chief Financial Officer and

Chief Operating Officer

tsa@bankcbc.com

Source: California BanCorp

5

California BanCorp Financial Data as of June 30, 2020 (Unaudited)

($ Thousands)	For the three months ended							Change %						For six months ended					Change %
Income Statement	6/30/2020		3/31/2020			6/30/2019		QoQ			YoY			6/30/2020			6/30/2019		YTDoYTD
Interest and fees on loans	$	12,466	$	11,783		$	11,743		6	%		6	%		24,249		$	22,697		7	%
Other interest income		315		520			478		(39	%)		(34	%)		835			1,019		(18	%)
Total interest income		12,781		12,303			12,221		4	%		5	%		25,084			23,715		6	%
Interest on deposits		1,521		1,994			1,641		(24	%)		(7	%)		3,515			3,184		10	%
Interest on borrowings and subordinated debentures		475		127			496		274	%		(4	%)		602			610		(1	%)
Total interest expense		1,996		2,121			2,137		(6	%)		(7	%)		4,117			3,794		9	%
Net interest income*		10,785		10,182			10,084		6	%		7	%		20,967			19,921		5	%
Provision for loan loss		2,930		400			246		633	%		N/A			3,330			826		N/A
Net interest income after provision		7,855		9,782			9,839		(20	%)		(20	%)		17,637			19,095		(8	%)
Service charges and other account fees		212		225			312		(6	%)		(32	%)		437			612		(29	%)
Loan related fees		325		745			508		(56	%)		(36	%)		1,070			877		22	%
Net gains on securities sales		—		(70	)		—		(100	%)		0	%		(70	)		—		0	%
Net gains on loan sales		—		—			—		0	%		0	%		—			23		(100	%)
Other		240		390			156		(38	%)		54	%		630			327		93	%
Total non-interest income*		777		1,290			976		(40	%)		(20	%)		2,067			1,839		12	%
Salaries and employee benefits		2,121		6,477			4,823		(67	%)		(56	%)		8,598			9,338		(8	%)
Occupancy and equipment expenses		1,132		1,139			771		(1	%)		47	%		2,271			1,517		50	%
Data processing, internet and software		536		526			418		2	%		28	%		1,062			837		27	%
Professional and legal		1,267		955			290		33	%		N/A			2,222			648		243	%
Other operating expenses		1,384		1,310			1,080		6	%		28	%		2,694			2,658		1	%
Total operating expenses		6,440		10,407			7,383		(38	%)		(13	%)		16,847			14,998		12	%
Net income before taxes		2,192		665			3,432		230	%		(36	%)		2,857			5,936		(52	%)
Income taxes		642		192			882		234	%		(27	%)		834			1,518		(45	%)
Net income	$	1,550	$	473		$	2,550		228	%		(39	%)	$	2,023		$	4,418		(54	%)
*Revenue (net interest income + non-interest income)		11,562		11,472			11,060		1	%		5	%		23,034			21,760
Earnings Per Share
Basic earnings per share	$	0.19	$	0.06		$	0.32		227	%		(40	%)	$	0.25		$	0.55		(55	%)
Diluted earnings per share	$	0.19	$	0.06		$	0.31		228	%		(40	%)	$	0.25		$	0.54		(54	%)
Average shares outstanding		8,127,911		8,103,248			8,046,635								8,115,575			8,033,613
Average diluted shares		8,165,938		8,169,898			8,124,165								8,160,152			8,113,184

6

	For the three months ended						Change $					Change %
Average Balance Sheet Items	6/30/2020		3/31/2020		6/30/2019		QoQ		YoY			QoQ			YoY
Total Assets	$	1,763,569	$	1,167,803	$	1,040,185	$	595,766	$	723,384			51	%		70	%
Total Loans		1,233,488		952,303		900,183		281,185		333,305			30	%		37	%
Investments		33,918		28,294		39,817		5,624		(5,899	)		20	%		-15	%
Earning Assets		1,675,382		1,077,431		967,796		597,951		707,586			55	%		73	%
Non-Interest Bearing Deposits		603,553		375,038		323,337		228,515		280,216			61	%		87	%
Total Deposits		1,317,287		999,984		838,103		317,303		479,184			32	%		57	%
Borrowings		292,239		15,070		66,128		277,169		226,111			N/A			N/A
Tangible Common Equity		125,837		123,744		117,969		2,093		7,867			2	%		7	%

	For six months ended				Change
Average Balance Sheet Items	6/30/2020		6/30/2019		$			%
Total Assets		1,465,809		1,017,878		447,931			44	%
Total Loans		1,092,895		879,910		212,985			24	%
Investments		31,411		41,260		(9,849	)		-24	%
Earning Assets		1,379,808		952,491		427,317			45	%
Non-Interest Bearing Deposits		489,295		328,884		160,411			49	%
Total Deposits		1,158,636		847,516		311,120			37	%
Borrowings		153,741		38,608		115,133			298	%
Tangible Common Equity		124,831		116,551		8,280			7	%

7

	At the periods ended							Change $						Change %
Balance Sheet	6/30/2020			3/31/2020		6/30/2019		QoQ			YoY			QoQ			YoY
Cash and equivalents		508,069			140,610		55,396	$	367,459		$	452,673			N/A			N/A
Investment securities		39,723			34,344		38,103		5,379			1,620			16	%		4	%
Other investments		4,764			4,402		4,402		362			362			8	%		8	%
Commercial loans		365,881			416,308		388,131		(50,427	)		(22,250	)		-12	%		-6	%
CRE loans		508,916			496,765		477,094		12,151			31,822			2	%		7	%
Construction and land loans		49,524			41,697		30,611		7,827			18,913			19	%		62	%
Other loans		375,160			14,175		13,546		360,985			361,614			N/A			N/A
Loans		1,299,481			968,945		909,382		330,536			390,099			34	%		43	%
Net deferred costs		(1,569	)		2,902		2,974		(4,471	)		(4,543	)		-154	%		-153	%
Allowance for loan losses		12,524			11,565		11,501		959			1,023			8	%		9	%
Net loans		1,285,388			960,282		900,856		325,106			384,532			34	%		43	%
Premises and equipment, net		4,709			3,427		1,786		1,282			2,923			37	%		164	%
Bank owned life insurance		23,434			23,284		21,994		150			1,440			1	%		7	%
Deferred income taxes, net		6,154			6,608		5,762		(454	)		392			-7	%		7	%
Core Deposit Intangible		225			235		265		(10	)		(40	)		-4	%		-15	%
Goodwill		7,350			7,350		7,350		—			—			0	%		0	%
Other assets and interest receivable		30,610			26,940		23,534		3,670			7,076			14	%		30	%
Total assets	$	1,910,426		$	1,207,482	$	1,059,448	$	702,944		$	850,978			58	%		80	%
Demand deposits	$	643,354		$	403,248	$	329,497	$	240,106		$	313,857			60	%		95	%
Interest bearing demand deposits		28,769			21,083		24,279		7,686			4,490			36	%		18	%
Money market & savings deposits		549,084			459,712		395,379		89,372			153,705			19	%		39	%
Time deposits		164,495			144,818		133,065		19,677			31,430			14	%		24	%
Total deposits		1,385,702			1,028,861		882,221		356,841			503,481			35	%		57	%
Borrowings		364,703			22,000		30,000		342,703			334,703			N/A			N/A
Subordinated debentures, net		4,986			4,981		4,969		5			17			0	%		0	%
Other liabilities		21,370			20,447		15,618		923			5,752			5	%		37	%
Total liabilities		1,776,761			1,076,289		932,807		700,472			843,954			65	%		90	%
Common stock		107,241			106,789		105,356		452			1,885			0	%		2	%
Retained earnings		25,541			23,992		20,934		1,549			4,607			6	%		22	%
Other comprehensive income		883			412		351		471			532			114	%		152	%
Total shareholder’s equity		133,665			131,193		126,641		2,472			7,024			2	%		6	%
Total liabilities and equity	$	1,910,426		$	1,207,482	$	1,059,448	$	702,944		$	850,978			58	%		80	%
Tangible book value per common share	$	15.51		$	15.22	$	14.80
Total shares outstanding		8,133,457			8,121,848		8,047,212

8

	For the three months ended									For six months ended
Performance Ratios	6/30/2020			3/31/2020			6/30/2019			6/30/2020			6/30/2019
Return on average assets		0.35	%		0.16	%		0.98	%		0.55	%		0.88	%
Return on average tangible common equity		4.95	%		1.54	%		8.67	%		6.50	%		7.65	%
Efficiency ratio		55.70	%		90.72	%		66.75	%		73.14	%		68.92	%
Net Interest Margin
Net interest margin		2.59	%		3.80	%		4.18	%		3.06	%		4.22	%
Average earning assets yield		3.03	%		4.59	%		5.07	%		3.65	%		5.02	%
Average investment yield		2.49	%		2.72	%		3.14	%		2.61	%		3.14	%
Average loan yield		4.01	%		4.98	%		5.23	%		4.43	%		5.20	%
Average total deposit rate		0.46	%		0.80	%		0.79	%		0.61	%		0.76	%
Average borrowing rate		0.65	%		3.34	%		3.01	%		0.79	%		3.19	%
Other Ratios
Average total loans to total deposits		93.6	%		95.2	%		107.4	%		94.3	%		103.8	%
Average C&I loans to total loans		30.5	%		41.5	%		41.0	%		35.3	%		40.3	%
Average non-interest bearing deposits to total deposits		45.8	%		37.5	%		38.6	%		42.2	%		38.8	%
Average core deposits to total deposits		87.7	%		87.8	%		88.4	%		87.6	%		88.6	%

	At the periods ended
Capital Ratios	6/30/2020			3/31/2020			6/30/2019
Tier 1 leverage ratio		8.13	%		11.36	%		11.22	%
Common equity tier 1 capital ratio		11.27	%		11.33	%		10.71	%
Tier 1 risk-based capital ratio		11.27	%		11.33	%		10.71	%
Total risk-based capital ratio		12.87	%		12.77	%		12.26	%
	At the periods ended
Non-Performing Assets	6/30/2020			3/31/2020			6/30/2019
Non-Accrual Loans	$	1,243		$	2,650		$	6,647
Restructured Loans		—			—
Total non-performing loans (NPL)		1,243			2,650			6,647
Other Real Estate Owned		—			—			—
Total non-performing assets (NPA)	$	1,243		$	2,650		$	6,647
Restructured Loans Performing		—			624			1,528
Quarterly Net Charge-offs/(Recoveries)	$	1,970			$(90	)	$	5
NPAs / Assets %		0.07	%		0.22	%		0.63	%
NPAs / Loans and OREO %		0.10	%		0.27	%		0.73	%
Loan Loss Reserves / Loans (%)		0.96	%		1.19	%		1.26	%
Loan Loss Reserves / NPLs (%)		1008	%		436	%		173	%

9