Please wait

Logo

Description automatically generated 

 

FOR IMMEDIATE RELEASE



PRESS RELEASE



Avidbank Holdings, Inc. Announces Financial Results for the Third Quarter of 2025



SAN JOSE, CA (ACCESS Newswire) – October  23, 2025 –  Avidbank Holdings, Inc. (NASDAQ: AVBH) (the “Company” or “Avidbank Holdings”), the holding company for Avidbank, a California state-chartered bank (the “Bank”), announced a  net loss for the third quarter of 2025 of $37.7 million, or ($4.12) per diluted share, compared to net income of $5.8 million, or $0.75 per diluted share, for the second quarter of 2025 and $5.8 million, or $0.77 per diluted share, for the third quarter of 2024. Results for the third quarter included a $62.4 million loss on the sale of available-for-sale securities. Excluding that item, adjusted net income(1) totaled $6.7 million, or $0.72 per adjusted diluted share(1) for the third quarter of 2025.



Significant events for the third quarter of 2025 included the following:



·

In August 2025, the Company completed an initial public offering (“IPO”) of its common stock, issuing an aggregate total of 3,001,500 shares of common stock at the public offering price of $23.00 per share. After deductions for underwriting fees and commissions and estimated offering expenses, the Company’s net proceeds from the initial public offering totaled $61.3 million.

·

Sold $274.7 million in available-for-sale securities for a loss of $62.4 million;  purchased $163.2 million in available-for-sale securities with an average purchase yield of 4.54%  and a duration of 2.8 years;  and paid off short-term borrowings using proceeds from the IPO and securities sales.



Third Quarter 2025 Highlights

·

Net interest margin expanded to 3.90% in the third quarter of 2025, compared to 3.60% in the second quarter of 2025.

·

Return on average assets was (6.35%) compared to 1.00% in the second quarter of 2025 and 1.02% in the third quarter of 2024. Excluding the loss from the sale of available-for-sale securities, adjusted return on average assets(1) improved to 1.13% in the third quarter of 2025 compared to 1.00% in the prior quarter.

·

Period-end loans, net of deferred loan fees increased $46.9 million, or 10% annualized, from June  30, 2025 and $171.8 million, or 10%, from September 30, 2024.

·

Average deposits increased $72.0 million, or 15% annualized, from the second quarter of 2025 and $238.3 million, or 13%, from the third quarter of 2024.

·

The efficiency ratio was (35.28%) compared to 57.77% in the second quarter of 2025 and 59.29% in the third quarter of 2024. Excluding the loss from the sale of available-for-sale securities, the adjusted efficiency ratio(1) improved to 55.72% in the third quarter.

·

Book value per share was $25.00 at September 30, 2025, a decrease of $0.80 from June 30, 2025, and an increase of $1.05 from September 30, 2024.

·

Nonperforming assets to total assets totaled 0.12% as of September 30, 2025 compared to 0.06% at June 30, 2025 and 0.16% at September 30, 2024.





“The third quarter of 2025 was pivotal for Avidbank as we completed our successful IPO which enabled us to reposition our securities portfolio and position Avidbank for future long-term success,” said Mark D. Mordell, Chairman and Chief Executive Officer. “In addition to the IPO, we believe our strong loan and deposit growth and improved profitability reflect the strength of our franchise and the trust we’ve built with our clients. While the repositioning of our securities portfolio impacted third quarter results, it should significantly enhance our future profitability. We are optimistic about the opportunities ahead and remain focused on delivering sustainable growth and value for our shareholders."



(1)

A non-GAAP performance measure. We provide detailed reconciliations in the “Non-GAAP Performance and Financial Measures Reconciliation” table.


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release



Results of Operations



Net interest income totaled $22.7 million for the third quarter of 2025, an increase of $2.4 million, or 46% annualized, from the second quarter of 2025, and an increase of $4.0 million, or 22%, from the third quarter of 2024.  Net interest margin was 3.90% in the third quarter of 2025, an increase of 30 basis points compared to the second quarter of 2025, and a  55-basis-point increase compared to the third quarter of 2024. The increase in net interest margin compared to the prior quarter was primarily driven by lower average short-term borrowings, an increase in average noninterest-bearing demand deposits, and lower cost of deposits as well as improvement in interest income due to the sale of low-yielding securities as part of the repositioning of our available-for-sale securities portfolio.



The yield on securities increased in the third quarter of 2025 to 2.55% compared to 2.34% in the second quarter of 2025 and 2.26% in the third quarter of 2024 due to the sale of lower-yielding available-for-sale securities during the third quarter of 2025. The yield on loans in the third quarter of 2025 was 6.98%, a decrease of  3 basis points from the second quarter of 2025 and a decrease of 40 basis points from the third quarter of 2024. The decrease in loan yields was driven by reductions in the prime rate. The yield on interest-earning assets increased 10 basis points during the third quarter of 2025 compared to the second quarter of 2025 while overall funding costs declined by 9 basis points. 



The cost of interest-bearing deposits in the third quarter of 2025 was 3.50%, a decrease of 4 basis points compared to the second quarter of 2025 and a decrease of 66 basis points compared to the third quarter of 2024.  The cost of deposits in the third quarter of 2025 was 2.67%, a decrease of 11 basis points from the second quarter of 2025 and a decrease of 55 basis points from the third quarter of 2024.  



The provision for credit losses was $1.4 million in the third quarter of 2025, compared to $925,000 in the second quarter of 2025 and $0 in the third quarter of 2024. The provision was higher in the third quarter of 2025 compared to the second quarter primarily due to higher loan balances and the addition of one nonaccrual loan.



Noninterest income was ($60.9) million in the third quarter of 2025 compared to $1.5 million in the second quarter of 2025 and $1.8 million in the third quarter of 2024. The third quarter of 2025 included a $62.4 million loss on the sale of securities resulting from the repositioning of the available-for-sale securities portfolio, partially offset by an increase in other investments income due to fair value adjustments and distributions.  



Noninterest expense totaled $13.5 million for the third quarter of 2025, compared to $12.6 million in the second quarter of 2025 and $12.1 million in the third quarter of 2024. The increase from the second quarter was primarily due to higher salaries and benefits expense driven by an increase in incentives expense,  IPO-related expenses and lower capitalized loan origination costs during the third quarter of 2025. Partially offsetting the increase in noninterest expense was a decrease in legal and professional fees of $124,000 due to elevated expense related to proxy matters along with general corporate and securities matters in the second quarter of 2025. There were 151 full-time equivalent employees on September  30, 2025, compared to 149 on June  30, 2025.



Financial Condition

Total assets were $2.36 billion as of September  30, 2025, compared to $2.39 billion as of June  30, 2025, and $2.30 billion at September 30, 2024. Cash and cash equivalents were $177.3 million on September  30, 2025, compared to $129.9 million on June  30, 2025, and $136.5 million on September  30, 2024.  



Loans, net of deferred loan fees, on September  30, 2025, totaled $1.96 billion, an increase of $46.9 million, or 10% annualized, from June  30, 2025, and an increase of $171.8 million, or 10%, from September  30, 2024. The increase in loans during the third quarter of 2025 included an increase of $16.5 million in commercial and industrial loans, $8.4 million in multi-family loans and $7.8 million in owner occupied loans.  



The allowance for credit losses on loans was $21.0 million on September  30, 2025, representing an increase of $1.4 million from June  30, 2025 and a decrease of $1.3 million compared to September 30, 2024. The allowance for credit losses – loans and unfunded commitments to total loans was 1.19% on September 30, 2025, compared to 1.15% on June  30, 2025 and 1.37% as of September 30, 2024. Nonperforming loans to total loans was 0.14%  at September  30, 3025, up 7 basis points compared to June  30, 2025 and down 6 basis points from September 30, 2024. 



The available-for-sale securities portfolio totaled  $173.6 million as of September  30, 2025, compared to $292.8 million at June  30, 2025, and $316.7 million as of September  30, 2024. The net unrealized loss for the available-for-sale portfolio totaled $689,000 as of September 30, 2025, compared to $63.4 million at June  30, 2025 and $59.0 million as of September 30, 2024. The decrease during the third quarter of 2025 was due to the sale of securities resulting from repositioning our available-for-sale securities portfolio.

 

 

 

2

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release



Deposits were $2.05 billion on September  30, 2025, an increase of $46.4 million, or 9% annualized, from June  30, 2025, and an increase of $147.6 million, or 8% from September 30, 2024. The change in deposits during the third quarter of 2025 included a $65.3 million increase in money market and savings and an increase of $28.2 million in noninterest-bearing demand deposits, partially offset by an  $18.3 million decrease in interest-bearing checking and a $25.0 million decrease in non-reciprocal brokered deposits. Quarterly average deposits for the third quarter of 2025 were $2.04 billion, an increase of $72.0 million from the second quarter of 2025, and an increase of $238.3 million from the third quarter of 2024. Average noninterest-bearing demand deposits increased $57.7 million compared to the second quarter of 2025.



There were no short-term borrowings outstanding at September  30, 2025, compared to $145.0 million at June  30, 2025, and $160.0 million at September 30, 2024.  Part of the proceeds from the IPO and the sale of securities during the third quarter of 2025 were used to pay off outstanding short-term borrowings. Average short-term borrowings decreased $74.9 million in the third quarter of 2025 compared to the second quarter of 2025.



Book value per share was $25.00 on September  30, 2025, a decrease of $0.80 compared to June 30, 2025, and an increase of $1.05 compared to September 30, 2024.  The decrease was due to new shares issued as part of the IPO during the third quarter of 2025. Total shareholders’ equity was $273.1 million on September  30, 2025, an increase of $68.7 million compared to June  30, 2025, and an increase of $84.6 million from September 30, 2024. The change from June  30, 2025 to September 30, 2025 included net proceeds from the IPO totaling $61.3 million, a  decrease in retained earnings of $37.7 million offset by  an improvement in accumulated other comprehensive loss of $44.7 million, due to the recognized loss on the sale of available-for-sale securities. 



Other Information



The Company will host a conference call on October 24, 2025, at 11:00 a.m. (Eastern Time) / 8:00 a.m. (Pacific Time) to discuss the third quarter of 2025 earnings results. Investors may call in by dialing (800) 715-9871 within the US and +1(646) 307-1963 for all other locations (Conference ID: 6048183). Participants may also pre-register for the conference by navigating to https://events.q4inc.com/attendee/814049300. Access detail will be provided via email upon completion of registration.



Alternatively, individuals may listen to a live webcast of the presentation by visiting the link on the Company's website at www.avidbank.com under About Us, Investor Relations. An audio replay of the live webcast is expected to be available by the evening of October 24, 2025, through the Investor Relations section of the Company's website. The recording will be available for one year from the day of posting. Information which may be discussed on the conference call is provided in an earnings supplement presentation available on the Company’s website and furnished with the SEC and available at www.sec.gov.



About Avidbank Holdings



Avidbank Holdings, Inc. (NASDAQ: AVBH), headquartered in San Jose, California, offers innovative financial solutions and services. We specialize in commercial & industrial lending, venture lending, structured finance, asset-based lending, sponsor finance, fund finance, and real estate construction and commercial real estate lending. Avidbank provides a different approach to banking. We do what we say.



Non-GAAP Financial Measures



This press release includes financial information prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). This press release also includes non-GAAP financial information, which should be considered supplemental to, not a substitute for, or superior to, the financial measure calculated in accordance with GAAP. Management has presented these non-GAAP financial measures because we believe that these measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP. Management believes that adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average equity, adjusted efficiency ratio, taxable equivalent net interest income and taxable equivalent net interest margin are reasonable measures to understand the Company’s core operating performance and are important to many investors who are interested in understanding our profitability prospects from our core operations.



However, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other banking companies use. Other banking

 

 

 

3

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release

companies may use names similar to those we use for the non-GAAP financial measures we disclose but may calculate them differently. You should understand how we and other companies each calculate their non-GAAP financial measures when making comparisons. For a description of the non-GAAP financial information included herein and reconciliations to the most directly comparable GAAP measure, see the "Non-GAAP Performance and Financial Measures Reconciliation" table.



Forward-Looking Statements



This press release contains forward-looking statements within the meaning of U.S. federal securities laws, which involve risks and uncertainties. You should not place undue reliance on forward-looking statements because they are subject to numerous uncertainties and factors relating to our operations and business, all of which are difficult to predict and many of which are beyond our control. Forward-looking statements include information concerning our possible or assumed future results of operations, including descriptions of our business strategy and expectations. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” and, in each case, their negative or other variations or comparable terminology and expressions. The results, events and circumstances reflected in the forward-looking statements may not be achieved or occur, and actual results, events, or circumstances could differ materially from those described in the forward-looking statements. We caution that the forward-looking information and statements are based largely on our expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond our control. Such forward-looking statements are based on various assumptions (some of which may be beyond our control) and are subject to risks and uncertainties, which change over time, and other factors which could cause actual results to differ materially from those currently anticipated. Such risks and uncertainties include, but are not limited to: uncertain market conditions and economic trends nationally, regionally and particularly in the Bay Area (which we define as the counties of Alameda, Contra Costa, Marin, Monterey, Napa, San Francisco, San Mateo, Santa Clara, Santa Cruz, Solano, and Sonoma) and California; economic conditions affecting the venture capital and private equity industries, including any decline in overall portfolio company investment, merger and acquisition activity and other liquidity events affecting venture and private equity fund and their portfolio companies; risks related to the concentration of our business in California, and specifically within the Bay Area, including risks associated with any downturn in the real estate sector; our inability to successfully reposition our available-for-sale securities portfolio utilizing the proceeds from our public offering; incurrence of any losses in connection with any repositioning of our available-for-sale securities portfolio utilizing the proceeds from our recently completed public offering; the effects of a prolonged government shutdown; the occurrence of significant natural disasters, including fires and earthquakes, and acts of war or terrorism; our ability to conduct our business could be disrupted by natural or man-made disasters, including the effects of pandemic viruses; changes in market interest rates that affect the pricing of our loans and deposits and our net interest income; risks related to our strategic focus on lending to small to medium-sized businesses; the sufficiency of the assumptions and estimates we make in establishing reserves for potential loan losses and the value of loan collateral and securities; our ability to attract and retain executive officers and key employees and their customer and community relationships; adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates, deterioration in asset quality and losses in our loan portfolio; the costs of and effects of legal and regulatory developments, including legal proceedings and lawsuits we are or may become subject to; the results of regulatory examinations or reviews and the effect of and our ability to comply with, any regulations or regulatory orders or actions we are or may become subject to; our level of nonperforming assets and the costs associated with resolving problem loans; our ability to maintain adequate liquidity and to raise necessary capital to fund our growth strategy and operations or to meet increased minimum regulatory capital levels; the effects of increased competition from a wide variety of local, regional, national and other providers of financial services; technological changes and developments; negative trends in our market capitalization and adverse changes in the price of our common stock; risks associated with unauthorized access, cyber-crime and other threats to data security; the effects of any acquisitions or dispositions we may make or evaluate, and the costs associated with any potential or actual acquisition or disposition; our ability to comply with various governmental and regulatory requirements applicable to financial institutions, including supervisory actions by federal and state banking agencies; the impact of recent and future legislative and regulatory changes, including changes in banking, accounting, securities and tax laws and regulations and their application by our regulators, and economic stimulus programs; governmental monetary and fiscal policies, including the policies of the Federal Reserve and policies related to tariffs; our ability to implement, maintain and improve effective internal controls; our use of the net proceeds from our recent public offering; and our success at managing any of the risks involved any of the foregoing items. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the Company's filings with the SEC, including the Company’s most recent quarterly report on Form 10-Q, under the heading “Risk Factors” and available at the SEC’s Internet site www.sec.gov. The foregoing factors should not be considered exhaustive. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect us. If one or more of the factors affecting our forward-looking information and

 

 

 

4

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release

statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information. Therefore, we caution you not to place undue reliance on our forward-looking information and statements. We disclaim any duty to revise or update the forward-looking statements, whether written or oral, to reflect actual results or changes in the factors affecting the forward-looking statements, except as specifically required by law.





Contact: 

Patrick Oakes

Executive Vice President and Chief Financial Officer

408-200-7390

IR@avidbank.com

 

 

 

5

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Selected Financial Data (Unaudited)

(In thousands, except share and per share amounts)

 

For the Nine



For the Three Months Ended

 

Months Ended



 

Sept. 30,

 

 

June 30,

 

 

March 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

Sept. 30,

 

 

Sept. 30,



 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

 

2024

INCOME HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) / income

$

(37,735)

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

(26,502)

 

$

14,558 

Net income-adjusted (2)

$

6,707 

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

17,940 

 

$

14,558 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) / earnings per share

$

(4.12)

 

$

0.77 

 

$

0.73 

 

$

0.87 

 

$

0.79 

 

$

(3.28)

 

$

1.96 

Diluted (loss) / earnings per share

 

(4.12)

 

 

0.75 

 

 

0.71 

 

 

0.84 

 

 

0.77 

 

 

(3.28)

 

 

1.92 

Diluted earnings per share-adjusted (2)

 

0.72 

 

 

0.75 

 

 

0.71 

 

 

0.84 

 

 

0.77 

 

 

2.18 

 

 

1.92 

Book value per share

 

25.00 

 

 

25.80 

 

 

24.85 

 

 

23.57 

 

 

23.95 

 

 

25.00 

 

 

23.95 

PERFORMANCE MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

(6.35)%

 

 

1.00% 

 

 

0.96% 

 

 

1.14% 

 

 

1.02% 

 

 

(1.53)%

 

 

0.86% 

Return on average assets-adjusted (1) (2)

 

1.13% 

 

 

1.00% 

 

 

0.96% 

 

 

1.14% 

 

 

1.02% 

 

 

1.03% 

 

 

0.86% 

Return on average equity (1)

 

(63.19)%

 

 

11.59% 

 

 

11.49% 

 

 

13.65% 

 

 

12.97% 

 

 

(16.88)%

 

 

11.37% 

Return on average equity-adjusted (1) (2)

 

11.23% 

 

 

11.59% 

 

 

11.49% 

 

 

13.65% 

 

 

12.97% 

 

 

11.42% 

 

 

11.37% 

Net interest margin (1)

 

3.90% 

 

 

3.60% 

 

 

3.52% 

 

 

3.48% 

 

 

3.35% 

 

 

3.68% 

 

 

3.42% 

Net interest margin - taxable equivalent (1) (2)

 

3.90% 

 

 

3.60% 

 

 

3.52% 

 

 

3.49% 

 

 

3.35% 

 

 

3.68% 

 

 

3.42% 

Efficiency ratio

 

(35.28)%

 

 

57.77% 

 

 

62.57% 

 

 

52.53% 

 

 

59.29% 

 

 

938.30% 

 

 

60.27% 

Efficiency ratio-adjusted (2)

 

55.72% 

 

 

57.77% 

 

 

62.57% 

 

 

52.53% 

 

 

59.29% 

 

 

58.51% 

 

 

60.27% 

Average loans to average deposits

 

94.14% 

 

 

95.69% 

 

 

98.55% 

 

 

95.86% 

 

 

99.90% 

 

 

96.05% 

 

 

101.62% 

CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio (3)

 

11.10% 

 

 

10.53% 

 

 

10.39% 

 

 

10.35% 

 

 

9.93% 

 

 

11.10% 

 

 

9.93% 

Common equity tier 1 capital ratio (3)

 

11.68% 

 

 

11.02% 

 

 

11.10% 

 

 

10.59% 

 

 

10.75% 

 

 

11.68% 

 

 

10.75% 

Tier 1 risk-based capital ratio (3)

 

11.68% 

 

 

11.02% 

 

 

11.10% 

 

 

10.59% 

 

 

10.75% 

 

 

11.68% 

 

 

10.75% 

Total risk-based capital ratio (3)

 

13.48% 

 

 

12.76% 

 

 

12.86% 

 

 

12.30% 

 

 

12.92% 

 

 

13.48% 

 

 

12.92% 

Common equity ratio

 

11.56% 

 

 

8.55% 

 

 

8.48% 

 

 

8.09% 

 

 

8.21% 

 

 

11.56% 

 

 

8.21% 

SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of common shares outstanding

 

10,925,102 

 

 

7,923,946 

 

 

7,912,184 

 

 

7,906,761 

 

 

7,871,818 

 

 

10,925,102 

 

 

7,871,818 

Average common shares outstanding - basic

 

9,168,707 

 

 

7,534,264 

 

 

7,488,051 

 

 

7,455,650 

 

 

7,434,726 

 

 

8,069,830 

 

 

7,416,173 

Average common shares outstanding - diluted

 

9,168,707 

 

 

7,686,385 

 

 

7,682,884 

 

 

7,661,711 

 

 

7,622,428 

 

 

8,069,830 

 

 

7,584,349 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total allowance for credit losses-loans and unfunded commitments

 

1.19% 

 

 

1.15% 

 

 

1.14% 

 

 

1.12% 

 

 

1.37% 

 

 

1.19% 

 

 

1.37% 

Nonperforming assets to total assets

 

0.12% 

 

 

0.06% 

 

 

0.06% 

 

 

0.06% 

 

 

0.16% 

 

 

0.12% 

 

 

0.16% 

Nonperforming loans to total loans

 

0.14% 

 

 

0.07% 

 

 

0.07% 

 

 

0.07% 

 

 

0.20% 

 

 

0.14% 

 

 

0.20% 

Net charge-offs to average loans (1)

 

(0.01)%

 

 

0.00% 

 

 

(0.01)%

 

 

0.93% 

 

 

0.02% 

 

 

(0.01)%

 

 

0.01% 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred loan fees

$

1,924,537 

 

$

1,887,263 

 

$

1,858,716 

 

$

1,815,933 

 

$

1,804,107 

 

$

1,890,413 

 

$

1,791,479 

Investment securities

 

181,154 

 

 

293,640 

 

 

296,422 

 

 

308,502 

 

 

311,450 

 

 

256,650 

 

 

312,723 

Total assets

 

2,357,158 

 

 

2,322,264 

 

 

2,289,935 

 

 

2,250,086 

 

 

2,272,623 

 

 

2,323,365 

 

 

2,253,729 

Deposits

 

2,044,228 

 

 

1,972,215 

 

 

1,885,993 

 

 

1,894,321 

 

 

1,805,935 

 

 

1,968,059 

 

 

1,762,857 

Shareholders' equity

 

236,903 

 

 

200,608 

 

 

191,891 

 

 

188,170 

 

 

179,260 

 

 

209,965 

 

 

171,043 

(1) Annualized for the periods presented.

(2) A non-GAAP performance measure. We provide detailed reconciliations in the "Non-GAAP Performance and Financial Measures Reconciliation" table.

(3) Ratios presented are for Avidbank Holdings, Inc. and are estimated for the three and nine months ended September 30, 2025.



 

 

 

6

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release







 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Consolidated Statements of Financial Condition (Unaudited)

(In thousands)



September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,



2025

 

2025

 

2025

 

2024

 

2024

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

12,006 

 

$

2,800 

 

$

18,866 

 

$

8,662 

 

$

15,172 

Due from Federal Reserve Bank and interest-bearing deposits in banks

 

165,313 

 

 

127,123 

 

 

106,135 

 

 

74,039 

 

 

121,361 

Total cash and cash equivalents

 

177,319 

 

 

129,923 

 

 

125,001 

 

 

82,701 

 

 

136,533 

Investment securities available-for-sale

 

173,588 

 

 

292,808 

 

 

296,617 

 

 

296,556 

 

 

316,741 

Loans, net of deferred loan fees

 

1,958,585 

 

 

1,911,718 

 

 

1,841,187 

 

 

1,864,942 

 

 

1,786,756 

Allowance for credit losses on loans

 

(21,025)

 

 

(19,624)

 

 

(18,722)

 

 

(18,679)

 

 

(22,315)

Loans, net of allowance for credit losses on loans

 

1,937,560 

 

 

1,892,094 

 

 

1,822,465 

 

 

1,846,263 

 

 

1,764,441 

Bank owned life insurance

 

12,953 

 

 

12,857 

 

 

12,764 

 

 

12,674 

 

 

12,580 

Premises and equipment, net

 

1,739 

 

 

1,927 

 

 

2,118 

 

 

2,331 

 

 

2,549 

Accrued interest receivable and other assets

 

59,295 

 

 

62,520 

 

 

60,957 

 

 

63,963 

 

 

62,625 

Total assets

$

2,362,454 

 

$

2,392,129 

 

$

2,319,922 

 

$

2,304,488 

 

$

2,295,469 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

471,770 

 

$

443,540 

 

$

419,823 

 

$

414,327 

 

$

405,528 

Interest-bearing checking

 

1,069,344 

 

 

1,087,621 

 

 

965,467 

 

 

993,219 

 

 

1,026,898 

Money market and savings

 

465,198 

 

 

399,849 

 

 

399,010 

 

 

338,578 

 

 

336,166 

Time

 

42,846 

 

 

46,770 

 

 

58,273 

 

 

74,468 

 

 

75,033 

Non-reciprocal brokered (1)

 

 –

 

 

25,001 

 

 

86,915 

 

 

70,763 

 

 

57,903 

Total deposits 

 

2,049,158 

 

 

2,002,781 

 

 

1,929,488 

 

 

1,891,355 

 

 

1,901,528 

Subordinated debt, net

 

22,000 

 

 

22,000 

 

 

22,000 

 

 

22,000 

 

 

21,982 

Short-term borrowings

 

 –

 

 

145,000 

 

 

155,000 

 

 

185,000 

 

 

160,000 

Accrued interest payable and other liabilities 

 

18,183 

 

 

17,929 

 

 

16,815 

 

 

19,771 

 

 

23,438 

Total liabilities 

 

2,089,341 

 

 

2,187,710 

 

 

2,123,303 

 

 

2,118,126 

 

 

2,106,948 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

169,342 

 

 

107,608 

 

 

106,839 

 

 

106,997 

 

 

106,169 

Retained earnings 

 

104,201 

 

 

141,936 

 

 

136,139 

 

 

130,703 

 

 

124,246 

Accumulated other comprehensive loss

 

(430)

 

 

(45,125)

 

 

(46,359)

 

 

(51,338)

 

 

(41,894)

Total shareholders' equity

 

273,113 

 

 

204,419 

 

 

196,619 

 

 

186,362 

 

 

188,521 

Total liabilities and shareholders' equity

$

2,362,454 

 

$

2,392,129 

 

$

2,319,922 

 

$

2,304,488 

 

$

2,295,469 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) FDIC regulations impose a general cap on reciprocal deposits that may be exempt from brokered deposits classification equal to 20% of the Bank’s total liabilities. As of September 30, 2025, June 30, 2025, March 31, 2025, December 31, 2024 and September 30, 2024, an additional $522.5 million, $495.4 million, $447.8 million, $470.0 million and $509.3 million of our deposits were considered brokered deposits by the FDIC due to being in excess of the general cap, respectively.



 

 

 

7

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per share amounts)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine



For the Three Months Ended

 

Months Ended



 

Sept. 30,

 

 

June 30,

 

 

March 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

Sept. 30,

 

 

Sept. 30,



 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

 

2024

Interest and fees on loans

$

33,880 

 

$

32,967 

 

$

31,885 

 

$

32,308 

 

$

33,488 

 

$

98,732 

 

$

98,570 

Interest on investment securities

 

1,157 

 

 

1,703 

 

 

1,749 

 

 

1,770 

 

 

1,767 

 

 

4,609 

 

 

5,392 

Federal Home Loan Bank dividends

 

184 

 

 

181 

 

 

185 

 

 

185 

 

 

183 

 

 

550 

 

 

567 

Other interest income

 

2,033 

 

 

793 

 

 

706 

 

 

681 

 

 

1,198 

 

 

3,532 

 

 

2,968 

 Total interest income

 

37,254 

 

 

35,644 

 

 

34,525 

 

 

34,944 

 

 

36,636 

 

 

107,423 

 

 

107,497 

Deposit interest expense

 

13,776 

 

 

13,669 

 

 

12,827 

 

 

14,015 

 

 

14,602 

 

 

40,272 

 

 

40,130 

Interest on short-term borrowings

 

385 

 

 

1,242 

 

 

1,911 

 

 

1,437 

 

 

3,121 

 

 

3,538 

 

 

10,443 

Interest on subordinated debt

 

443 

 

 

443 

 

 

435 

 

 

293 

 

 

300 

 

 

1,321 

 

 

901 

Total interest expense

 

14,604 

 

 

15,354 

 

 

15,173 

 

 

15,745 

 

 

18,023 

 

 

45,131 

 

 

51,474 

 Net interest income

 

22,650 

 

 

20,290 

 

 

19,352 

 

 

19,199 

 

 

18,613 

 

 

62,292 

 

 

56,023 

Provision for credit losses

 

1,355 

 

 

925 

 

 

 –

 

 

779 

 

 

 –

 

 

2,280 

 

 

3,317 

Net interest income after provision for credit losses

 

21,295 

 

 

19,365 

 

 

19,352 

 

 

18,420 

 

 

18,613 

 

 

60,012 

 

 

52,706 

Service charges and bank fees

 

779 

 

 

840 

 

 

762 

 

 

649 

 

 

675 

 

 

2,381 

 

 

1,951 

Foreign exchange income

 

267 

 

 

196 

 

 

220 

 

 

191 

 

 

246 

 

 

683 

 

 

706 

Income from bank owned life insurance

 

96 

 

 

93 

 

 

90 

 

 

93 

 

 

90 

 

 

279 

 

 

415 

Warrant and success fee income

 

 –

 

 

273 

 

 

 –

 

 

65 

 

 

 –

 

 

273 

 

 

 –

Loss on sale of securities

 

(62,391)

 

 

 –

 

 

 –

 

 

 

 

 –

 

 

(62,391)

 

 

 –

Other investment income

 

315 

 

 

(23)

 

 

47 

 

 

637 

 

 

240 

 

 

339 

 

 

454 

Other income

 

82 

 

 

159 

 

 

52 

 

 

205 

 

 

539 

 

 

293 

 

 

644 

 Total noninterest income

 

(60,852)

 

 

1,538 

 

 

1,171 

 

 

1,840 

 

 

1,790 

 

 

(58,143)

 

 

4,170 

Salaries and benefit expenses

 

9,766 

 

 

8,978 

 

 

9,097 

 

 

7,389 

 

 

8,336 

 

 

27,841 

 

 

25,111 

Occupancy and equipment expenses

 

723 

 

 

759 

 

 

996 

 

 

919 

 

 

1,033 

 

 

2,478 

 

 

3,099 

Data processing

 

792 

 

 

759 

 

 

615 

 

 

613 

 

 

638 

 

 

2,166 

 

 

1,799 

Regulatory assessments

 

445 

 

 

420 

 

 

544 

 

 

541 

 

 

528 

 

 

1,409 

 

 

1,542 

Legal and professional fees

 

591 

 

 

715 

 

 

511 

 

 

452 

 

 

534 

 

 

1,817 

 

 

1,686 

Other operating expenses

 

1,162 

 

 

978 

 

 

1,079 

 

 

1,138 

 

 

1,028 

 

 

3,219 

 

 

3,043 

 Total noninterest expense

 

13,479 

 

 

12,609 

 

 

12,842 

 

 

11,052 

 

 

12,097 

 

 

38,930 

 

 

36,280 

Income before income taxes

 

(53,036)

 

 

8,294 

 

 

7,681 

 

 

9,208 

 

 

8,306 

 

 

(37,061)

 

 

20,596 

(Benefit) / provision for income taxes

 

(15,301)

 

 

2,497 

 

 

2,245 

 

 

2,751 

 

 

2,460 

 

 

(10,559)

 

 

6,038 

 Net (loss) / income

$

(37,735)

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

(26,502)

 

$

14,558 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) / earnings per common share

$

(4.12)

 

$

0.77 

 

$

0.73 

 

$

0.87 

 

$

0.79 

 

$

(3.28)

 

$

1.96 

Diluted (loss) / earnings per common share

 

(4.12)

 

 

0.75 

 

 

0.71 

 

 

0.84 

 

 

0.77 

 

 

(3.28)

 

 

1.92 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

9,168,707 

 

 

7,534,264 

 

 

7,488,051 

 

 

7,455,650 

 

 

7,434,726 

 

 

8,069,830 

 

 

7,416,173 

Weighted average shares - diluted

 

9,168,707 

 

 

7,686,385 

 

 

7,682,884 

 

 

7,661,711 

 

 

7,622,428 

 

 

8,069,830 

 

 

7,584,349 





 

 

 

8

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Average Balance Sheets and Net Interest Margin Analysis (Unaudited)

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended



September 30, 2025

 

 

June 30, 2025



 

 

 

 

 

Interest

 

Yields

 

 

 

 

 

Interest

 

Yields



 

 

Average

 

 

Income/

 

or

 

 

Average

 

 

Income/

 

or



 

 

Balance

 

 

Expense

 

Rates (5)

 

 

Balance

 

 

Expense

 

Rates (5)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees (1)

 

$

1,924,537 

 

$

33,880 

 

6.98% 

 

$

1,887,263 

 

$

32,967 

 

7.01% 

Fed funds sold / interest-bearing deposits

 

 

189,921 

 

 

2,033 

 

4.25% 

 

 

73,552 

 

 

793 

 

4.32% 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

178,637 

 

 

1,126 

 

2.50% 

 

 

291,074 

 

 

1,672 

 

2.30% 

Non-taxable investment securities (2)

 

 

2,517 

 

 

39 

 

6.15% 

 

 

2,566 

 

 

39 

 

6.10% 

Total investment securities

 

 

181,154 

 

 

1,165 

 

2.55% 

 

 

293,640 

 

 

1,711 

 

2.34% 

FHLB stock

 

 

8,409 

 

 

184 

 

8.68% 

 

 

8,409 

 

 

181 

 

8.63% 

Total interest-earning assets

 

 

2,304,021 

 

 

37,262 

 

6.42% 

 

 

2,262,864 

 

 

35,652 

 

6.32% 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

7,019 

 

 

 

 

 

 

 

10,120 

 

 

 

 

 

All other assets (3)

 

 

46,118 

 

 

 

 

 

 

 

49,280 

 

 

 

 

 

Total assets

 

$

2,357,158 

 

 

 

 

 

 

$

2,322,264 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,074,064 

 

$

9,961 

 

3.68% 

 

$

1,038,372 

 

$

9,483 

 

3.66% 

Money market and savings

 

 

433,135 

 

 

3,336 

 

3.06% 

 

 

398,438 

 

 

3,094 

 

3.11% 

Time deposits

 

 

43,897 

 

 

365 

 

3.30% 

 

 

47,398 

 

 

400 

 

3.38% 

Non-reciprocal brokered deposits

 

 

10,283 

 

 

114 

 

4.40% 

 

 

62,853 

 

 

692 

 

4.42% 

Total interest-bearing deposits

 

 

1,561,379 

 

 

13,776 

 

3.50% 

 

 

1,547,061 

 

 

13,669 

 

3.54% 

Short-term borrowings

 

 

33,500 

 

 

385 

 

4.56% 

 

 

108,374 

 

 

1,242 

 

4.60% 

Subordinated debt

 

 

22,000 

 

 

443 

 

7.99% 

 

 

22,000 

 

 

443 

 

8.08% 

Total interest-bearing liabilities

 

 

1,616,879 

 

 

14,604 

 

3.58% 

 

 

1,677,435 

 

 

15,354 

 

3.67% 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

482,849 

 

 

 

 

 

 

 

425,154 

 

 

 

 

 

Accrued expenses and other liabilities

 

 

20,527 

 

 

 

 

 

 

 

19,067 

 

 

 

 

 

Shareholders' equity

 

 

236,903 

 

 

 

 

 

 

 

200,608 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,357,158 

 

 

 

 

 

 

$

2,322,264 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

2.83% 

 

 

 

 

 

 

 

2.65% 

Net interest income and margin (4)

 

 

 

 

$

22,658 

 

3.90% 

 

 

 

 

$

20,298 

 

3.60% 

Non-taxable equivalent net interest margin

 

 

 

 

 

 

 

3.90% 

 

 

 

 

 

 

 

3.60% 

Cost of deposits

 

$

2,044,228 

 

$

13,776 

 

2.67% 

 

$

1,972,215 

 

$

13,669 

 

2.78% 

(1) Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes net amortization of deferred loan fees / (costs) of $444 thousand and $314 thousand, for the three months ended September 30, 2025 and June 30, 2025, respectively.

(2) Interest income on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 21%, reflecting the statutory federal income tax rate.

(3) Including negative balance on average allowance for credit losses on loans of $20.1 million and $19.1 million, respectively.

(4) Net interest margin is net interest income divided by total interest-earning assets.

(5) Annualized for the periods presented.









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release

AVIDBANK HOLDINGS, INC.

Average Balance Sheets and Net Interest Margin Analysis (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended



 

 

September 30, 2025

 

 

September 30, 2024



 

 

 

 

 

Interest

 

Yields

 

 

 

 

 

Interest

 

Yields



 

 

Average

 

 

Income/

 

or

 

 

Average

 

 

Income/

 

or



 

 

Balance

 

 

Expense

 

Rates (5)

 

 

Balance

 

 

Expense

 

Rates (5)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees (1)

 

$

1,924,537 

 

$

33,880 

 

6.98% 

 

$

1,804,107 

 

$

33,488 

 

7.38% 

Fed funds sold / interest-bearing deposits

 

 

189,921 

 

 

2,033 

 

4.25% 

 

 

87,228 

 

 

1,198 

 

5.46% 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

178,637 

 

 

1,126 

 

2.50% 

 

 

309,624 

 

 

1,745 

 

2.24% 

Non-taxable investment securities (2)

 

 

2,517 

 

 

39 

 

6.15% 

 

 

1,826 

 

 

28 

 

6.10% 

Total investment securities

 

 

181,154 

 

 

1,165 

 

2.55% 

 

 

311,450 

 

 

1,773 

 

2.26% 

FHLB stock

 

 

8,409 

 

 

184 

 

8.68% 

 

 

8,409 

 

 

183 

 

8.66% 

Total interest-earning assets

 

 

2,304,021 

 

 

37,262 

 

6.42% 

 

 

2,211,194 

 

 

36,642 

 

6.59% 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

7,019 

 

 

 

 

 

 

 

12,943 

 

 

 

 

 

All other assets (3)

 

 

46,118 

 

 

 

 

 

 

 

48,486 

 

 

 

 

 

Total assets

 

$

2,357,158 

 

 

 

 

 

 

$

2,272,623 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,074,064 

 

$

9,961 

 

3.68% 

 

$

903,542 

 

$

9,801 

 

4.32% 

Money market and savings

 

 

433,135 

 

 

3,336 

 

3.06% 

 

 

348,125 

 

 

3,067 

 

3.50% 

Time deposits

 

 

43,897 

 

 

365 

 

3.30% 

 

 

75,972 

 

 

810 

 

4.24% 

Non-reciprocal brokered deposits

 

 

10,283 

 

 

114 

 

4.40% 

 

 

69,670 

 

 

924 

 

5.28% 

Total interest-bearing deposits

 

 

1,561,379 

 

 

13,776 

 

3.50% 

 

 

1,397,309 

 

 

14,602 

 

4.16% 

Short-term borrowings

 

 

33,500 

 

 

385 

 

4.56% 

 

 

237,370 

 

 

3,121 

 

5.23% 

Subordinated debt

 

 

22,000 

 

 

443 

 

7.99% 

 

 

21,970 

 

 

300 

 

5.44% 

Total interest-bearing liabilities

 

 

1,616,879 

 

 

14,604 

 

3.58% 

 

 

1,656,649 

 

 

18,023 

 

4.33% 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

482,849 

 

 

 

 

 

 

 

408,626 

 

 

 

 

 

Accrued expenses and other liabilities

 

 

20,527 

 

 

 

 

 

 

 

28,088 

 

 

 

 

 

Shareholders' equity

 

 

236,903 

 

 

 

 

 

 

 

179,260 

 

 

 

 

 

 Total liabilities and shareholders' equity

 

$

2,357,158 

 

 

 

 

 

 

$

2,272,623 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

2.83% 

 

 

 

 

 

 

 

2.26% 

Net interest income and margin (4)

 

 

 

 

$

22,658 

 

3.90% 

 

 

 

 

$

18,619 

 

3.35% 

Non-taxable equivalent net interest margin

 

 

 

 

 

 

 

3.90% 

 

 

 

 

 

 

 

3.35% 

Cost of deposits

 

$

2,044,228 

 

$

13,776 

 

2.67% 

 

$

1,805,935 

 

$

14,602 

 

3.22% 

(1) Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes net amortization of deferred loan fees / (costs) of $444 thousand and $383 thousand, for the three months ended September 30, 2025 and September 30, 2024, respectively.

(2) Interest income on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 21%, reflecting the statutory federal income tax rate.

(3) Including negative balance on average allowance for credit losses on loans of $20.1 million and $22.4 million, respectively.

(4) Net interest margin is net interest income divided by total interest-earning assets.

(5) Annualized for the periods presented.





 

 

 

10

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Average Balance Sheets and Net Interest Margin Analysis (Unaudited)

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

For the Nine Months Ended



 

 

September 30, 2025

 

 

September 30, 2024



 

 

 

 

 

Interest

 

Yields

 

 

 

 

 

Interest

 

Yields



 

 

Average

 

 

Income/

 

or

 

 

Average

 

 

Income/

 

or



 

 

Balance

 

 

Expense

 

Rates (5)

 

 

Balance

 

 

Expense

 

Rates (5)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees (1)

 

$

1,890,413 

 

$

98,732 

 

6.98% 

 

$

1,791,479 

 

$

98,570 

 

7.35% 

Fed funds sold/interest bearing deposits

 

 

109,743 

 

 

3,532 

 

4.30% 

 

 

72,424 

 

 

2,968 

 

5.47% 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

254,061 

 

 

4,517 

 

2.38% 

 

 

310,891 

 

 

5,325 

 

2.29% 

Non-taxable investment securities (2)

 

 

2,589 

 

 

116 

 

5.99% 

 

 

1,832 

 

 

84 

 

6.12% 

Total investment securities

 

 

256,650 

 

 

4,633 

 

2.41% 

 

 

312,723 

 

 

5,409 

 

2.31% 

FHLB stock

 

 

8,409 

 

 

550 

 

8.74% 

 

 

8,409 

 

 

567 

 

9.01% 

Total interest-earning assets

 

 

2,265,215 

 

 

107,447 

 

6.34% 

 

 

2,185,035 

 

 

107,514 

 

6.57% 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

9,975 

 

 

 

 

 

 

 

12,723 

 

 

 

 

 

All other assets (3)

 

 

48,175 

 

 

 

 

 

 

 

55,971 

 

 

 

 

 

Total assets

 

$

2,323,365 

 

 

 

 

 

 

$

2,253,729 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,023,572 

 

$

27,974 

 

3.65% 

 

$

811,505 

 

$

25,272 

 

4.16% 

Money market and savings

 

 

405,844 

 

 

9,301 

 

3.06% 

 

 

318,811 

 

 

7,935 

 

3.32% 

Time deposits

 

 

50,466 

 

 

1,323 

 

3.51% 

 

 

76,725 

 

 

2,400 

 

4.18% 

Non-reciprocal brokered deposits

 

 

49,978 

 

 

1,674 

 

4.48% 

 

 

113,199 

 

 

4,523 

 

5.34% 

Total interest-bearing deposits

 

 

1,529,860 

 

 

40,272 

 

3.52% 

 

 

1,320,240 

 

 

40,130 

 

4.06% 

Short-term borrowings

 

 

103,495 

 

 

3,538 

 

4.57% 

 

 

271,427 

 

 

10,443 

 

5.14% 

Subordinated debt

 

 

22,000 

 

 

1,321 

 

8.03% 

 

 

21,944 

 

 

901 

 

5.48% 

Total interest-bearing liabilities

 

 

1,655,355 

 

 

45,131 

 

3.65% 

 

 

1,613,611 

 

 

51,474 

 

4.26% 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

438,199 

 

 

 

 

 

 

 

442,617 

 

 

 

 

 

Accrued expenses and other liabilities

 

 

19,846 

 

 

 

 

 

 

 

26,458 

 

 

 

 

 

Shareholders' equity

 

 

209,965 

 

 

 

 

 

 

 

171,043 

 

 

 

 

 

 Total liabilities and shareholders' equity

 

$

2,323,365 

 

 

 

 

 

 

$

2,253,729 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

2.70% 

 

 

 

 

 

 

 

2.31% 

Net interest income and margin (4)

 

 

 

 

$

62,316 

 

3.68% 

 

 

 

 

$

56,040 

 

3.42% 

Non-taxable equivalent net interest margin

 

 

 

 

 

 

 

3.68% 

 

 

 

 

 

 

 

3.42% 

Cost of deposits

 

$

1,968,059 

 

$

40,272 

 

2.74% 

 

$

1,762,857 

 

$

40,130 

 

3.04% 

(1) Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes amortization of deferred loan fees / (costs) of $1.4 million and $1.2 million, for the nine months ended September 30, 2025 and September 30, 2024, respectively.

(2) Interest income on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 21%, reflecting the statutory federal income tax rate.

(3) Including negative balance on average allowance for credit losses on loans of $19.3 million and $20.5 million, respectively.

(4) Net interest margin is net interest income divided by total interest-earning assets.

(5) Annualized for the periods presented.



 

 

 

11

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Asset Quality Data (Unaudited)

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Sept. 30,

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

As of/For the Year-to-Date Period Ended September 30,



2025

 

2025

 

2025

 

2024

 

2024

 

2025

 

2024

Allowance for Credit Losses on Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

19,624 

 

$

18,722 

 

$

18,679 

 

$

22,315 

 

$

22,410 

 

$

18,679 

 

$

19,131 

Provision for credit losses on loans

 

1,364 

 

 

891 

 

 

 –

 

 

630 

 

 

 –

 

 

2,255 

 

 

3,279 

Charge-offs

 

 –

 

 

 –

 

 

 –

 

 

(4,266)

 

 

(95)

 

 

 –

 

 

(95)

Recoveries

 

37 

 

 

11 

 

 

43 

 

 

 –

 

 

 –

 

 

91 

 

 

 –

Balance, end of period

$

21,025 

 

$

19,624 

 

$

18,722 

 

$

18,679 

 

$

22,315 

 

$

21,025 

 

$

22,315 

Allowance for Credit Losses on Unfunded Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

2,281 

 

$

2,247 

 

$

2,247 

 

$

2,098 

 

$

2,098 

 

$

2,247 

 

$

2,060 

Provision for unfunded commitments

 

(9)

 

 

34 

 

 

 –

 

 

149 

 

 

 –

 

 

25 

 

 

38 

Balance, end of period

$

2,272 

 

$

2,281 

 

$

2,247 

 

$

2,247 

 

$

2,098 

 

$

2,272 

 

$

2,098 

Total allowance for credit losses - loans and unfunded commitments

$

23,297 

 

$

21,905 

 

$

20,969 

 

$

20,926 

 

$

24,413 

 

$

23,297 

 

$

24,413 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses on loans

$

1,364 

 

$

891 

 

$

 –

 

$

630 

 

$

 –

 

$

2,255 

 

$

3,279 

Provision for unfunded commitments

 

(9)

 

 

34 

 

 

 –

 

 

149 

 

 

 –

 

 

25 

 

 

38 

Total provision for credit losses

$

1,355 

 

$

925 

 

$

 –

 

$

779 

 

$

 –

 

$

2,280 

 

$

3,317 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans accounted for on a non-accrual basis

$

2,748 

 

$

1,332 

 

$

1,340 

 

$

1,347 

 

$

3,621 

 

$

2,748 

 

$

3,621 

Loans past due 90 days or more and still accruing

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

Nonperforming loans

 

2,748 

 

 

1,332 

 

 

1,340 

 

 

1,347 

 

 

3,621 

 

 

2,748 

 

 

3,621 

Other real estate owned

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

 –

Nonperforming assets

$

2,748 

 

$

1,332 

 

$

1,340 

 

$

1,347 

 

$

3,621 

 

$

2,748 

 

$

3,621 

Nonperforming Loans by Type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,748 

 

$

1,332 

 

$

1,340 

 

$

1,347 

 

$

3,621 

 

$

2,748 

 

$

3,621 

Total Nonperforming loans

$

2,748 

 

$

1,332 

 

$

1,340 

 

$

1,347 

 

$

3,621 

 

$

2,748 

 

$

3,621 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans to total loans

 

1.07% 

 

 

1.03% 

 

 

1.02% 

 

 

1.00% 

 

 

1.25% 

 

 

1.07% 

 

 

1.25% 

Total allowance for credit losses-loans and unfunded commitments

 

1.19% 

 

 

1.15% 

 

 

1.14% 

 

 

1.12% 

 

 

1.37% 

 

 

1.19% 

 

 

1.37% 

Allowance for credit losses on loans to nonperforming loans

 

765.10% 

 

 

1473.27% 

 

 

1397.16% 

 

 

1386.71% 

 

 

616.27% 

 

 

765.10% 

 

 

616.27% 

Nonperforming assets to total assets

 

0.12% 

 

 

0.06% 

 

 

0.06% 

 

 

0.06% 

 

 

0.16% 

 

 

0.12% 

 

 

0.16% 

Nonperforming loans to total loans

 

0.14% 

 

 

0.07% 

 

 

0.07% 

 

 

0.07% 

 

 

0.20% 

 

 

0.14% 

 

 

0.20% 

Net charge-offs to average loans (1)

 

-0.01%

 

 

0.00% 

 

 

-0.01%

 

 

0.93% 

 

 

0.02% 

 

 

-0.01%

 

 

0.01% 

Criticized loans to total loans

 

1.48% 

 

 

1.87% 

 

 

1.43% 

 

 

2.27% 

 

 

1.62% 

 

 

1.48% 

 

 

1.62% 

Classified loans to total loans

 

0.44% 

 

 

0.38% 

 

 

0.20% 

 

 

0.22% 

 

 

0.51% 

 

 

0.44% 

 

 

0.51% 

(1)  Annualized for the periods presented.









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release

AVIDBANK HOLDINGS, INC.

Loans and Deposits (Unaudited)

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

Year



 

 

Sept. 30,

 

June 30,

 

March 31,

 

Dec. 31,

 

 

Sept. 30,

Quarter

 

Over Year



 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

Change

 

Change

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

871,524 

 

$

855,049 

 

$

803,920 

 

$

816,963 

 

$

759,492 

 

$

16,475 

 

$

112,032 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Multi-family

 

 

249,802 

 

 

241,399 

 

 

227,003 

 

 

216,018 

 

 

199,929 

 

 

8,403 

 

 

49,873 

       Owner Occupied

 

 

176,171 

 

 

168,393 

 

 

142,764 

 

 

142,650 

 

 

141,139 

 

 

7,778 

 

 

35,032 

       Non-Owner Occupied

 

 

412,623 

 

 

407,955 

 

 

405,788 

 

 

414,551 

 

 

406,007 

 

 

4,668 

 

 

6,616 

Construction and land

 

 

209,750 

 

 

204,973 

 

 

226,641 

 

 

246,301 

 

 

253,325 

 

 

4,777 

 

 

(43,575)

Residential

 

 

36,399 

 

 

31,560 

 

 

32,985 

 

 

27,494 

 

 

25,799 

 

 

4,839 

 

 

10,600 

Total  real estate loans

 

 

1,084,745 

 

 

1,054,280 

 

 

1,035,181 

 

 

1,047,014 

 

 

1,026,199 

 

 

30,465 

 

 

58,546 

Other loans

 

 

2,316 

 

 

2,389 

 

 

2,086 

 

 

965 

 

 

1,065 

 

 

(73)

 

 

1,251 

Total loans, net of deferred fees

 

$

1,958,585 

 

$

1,911,718 

 

$

1,841,187 

 

$

1,864,942 

 

$

1,786,756 

 

$

46,867 

 

$

171,829 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

471,770 

 

$

443,540 

 

$

419,823 

 

$

414,327 

 

$

405,528 

 

$

28,230 

 

$

66,242 

Interest-bearing checking

 

 

1,069,344 

 

 

1,087,621 

 

 

965,467 

 

 

993,219 

 

 

1,026,898 

 

 

(18,277)

 

 

42,446 

Money market and savings

 

 

465,198 

 

 

399,849 

 

 

399,010 

 

 

338,578 

 

 

336,166 

 

 

65,349 

 

 

129,032 

Time

 

 

42,846 

 

 

46,770 

 

 

58,273 

 

 

74,468 

 

 

75,033 

 

 

(3,924)

 

 

(32,187)

Non-reciprocal brokered (1)

 

 

 –

 

 

25,001 

 

 

86,915 

 

 

70,763 

 

 

57,903 

 

 

(25,001)

 

 

(57,903)

Total deposits

 

$

2,049,158 

 

$

2,002,781 

 

$

1,929,488 

 

$

1,891,355 

 

$

1,901,528 

 

$

46,377 

 

$

147,630 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

482,849 

 

$

425,154 

 

$

405,746 

 

$

422,807 

 

$

408,626 

 

$

57,695 

 

$

74,223 

Interest-bearing checking

 

 

1,074,064 

 

 

1,038,372 

 

 

956,994 

 

 

994,121 

 

 

903,542 

 

 

35,692 

 

 

170,522 

Money market and savings

 

 

433,135 

 

 

398,438 

 

 

385,434 

 

 

351,126 

 

 

348,125 

 

 

34,697 

 

 

85,010 

Time

 

 

43,897 

 

 

47,398 

 

 

60,282 

 

 

77,203 

 

 

75,972 

 

 

(3,501)

 

 

(32,075)

Non-reciprocal brokered

 

 

10,283 

 

 

62,853 

 

 

77,537 

 

 

49,064 

 

 

69,670 

 

 

(52,570)

 

 

(59,387)

Total deposits

 

$

2,044,228 

 

$

1,972,215 

 

$

1,885,993 

 

$

1,894,321 

 

$

1,805,935 

 

$

72,013 

 

$

238,293 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) FDIC regulations impose a general cap on reciprocal deposits that may be exempt from brokered deposits classification equal to 20% of the Bank’s total liabilities. As of September 30, 2025, June 30, 2025, March 31, 2025, December 31, 2024 and September 30, 2024, an additional $522.5 million, $495.4 million, $447.8 million, $470.0 million and $509.3 million of our deposits were considered brokered deposits by the FDIC due to being in excess of the general cap, respectively.



 

 

 

13

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVIDBANK HOLDINGS, INC.

Non-GAAP Performance and Financial Measures Reconciliation (Unaudited)

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management believes that adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average equity, adjusted efficiency ratio, taxable equivalent net interest income and taxable equivalent net interest margin are reasonable measures to understand the Company’s core operating performance and are important to many investors who are interested in understanding our profitability prospects from our core operations. In addition, management reviews yields on certain asset categories and the net interest margin of the Company on a fully taxable equivalent basis. The non-GAAP taxable equivalent net interest income and net interest margin adjustments facilitate performance comparisons between taxable and tax-free assets by increasing the tax-free income by an amount equivalent to the Federal income taxes that would have been paid if this income were taxable at the Company's 21% Federal statutory rate.

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

For the Three Months Ended

 

For the Nine Months Ended

 



 

 

Sept. 30,

 

 

June 30,

 

 

March 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

Sept. 30,

 

 

Sept. 30,

 



 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

2025

 

 

2024

 

Non-GAAP adjusted net income reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - GAAP

 

$

(37,735)

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

(26,502)

 

 

$

14,558 

 

Loss on sale of securities

 

 

62,391 

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

62,391 

 

 

 

 –

 

Tax impact of loss on sale of securities

 

 

(17,949)

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

(17,949)

 

 

 

 –

 

Net income - adjusted (non-GAAP)

 

$

6,707 

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

17,940 

 

 

$

14,558 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted diluted earnings per share reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share - GAAP

 

$

(4.12)

 

$

0.75 

 

$

0.71 

 

$

0.84 

 

$

0.77 

 

$

(3.28)

 

 

$

1.92 

 

Loss on sale of securities, net of income tax

 

 

4.84 

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

5.46 

 

 

 

 –

 

Diluted earnings per share - adjusted (non-GAAP)

 

$

0.72 

 

$

0.75 

 

$

0.71 

 

$

0.84 

 

$

0.77 

 

$

2.18 

 

 

$

1.92 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted return on average assets reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - GAAP

 

$

(37,735)

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

(26,502)

 

 

$

14,558 

 

Average total assets

 

 

2,357,158 

 

 

2,322,264 

 

 

2,289,935 

 

 

2,250,086 

 

 

2,272,623 

 

 

2,323,365 

 

 

 

2,253,729 

 

Return on average assets - GAAP (1)

 

 

(6.35)

%

 

1.00 

%

 

0.96 

%

 

1.14 

%

 

1.02 

%

 

(1.53)

%

 

 

0.86 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - adjusted (non-GAAP)

 

$

6,707 

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

17,940 

 

 

$

14,558 

 

Average total assets

 

 

2,357,158 

 

 

2,322,264 

 

 

2,289,935 

 

 

2,250,086 

 

 

2,272,623 

 

 

2,323,365 

 

 

 

2,253,729 

 

Return on average assets - adjusted (non-GAAP) (1)

 

 

1.13 

%

 

1.00 

%

 

0.96 

%

 

1.14 

%

 

1.02 

%

 

1.03 

%

 

 

0.86 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted return on average equity reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - GAAP

 

$

(37,735)

 

$

5,797 

 

$

5,436 

 

$

6,457 

 

$

5,846 

 

$

(26,502)

 

 

$

14,558 

 

Average total equity

 

 

236,903 

 

 

200,608 

 

 

191,891 

 

 

188,170 

 

 

179,260 

 

 

209,965 

 

 

 

171,043 

 

Return on average equity - GAAP (1)

 

 

(63.19)

%

 

11.59 

%

 

11.49 

%

 

13.65 

%

 

12.97 

%

 

(16.88)

%

 

 

11.37 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - adjusted (non-GAAP)

 

$

6,707 

 

 

5,797 

 

 

5,436 

 

 

6,457 

 

 

5,846 

 

 

17,940 

 

 

 

14,558 

 

Average total equity

 

 

236,903 

 

 

200,608 

 

 

191,891 

 

 

188,170 

 

 

179,260 

 

 

209,965 

 

 

 

171,043 

 

Return on average equity - adjusted (non-GAAP) (1)

 

 

11.23 

%

 

11.59 

%

 

11.49 

%

 

13.65 

%

 

12.97 

%

 

11.42 

%

 

 

11.37 

%

 

 

 

14

 


 

Logo

Description automatically generated 

Avidbank Holdings, Inc. Third Quarter 2025  Financial Results Press Release

Non-GAAP adjusted efficiency ratio reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

13,479 

 

$

12,609 

 

$

12,842 

 

$

11,052 

 

$

12,097 

 

$

38,930 

 

 

$

36,280 

 

Net interest income

 

 

22,650 

 

 

20,290 

 

 

19,352 

 

 

19,199 

 

 

18,613 

 

 

62,292 

 

 

 

56,023 

 

Noninterest income

 

 

(60,852)

 

 

1,538 

 

 

1,171 

 

 

1,840 

 

 

1,790 

 

 

(58,143)

 

 

 

4,170 

 

Efficiency ratio - GAAP

 

 

(35.28)

%

 

57.77 

%

 

62.57 

%

 

52.53 

%

 

59.29 

%

 

938.30 

%

 

 

60.27 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

13,479 

 

$

12,609 

 

$

12,842 

 

$

11,052 

 

$

12,097 

 

$

38,930 

 

 

$

36,280 

 –

Net interest income

 

 

22,650 

 

 

20,290 

 

 

19,352 

 

 

19,199 

 

 

18,613 

 

 

62,292 

 

 

 

56,023 

 

Noninterest income

 

 

(60,852)

 

 

1,538 

 

 

1,171 

 

 

1,840 

 

 

1,790 

 

 

(58,143)

 

 

 

4,170 

 

Loss on sale of securities

 

 

62,391 

 

 

 –

 

 

 –

 

 

 –

 

 

 –

 

 

62,391 

 

 

 

 –

 

Noninterest income adjusted (non-GAAP)

 

 

1,539 

 

 

1,538 

 

 

1,171 

 

 

1,840 

 

 

1,790 

 

 

4,248 

 

 

 

4,170 

 

Efficiency ratio - adjusted (non-GAAP)

 

 

55.72 

%

 

57.77 

%

 

62.57 

%

 

52.53 

%

 

59.29 

%

 

58.51 

%

 

 

60.27 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP taxable equivalent net interest income reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - GAAP

 

$

22,650 

 

$

20,290 

 

$

19,352 

 

$

19,199 

 

$

18,613 

 

$

62,292 

 

 

$

56,023 

 

Taxable equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

24 

 

 

 

17 

 

Net interest income - taxable equivalent (non-GAAP)

 

$

22,658 

 

$

20,298 

 

$

19,360 

 

$

19,206 

 

$

18,619 

 

$

62,316 

 

 

$

56,040 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP taxable equivalent net interest margin reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin - GAAP (1)

 

 

3.90 

%

 

3.60 

%

 

3.52 

%

 

3.48 

%

 

3.35 

%

 

3.68 

%

 

 

3.42 

%

Impact of taxable equivalent adjustment

 

 

 –

 

 

 –

 

 

 –

 

 

0.01 

 

 

 –

 

 

 –

 

 

 

 –

 

Net interest margin - taxable equivalent (non-GAAP) (1)

 

 

3.90 

%

 

3.60 

%

 

3.52 

%

 

3.49 

%

 

3.35 

%

 

3.68 

%

 

 

3.42 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Annualized for the periods presented.

 

 

 

15