Please wait

 

 

img154360647_0.jpg

First US Bancshares, Inc. Reports Third Quarter 2025 Results

 

BIRMINGHAM, AL (October 29, 2025) – Third Quarter Highlights:

 

First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”), the parent company of First US Bank (the “Bank”), today reported net income of $1.9 million, or $0.32 per diluted share, for the quarter ended September 30, 2025 (“3Q2025”), compared to $0.2 million, or $0.03 per diluted share, for the quarter ended June 30, 2025 (“2Q2025”) and $2.2 million, or $0.36 per diluted share, for the quarter ended September 30, 2024 (“3Q2024”). For the nine months ended September 30, 2025, net income totaled $3.9 million, or $0.64 per diluted share, compared to $6.5 million, or $1.04 per diluted share, for the nine months ended September 30, 2024.

 

The table below summarizes selected financial data for each of the periods presented.

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

September
30,

 

 

June
30,

 

 

March
31,

 

 

December
31,

 

 

September
30,

 

 

September
30,

 

 

September
30,

 

Results of Operations:

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Interest income

 

$

15,281

 

 

$

14,854

 

 

$

14,018

 

 

$

14,420

 

 

$

15,017

 

 

$

44,153

 

 

$

43,840

 

Interest expense

 

 

5,619

 

 

 

5,378

 

 

 

5,121

 

 

 

5,672

 

 

 

5,832

 

 

 

16,118

 

 

 

16,439

 

Net interest income

 

 

9,662

 

 

 

9,476

 

 

 

8,897

 

 

 

8,748

 

 

 

9,185

 

 

 

28,035

 

 

 

27,401

 

Provision for credit losses

 

 

566

 

 

 

2,717

 

 

528

 

 

470

 

 

 

152

 

 

 

3,811

 

 

 

152

 

Net interest income after provision for credit losses

 

 

9,096

 

 

 

6,759

 

 

 

8,369

 

 

 

8,278

 

 

 

9,033

 

 

 

24,224

 

 

 

27,249

 

Non-interest income

 

 

860

 

 

 

849

 

 

 

875

 

 

 

982

 

 

 

901

 

 

 

2,584

 

 

 

2,601

 

Non-interest expense

 

 

7,437

 

 

 

7,444

 

 

 

6,918

 

 

 

6,947

 

 

 

6,990

 

 

 

21,799

 

 

 

21,409

 

Income before income taxes

 

 

2,519

 

 

 

164

 

 

 

2,326

 

 

 

2,313

 

 

 

2,944

 

 

 

5,009

 

 

 

8,441

 

Provision for income taxes

 

 

583

 

 

 

9

 

 

 

554

 

 

 

599

 

 

 

722

 

 

 

1,146

 

 

 

1,985

 

Net income

 

$

1,936

 

 

$

155

 

 

$

1,772

 

 

$

1,714

 

 

$

2,222

 

 

$

3,863

 

 

$

6,456

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.33

 

 

$

0.03

 

 

$

0.30

 

 

$

0.30

 

 

$

0.38

 

 

$

0.66

 

 

$

1.10

 

Diluted net income per share

 

$

0.32

 

 

$

0.03

 

 

$

0.29

 

 

$

0.29

 

 

$

0.36

 

 

$

0.64

 

 

$

1.04

 

Dividends declared

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.05

 

 

$

0.21

 

 

$

0.15

 

Key Measures (Period End):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,147,175

 

 

$

1,143,379

 

 

$

1,126,967

 

 

$

1,101,086

 

 

$

1,100,235

 

 

 

 

 

 

 

Tangible assets (1)

 

 

1,139,740

 

 

 

1,135,932

 

 

 

1,119,502

 

 

 

1,093,602

 

 

 

1,092,733

 

 

 

 

 

 

 

Total loans

 

 

867,520

 

 

 

871,431

 

 

 

848,335

 

 

 

823,039

 

 

 

803,308

 

 

 

 

 

 

 

Allowance for credit losses ("ACL") on loans and leases

 

 

10,700

 

 

 

11,388

 

 

 

10,405

 

 

 

10,184

 

 

 

10,116

 

 

 

 

 

 

 

Investment securities, net

 

 

164,493

 

 

 

157,137

 

 

 

161,946

 

 

 

168,570

 

 

 

145,044

 

 

 

 

 

 

 

Total deposits

 

 

1,002,472

 

 

 

986,846

 

 

 

961,952

 

 

 

972,557

 

 

 

981,149

 

 

 

 

 

 

 

Short-term borrowings

 

 

20,000

 

 

 

35,000

 

 

 

45,000

 

 

 

10,000

 

 

-

 

 

 

 

 

 

 

Long-term borrowings

 

 

10,927

 

 

 

10,909

 

 

 

10,890

 

 

 

10,872

 

 

 

10,854

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

104,238

 

 

 

101,892

 

 

 

101,231

 

 

 

98,624

 

 

 

98,491

 

 

 

 

 

 

 

Tangible common equity (1)

 

 

96,803

 

 

 

94,445

 

 

 

93,766

 

 

 

91,140

 

 

 

90,989

 

 

 

 

 

 

 

Book value per common share

 

 

18.08

 

 

 

17.70

 

 

 

17.64

 

 

 

17.31

 

 

 

17.23

 

 

 

 

 

 

 

Tangible book value per common share (1)

 

 

16.79

 

 

 

16.41

 

 

 

16.34

 

 

 

16.00

 

 

 

15.92

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

0.68

%

 

 

0.06

%

 

 

0.66

%

 

 

0.63

%

 

 

0.82

%

 

 

0.46

%

 

 

0.81

%

Return on average common equity (annualized)

 

 

7.48

%

 

 

0.61

%

 

 

7.21

%

 

 

6.92

%

 

 

9.21

%

 

 

5.10

%

 

 

9.23

%

Return on average tangible common equity (annualized) (1)

 

 

8.06

%

 

 

0.66

%

 

 

7.79

%

 

 

7.49

%

 

 

9.99

%

 

 

5.51

%

 

 

10.04

%

Pre-tax pre-provision net revenue to average assets (annualized) (1)

 

 

1.08

%

 

 

1.03

%

 

 

1.06

%

 

 

1.02

%

 

 

1.14

%

 

 

1.06

%

 

 

1.07

%

Net interest margin

 

 

3.60

%

 

 

3.59

%

 

 

3.53

%

 

 

3.41

%

 

 

3.60

%

 

 

3.57

%

 

 

3.65

%

Efficiency ratio (2)

 

 

70.7

%

 

 

72.1

%

 

 

70.8

%

 

 

71.4

%

 

 

69.3

%

 

 

71.2

%

 

 

71.4

%

Total loans to deposits

 

 

86.5

%

 

 

88.3

%

 

 

88.2

%

 

 

84.6

%

 

 

81.9

%

 

 

 

 

 

 

Total loans to assets

 

 

75.6

%

 

 

76.2

%

 

 

75.3

%

 

 

74.7

%

 

 

73.0

%

 

 

 

 

 

 

Common equity to total assets

 

 

9.09

%

 

 

8.91

%

 

 

8.98

%

 

 

8.96

%

 

 

8.95

%

 

 

 

 

 

 

Tangible common equity to tangible assets (1)

 

 

8.49

%

 

 

8.31

%

 

 

8.38

%

 

 

8.33

%

 

 

8.33

%

 

 

 

 

 

 

Tier 1 leverage ratio (3)

 

 

9.19

%

 

 

9.23

%

 

 

9.55

%

 

 

9.50

%

 

 

9.49

%

 

 

 

 

 

 

ACL on loans and leases as % of total loans

 

 

1.23

%

 

 

1.31

%

 

 

1.23

%

 

 

1.24

%

 

 

1.26

%

 

 

 

 

 

 

Nonperforming assets as % of total assets

 

 

0.19

%

 

 

0.33

%

 

 

0.44

%

 

 

0.50

%

 

 

0.60

%

 

 

 

 

 

 

Net charge-offs as a percentage of average loans (annualized)

 

 

0.61

%

 

 

0.79

%

 

 

0.13

%

 

 

0.24

%

 

 

0.12

%

 

 

0.52

%

 

 

0.10

%

 

(1) Refer to the non-GAAP reconciliations beginning on page 10.

(2) Efficiency ratio = non-interest expense / (net interest income + non-interest income)

(3)  First US Bank Tier 1 leverage ratio

 

 

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

CEO Commentary

 

“We returned to solid earnings during the third quarter as the provision for credit losses on loans decreased substantially from the second quarter,” stated James F. House, President and CEO of the Company. “The credit issues with two commercial loans that manifested earlier in the year have now been largely resolved, and net charge-offs associated with consumer indirect loans decreased to more normalized levels during the third quarter. In addition, we saw continued improvement in net interest income and margin, and pre-tax pre-provision net revenue, which increased by 7.1%, comparing the third quarter to the second quarter,” continued Mr. House. “All of these are positive developments that reflect the strong momentum our team has built as we move toward the end of the year.”

Financial Results

 

Loans and Leases – The table below summarizes loan balances by portfolio category as of the end of each of the most recent five quarters.

 

 

Quarter Ended

 

 

2025

 

2024

 

 

September
30,

 

June
30,

 

March
31,

 

December
31,

 

September
30,

 

 

(Dollars in Thousands)

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

(Unaudited)

Real estate loans:

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$38,560

 

$48,101

 

$58,572

 

$65,537

 

$53,098

Secured by 1-4 family residential properties

 

67,620

 

67,587

 

68,523

 

69,999

 

70,067

Secured by multi-family residential properties

 

112,763

 

118,807

 

106,374

 

101,057

 

100,627

Secured by non-residential commercial real estate

 

211,400

 

215,035

 

214,065

 

227,751

 

224,611

Commercial and industrial loans ("C&I")

 

46,562

 

40,986

 

45,166

 

44,238

 

44,872

Consumer loans:

 

 

 

 

 

 

 

 

 

 

Direct

 

4,999

 

4,836

 

4,610

 

4,774

 

5,018

Indirect

 

385,616

 

376,079

 

351,025

 

309,683

 

305,015

Total loans and leases held for investment

 

$867,520

 

$871,431

 

$848,335

 

$823,039

 

$803,308

Allowance for credit losses on loans and leases

 

10,700

 

11,388

 

10,405

 

10,184

 

10,116

Net loans and leases held for investment

 

$856,820

 

$860,043

 

$837,930

 

$812,855

 

$793,192

 

Total loans decreased by $3.9 million in 3Q2025 as growth in the consumer indirect and C&I categories was offset by decreases in construction, multi-family residential and commercial real estate. While total loans decreased during the quarter, average loans increased due to substantial growth, primarily in the consumer indirect category, earlier in the year. Average loans increased to $871.9 million in 3Q2025, compared to $857.7 million during 2Q2025, and $821.4 million during 3Q2024. The indirect lending platform focuses on consumer lending at the higher end of the credit spectrum. Collateral financed in the indirect portfolio primarily includes boats, recreational vehicles, campers, horse trailers and cargo trailers. The weighted average credit score of new indirect loans financed during the nine months ended September 30, 2025 was 798, while the weighted average credit score for the entire portfolio was 782. For the nine months ended September 30, 2025, the Company’s average total loan balance increased by $30.6 million, or 3.7%, compared to the nine months ended September 30, 2024. While loan yields increased modestly during 3Q2025 compared to 2Q2025, during the nine months ended September 30, 2025, aggregate loan yields generally decreased compared to the corresponding period of 2024, consistent with the general interest rate environment. Average yield on loans totaled 6.10% during 3Q2025, compared to 6.07% during 2Q2025 and 6.40% during 3Q2024. For the nine months ended September 30, 2025, average loan yields totaled 6.07%, compared to 6.34% for the nine months ended September 30, 2024.

 

Net Interest Income and Margin – Net interest income in 3Q2025 increased by $0.2 million, or 2.0%, compared to 2Q2025 and increased by $0.5 million, or 5.2%, compared to 3Q2024. Net interest margin increased to 3.60% for 3Q2025 (matching the 3Q2024 level), compared to 3.59% for 2Q2025. For the nine-month period ended September 30, 2025, net interest margin was 3.57% compared to 3.65% for the nine-month period ended September 30, 2024.

 

Provision for Credit Losses – During 3Q2025, the Company recorded a provision for credit losses of $0.6 million, compared to $2.7 million in 2Q2025 and $0.2 million in 3Q2024. The significantly larger provision for credit losses in 2Q2025 resulted primarily from substantial growth in the consumer indirect category, combined with an increase in net charge-offs in the category, as well as from additional credit allowances on two individually evaluated commercial loans. During 3Q2025, charge-offs associated with the indirect portfolio decreased relative to 2Q2025 and credit issues associated with the two individually evaluated commercial loans were substantially resolved. For the nine months ended September

2

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

30, 2025, the provision for credit losses totaled $3.8 million, compared to $0.2 million for the nine months ended September 30, 2024. As of September 30, 2025, the Company’s allowance for credit losses ("ACL") on loans and leases as a percentage of total loans was 1.23%, compared to 1.24% as of December 31, 2024.

 

Pre-tax Pre-provision Net Revenue (“PPNR”) – PPNR totaled $3.1 million in 3Q2025, compared to $2.9 million in 2Q2025 and $3.1 million in 3Q2024. For the nine months ended September 30, 2025, PPNR totaled $8.8 million compared to $8.6 million for the nine months ended September 30, 2024. As a percentage of average assets, PPNR totaled 1.08% in 3Q2025 compared to 1.03% in 2Q2025 and 1.14% in 3Q2024. For the nine months ended September 30, 2025, PPNR as a percentage of average assets was 1.06% compared to 1.07% for the nine months ended September 30, 2024. Refer to the non-GAAP reconciliation of PPNR to net income beginning on page 11.

Deposits – Total deposits increased by $15.6 million, or 1.6%, during 3Q2025, due primarily to increases in both interest-bearing and noninterest-bearing demand deposit accounts, partially offset by a decrease in certificates of deposit. Core deposits, which exclude time deposits of $250 thousand or more and all wholesale brokered deposits, totaled $838.4 million, or 83.6% of total deposits, as of September 30, 2025, compared to $837.7 million, or 86.1% of total deposits, as of December 31, 2024. The average rate on deposits totaled 2.14% during 3Q2025, compared to 2.08% during 2Q2025 and 2.36% during 3Q2024. Fluctuations in deposit costs have been relatively consistent with changes in market interest rates; however, significant competitive pressure remains to acquire and maintain deposit balances in the current environment. For the nine months ended September 30, 2025, the Company’s average rate on deposits totaled 2.10%, compared to 2.24% for the nine months ended September 30, 2024.

 

Short-term Borrowings – As of September 30, 2025, the Company had $20.0 million in short-term borrowings outstanding compared to $10.0 million outstanding as of December 31, 2024. The short-term borrowings were held as part of the Company’s efforts to maintain on-balance sheet liquidity levels while repricing deposits at lower rates. As of both September 30, 2025 and December 31, 2024, all outstanding short-term borrowings had remaining maturities of less than 30 days. The amount outstanding as of September 30, 2025 included $10.0 million borrowed from the Federal Home Loan Bank of Atlanta (“FHLB”) and $10.0 million borrowed from the Federal Reserve Bank’s (“FRB”) discount window. As of December 31, 2024, all short-term borrowings outstanding were borrowed exclusively from the FHLB.

Deployment of Funds – As of September 30, 2025, the Company held cash, federal funds sold and securities purchased under reverse repurchase agreements totaling $59.5 million, or 5.2% of total assets, compared to $52.9 million, or 4.8% of total assets, as of December 31, 2024. Investment securities, including both the available-for-sale and held-to-maturity portfolios, totaled $164.5 million as of September 30, 2025 compared to $168.6 million as of December 31, 2024. As of September 30, 2025, the expected average life of securities in the investment portfolio was 4.2 years compared to 3.6 years as of December 31, 2024. During the nine months ended September 30, 2025 and 2024, the Company purchased $34.0 million and $27.5 million, respectively, of investment securities at market rates in existence at the time of purchase. These purchases, combined with the maturity and paydown of investment securities at lower rates have led to continued improvement in yield on the portfolio. The yield on the investment securities, including both available-for-sale and held to maturity securities, totaled 3.65% during 3Q2025, compared to 3.46% during 2Q2025 and 3.08% during 3Q2024. For the nine months ended September 30, 2025, the yield on investment securities totaled 3.52%, compared to 2.93% for the nine months ended September 30, 2024.

Asset Quality – Nonperforming assets, including loans in non-accrual status and other real estate owned, totaled $2.2 million as of September 30, 2025, a decrease from $5.5 million as of December 31, 2024. As a percentage of total assets, nonperforming assets decreased to 0.19% as of September 30, 2025 compared to 0.50% as of December 31, 2024. Net charge-offs as a percentage of average loans totaled 0.61% during 3Q2025 compared to 0.79% during 2Q2025 and 0.12% during 3Q2024. Net charge-offs in 3Q2025 totaled $1.3 million, of which $1.0 million was associated with the final charge-off of an individually evaluated commercial loan and $0.4 million was associated with the consumer indirect portfolio, partially offset by $0.1 million in net recoveries in other loan categories. For the nine months ended September 30, 2025, annualized net charge-offs as a percentage of average loans totaled 0.52% compared to 0.10% for the nine months ended September 30, 2024. Net charge-offs over the nine months ended September 30, 2025 totaled $3.3 million, of which $2.2 million was associated with individually evaluated commercial loans and $1.3 million was associated with the consumer indirect portfolio, partially offset by $0.2 million in net recoveries in other portfolios.

Non-interest Income – Non-interest income remained relatively consistent, totaling $0.9 million in 3Q2025 compared to $0.8 million in 2Q2025 and $0.9 million in 3Q2024. For both nine-month periods ended September 30, 2025 and 2024, non-interest income totaled $2.6 million.

Non-interest Expense – Non-interest expense totaled $7.4 million in both 3Q2025 and 2Q2025, compared to $7.0 million in 3Q2024. The expense increase comparing 3Q2025 to 3Q2024 resulted primarily from increases in fees for professional services, write-downs on other real estate owned and inflationary increases in other miscellaneous expense categories. For the nine months ended September 30, 2025, non-interest expense totaled $21.8 million, compared to $21.4 million for the nine months ended September 30, 2024, an increase of $0.4 million, or 1.8%.

 

3

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

Shareholders’ Equity – As of September 30, 2025, shareholders’ equity totaled $104.2 million, or 9.09% of total assets, compared to $98.6 million, or 8.96% of total assets, as of December 31, 2024. The increase in shareholders’ equity during the nine months ended September 30, 2025 resulted primarily from earnings, net of dividends paid and repurchases of shares of the Company's common stock. In addition, shareholders' equity was positively impacted during the period by reductions in the Company's accumulated other comprehensive loss resulting from changes in market interest rates, as well as the maturity of lower yielding investment securities. The Company’s ratio of tangible common equity to tangible assets was 8.49% as of September 30, 2025 compared to 8.33% as of December 31, 2024.

Cash Dividend – In 3Q2025, the Company declared a cash dividend of $0.07 per share on its common stock, consistent with the dividend paid in the two previous quarters of 2025. The Company’s cash dividend was increased in 4Q2024 compared to a dividend declared of $0.05 per share in each of the first three quarters of 2024.

Share Repurchases – The Company did not repurchase shares of its common stock during 3Q2025. During the nine-month period ended September 30, 2025, the Company completed the repurchase of 40,000 shares of its common stock at a weighted average price of $13.38 per share. The repurchases were completed under the Company’s previously announced share repurchase program. As of September 30, 2025, 872,813 shares remained available for repurchase under the program.

 

Regulatory Capital – During 3Q2025, the Bank continued to maintain capital ratios at higher levels than required to be considered a “well-capitalized” institution under applicable banking regulations. As of September 30, 2025, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 10.77%, its total capital ratio was 11.92%, and its Tier 1 leverage ratio was 9.19%.

Liquidity – As of September 30, 2025, the Company continued to maintain funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations. The Company benefits from a strong core deposit base, a liquid investment securities portfolio and access to funding from a variety of sources, including federal funds lines with other banking institutions, FHLB advances, the FRB's discount window, and brokered deposits. Refer to the Non-GAAP Financial Measures section for additional discussion of measures of the Company’s liquidity.

Banking Center Growth – During 3Q2025, the Company continued its renovation of a banking center office in Daphne, Alabama that was purchased from another financial institution. This location is expected to serve as the Bank’s initial deposit gathering facility in the Daphne/Mobile area. It is currently anticipated that the location will open to the public during the first half of 2026. In addition, in October 2025, the Company opened a new automated banking facility in Mountain Brook, Alabama.

 

About First US Bancshares, Inc.

First US Bancshares, Inc. (the “Company”) is a bank holding company that operates banking offices in Alabama, Tennessee, and Virginia through First US Bank (the “Bank”). The Company files periodic reports with the U.S. Securities and Exchange Commission (the “SEC”). Copies of its filings may be obtained through the SEC’s website at www.sec.gov or at www.firstusbank.com. More information about the Company and the Bank may be obtained at www.firstusbank.com. The Company’s stock is traded on the Nasdaq Capital Market under the symbol “FUSB.”

 

Forward-Looking Statements

 

This press release contains forward-looking statements, as defined by federal securities laws. Statements contained in this press release that are not historical facts are forward-looking statements. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. The Company undertakes no obligation to update these statements following the date of this press release, except as required by law. In addition, the Company, through its senior management, may make from time to time forward-looking public statements concerning the matters described herein. Such forward-looking statements are necessarily estimates reflecting the best judgment of the Company’s senior management based upon current information and involve a number of risks and uncertainties.

Certain factors that could affect the accuracy of such forward-looking statements and cause actual results to differ materially from those projected in such forward-looking statements are identified in the public filings made by the Company with the SEC, and forward-looking statements contained in this press release or in other public statements of the Company or its senior management should be considered in light of those factors. Such factors may include risk related to the Company's credit, including that if loan losses are greater than anticipated; the increased lending risks associated with commercial real estate lending; potential weakness in the residential real estate market; liquidity risks; the impact of national and local market conditions on the Company's business and operations; the rate of growth (or lack thereof) in the economy generally and in the Company’s service areas; the effects of significant changes to the structure and operations of the federal government; strong competition in the banking industry; the impact of changes in interest rates and monetary policy on the Company’s performance and financial

4

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

condition; the effects of fiscal challenges facing the U.S. government or any potential government shutdown; the impact of technological changes in the banking and financial service industries and potential information system failures; cybersecurity and data privacy threats; the risks and challenges presented by the development and use of artificial intelligence (“AI”); the costs of complying with extensive governmental regulation; the impact of changing accounting standards and tax laws on the Company's allowance for credit losses and financial results; the possibility that acquisitions may not produce anticipated results and result in unforeseen integration difficulties; and other risk factors described from time to time in the Company’s public filings, including, but not limited to, the Company’s most recent Annual Report on Form 10-K. Relative to the Company’s dividend policy, the payment of cash dividends is subject to the discretion of the Board of Directors and will be determined in light of then-current conditions, including the Company’s earnings, leverage, operations, financial conditions, capital requirements and other factors deemed relevant by the Board of Directors. In the future, the Board of Directors may change the Company’s dividend policy, including the frequency or amount of any dividend, in light of then-existing conditions.

5

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

NET INTEREST MARGIN

THREE MONTHS ENDED September 30, 2025 AND 2024

(Dollars in Thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

Average
Balance

 

 

Interest

 

 

Annualized
Yield/
Rate %

 

 

Average
Balance

 

 

Interest

 

 

Annualized
Yield/
Rate %

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

871,926

 

 

$

13,413

 

 

 

6.10

%

 

$

821,444

 

 

$

13,206

 

 

 

6.40

%

Investment securities

 

 

151,303

 

 

 

1,391

 

 

 

3.65

%

 

 

144,821

 

 

 

1,121

 

 

 

3.08

%

Federal Home Loan Bank stock

 

 

1,328

 

 

 

21

 

 

 

6.27

%

 

 

825

 

 

 

16

 

 

 

7.72

%

Federal funds sold and securities purchased under reverse repurchase agreements

 

 

4,850

 

 

 

54

 

 

 

4.42

%

 

 

5,285

 

 

 

71

 

 

 

5.34

%

Interest-bearing deposits in banks

 

 

36,087

 

 

 

402

 

 

 

4.42

%

 

 

43,191

 

 

 

603

 

 

 

5.55

%

Total interest-earning assets

 

 

1,065,494

 

 

 

15,281

 

 

 

5.69

%

 

 

1,015,566

 

 

 

15,017

 

 

 

5.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

64,765

 

 

 

 

 

 

 

 

 

64,632

 

 

 

 

 

 

 

Total assets

 

$

1,130,259

 

 

 

 

 

 

 

 

$

1,080,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

195,955

 

 

 

386

 

 

 

0.78

%

 

$

209,322

 

 

 

566

 

 

 

1.08

%

Money market/savings deposits

 

 

300,736

 

 

 

2,068

 

 

 

2.73

%

 

 

244,022

 

 

 

1,650

 

 

 

2.69

%

Time deposits

 

 

345,916

 

 

 

2,914

 

 

 

3.34

%

 

 

355,819

 

 

 

3,493

 

 

 

3.91

%

Total interest-bearing deposits

 

 

842,607

 

 

 

5,368

 

 

 

2.53

%

 

 

809,163

 

 

 

5,709

 

 

 

2.81

%

Noninterest-bearing demand deposits

 

 

152,474

 

 

 

 

 

 

 

 

 

153,171

 

 

 

 

 

 

 

Total deposits

 

 

995,081

 

 

 

5,368

 

 

 

2.14

%

 

 

962,334

 

 

 

5,709

 

 

 

2.36

%

Borrowings

 

 

22,472

 

 

 

251

 

 

 

4.43

%

 

 

11,769

 

 

 

123

 

 

 

4.16

%

Total funding liabilities

 

 

1,017,553

 

 

 

5,619

 

 

 

2.19

%

 

 

974,103

 

 

 

5,832

 

 

 

2.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

9,969

 

 

 

 

 

 

 

 

 

10,095

 

 

 

 

 

 

 

Shareholders’ equity

 

 

102,737

 

 

 

 

 

 

 

 

 

96,000

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

1,130,259

 

 

 

 

 

 

 

 

$

1,080,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

9,662

 

 

 

 

 

 

 

 

$

9,185

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

3.60

%

 

 

 

 

 

 

 

 

3.60

%

 

 

 

 

6

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

NET INTEREST MARGIN

NINE MONTHS ENDED September 30, 2025 AND 2024

(Dollars in Thousands)

(Unaudited)

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

Average
Balance

 

 

Interest

 

 

Annualized Yield/
Rate %

 

 

Average
Balance

 

 

Interest

 

 

Annualized Yield/
Rate %

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

851,561

 

 

$

38,643

 

 

 

6.07

%

 

$

821,008

 

 

$

38,989

 

 

 

6.34

%

Investment securities

 

 

157,319

 

 

 

4,138

 

 

 

3.52

%

 

 

140,898

 

 

 

3,094

 

 

 

2.93

%

Federal Home Loan Bank stock

 

 

1,330

 

 

 

71

 

 

 

7.14

%

 

 

902

 

 

 

53

 

 

 

7.85

%

Federal funds sold and securities purchased under reverse repurchase agreements

 

 

4,850

 

 

 

160

 

 

 

4.41

%

 

 

5,580

 

 

 

226

 

 

 

5.41

%

Interest-bearing deposits in banks

 

 

34,375

 

 

 

1,141

 

 

 

4.44

%

 

 

35,748

 

 

 

1,478

 

 

 

5.52

%

Total interest-earning assets

 

 

1,049,435

 

 

 

44,153

 

 

 

5.63

%

 

 

1,004,136

 

 

 

43,840

 

 

 

5.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

64,034

 

 

 

 

 

 

 

 

 

66,076

 

 

 

 

 

 

 

Total assets

 

$

1,113,469

 

 

 

 

 

 

 

 

$

1,070,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

203,880

 

 

 

1,317

 

 

 

0.86

%

 

$

204,805

 

 

 

1,242

 

 

 

0.81

%

Money market/savings deposits

 

 

277,149

 

 

 

5,355

 

 

 

2.58

%

 

 

250,528

 

 

 

5,161

 

 

 

2.75

%

Time deposits

 

 

344,310

 

 

 

8,690

 

 

 

3.37

%

 

 

346,584

 

 

 

9,615

 

 

 

3.71

%

Total interest-bearing deposits

 

 

825,339

 

 

 

15,362

 

 

 

2.49

%

 

 

801,917

 

 

 

16,018

 

 

 

2.67

%

Noninterest-bearing demand deposits

 

 

154,390

 

 

 

 

 

 

 

 

 

151,317

 

 

 

 

 

 

 

Total deposits

 

 

979,729

 

 

 

15,362

 

 

 

2.10

%

 

 

953,234

 

 

 

16,018

 

 

 

2.24

%

Borrowings

 

 

22,944

 

 

 

756

 

 

 

4.41

%

 

 

13,710

 

 

 

421

 

 

 

4.10

%

Total funding liabilities

 

 

1,002,673

 

 

 

16,118

 

 

 

2.15

%

 

 

966,944

 

 

 

16,439

 

 

 

2.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

9,521

 

 

 

 

 

 

 

 

 

9,816

 

 

 

 

 

 

 

Shareholders’ equity

 

 

101,275

 

 

 

 

 

 

 

 

 

93,452

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

1,113,469

 

 

 

 

 

 

 

 

$

1,070,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

28,035

 

 

 

 

 

 

 

 

$

27,401

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

3.57

%

 

 

 

 

 

 

 

 

3.65

%

 

 

 

7

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Share and Per Share Data)

 

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

Cash and due from banks

 

$

10,692

 

 

$

10,633

 

Interest-bearing deposits in banks

 

 

43,998

 

 

 

36,583

 

Total cash and cash equivalents

 

 

54,690

 

 

 

47,216

 

Federal funds sold and securities purchased under reverse repurchase agreements

 

 

4,850

 

 

 

5,727

 

Investment securities available-for-sale, at fair value (amortized cost $165,921 and
    $174,597; net of allowance for credit losses of $- and $-)

 

 

163,969

 

 

 

167,888

 

Investment securities held-to-maturity, at amortized cost, net of allowance for credit
    losses of $- and $-, (fair value 2025 - $504, 2024 - $642)

 

 

524

 

 

 

682

 

Federal Home Loan Bank stock, at cost

 

 

1,266

 

 

 

1,256

 

Loans and leases held for investment

 

 

867,520

 

 

 

823,039

 

Less allowance for credit losses on loans and leases

 

 

10,700

 

 

 

10,184

 

Net loans and leases held for investment

 

 

856,820

 

 

 

812,855

 

Premises and equipment, net of accumulated depreciation

 

 

26,499

 

 

 

24,803

 

Cash surrender value of bank-owned life insurance

 

 

17,289

 

 

 

17,056

 

Accrued interest receivable

 

 

3,926

 

 

 

3,588

 

Goodwill and core deposit intangible, net

 

 

7,435

 

 

 

7,484

 

Other real estate owned

 

 

1,158

 

 

 

1,509

 

Other assets

 

 

8,749

 

 

 

11,022

 

Total assets

 

$

1,147,175

 

 

$

1,101,086

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Deposits:

 

 

 

 

 

 

Non-interest-bearing

 

$

155,941

 

 

$

155,945

 

Interest-bearing

 

 

846,531

 

 

 

816,612

 

Total deposits

 

 

1,002,472

 

 

 

972,557

 

Accrued interest expense

 

 

2,388

 

 

 

1,751

 

Other liabilities

 

 

7,150

 

 

 

7,282

 

Short-term borrowings

 

 

20,000

 

 

 

10,000

 

Long-term borrowings

 

 

10,927

 

 

 

10,872

 

Total liabilities

 

 

1,042,937

 

 

 

1,002,462

 

Shareholders’ equity:

 

 

 

 

 

 

Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,924,744 and
    7,840,348 shares issued, respectively; 5,765,137 and 5,696,171 shares outstanding,
   respectively

 

 

79

 

 

 

78

 

Additional paid-in capital

 

 

15,725

 

 

 

15,540

 

Accumulated other comprehensive loss, net of tax

 

 

(1,407

)

 

 

(4,344

)

Retained earnings

 

 

119,520

 

 

 

116,865

 

Less treasury stock: 2,159,607 and 2,144,177 shares at cost, respectively

 

 

(29,679

)

 

 

(29,515

)

Total shareholders’ equity

 

 

104,238

 

 

 

98,624

 

Total liabilities and shareholders’ equity

 

$

1,147,175

 

 

$

1,101,086

 

 

8

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,413

 

 

$

13,206

 

 

$

38,643

 

 

$

38,989

 

Interest on investment securities

 

 

1,391

 

 

 

1,121

 

 

 

4,138

 

 

 

3,094

 

Interest on deposits in banks

 

 

402

 

 

 

603

 

 

 

1,141

 

 

 

1,478

 

Other

 

 

75

 

 

 

87

 

 

 

231

 

 

 

279

 

Total interest income

 

 

15,281

 

 

 

15,017

 

 

 

44,153

 

 

 

43,840

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

5,368

 

 

 

5,709

 

 

 

15,362

 

 

 

16,018

 

Interest on borrowings

 

 

251

 

 

 

123

 

 

 

756

 

 

 

421

 

Total interest expense

 

 

5,619

 

 

 

5,832

 

 

 

16,118

 

 

 

16,439

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

9,662

 

 

 

9,185

 

 

 

28,035

 

 

 

27,401

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

566

 

 

 

152

 

 

 

3,811

 

 

 

152

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

 

9,096

 

 

 

9,033

 

 

 

24,224

 

 

 

27,249

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Service and other charges on deposit accounts

 

 

289

 

 

 

312

 

 

 

855

 

 

 

909

 

Lease income

 

 

262

 

 

 

260

 

 

 

815

 

 

 

770

 

Other income, net

 

 

309

 

 

 

329

 

 

 

914

 

 

 

922

 

Total non-interest income

 

 

860

 

 

 

901

 

 

 

2,584

 

 

 

2,601

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,759

 

 

 

3,837

 

 

 

11,440

 

 

 

11,815

 

Net occupancy and equipment

 

 

987

 

 

 

958

 

 

 

2,799

 

 

 

2,806

 

Computer services

 

 

431

 

 

 

449

 

 

 

1,264

 

 

 

1,336

 

Insurance expense and assessments

 

 

348

 

 

 

348

 

 

 

1,098

 

 

 

1,153

 

Fees for professional services

 

 

363

 

 

 

299

 

 

 

1,048

 

 

 

1,004

 

Other expense

 

 

1,549

 

 

 

1,099

 

 

 

4,150

 

 

 

3,295

 

Total non-interest expense

 

 

7,437

 

 

 

6,990

 

 

 

21,799

 

 

 

21,409

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,519

 

 

 

2,944

 

 

 

5,009

 

 

 

8,441

 

Provision for income taxes

 

 

583

 

 

 

722

 

 

 

1,146

 

 

 

1,985

 

Net income

 

$

1,936

 

 

$

2,222

 

 

$

3,863

 

 

$

6,456

 

Basic net income per share

 

$

0.33

 

 

$

0.38

 

 

$

0.66

 

 

$

1.10

 

Diluted net income per share

 

$

0.32

 

 

$

0.36

 

 

$

0.64

 

 

$

1.04

 

Dividends per share

 

$

0.07

 

 

$

0.05

 

 

$

0.21

 

 

$

0.15

 

 

9

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

Non-GAAP Financial Measures

In addition to the financial results presented in this press release that have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company’s management believes that certain non-GAAP financial measures and ratios are beneficial to the reader. These non-GAAP measures have been provided to enhance overall understanding of the Company’s current financial performance and position. Management believes that these presentations provide meaningful comparisons of financial performance and position in various periods and can be used as a supplement to the GAAP-based measures presented in this press release. The non-GAAP financial results presented should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Management believes that both GAAP measures of the Company’s financial performance and the respective non-GAAP measures should be considered together.

The non-GAAP measures and ratios that have been provided in this press release include measures of liquidity, pre-tax pre-provision net revenue, tangible assets and equity, and certain ratios that include tangible assets and equity. Discussion of these measures and ratios is included below, along with reconciliations of such non-GAAP measures to GAAP amounts included in the consolidated financial statements previously presented in this press release.

 

Liquidity Measures

The table below provides information combining the Company’s on-balance sheet liquidity with readily available off-balance sheet sources of liquidity as of both September 30, 2025 and December 31, 2024.

 

 

September 30,
 2025

 

 

December 31,
 2024

 

 

(Dollars in Thousands)

 

 

(Unaudited)

 

 

(Unaudited)

 

Liquidity from cash, federal funds sold and securities purchased under reverse repurchase agreements:

 

 

 

 

 

Cash and cash equivalents

$

54,690

 

 

$

47,216

 

Federal funds sold and securities purchased under reverse repurchase agreements

 

4,850

 

 

 

5,727

 

Total liquidity from cash, federal funds sold and securities purchased under reverse repurchase agreements

 

59,540

 

 

 

52,943

 

Liquidity from pledgable investment securities:

 

 

 

 

 

Investment securities available-for sale, at fair value

 

163,969

 

 

 

167,888

 

Investment securities held-to-maturity, at amortized cost

 

524

 

 

 

682

 

Less: securities pledged

 

(59,255

)

 

 

(72,110

)

Less: estimated collateral value discounts

 

(10,585

)

 

 

(10,164

)

Total liquidity from pledgable investment securities

 

94,653

 

 

 

86,296

 

Liquidity from unused lendable collateral (loans) at FHLB

 

20,785

 

 

 

45,388

 

Liquidity from unused lendable collateral (loans and securities) at FRB

 

200,895

 

 

 

165,061

 

Unsecured lines of credit with banks

 

48,000

 

 

 

48,000

 

Total readily available liquidity

$

423,873

 

 

$

397,688

 

 

The table above calculates readily available liquidity by combining cash and cash equivalents, federal funds sold, securities purchased under reverse repurchase agreements and unencumbered investment security values on the Company’s consolidated balance sheet with off-balance sheet liquidity that is readily available through unused collateral pledged to the FHLB and FRB, as well as unsecured lines of credit with other banks. Liquidity from pledgable investment securities and total readily available liquidity are non-GAAP measures used by management and regulators to analyze a portion of the Company's liquidity. Management uses these measures to evaluate the Company's liquidity position.

Pledgable investment securities are considered by management as a readily available source of liquidity since the Company has the ability to pledge the securities with the FHLB or FRB to obtain immediate funding. Both available-for-sale and held-to-maturity securities may be pledged at fair value with the FHLB and through the FRB discount window. The amounts shown as liquidity from pledgable investment securities represent total investment securities as recorded on the consolidated balance sheet, less reductions for securities already pledged and discounts expected to be taken by the lender to determine collateral value.

10

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

The unused lendable collateral value at the FHLB presented in the table represents only the amount immediately available to the Company from loans already pledged by the Company to the FHLB as of each consolidated balance sheet date presented. As of September 30, 2025 and December 31, 2024, the Company's total remaining credit availability with the FHLB was $313.0 million and $319.9 million, respectively, subject to the pledging of additional collateral which may include eligible investment securities and loans. In addition, the Company has access to additional sources of liquidity that generally could be obtained over a period of time, including access to unsecured brokered deposits through the wholesale funding markets. Management believes the Company’s on-balance sheet and other readily available liquidity provide strong indicators of the Company’s ability to fund obligations in a stressed liquidity environment.

 

Excluding wholesale brokered deposits, as of September 30, 2025, the Company had approximately 28 thousand deposit accounts with an average balance of approximately $32.2 thousand per account. Estimated uninsured deposits (calculated as deposit amounts per deposit holder in excess of $250 thousand, the maximum amount of federal deposit insurance, and excluding deposits secured by pledged assets) totaled $220.2 million, or 22.0% of total deposits, as of September 30, 2025. As of December 31, 2024, estimated uninsured deposits totaled $216.8 million, or 22.2% of total deposits.

 

Pre-tax Pre-provision Net Revenue

 

The Company utilizes pre-tax pre-provision net revenue (“PPNR”) as a supplemental measure of profitability in addition to earnings measures defined by GAAP, including income before income taxes and net income. PPNR measures the Company’s profitability before accounting for the provisions for credit losses and income taxes. Management believes PPNR provides a means to effectively measure the Company’s core operating profitability on a trended basis. In management’s experience, PPNR and PPNR as a percentage of average assets are commonly used by stock analysts and investors in conjunction with their evaluation of financial institutions. The table below reconciles the Company’s calculation of PPNR to amounts recorded in accordance with GAAP.

 

 

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

September
30,

 

 

June
30,

 

 

March
31,

 

 

December
31,

 

 

September
30,

 

 

September
30,

 

 

September
30,

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

(Unaudited Reconciliation)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

$

1,936

 

 

$

155

 

 

$

1,772

 

 

$

1,714

 

 

$

2,222

 

 

$

3,863

 

 

$

6,456

 

Add: Provision for income taxes

 

 

 

 

583

 

 

 

9

 

 

 

554

 

 

 

599

 

 

 

722

 

 

 

1,146

 

 

 

1,985

 

Add: Provision for credit losses

 

 

 

 

566

 

 

 

2,717

 

 

 

528

 

 

 

470

 

 

 

152

 

 

 

3,811

 

 

 

152

 

Pre-tax pre-provision net revenue

 

 

 

$

3,085

 

 

$

2,881

 

 

$

2,854

 

 

$

2,783

 

 

$

3,096

 

 

$

8,820

 

 

$

8,593

 

Average assets

 

 

 

$

1,130,259

 

 

$

1,122,342

 

 

$

1,087,338

 

 

$

1,086,071

 

 

$

1,080,198

 

 

$

1,113,469

 

 

$

1,070,212

 

PPNR as a percentage of average assets (annualized)

 

 

 

 

1.08

%

 

 

1.03

%

 

 

1.06

%

 

 

1.02

%

 

 

1.14

%

 

 

1.06

%

 

 

1.07

%

 

Tangible Balances and Measures

In addition to capital ratios defined by GAAP and banking regulators, the Company utilizes various tangible common equity measures when evaluating capital utilization and adequacy. These measures, which are presented in the financial tables in this press release, may also include calculations of tangible assets. As defined by the Company, tangible common equity represents shareholders’ equity less goodwill and identifiable intangible assets, while tangible assets represent total assets less goodwill and identifiable intangible assets.

Management believes that the measures of tangible equity are important because they reflect the level of capital available to withstand unexpected market conditions. In addition, presentation of these measures allows readers to compare certain aspects of the Company’s capitalization to other organizations. In management’s experience, many stock analysts use tangible common equity measures in conjunction with more traditional bank capital ratios to compare capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets that typically result from the use of the purchase accounting method in accounting for mergers and acquisitions.

11

 


 

First US Bancshares, Inc. Reports Third Quarter 2025 Results

October 29, 2025

 

These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these measures, management believes that there are no comparable GAAP financial measures to the tangible common equity ratios that the Company utilizes. Despite the importance of these measures to the Company, there are no standardized definitions for the measures, and, therefore, the Company’s calculations may not be comparable with those of other organizations. In addition, there may be limits to the usefulness of these measures to investors. Accordingly, management encourages readers to consider the Company’s consolidated financial statements in their entirety and not to rely on any single financial measure. The table below reconciles the Company’s calculations of these measures to amounts reported in accordance with GAAP.

 

 

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

September
30,

 

June
30,

 

March
31,

 

December
31,

 

September
30,

 

September
30,

 

September
30,

 

 

 

 

(Dollars in Thousands, Except Per Share Data)

 

 

 

 

(Unaudited Reconciliation)

TANGIBLE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

$1,147,175

 

$1,143,379

 

$1,126,967

 

$1,101,086

 

$1,100,235

 

 

 

 

Less: Goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

 

 

 

Less: Core deposit intangible

 

 

 

 

12

 

30

 

49

 

67

 

 

 

 

Tangible assets

 

(a)

 

$1,139,740

 

$1,135,932

 

$1,119,502

 

$1,093,602

 

$1,092,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

 

$104,238

 

$101,892

 

$101,231

 

$98,624

 

$98,491

 

 

 

 

Less: Goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

 

 

 

Less: Core deposit intangible

 

 

 

 

12

 

30

 

49

 

67

 

 

 

 

Tangible common equity

 

(b)

 

$96,803

 

$94,445

 

$93,766

 

$91,140

 

$90,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

 

 

$102,737

 

$101,323

 

$99,734

 

$98,618

 

$96,000

 

$101,275

 

$93,452

Less: Average goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

Less: Average core deposit intangible

 

 

 

4

 

21

 

39

 

58

 

80

 

21

 

115

Average tangible shareholders’ equity

 

(c)

 

$95,298

 

$93,867

 

$92,260

 

$91,125

 

$88,485

 

$93,819

 

$85,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

(d)

 

$1,936

 

$155

 

$1,772

 

$1,714

 

$2,222

 

$3,863

 

$6,456

Common shares outstanding (in thousands)

 

(e)

 

5,765

 

5,755

 

5,739

 

5,696

 

5,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

 

(b)/(e)

 

$16.79

 

$16.41

 

$16.34

 

$16.00

 

$15.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

(b)/(a)

 

8.49%

 

8.31%

 

8.38%

 

8.33%

 

8.33%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity (annualized)

 

(1)

 

8.06%

 

0.66%

 

7.79%

 

7.49%

 

9.99%

 

5.51%

 

10.04%

 

(1)
Calculation of Return on average tangible common equity (annualized) = ((net income (d) / number of days in period) * number of days in year) / average tangible shareholders’ equity (c)

 

Contact:

Thomas S. Elley

205-582-1200

 

12