Please wait

 

 

 

 

Primis Financial Corp. Reports Strong Results for the Third Quarter of 2026

 

Declares Quarterly Cash Dividend of $0.10 Per Share

 

For immediate release

Thursday, October 22, 2026

 

McLean, Virginia, October 22, 2026 – Primis Financial Corp. (NASDAQ: FRST) (“Primis” or the “Company”), and its wholly-owned subsidiary, Primis Bank (the “Bank”), today reported net income available to common shareholders of $8.7 million, or $0.35 per diluted share, for the three months ended September 30, 2026, compared to net income available to common shareholders of $6.8 million, or $0.28 per diluted share, for the three months ended September 30, 2025. For the nine months ended September 30, 2026, the Company reported net income available to common shareholders of $25.4 million, or $1.03 per diluted share, compared to net income available to common shareholders of $31.9 million, or $1.29 per diluted share, for the nine months ended September 30, 2025.

 

Operating net income available to common shareholders(1) was $8.7 million, or $0.35 per diluted share, for the three months ended September 30, 2026, up 27% from operating net income available to common shareholders(1) of $6.8 million, or $0.28 per diluted share, for the three months ended September 30, 2025. Year-to-date results in 2026 and 2025 benefited from investment gains of $5.9 million in the second quarter of 2026 and $32.0 million in the second quarter of 2025. Excluding these gains and other nonrecurring items, operating net income available to common shareholders(1) for the nine months ended September 30, 2026, was $22.3 million, or $0.90 per diluted share, up 211% from operating net income available to common shareholders(1) of $7.2 million, or $0.29 per diluted share, for the nine months ended September 30, 2025.

 

Commenting on the results, Dennis J. Zember, Jr., President and Chief Executive Officer of the Company, stated, “The progress we have made over the past year is substantial. A core margin of 3.59% with expansion of 14 basis points linked-quarter is a testament to the value of our Core Bank franchise which continues to drive slow and steady growth at attractive margins. Our core earnings engine delivered a solid quarter in the face of unprecedented headwinds that reduced our retail mortgage pipeline 37% and reduced revenue by $2.3 million versus the second quarter. In a steady environment for retail mortgage, we would have been at our 1.00% ROAA target this quarter as expected. We are already making changes to close the gap during this period of lower volumes while preserving our ability to benefit when volumes eventually recover.”

 

Third Quarter And Year-to-Date 2026 Highlights

 

The Company demonstrated strong profitability in the third quarter and year-to-date in 2026. Significant areas of improvement year-over-year are detailed in the chart below:

 

   As of or for the Three Months
Ended September 30
   As of or for the Nine Months
Ended September 30
 
($ in millions except per share)  2026   2025   2026   2025 
Net Income  $8.7   $6.8   $25.4   $31.9 
Pre-Tax Pre-Provision Op. Net Income(1)   12.0    8.7    35.4    19.1 
ROAA   0.80%   0.70%   0.82%   1.13%
Pre-Tax Pre-Provision Op. ROAA(1)   1.11    0.89    1.14    0.67 
                     
Net Interest Income  $36.3   $29.0   $102.1   $80.6 
Net Interest Margin   3.66%   3.18%   3.51%   3.06%
                     
Total Assets  $4,300   $3,955   $4,300   $3,955 
Gross Loans HFI   3,500    3,200    3,500    3,200 
Total Deposits   3,473    3,336    3,473    3,336 
                     
Average Earning Assets  $3,936   $3,622   $3,887   $3,518 
Avg. NIB Deposits   542    482    547    465 
Avg. NIB / Avg. Total Deposits   15.4%   14.5%   15.9%   14.4%
                     
TCE / TA(1)   8.14%   7.48%   8.14%   7.48%
Tangible Book Value per Share(1)  $13.81   $11.71   $13.81   $11.71 

 

1

 

 

Division Updates

 

The third quarter of 2026 demonstrated continued progress across the Company’s strategies to meet its growth and profitability goals in 2026. The following discussion highlights recent progress for each of these strategies:

 

Core Community Bank

 

The Core Bank’s 24 banking offices in Virginia and Maryland represent almost two-thirds of the Company’s total balance sheet and are a vital source of attractive lending and core funding. Recent activity in the Core Bank includes the following:

 

·The Core Bank has low concentrations of investor CRE (24% of total loans and only 188% of regulatory capital).

·Core Bank loan growth of 11% annualized in the third quarter of 2026 with a pipeline of $160 million as of September 30, 2026.

·Cost of deposits of 1.63% in the third quarter of 2026 compared to 1.73% in the same quarter in 2025.

·Approximately 21% of the Core Bank’s deposits are noninterest bearing.

·Zero brokered deposits.

 

The Core Bank’s deposit base is supported by what management believes is the region’s best and most unique technology including the Bank’s proprietary and recently rebranded Banking Valet service. Over 87% of Banking Valet users are commercial customers and clients who actively use the service have average relationship balances of almost $1 million.

 

Primis Mortgage

 

Primis Mortgage had closed mortgage volume of $347 million in the third quarter of 2026, up 12.5% compared to the same quarter in 2025, in spite of significant macroeconomic headwinds in the third quarter of 2026. Construction-to-permanent loan volume was $40.0 million in the third quarter of 2026 versus $26.4 million in the same period in 2025. Pre-tax losses related to Primis Mortgage were approximately $0.3 million for the third quarter of 2026, down from earnings of $1.9 million in the third quarter of 2025.

 

Mortgage Warehouse

 

Mortgage warehouse lending showed resilience in the third quarter of 2026 in the face of substantial market disruption. Outstanding loan balances at September 30, 2026 were $501 million, down 8% from $544 million at June 30, 2026 and up 53% from $327 million at September 30, 2025. Average loan balances were $427 million in the third quarter of 2026, up slightly from $426 million in the second quarter of 2026 and up 103% from $210 million in the third quarter of 2025. Mortgage warehouse also funded on average approximately 11% of its balance sheet with associated customer noninterest bearing deposit balances during the third quarter of 2026.

 

Panacea Financial

 

Panacea’s growth remained strong through the third quarter of 2026 with loans outstanding of $642 million, including loans held for sale, up 17% annualized compared to June 30, 2026. Panacea sold approximately $32 million of loans in the third quarter of 2026 and had $39 million of loans classified as held for sale at September 30, 2026. Panacea loans held for investment were $603 million at September 30, 2026, up 14% annualized from $583 million at June 30, 2026. At the end of the third quarter of 2026, Panacea customer deposits totaled $207 million, up 56% from September 30, 2025. Panacea remains the number one ranked “Bank for doctors” on Google and serves over 7,500 professionals and practices nationwide.

 

2

 

 

Digital Platform

 

Our highly scalable digital platform continues to provide attractive funding for the Bank’s nationwide business lines while protecting the Bank’s low cost in-market funding. The platform ended the third quarter of 2026 with approximately $1.0 billion of deposits with a cost of deposits of 3.80% compared to $1.0 billion at September 30, 2025 with a cost of 4.07%. The platform also successfully grew business accounts in 2026 with small business balances reaching $54 million at September 30, 2026, up substantially from $16 million at December 31, 2025. These customers remain loyal with approximately 76% of our digital deposits banking with Primis for at least three years.

 

Net Interest Income

 

Net interest income in the third quarter of 2026 was $36.3 million, up 25%, from $29.0 million in the third quarter of 2025. Included in interest income in the third quarter of 2026 was approximately $0.7 million of interest recoveries from a previously charged off loan. Adjusting for the recovery, net interest income for the third quarter of 2026 was $35.6 million, up 23% from the prior year period. Net interest margin was 3.66%, or 3.59% adjusted for the interest recovery, in the third quarter of 2026 compared to 3.18% in the same quarter of 2025 with the expansion driven by robust earning asset growth funded at attractive incremental margins.

 

Yield on earning assets in the third quarter of 2026 increased 22 basis points and 30 basis points versus the second quarter of 2026 and third quarter of 2025, respectively, including approximately 7 basis points due to the interest recovery noted above. Yield on investments increased 135 basis points year-over-year largely due to the portfolio restructuring in the fourth quarter of 2025.

 

Cost of deposits in the Bank have benefitted from the focus on growing noninterest bearing deposit balances as well as the Core Bank’s management of interest expense. In the third quarter of 2026, the Company reported cost of interest-bearing deposits of 2.70% compared to 2.88% in the same quarter in 2025. Cost of funds was 2.47% in the third quarter of 2026, down 15 basis points from 2.62% in the third quarter of 2025.

 

Noninterest Income

 

Noninterest income was $12.9 million in the third quarter of 2026 versus $22.0 million in the second quarter of 2026 and $12.0 million in the third quarter of 2025. Mortgage related income decreased 10% to $8.0 million in the third quarter of 2026 compared to $8.9 million in the same quarter in 2025. In 2026, the Company restructured its bank-owned life insurance portfolio which improved noninterest income by approximately $0.4 million per quarter beginning late in the second quarter of 2026. Lastly, the third quarter of 2026 benefited from $0.9 million of recoveries from a previously charged-off loan and $0.4 million in payouts from a bank-owned life insurance policy.

 

The Company reported gain on sale income of $1.5 million related to the sale of Panacea loans and the guaranteed portion of SBA loans in the third quarter of 2026 compared to $0.2 million in the third quarter of 2025. Approximately $0.5 million of the gain on sale income was attributable to the Core Bank in the third quarter of 2026 with the remainder driven by the Panacea Division.

 

Noninterest Expense

 

Noninterest expense was $37.2 million for the third quarter of 2026, compared to $32.3 million for the same quarter of 2025. The following table reflects the core operating expense burden at the Company, net of mortgage related and Panacea division impacts.

 

($ in thousands)  3Q26   2Q26   1Q26   4Q25   3Q25 
Reported Noninterest Expense  $37,155   $38,207   $33,754   $42,164   $32,313 
                          
Nonrecurring   -    -    -    (1,126)   - 
Primis Mortgage Expenses   (10,159)   (11,526)   (10,545)   (10,048)   (8,214)
Panacea Net Expense   (2,674)   (1,507)   (1,040)   (2,614)   (2,100)
Consumer Program Servicing Fee   (281)   (300)   (347)   (391)   (439)
Reserve for Unfunded Commitment   113    39    136    127    19 
Total Adjustments   (13,001)   (13,294)   (11,796)   (14,052)   (10,734)
                          
Core Operating Expense Burden  $24,154   $24,913   $21,958   $28,112   $21,579 

 

3

 

 

Core operating expense burden, as defined above, was $24.2 million in the third quarter of 2026 versus $24.9 million and $21.6 million in the second quarter of 2026 and third quarter of 2025, respectively. As previously disclosed, all three quarters of 2026 include a full quarter of lease expense, net of reduced depreciation expense, of approximately $1.4 million from the Company’s sale leaseback transaction executed in the fourth quarter of 2025. The third quarter of 2026 also included approximately $1.4 million of loan related expenses and approximately $0.4 million of professional fees and other third-party expenses. Excluding these expenses, core operating expense burden for the third quarter of 2026 would have been essentially flat with the second quarter of 2026 run rate and lower than the same period in 2025 when adjusting for net lease expense. As disclosed in the second quarter of 2026, the Company expects approximately $3.0 million of annualized savings from vendor consolidation and statement services beginning early in 2027.

 

Loan Portfolio and Asset Quality

 

Loans held for investment were $3.5 billion at September 30, 2026, flat compared to June 30, 2026 and increased 9% compared to $3.2 billion at September 30, 2025. Primary drivers of these changes include:

 

·

Core Bank loans ended slightly over $2.0 billion at September 30, 2026, up 11% annualized from June 30, 2026.

·Panacea Financial loans, excluding loans held for sale, grew $20 million, or 3%, from June 30, 2026 to $603 million at September 30, 2026.

·Mortgage warehouse balances decreased to $501 million at September 30, 2026 compared to $544 million at June 30, 2026. Average loan balances were $427 million in the third quarter of 2026, up slightly from $426 million in the second quarter of 2026.

·Mortgage portfolio loans generated by Primis Mortgage grew to $156 million at September 30, 2026, up 10% from $140 million at June 30, 2026 and up 87% from $84 million at September 30, 2025.

·Loan balances associated with the consumer loan program declined to $69 million at September 30, 2026, net of fair value discounts, compared to $101 million at September 30, 2025.

 

Nonperforming assets, excluding portions guaranteed by the SBA, improved to 1.43% of total assets at September 30, 2026 compared to 1.45% at June 30, 2026 and 2.07% at September 30, 2025. The Company continues to make progress reducing nonperforming assets with total nonperforming assets excluding SBA guaranteed balances decreasing to $61 million at September 30, 2026 from $63 million at June 30, 2026, representing a 3% reduction in the third quarter of 2026.

 

The Company recorded a provision for credit losses of $1.1 million for the third quarter of 2026 compared to a provision for credit losses of $5.5 million for the second quarter of 2026 and a recovery of credit losses of $49 thousand for the third quarter of 2025. The majority of the provision expense was driven by growth in the loan portfolio in the third quarter of 2026. Core net charge-offs as a percentage of average loans were 17 basis points, up 14 basis points from the same period a year ago and down 36 basis points from the second quarter of 2026. The increase in net charge-offs was largely driven by one credit that had previously been reserved for. As a percentage of loans held for investment, the allowance for credit losses was 1.30% at the end of the third quarter of 2026 compared to 1.40% at the end of the third quarter of 2025.

 

Deposits and Funding

 

Total deposits at September 30, 2026 were $3.5 billion, up $0.1 billion, or 4% when compared to the same period in 2025. Noninterest bearing demand deposits were $496 million at September 30, 2026, an increase of 1% compared to balances at September 30, 2025. Average noninterest bearing deposits were $542 million in the third quarter of 2026, up 13% from $482 million in the third quarter of 2025. The Company had FHLB advances totaling $220 million outstanding at September 30, 2026, down from $300 million at June 30, 2026 and up from $85 million at September 30, 2025. Average FHLB advances were $89 million in the third quarter of 2026, down from $133 million in the second quarter of 2026 and up from $1 million in the third quarter of 2025.

 

Shareholders’ Equity

 

Tangible book value per common share(1) at the end of the third quarter of 2026 was $13.81, an increase of $2.10, or 18%, from levels reported at September 30, 2025. Tangible common equity(1) ended the third quarter of 2026 at $342.4 million, or 8.14% of tangible assets(1).

 

The Board of Directors declared a dividend of $0.10 per share payable on November 20, 2026 to shareholders of record on November 6, 2026. This is Primis’ sixtieth consecutive quarterly dividend.

 

4

 

 

About Primis Financial Corp.

 

As of September 30, 2026, Primis had $4.3 billion in total assets, $3.5 billion in total loans held for investment and $3.5 billion in total deposits. Primis Bank provides a range of financial services to individuals and small- and medium-sized businesses through 24 full-service branches in Virginia and Maryland and provides services to customers through certain online and mobile applications.

 

Contacts:  Address: 
Dennis J. Zember, Jr., President and CEO  Primis Financial Corp. 
Matthew A. Switzer, EVP and CFO  1676 International Drive, Suite 900 
Phone: (703) 893-7400  McLean, VA 22102

 

Primis Financial Corp., NASDAQ Symbol FRST 

Website: www.primisbank.com

 

Conference Call

 

The Company’s management will host a conference call to discuss its third quarter results on Friday, October 23, 2026 at 10:00 a.m. (ET). A live webcast of the conference call is available at the following website: https://events.q4inc.com/attendee/709063364. Participants may also call 1-833-461-5787, enter meeting ID 709 063 364 and ask for the Primis Financial Corp. call. A replay of the teleconference will be available for 7 days using the webcast link above.

 

Non-GAAP Measures

 

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables. Primis uses non-GAAP financial measures to analyze its performance. The measures entitled operating net income (loss) available to Primis' common shareholders; pre-tax pre-provision operating earnings; operating return on average assets; pre-tax pre-provision operating return on average assets; operating return on average common equity; operating return on average tangible common equity; operating efficiency ratio; operating earnings per share – basic; operating earnings per share – diluted; core operating expense burden, tangible book value per share; tangible common equity; tangible common equity to tangible assets; and core net interest margin are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. We use the term “operating” to describe a financial measure that excludes income or expense considered to be non-recurring in nature. Items identified as non-operating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in our business. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measures is provided when discussing the financial measure or in the Reconciliation of Non-GAAP Items table.

 

Management believes that these non-GAAP financial measures provide additional useful information about Primis that allows management and investors to evaluate the ongoing operating results, financial strength and performance of Primis and provide meaningful comparison to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider Primis’ performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of Primis. Non-GAAP financial measures are not standardized and, therefore, it may not be possible to compare these measures with other companies that present measures having the same or similar names.

 

Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

 

5

 

 

Forward-Looking Statements

 

This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. Such statements can generally be identified by such words as "may," "plan," "contemplate," "anticipate," "believe," "intend," "continue," "expect," "project," "predict," "estimate," "could," "should," "would," "will," and other similar words or expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, but are not limited to, our expectations regarding our future operating and financial performance, including the preliminary estimated financial and operating information presented herein, which is subject to adjustment; our outlook and long-term goals for future growth and new offerings and services; our expectations regarding net interest margin; expectations on our growth strategy, expense management, capital management and future profitability; expectations on credit quality and performance; and the assumptions underlying our expectations.

 

Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties which may cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Factors that might cause such differences include, but are not limited to: instability in global economic conditions and geopolitical matters; the impact of current and future economic and market conditions generally (including seasonality) and in the financial services industry, nationally and within our primary market areas; adverse developments in borrower industries; changes in interest rates, inflation, loan demand, real estate values, or competition, as well as labor shortages and supply chain disruptions; the impact of tariffs, trade policies, and trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services); the Company’s ability to implement its various strategic and growth initiatives, including its recently established Panacea Financial Division, digital banking platform, Banking Valet fulfillment service, Mortgage Warehouse division and Primis Mortgage Company, as well as with respect to use and implementation of artificial intelligence; competitive pressures among financial institutions increasing significantly (including as a result of technological changes and the use and continued development of artificial intelligence); changes in applicable laws, rules, or regulations, including changes to statutes, regulations or regulatory policies or practices; legislative, regulatory or supervisory actions related to so-called “de-banking,” including any new prohibitions, requirements or enforcement priorities that could affect customer relationships, compliance obligations, or operational practices; changes in management’s plans for the future; credit risk associated with our lending activities; changes in accounting principles, policies, or guidelines; adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions; potential impacts of adverse developments in the banking industry, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; potential increases in the provision for credit losses; our ability to identify and address increased cybersecurity risks, including those impacting vendors and other second parties; fraud or misconduct by internal or external actors, which we may not be able to prevent, detect or mitigate; acts of God or of war or other conflicts, civil unrest, acts of terrorism, pandemics or other catastrophic events that may affect general economic conditions; action or inaction by the federal government, including as a result of any prolonged government shutdown; and other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.

 

Forward-looking statements speak only as of the date on which such statements are made. These forward-looking statements are based upon information presently known to the Company’s management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in the Company’s filings with the Securities and Exchange Commission, the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, under the captions “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors,” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events, unless required by law. Readers are cautioned not to place undue reliance on these forward-looking statements.

 

 

(1)Non-GAAP financial measure. Please see “Reconciliation of Non-GAAP Items” in the financial tables for more information and for a reconciliation to GAAP.

 

6

 

 

Primis Financial Corp.   

Financial Highlights (unaudited)                

(Dollars in thousands, except per share data)

 

   For Three Months Ended:   For Nine Months Ended: 
   3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025   3Q 2026   3Q 2025 
Selected Performance Ratios:                                   
Return on average assets   0.80%   0.90%   0.76%   2.94%   0.70%   0.82%   1.13%
Operating return on average assets(1)   0.80%   0.53%   0.84%   0.23%   0.70%   0.72%   0.25%
Pre-tax pre-provision return on average assets   1.11%   1.68%   1.20%   3.84%   0.89%   1.33%   1.76%
Pre-tax pre-provision operating return on average assets(1)   1.11%   1.12%   1.20%   0.39%   0.89%   1.14%   0.67%
Return on average common equity   7.67%   8.71%   7.24%   29.46%   7.13%   7.89%   11.58%
Operating return on average common equity(1)   7.67%   5.17%   7.96%   2.36%   7.13%   6.95%   2.61%
Operating return on average tangible common equity(1)   9.75%   6.65%   10.19%   3.07%   9.45%   8.86%   3.50%
Cost of funds   2.47%   2.46%   2.46%   2.52%   2.62%   2.46%   2.65%
Net interest margin   3.66%   3.45%   3.43%   3.28%   3.18%   3.51%   3.06%
Gross loans to deposits   100.78%   100.58%   99.22%   96.70%   95.92%   100.78%   95.92%
Efficiency ratio   75.47%   68.48%   73.97%   52.14%   78.81%   72.43%   67.71%
Operating efficiency ratio(1)   75.47%   76.51%   73.97%   91.05%   78.81%   75.36%   86.03%
                                    
Per Common Share Data:                                   
Earnings per common share - Basic  $0.35   $0.38   $0.30   $1.20   $0.28   $1.03   $1.29 
Operating earnings per common share - Basic(1)  $0.35   $0.23   $0.33   $0.10   $0.28   $0.90   $0.29 
Earnings per common share - Diluted  $0.35   $0.38   $0.30   $1.20   $0.28   $1.03   $1.29 
Operating earnings per common share - Diluted(1)  $0.35   $0.23   $0.33   $0.10   $0.28   $0.90   $0.29 
Book value per common share  $17.57   $17.49   $17.25   $17.12   $15.51   $17.57   $15.51 
Tangible book value per common share(1)  $13.81   $13.72   $13.47   $13.34   $11.71   $13.81   $11.71 
Cash dividend per common share  $0.10   $0.10   $0.10   $0.10   $0.10   $0.30   $0.30 
Weighted average shares outstanding - Basic   24,735,157    24,731,956    24,665,011    24,634,544    24,632,202    24,710,970    24,679,766 
Weighted average shares outstanding - Diluted   24,799,072    24,788,023    24,719,255    24,654,037    24,643,889    24,767,238    24,693,328 
Shares outstanding at end of period   24,799,072    24,799,072    24,772,072    24,695,385    24,644,385    24,799,072    24,644,385 
                                    
Asset Quality Ratios:                                   
Non-performing assets as a percent of total assets, excluding SBA guarantees   1.43%   1.45%   2.35%   2.03%   2.07%   1.43%   2.07%
Net charge-offs (recoveries) as a percent of average loans (annualized)   0.17%   0.65%   0.12%   0.16%   0.14%   0.34%   0.79%
Core net charge-offs (recoveries) as a percent of average loans (annualized)(1)   0.17%   0.53%   0.06%   0.05%   0.03%   0.26%   0.08%
Allowance for credit losses to total loans   1.30%   1.33%   1.37%   1.40%   1.40%   1.30%   1.40%
                                    
Capital Ratios:                                   
Common equity to assets   10.14%   9.96%   10.04%   10.45%   9.66%          
Tangible common equity to tangible assets(1)   8.14%   7.99%   8.02%   8.33%   7.48%          
Leverage ratio(2)   8.77%   8.63%   8.76%   8.80%   8.32%          

 

(1) See Reconciliation of Non-GAAP financial measures.

(2) Ratios are estimated and may be subject to change pending the final filing of the FR Y-9C.  

 

7

 

 

Primis Financial Corp.             

(Dollars in thousands)

Condensed Consolidated Balance Sheets (unaudited)

 

    For Three Months Ended:  
    3Q 2026    2Q 2026    1Q 2026    4Q 2025    3Q 2025  
Assets                         
Cash and cash equivalents  $165,085   $176,825   $159,881   $143,607   $63,881 
Investment securities-available for sale   165,116    168,285    171,877    171,377    234,660 
Investment securities-held to maturity   6,418    6,588    6,792    6,981    8,550 
Loans held for sale   161,449    231,990    223,180    166,066    202,372 
Loans held for investment   3,499,636    3,466,388    3,396,366    3,283,683    3,200,234 
Allowance for credit losses   (45,567)   (45,964)   (46,381)   (45,883)   (44,766)
Net loans   3,454,069    3,420,424    3,349,985    3,237,800    3,155,468 
Stock in Federal Reserve Bank and Federal Home Loan Bank   23,636    27,487    24,162    14,185    17,035 
Bank premises and equipment, net   5,905    5,955    5,924    6,070    19,380 
Operating lease right-of-use assets   63,373    64,233    64,781    65,596    9,427 
Goodwill and other intangible assets   93,475    93,482    93,488    93,495    93,502 
Assets held for sale, net   776    776    776    776    775 
Bank-owned life insurance   78,252    77,515    76,958    68,969    68,504 
Deferred tax assets, net   17,260    15,914    14,593    14,683    17,328 
Investment in Panacea Financial Holdings, Inc. common stock   7,133    7,299    6,899    6,899    6,880 
Other assets   57,579    56,841    57,372    50,884    57,087 
Total assets  $4,299,526   $4,353,614   $4,256,668   $4,047,388   $3,954,849 
                          
Liabilities and stockholders' equity                         
Demand deposits  $496,282   $505,758   $541,168   $554,442   $489,728 
NOW accounts   907,685    878,976    844,528    862,735    831,709 
Money market accounts   787,031    794,540    778,366    740,886    737,634 
Savings accounts   975,521    960,343    942,847    922,337    958,416 
Time deposits   306,112    306,724    316,156    315,185    318,865 
Total deposits   3,472,631    3,446,341    3,423,065    3,395,585    3,336,352 
Securities sold under agreements to repurchase - short term   3,864    3,974    3,525    3,552    3,954 
Federal Home Loan Bank advances   220,000    300,000    230,000    25,000    85,000 
Secured borrowings   13,624    14,165    14,450    14,773    15,403 
Subordinated debt and notes   69,406    69,358    69,311    96,162    96,091 
Operating lease liabilities   60,008    60,573    60,832    61,340    10,682 
Other liabilities   24,161    25,374    28,287    28,080    25,214 
Total liabilities   3,863,694    3,919,785    3,829,470    3,624,492    3,572,696 
Total stockholders' equity   435,832    433,829    427,198    422,896    382,153 
Total liabilities and stockholders' equity  $4,299,526   $4,353,614   $4,256,668   $4,047,388   $3,954,849 
                          
Tangible common equity(1)  $342,357   $340,347   $333,710   $329,401   $288,651 

 

 

(1) See Reconciliation of Non-GAAP financial measures.                

 

8

 

 

Primis Financial Corp.  

(Dollars in thousands)

Condensed Consolidated Statement of Operations (unaudited)

 

    For Three Months Ended:    For Nine Months Ended:  
    3Q 2026    2Q 2026    1Q 2026    4Q 2025    3Q 2025    3Q 2026    3Q 2025 
Interest and dividend income  $59,234   $56,322   $53,526   $53,326   $51,766   $169,082   $147,116 
Interest expense   22,924    22,567    21,452    22,474    22,734    66,943    66,540 
Net interest income   36,310    33,755    32,074    30,852    29,032    102,139    80,576 
Provision for (recovery of) credit losses   1,149    5,452    1,549    2,439    (49)   8,150    9,850 
Net interest income after provision for credit losses   35,161    28,303    30,525    28,413    29,081    93,989    70,726 
Account maintenance and deposit service fees   1,389    1,699    1,246    1,292    1,358    4,334    4,372 
Mortgage banking income   8,022    11,388    10,760    9,992    8,887    30,170    22,395 
Gain on sale of loans   1,465    1,582    567    1,470    249    3,614    459 
Gains (loss) on Panacea Financial Holdings investment   (165)   400    -    20    294    235    32,322 
Gain on sale-leaseback   -    -    -    50,573    -    -    - 
Loss on sales of investment securities   -    -    -    (14,777)   -    -    - 
Gain (loss) on other investments   (134)   5,961    49    33    381    5,876    126 
Other   2,344    1,004    933    1,413    800    4,281    2,660 
Noninterest income   12,921    22,034    13,555    50,016    11,969    48,510    62,334 
Employee compensation and benefits   20,539    20,267    19,556    25,535    18,523    60,362    53,524 
Occupancy and equipment expenses   5,044    4,799    4,617    4,459    3,481    14,460    9,893 
Virginia franchise tax expense   713    695    611    577    576    2,019    1,730 
FDIC Insurance assessment   634    854    738    918    999    2,226    2,813 
Data processing expense   2,099    2,342    2,188    2,421    2,369    6,629    8,255 
Marketing expense   717    934    760    472    450    2,411    1,684 
Telecommunication and communication expense   307    350    311    352    309    968    920 
Professional fees   1,345    2,886    1,860    3,730    2,509    6,091    7,147 
Miscellaneous lending expenses   2,081    1,128    728    634    231    3,937    1,965 
Other expenses   3,676    3,952    2,385    3,066    2,866    10,013    8,840 
Noninterest expense   37,155    38,207    33,754    42,164    32,313    109,116    96,771 
Income before income taxes   10,927    12,130    10,326    36,265    8,737    33,383    36,289 
Income tax expense   2,255    2,704    3,014    6,725    1,907    7,973    7,988 
Net Income   8,672    9,426    7,312    29,540    6,830    25,410    28,301 
Noncontrolling interest   -    -    -    -    -    -    3,602 
Net income available to Primis' common shareholders  $8,672   $9,426   $7,312   $29,540   $6,830   $25,410   $31,903 

 

9

 

 

Primis Financial Corp.             

(Dollars in thousands)

Loan Portfolio Composition

 

    For Three Months Ended:  
    3Q 2026    2Q 2026    1Q 2026    4Q 2025    3Q 2025  
Loans held for sale  $161,449   $231,990   $223,180   $166,066   $202,372 
Loans secured by real estate:                         
Commercial real estate - owner occupied   567,774    560,515    534,897    510,088    495,739 
Commercial real estate - non-owner occupied   527,883    522,383    540,154    567,092    592,480 
Secured by farmland   2,434    2,479    2,386    3,407    3,642 
Construction and land development   149,509    153,906    151,426    131,757    102,227 
Residential 1-4 family   570,589    558,782    560,711    576,866    564,087 
Multi-family residential   149,458    137,953    150,475    140,261    137,804 
Home equity lines of credit   67,582    61,985    61,786    61,738    62,458 
     Total real estate loans   2,035,229    1,998,003    2,001,835    1,991,209    1,958,437 
                          
Commercial loans   1,180,572    1,184,862    1,104,438    970,492    915,158 
Paycheck Protection Program loans   1,705    1,713    1,716    1,719    1,723 
Consumer loans   277,640    277,248    283,605    315,407    319,977 
Total Non-PCD loans   3,495,146    3,461,826    3,391,594    3,278,827    3,195,295 
PCD loans   4,490    4,562    4,772    4,856    4,939 
Total loans receivable, net of deferred fees  $3,499,636   $3,466,388   $3,396,366   $3,283,683   $3,200,234 

 

   For Three Months Ended: 
(Dollars in thousands)  3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025 
Loans by Risk Grade:                         
  Pass Grade 1 - Highest Quality  $90   $128   $119   $87   $666 
  Pass Grade 2 - Good Quality   160,761    152,946    160,228    178,999    168,177 
  Pass Grade 3 - Satisfactory Quality   1,641,071    1,537,862    1,556,700    1,882,934    1,842,958 
  Pass Grade 4 - Pass   1,501,630    1,591,207    1,469,542    1,026,499    1,034,035 
  Pass Grade 5 - Pass/ Watch(1)   28,633    14,599    13,765    -    - 
  Pass Grade 6 - Special Mention(2)   75,659    75,213    49,308    48,683    7,004 
  Grade 7 - Substandard(2)   84,243    86,884    139,155    138,932    139,847 
  Grade 8 - Doubtful(2)   7,549    7,549    7,549    7,549    7,547 
  Grade 9 - Loss(2)   -    -    -    -    - 
Total loans  $3,499,636   $3,466,388   $3,396,366   $3,283,683   $3,200,234 

 

(Dollars in thousands)

Asset Quality Information

 

   For Three Months Ended: 
   3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025 
Allowance for Credit Losses:                         
Balance at beginning of period  $(45,964)  $(46,381)  $(45,883)  $(44,766)  $(45,985)
Recovery of (provision for) credit losses   (1,149)   (5,452)   (1,549)   (2,439)   49 
Net charge-offs   1,546    5,869    1,051    1,322    1,170 
Ending balance  $(45,567)  $(45,964)  $(46,381)  $(45,883)  $(44,766)
                          
Reserve for Unfunded Commitments:                         
Balance at beginning of period  $(831)  $(870)  $(1,006)  $(1,133)  $(1,152)
Recovery of (provision for) unfunded loan commitment reserve   113    39    136    127    19 
Total Reserve for Unfunded Commitments  $(718)  $(831)  $(870)  $(1,006)  $(1,133)

 

  3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025 
Non-Performing Assets:                    
Nonaccrual loans  $59,018   $61,847   $84,949   $84,823   $84,973 
Accruing loans delinquent 90 days or more   5,806    5,827    20,222    1,713    1,713 
Total non-performing assets  $64,824   $67,674   $105,171   $86,536   $86,686 
SBA guaranteed portion of non-performing loans  $3,402   $4,491   $5,033   $4,482   $4,682 

 

(1) In first quarter of 2026, the Company expanded its risk grade matrix to include Pass Grade 5 - Pass/ Watch.

(2) In first quarter of 2026, due to the expansion of the risk grade matrix, Special Mention, Substandard, Doubtful and Loss loans that were in risk grades 5, 6, 7 and 8, respectively in 2025, were migrated to risk grades 6, 7, 8 and 9, respectively in 2026.

 

10

 

 

Primis Financial Corp.                   

(Dollars in thousands)

Average Balance Sheet

 

   For Three Months Ended:   For Nine Months Ended: 
   3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025   3Q 2026   3Q 2025 
Assets                                   
Loans held for sale  $196,449   $207,590   $159,007   $162,854   $130,061  $187,819   $136,273 
Loans, net of deferred fees   3,398,668    3,379,938    3,297,456    3,238,184    3,143,155   3,359,058    3,039,443 
Investment securities   175,278    177,451    176,582    220,343    247,008   176,432    247,243 
Other earning assets   165,944    164,006    161,199    115,908    101,278   163,734    95,430 
Total earning assets   3,936,339    3,928,985    3,794,244    3,737,289    3,621,502    3,887,043    3,518,389 
Other assets   274,149    272,805    261,466    244,183    232,636    269,520    245,786 
Total assets  $4,210,488   $4,201,790   $4,055,710   $3,981,472   $3,854,138   $4,156,563   $3,764,175 
                                    
Liabilities and equity                                   
Demand deposits  $542,184   $565,815   $533,570   $498,681   $481,697   $547,221   $465,327 
Interest-bearing liabilities:                                   
NOW and other demand accounts   894,250    856,254    838,845    837,231    834,839    863,319    820,859 
Money market accounts   795,993    777,265    750,380    740,915    756,361    774,713    767,729 
Savings accounts   973,431    950,932    922,152    934,092    922,048    949,026    853,474 
Time deposits   306,878    311,192    316,281    315,943    324,614    311,416    329,832 
   Total Deposits   3,512,736    3,461,458    3,361,228    3,326,862    3,319,559    3,445,695    3,237,221 
Borrowings   176,465    219,946    181,185    205,767    117,697    192,515    117,454 
  Total Funding   3,689,201    3,681,404    3,542,413    3,532,629    3,437,256    3,638,210    3,354,675 
Other Liabilities   83,067    86,339    86,090    50,978    36,720    85,154    37,211 
Total liabilites   3,772,268    3,767,743    3,628,503    3,583,607    3,473,976    3,723,364    3,391,886 
Primis common stockholders' equity   438,220    434,047    427,207    397,865    380,162    433,199    368,295 
Noncontrolling interest   —    —    —    —    —    —    3,994 
Total stockholders' equity   438,220    434,047    427,207    397,865    380,162    433,199    372,289 
Total liabilities and stockholders' equity  $4,210,488   $4,201,790   $4,055,710   $3,981,472   $3,854,138   $4,156,563   $3,764,175 
                                    
Net Interest Income                                   
Loans held for sale  $2,487   $3,142   $2,376   $2,511   $2,085   $8,005   $4,895 
Loans   53,309    49,785    47,758    47,856    46,772    150,852    133,643 
Investment securities   1,940    1,950    1,911    1,841    1,894    5,802    5,728 
Other earning assets   1,498    1,445    1,481    1,118    1,015    4,423    2,850 
   Total Earning Assets Income   59,234    56,322    53,526    53,326    51,766    169,082    147,116 
                                    
Non-interest bearing DDA   -    -    -    -    -    -    - 
NOW and other interest-bearing demand accounts   4,743    4,446    4,244    4,124    4,549    13,433    13,667 
Money market accounts   5,162    4,916    4,539    4,615    5,229    14,617    15,920 
Savings accounts   7,860    7,575    7,202    7,599    8,070    22,637    22,281 
Time deposits   2,432    2,451    2,517    2,639    2,723    7,400    8,592 
   Total Deposit Costs   20,197    19,388    18,502    18,977    20,571    58,087    60,460 
                                    
Borrowings   2,727    3,179    2,950    3,497    2,163    8,856    6,080 
   Total Funding Costs   22,924    22,567    21,452    22,474    22,734    66,943    66,540 
                                    
Net Interest Income  $36,310   $33,755   $32,074   $30,852   $29,032   $102,139   $80,576 
                                    
Net Interest Margin                                   
Loans held for sale   5.02%   6.07%   6.06%   6.12%   6.36%   5.70%   4.80%
Loans   6.22%   5.91%   5.87%   5.86%   5.90%   6.00%   5.88%
Investments   4.39%   4.41%   4.39%   3.31%   3.04%   4.40%   3.10%
Other Earning Assets   3.58%   3.53%   3.73%   3.83%   3.98%   3.61%   3.99%
   Total Earning Assets   5.97%   5.75%   5.72%   5.66%   5.67%   5.82%   5.59%
                                    
NOW   2.10%   2.08%   2.05%   1.95%   2.16%   2.08%   2.23%
MMDA   2.57%   2.54%   2.45%   2.47%   2.74%   2.52%   2.77%
Savings   3.20%   3.20%   3.17%   3.23%   3.47%   3.19%   3.49%
CDs   3.14%   3.16%   3.23%   3.31%   3.33%   3.18%   3.48%
   Cost of Interest Bearing Deposits   2.70%   2.69%   2.65%   2.66%   2.88%   2.68%   2.92%
   Cost of Deposits   2.28%   2.25%   2.23%   2.26%   2.46%   2.25%   2.50%
                                    
Other Funding   6.13%   5.80%   6.60%   6.74%   7.29%   6.15%   6.92%
   Total Cost of Funds   2.47%   2.46%   2.46%   2.52%   2.62%   2.46%   2.65%
                                    
Net Interest Margin   3.66%   3.45%   3.43%   3.28%   3.18%   3.51%   3.06%
Net Interest Spread   3.08%   2.84%   2.83%   2.72%   2.62%   2.92%   2.51%

 

11

 

 

Primis Financial Corp.

(Dollars in thousands, except per share data)

 

    For Three Months Ended:    For Nine Months Ended:  
  3Q 2026   2Q 2026   1Q 2026   4Q 2025   3Q 2025   3Q 2026   3Q 2025 
Reconciliation of Non-GAAP items:                            
Net income available to Primis' common shareholders  $8,672   $9,426   $7,312   $29,540   $6,830   $25,410   $31,903 
Non-GAAP adjustments to Net Income:                                   
Loss on sale of investment securities   -    -    -    14,777    -    -    - 
Branch Consolidation / Other restructuring   -    -    -    -    -    -    144 
Professional fee expense related to accounting matters and LPF sale   -    -    -    -    -    -    1,125 
Gain on sale-leaseback   -    -    -    (50,573)   -    -    - 
Transaction costs related to sale-leaseback   -    -    -    1,126    -    -    - 
Gains on Panacea Financial Holdings investment   -    -    -    -    -    -    (32,028)
Loss on sale of closed bank branch buildings   -    -    -    -    -    -    107 
Gain on investment in Bearing Insurance   -    (5,853)   -    -    -    (5,853)   - 
Tax expense related to de-consolidation gain in 2025 on PFH investment   -    759    759    -    -    1,518    - 
Income tax effect   -    1,264    -    7,489    -    1,264    5,929 
Operating net income available to Primis' common shareholders  $8,672   $5,596   $8,071   $2,359   $6,830   $22,339   $7,180 
                                    
Net income available to Primis' common shareholders  $8,672   $9,426   $7,312   $29,540   $6,830   $25,410   $31,903 
Income tax expense   2,255    2,704    3,014    6,725    1,907    7,973    7,988 
Provision (benefit) for credit losses (incl. unfunded commitment expense/benefit)   1,036    5,413    1,413    2,312    (68)   7,862    9,862 
Pre-tax pre-provision earnings  $11,963   $17,543   $11,739   $38,577   $8,669   $41,245   $49,753 
Effect of adjustment for nonrecurring income and expenses   -    (5,853)   -    (34,670)   -    (5,853)   (30,652)
Pre-tax pre-provision operating earnings  $11,963   $11,690   $11,739   $3,907   $8,669   $35,392   $19,101 
                                    
Return on average assets   0.80%   0.90%   0.76%   2.94%   0.70%   0.82%   1.13%
Effect of adjustment for nonrecurring income and expenses   0.00%   (0.37)%   0.08%   (2.71)%   0.00%   (0.10)%   (0.88)%
Operating return on average assets   0.80%   0.53%   0.84%   0.23%   0.70%   0.72%   0.25%
                                    
Return on average assets   0.80%   0.90%   0.76%   2.94%   0.70%   0.82%   1.13%
Effect of tax expense   0.21%   0.26%   0.30%   0.67%   0.20%   0.26%   0.28%
Effect of provision for credit losses  (incl. unfunded commitment expense)   0.10%   0.52%   0.14%   0.23%   (0.01)%   0.25%   0.35%
Pre-tax pre-provision return on average assets   1.11%   1.68%   1.20%   3.84%   0.89%   1.33%   1.76%
Effect of adjustment for nonrecurring income and expenses   0.00%   (0.56)%   0.00%   (3.45)%   0.00%   (0.19)%   (1.09)%
Pre-tax pre-provision operating return on average assets   1.11%   1.12%   1.20%   0.39%   0.89%   1.14%   0.67%
                                    
Return on average common equity   7.67%   8.71%   7.24%   29.46%   7.13%   7.89%   11.58%
Effect of adjustment for nonrecurring income and expenses   0.00%   (3.54)%   0.72%   (27.10)%   0.00%   (0.94)%   (8.97)%
Operating return on average common equity   7.67%   5.17%   7.96%   2.36%   7.13%   6.95%   2.61%
Effect of goodwill and other intangible assets   2.08%   1.48%   2.23%   0.71%   2.32%   1.91%   0.89%
Operating return on average tangible common equity   9.75%   6.65%   10.19%   3.07%   9.45%   8.86%   3.50%
                                    
Efficiency ratio   75.47%   68.48%   73.97%   52.14%   78.81%   72.43%   67.71%
Effect of adjustment for nonrecurring income and expenses   0.00%   8.03%   0.00%   38.91%   0.00%   2.93%   18.32%
Operating efficiency ratio   75.47%   76.51%   73.97%   91.05%   78.81%   75.36%   86.03%
                                    
Earnings per common share - Basic  $0.35   $0.38   $0.30   $1.20   $0.28   $1.03   $1.29 
Effect of adjustment for nonrecurring income and expenses   -    (0.15)   0.03    (1.10)   -    (0.13)   (1.00)
Operating earnings per common share - Basic  $0.35   $0.23   $0.33   $0.10   $0.28   $0.90   $0.29 
                                    
Earnings per common share - Diluted  $0.35   $0.38   $0.30   $1.20   $0.28   $1.03   $1.29 
Effect of adjustment for nonrecurring income and expenses   -    (0.15)   0.03    (1.10)   -    (0.13)   (1.00)
Operating earnings per common share - Diluted  $0.35   $0.23   $0.33   $0.10   $0.28   $0.90   $0.29 
                                    
Book value per common share  $17.57   $17.49   $17.25   $17.12   $15.51   $17.57   $15.51 
Effect of goodwill and other intangible assets   (3.76)   (3.77)   (3.78)   (3.78)   (3.80)   (3.76)   (3.80)
Tangible book value per common share  $13.81   $13.72   $13.47   $13.34   $11.71   $13.81   $11.71 
                                    
Net charge-offs as a percent of average loans (annualized)   0.17%   0.65%   0.12%   0.16%   0.14%   0.34%   0.79%
Impact of third-party consumer portfolio   0.00%   (0.12)%   (0.06)%   (0.11)%   (0.11)%   (0.08)%   (0.71)%
Core net charge-offs as a percent of average loans (annualized)   0.17%   0.53%   0.06%   0.05%   0.03%   0.26%   0.08%
                                    
Total Primis common stockholders' equity  $435,832   $433,829   $427,198   $422,896   $382,153   $435,832   $382,153 
Less goodwill and other intangible assets   (93,475)   (93,482)   (93,488)   (93,495)   (93,502)   (93,475)   (93,502)
Tangible common equity  $342,357   $340,347   $333,710   $329,401   $288,651   $342,357   $288,651 
                                    
Common equity to assets   10.14%   9.96%   10.04%   10.45%   9.66%   10.14%   9.66%
Effect of goodwill and other intangible assets   (2.00)%   (1.97)%   (2.02)%   (2.12)%   (2.18)%   (2.00)%   (2.18)%
Tangible common equity to tangible assets   8.14%   7.99%   8.02%   8.33%   7.48%   8.14%   7.48%

 

12