Please wait

 

Company Release – 10/28/2025

 

GBank Financial Holdings Inc. Announces Third Quarter 2025 Financial Results

 

LAS VEGAS, NV, October 28, 2025 -- GBank Financial Holdings Inc. (the “Company”) (NASDAQ: GBFH), the parent company of GBank (the “Bank”), today reported net income for the quarter ended September 30, 2025 of $4.3 million, or $0.30 per diluted share. The results for the third quarter of 2025 include unusual expenses totaling $2.0 million after-tax, or $0.14 per diluted share, primarily associated with executive severance expenses and costs incurred related to the discontinuation of a third-party credit card marketing campaign. For the nine months ended September 30, 2025, net income was $13.5 million, or $0.93 per diluted share, compared to $13.4 million, or $1.02 per diluted share, for the comparable nine-month period of 2024. The net income for the nine months ended September 30, 2025 also includes unusual expenses totaling $0.20 per diluted share as detailed below.

 

Third Quarter 2025 Financial Highlights (Unaudited)

 

Net revenue(1) of $20.2 million, a 13.5% increase compared to the second quarter of 2025

 

Gain on loan sales of $3.6 million on loans sold of $110.8 million, compared to gain on loan sales of $2.6 million on loans sold of $82.1 million for the second quarter of 2025

 

Gain on loan sales margin(1) of 3.24% compared to 3.16% for the second quarter of 2025

 

Credit card transaction volume of $131.3 million and net interchange fees of $2.4 million, compared to $82.2 million and $1.5 million, respectively, for the second quarter of 2025

 

U.S. Small Business Administration (“SBA”) lending and commercial banking loan originations of $242.1 million, the second consecutive record-breaking quarter for the Company, compared to the previous record of $160.7 million for the second quarter of 2025

 

Non-performing assets, excluding guaranteed portions(1), of $10.4 million as of September 30, 2025, representing 0.80% of total assets

 

Adjusted diluted earnings per share(1) was $0.44 for the quarter ended September 30, 2025 and $1.13 for the nine months ended September 30, 2025. Adjusted diluted earnings per share excludes certain unusual expenses presented in the table below.

 

($'s in 000, except per share data)

 

 

 

 

 

 

Description

 

Three Months Ended September 30, 2025

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

Form S-1 and Uplist Costs

 

$

30

 

 

$

1,079

 

CEO Resignation

 

 

900

 

 

 

900

 

Costs Incurred Related To Discontinued Credit Card Marketing Campaign

 

 

1,692

 

 

 

1,692

 

Pre-Tax Impact

 

$

2,622

 

 

$

3,671

 

After-Tax Impact at 22.75% Rate

 

$

2,025

 

 

$

2,836

 

Per Share Impact

 

$

0.14

 

 

$

0.20

 

Reported Diluted Earnings Per Share

 

$

0.30

 

 

$

0.93

 

Adjusted Diluted Earnings Per Share (1)

 

$

0.44

 

 

$

1.13

 

 

Form S-1 and uplist costs of $23 thousand after-tax for the quarter ended September 30, 2025 and $834 thousand after-tax for the nine months ended September 30, 2025 consist of the non-recurring legal, professional, and audit fees associated with the preparation of filings made with the U.S. Securities and Exchange Commission ("SEC") for the registration of the Company's shares of common stock and listing on the Nasdaq Capital Market. CEO resignation costs of $695 thousand after-tax for the three and nine months ended September 30, 2025 include salaries, benefits, and stock compensation expenses associated with the resignation of the Company's CEO as previously reported on Form 8-K with the SEC on September 3, 2025. The Bank terminated an early generation third-party non-gaming credit card marketing agreement which resulted in credit card promotion, credit and fraud expenses totaling $1.3 million after-tax during the quarter. All the transactions associated with this program were non-gaming transactions.

 

(1) See Reconciliation of Non-GAAP Financial Measures

 

 


Edward M. Nigro, Chairman and CEO of the Company, stated, “The third quarter reflects our ability to grow our core revenues quarter over quarter – Credit Card Transactions up 57% - SBA Originations up 57% - SBA Gain on Sale up 39% - Non-Interest Income up 33% - Net-Interest Income up 5%. We also executed key management changes, terminated third-party out-of-market credit card cash promotions and expenses, and as of today we are live with our new digital credit card application process that provides the latest technology to prevent application and credit fraud. We are now ready to launch our influencers with the addition of Champ Mike Tyson. Further, we anticipate growing our brick-and-mortar casino slot market with the onboarding of the BoltBetz slot programs for Distill Taverns, Terribles Gaming, and a developing pipeline.”

 

Financial Results

 

Income Statement

 

Net interest income totaled $13.0 million for the third quarter of 2025, reflecting an increase of $610 thousand, or 4.9%, compared to $12.4 million for the second quarter of 2025, and an increase of $739 thousand, or 6.0%, compared to the third quarter of 2024.

 

The increase in net interest income when compared to the second quarter of 2025 was primarily driven by higher average balances of interest earning assets partially offset by volume-driven increases in deposit interest expense, as the growth in earning assets was primarily funded by interest bearing demand and certificates of deposit growth. The cost of interest-bearing liabilities continued to trend downward from 4.07% during the second quarter of 2025 to 4.02% for the quarter ended September 30, 2025.

 

The increase in net interest income during the third quarter of 2025 when compared to the third quarter of 2024 was primarily volume driven, as higher interest income from growth in average loan and interest-bearing cash balances more than offset increases in interest expense resulting from higher average balances of interest-bearing deposits.

 

The yield on investment securities was 4.62% for the third quarter of 2025, compared to 4.73% for the second quarter of 2025 and 5.06% for the third quarter of 2024. The decrease in the yield when compared to the previous quarter and the same quarter of 2024 was the result of a reduction in yield on certain variable rate securities due to lower long-term interest rates.

 

The Company’s net interest margin for the third quarter of 2025 was 4.35%, compared to 4.31% for the second quarter of 2025 and 5.00% for the third quarter of 2024. The increase in net interest margin during the third quarter of 2025 when compared to the previous quarter was attributable to both (i) slightly higher loan yields, and (ii) a favorable decrease in the cost of funds. The decrease in net interest margin when compared to the third quarter of 2024 is reflective of the 100 basis point decrease in the target federal funds rate during the second half of 2024 by the Federal Reserve.

 

The Company recorded a provision for credit losses on loans of $2.2 million for the third quarter of 2025, an increase of $1.1 million compared to $1.1 million during the second quarter of 2025, and an increase of $1.6 million when compared to the third quarter of 2024. The provision for credit losses on loans recorded in the third quarter of 2025 reflects quarterly organic growth in non-guaranteed loans of $58.7 million, $707 thousand of specific reserves assigned to credit card balances, and the replenishment of reserves to offset $836 thousand of net charge-offs during the period.

 

Non-interest income was $7.2 million for the third quarter of 2025, compared to $5.4 million for the second quarter of 2025, and $3.9 million for the third quarter of 2024. The $1.8 million increase in non-interest income during the third quarter of 2025 when compared to the second quarter of 2025 was primarily due to a $1.0 million increase in gain on loan sale revenue and an $871 thousand increase in net interchange fees. The $3.3 million increase in non-interest income during the third quarter of 2025 when compared to the third quarter of 2024 was driven by favorable increases across all categories of other income, including (i) an increase in credit card net interchange fees of $2.1 million as credit card transaction volume increased from $22 million during the nine months ended September 30, 2024 to $321 million for the same period in 2025, (ii) an increase in gain on sale of loans of $754 thousand , and (iii) a $196 thousand increase in loan servicing income.

 

Net revenue totaled $20.2 million for the third quarter of 2025, representing an increase of $2.4 million, or 13.5%, compared to $17.8 million for the second quarter of 2025. Net revenue for the third quarter of 2025 increased $4.0 million, or 24.8%, when compared to $16.2 million for the third quarter of 2024.

 

(1) See Reconciliation of Non-GAAP Financial Measures

 

 


Non-interest expense was $12.3 million during the third quarter of 2025, compared to $10.4 million for the second quarter of 2025 and $9.1 million for the third quarter of 2024. The quarter-over-quarter increase in non-interest expense was due to the previously mentioned unusual expenses incurred during the quarter of salaries and employee benefits expense and other expenses. The Company’s efficiency ratio was 61.1% for the third quarter of 2025, compared to 58.5% for the second quarter of 2025 and 56.0% for the third quarter of 2024.

 

Income tax expense was $1.3 million for the quarter ended September 30, 2025, compared to $1.5 million for the second quarter of 2025, and $1.5 million for the third quarter of 2024. The Company’s effective tax rate was 22.7% for the quarter ended September 30, 2025, compared to 19.1% for the quarter ended June 30, 2025, and 23.1% for the quarter ended September 30, 2024. The fluctuations in the effective tax rate are largely driven by the timing and volume of certain stock-based compensation transactions resulting in tax benefits to the Company, as well as the timing and volume of state tax adjustments.

 

Net income was $4.3 million for the third quarter of 2025, a decrease of $447 thousand from $4.8 million for the second quarter of 2025, and a decrease of $707 thousand from $5.0 million during the third quarter of 2024. Diluted earnings per share were $0.30 for the third quarter of 2025, compared to $0.33 for the second quarter of 2025 and $0.38 for the third quarter of 2024. Earnings per share and other share-based metrics have been impacted by the shares issued in the previously disclosed private placement of shares of common stock completed in October 2024.

 

The Company had 187 full-time equivalent employees as of September 30, 2025, compared to 188 full-time equivalent employees as of June 30, 2025, and 159 full-time equivalent employees as of September 30, 2024.

 

Balance Sheet

 

Total assets increased 5.6% to $1.3 billion as of September 30, 2025, from $1.2 billion as of June 30, 2025, and increased 24.2% from $1.0 billion as of September 30, 2024. The increase in total assets from June 30, 2025 was primarily driven by higher loan balances as well as an increase in other assets primarily due to a bank owned life insurance investment of $15 million during the third quarter of 2025. The increase in total assets from September 30, 2024 was primarily driven by increases in loans, interest bearing deposits with banks, investment securities, and all other assets. Total assets, including $970 million of sold loans for which servicing is retained, totaled $2.3 billion as of September 30, 2025.

 

Total loans, net of deferred fees and costs, were $940.6 million as of September 30, 2025, compared to $871.6 million as of June 30, 2025, and $781.0 million as of September 30, 2024. Loans, net of deferred fees and costs increased $69.0 million during the third quarter of 2025 primarily due to increases in commercial real estate, commercial and industrial, and consumer loans, primarily due to credit cards, and partially offset by decreases in construction, multifamily and residential loans. The increase in loans, net of deferred fees and costs, of $159.6 million from September 30, 2024, was primarily driven by increases of $145.8 million in commercial real estate loans. Total guaranteed loans as a percentage of loans(1) were 20.6% as of September 30, 2025, compared to 22.1% as of June 30, 2025, and 26.0% as of September 30, 2024.

 

The Company’s allowance for credit losses totaled $10.6 million as of September 30, 2025, compared to $9.2 million as of June 30, 2025, and $7.9 million as of September 30, 2024. The allowance for credit losses as a percentage of total loans was 1.12% as of September 30, 2025, compared to 1.06% as of June 30, 2025, and 1.02% as of September 30, 2024. The allowance for credit losses as a percentage of total loans, excluding guaranteed portions(1), was 1.42% as of September 30, 2025, compared to 1.36% as of June 30, 2025, and 1.37% as of September 30, 2024.

 

Deposits totaled $1.1 billion as of September 30, 2025, an increase of $59.7 million from $1.032 billion as of June 30, 2025, and an increase of $208.7 million from $883.5 million as of September 30, 2024. By deposit type, the increase from the prior quarter was driven by an increase of $82.3 million in certificates of deposit and a $6.5 million increase in interest bearing demand deposits. Noninterest-bearing deposits totaled $227.9 million as of September 30, 2025, a decrease of $992 thousand from $228.9 million as of June 30, 2025, and a decrease of $2.0 million from $229.9 million as of September 30, 2024.

 

The Company’s ratio of loans to deposits was 86.1% as of September 30, 2025, compared to 84.4% as of June 30, 2025, and 88.4% as of September 30, 2024.

 

The Company held no short-term borrowings as of September 30, 2025, June 30, 2025, or September 30, 2024. As of September 30, 2025, the Company had approximately $503.8 million in available borrowing capacity from the Federal Reserve Bank of San Francisco, the Federal Home Loan Bank of San Francisco, and through its various fed funds lines of credit with its correspondent banks.

 

Subordinated notes outstanding totaled $26.1 million as of September 30, 2025, June 30, 2025 and September 30, 2024.

 

(1) See Reconciliation of Non-GAAP Financial Measures

 


Stockholders’ equity was $158.2 million as of September 30, 2025, compared to $151.7 million as of June 30, 2025, and $116.4 million as of September 30, 2024. The increase in stockholders’ equity from June 30, 2025 is attributable to increases in retained earnings resulting from net income earned during the quarter. The increase in stockholders’ equity since September 30, 2024 was the result of the previously disclosed private placement of shares of common stock completed in October 2024 and net income earned over the previous twelve months.

 

The Company’s ratio of common equity to total assets was 12.2% as of September 30, 2025, compared to 12.3% as of June 30, 2025, and 11.1% as of September 30, 2024. The Bank’s Tier 1 leverage ratio was 13.7% as of September 30, 2025, compared to 13.8% as of June 30, 2025, and 13.1% as of September 30, 2024. The increase in the Bank’s Tier 1 leverage ratio since September 30, 2024 was impacted by the downstream of $15.0 million in additional capital from the Company to the Bank during the first quarter of 2025. The Company’s book value per share was $11.07 as of September 30, 2025, an increase of 4.1% from $10.63 as of June 30, 2025, and an increase of 24.3% from $8.91 as of September 30, 2024.

 

Asset Quality

 

The provision for credit losses for loans totaled $2.2 million for the third quarter of 2025, compared to $1.1 million for the second quarter of 2025 and $570 thousand for the third quarter of 2024. Net loan charge-offs in the third quarter of 2025 totaled $836 thousand, or 0.35% of average net loans (annualized), compared to net loan charge-offs of $870 thousand, or 0.38% of average net loans (annualized) in the second quarter of 2025 and $22 thousand of net loan recoveries, or 0.01% of average net loans (annualized) during the third quarter of 2024. Net loan charge-offs in the third quarter of 2025 were attributable to certain commercial real estate loans, commercial and industrial loans, and credit card relationships.

 

Nonaccrual loans increased $16.4 million during the quarter to $34.6 million as of September 30, 2025, and increased $29.2 million from $5.4 million as of September 30, 2024. The guaranteed portion of nonaccrual loans totaled $27.1 million as of June 30, 2025. Loans past due 90 days and accruing interest totaled $184 thousand as of September 30, 2025, compared to $146 thousand as of June 30, 2025, and $27 thousand as of September 30, 2024. The balance of loans past due 90 days and accruing of $184 thousand at September 30, 2025 was comprised entirely of credit card balances which are non-guaranteed.

 

The Company held $2.7 million of other real estate owned as of September 30, 2025. The Company held no other real estate owned as of June 30, 2025 or September 30, 2024.

 

Non-performing assets totaled $37.5 million as of September 30, 2025, an increase of $19.1 million from $18.4 million as of June 30, 2025, and an increase of $32.1 million from $5.4 million as of September 30, 2024. Non-performing assets, excluding guaranteed portions, totaled $10.4 million as of September 30, 2025, an increase of $5.8 million from $4.6 million as of June 30, 2025 and an increase of $8.8 million from $1.6 million as of September 30, 2024. The increase in non-performing assets during the third quarter of 2025 was the result of both (i) the transfer of $16.6 million of commercial real estate and commercial and industrial loans from accrual to nonaccrual status during the quarter, and (ii) $2.7 million of other real estate properties assumed during the quarter.

 

While the quarter over quarter percentage increase in non-performing assets seems significant when viewed alone, the financial risk is seen to be well contained with a reasonable non-performing asset risk ratio to total assets of 0.80% when removing the guaranteed portion of each non-performing asset. Further, it is important to consider the process we undertake when a collateralized SBA non-performing asset requires collection efforts. We repurchase the sold portion of the guaranteed loan to affect the foreclosure and resale of the property. This process immediately increases the non-performing asset balance on our balance sheet to include the guaranteed portion – thus the importance of always adjusting for the guaranteed portion of the non-performing assets as well as considering our “off balance sheet” assets consisting of the sold portion of SBA guaranteed loans of $970 million that increase our total assets under management to $2.3 billion.

 

Loans past due between 30 and 89 days and accruing interest totaled $3.6 million as of September 30, 2025, a decrease of $4.6 million from $8.2 million as of June 30, 2025, and a decrease of $8.8 million from $12.4 million as of September 30, 2024. The guaranteed portion of loans past due between 30 and 89 days and accruing interest was $2.4 million as of September 30, 2025.

 

The ratio of total non-performing assets to total assets was 2.88% as of September 30, 2025, compared to 1.49% as of June 30, 2025, and 0.52% as of September 30, 2024. The ratio of non-performing assets, excluding guaranteed portions, to total assets(1) was 0.80% as of September 30, 2025, compared to 0.37% as of June 30, 2025, and 0.15% as of September 30, 2024.

 

The Company continues to closely monitor credit quality in light of the ongoing economic uncertainty caused by, among other factors, continued uncertainty regarding U.S. trade and tariff policy and the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas. Accordingly, additional provisions for credit losses may be necessary in future periods.

 

(1) See Reconciliation of Non-GAAP Financial Measures

 

 


Other Financial Highlights

 

SBA Lending and Commercial Banking

 

SBA lending and commercial banking loan originations totaled $242.1 million during the third quarter of 2025, including a record of $92 million in the month of September, compared to $160.5 million for the second quarter of 2025 and $156.4 million for the third quarter of 2024. Loan sale volume increased to $110.8 million during the third quarter of 2025, compared to $82.1 million for the second quarter of 2025, and $71.4 million for the third quarter of 2024. Gain on sale of loans increased 38.5% to $3.6 million, compared to $2.6 million for the second quarter of 2025, and increased 26.6% from $2.8 million for the third quarter of 2024. The average pretax gain on sale of loans margin was 3.24% for the third quarter of 2025, compared to 3.16% for the second quarter of 2025 and 3.98% for the third quarter of 2024.

 

Gaming FinTech

 

Our Gaming Payments Operations in the third quarter of 2025 focused upon redirecting all credit card marketing to our gaming consumers; concluding and subsequently terminating a third party non-gaming direct mail market agreement; onboarding BoltBetz with Distill and Terrible Gaming slots; enhancing our influencer marketing with the engagement of Champ Mike Tyson; and, concluding the development and launch of our digital credit card application platform with the most advanced KYC and fraud protections. This new application platform will enable our influencers to support the growth of GBank's credit card gaming customers.

Our initial efforts to “patch” the existing application platform were not successful and required that we halt applications when we were faced with identification fraud. This pause stopped the fraud applications but also resulted in limiting the growth in the number of gaming cardholders. Despite this, credit card transaction volumes increased almost 60% sequentially to more than $131 million during the third quarter of 2025.

 

The Prepaid Access/Slot program involving BoltBetz is continuing to make significant progress with Distill Taverns and Terribles Gaming onboarding over 2,500 slot machines. BoltBetz is in the final process of Gaming Laboratories International (“GLI”) testing by the Nevada Gaming Control Board. This is the final process required to launch which is now anticipated in November 2025.

The Pooled Player (“PPA™”) pipeline continues to develop new payments agreements with both the Prepaid Access accounts and virtual ATM providers which are expected to launch in the coming quarters following the receipt of final regulatory approvals.

 

Including BoltBetz, BankCard Services LLC (“BCS”) and GBank now have sixteen active payment and PPA™ and Pooled Consumer (“PCA™”) Program clients. Currently, BCS and GBank are conducting due diligence for five new clients, with anticipated onboarding in future quarters. Gaming FinTech deposits averaged $37.3 million for the third quarter of 2025, compared to $39.5 million for the second quarter of 2025. We anticipate deposit growth from BoltBetz Casino clients to commence in the second quarter of 2026.

 

(1) See Reconciliation of Non-GAAP Financial Measures

 

 


Earnings Call

 

The Company will host its third quarter 2025 earnings call on Wednesday October 29, 2025, at 10:00 a.m., PST. Interested parties can participate remotely via Internet connectivity. There will be no physical location for attendance.

 

Interested parties may join online, via the ZOOM app on their smartphones, or by telephone:

 

ZOOM Webinar ID 873 1389 3095
Passcode: 468468

 

Joining by ZOOM Webinar (audio only):
 

Log in on your computer at

https://us02web.zoom.us/j/87313893095?pwd=YmbAmd09zQhXfDQHNSTFXM79DU8Vma.1

or use the ZOOM app on your smartphone.

 

Joining by Telephone


Dial (408) 638-0968. The conference ID is 873 1389 3095. Passcode: 468468.

 

About GBank Financial Holdings Inc.

GBank Financial Holdings Inc. is a bank holding company headquartered in Las Vegas, Nevada and is listed on the Nasdaq Capital Market under the symbol “GBFH.” Through our wholly owned bank subsidiary, GBank, we operate two full-service commercial branches in Las Vegas, Nevada to provide a broad range of business, commercial and retail banking products and services to small businesses, middle-market enterprises, public entities and affluent individuals in Nevada, California, Utah, and Arizona. Please visit www.gbankfinancialholdings.com for more information.

Non-GAAP Financial Measures

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States (“GAAP”). The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures.

We classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.

A reconciliation of non-GAAP financial measures to GAAP financial measures is provided at the end of this press release.

Available Information

The Company routinely posts important information for investors on its web site (under www.gbankfinancialholdings.com and, more specifically, under the News & Media tab at www.gbankfinancialholdings.com/press-releases). The Company intends to use its web site as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD (Fair Disclosure) promulgated by the U.S. Securities and Exchange Commission (the “SEC”). Accordingly, investors should monitor the Company’s web site, in addition to following the Company’s press releases, SEC filings, public conference calls, presentations and webcasts.

The information contained on, or that may be accessed through, the Company’s web site is not incorporated by reference into, and is not a part of, this document.

 


Notice Regarding Disclosures and Forward-Looking Statements

This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities. Any offers, solicitations or offers to buy, or any sales of securities will be made in accordance with the registration requirements of the Securities Act of 1933, as amended (“Securities Act”). This announcement is being issued in accordance with Rule 135 under the Securities Act.

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the Company’s current views with respect to future events and the Company’s financial performance. Any statements about the Company’s expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. The Company cautions that the forward-looking statements in this press release are based largely on the Company’s 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 the Company’s control. Factors that could cause such changes include, but are not limited to, (i) the impact on us and our customers of a decline in general economic conditions and any regulatory responses thereto; (ii) potential recession in the United States and our market areas; (iii) the impacts related to or resulting from uncertainty in the banking industry as a whole; (iv) increased competition for deposits in our market areas and related changes in deposit customer behavior; (v) the impact of changes in market interest rates, whether due to a continuation of the elevated interest rate environment or further reductions in interest rates and a resulting decline in net interest income; (vi) the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas; (vii) the uncertain impacts of ongoing quantitative tightening and current and future monetary policies of the Board of Governors of the Federal Reserve System; (viii) changes in unemployment rates in the United States and our market areas; (ix) adverse changes in customer spending and savings habits; (x) declines in commercial real estate values and prices; (xi) a deterioration of the credit rating for U.S. long-term sovereign debt or uncertainty regarding United States fiscal debt, deficit and budget matters; (xii) cyber incidents or other failures, disruptions or breaches of our operational or security systems or infrastructure, or those of our third-party vendors or other service providers, including as a result of cyber-attacks; (xiii) severe weather, natural disasters, acts of war or terrorism, geopolitical instability or other external events, including as a result of the policies of the current U.S. presidential administration or Congress; (xiv) the impacts of tariffs, sanctions and other trade policies of the United States and its global trading counterparts and the resulting impact on the Company and its customers; (xv) competition and market expansion opportunities; (xvi) changes in non-interest expenditures or in the anticipated benefits of such expenditures; (xvii) the risks related to the development, implementation, use and management of emerging technologies, including artificial intelligence and machine learnings; (xviii) potential costs related to the impacts of climate change; (xix) current or future litigation, regulatory examinations or other legal and/or regulatory actions; and (xx) changes in applicable laws and regulations. Additional information regarding these risks and uncertainties to which the Company’s business and future financial performance are subject is contained in the Company’s most recent filings with SEC, including the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of such documents, and other documents the Company files or furnishes with the SEC from time to time, which are available on the SEC’s website, www.sec.gov. Actual results, performance or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements due to additional risks and uncertainties of which the Company is not currently aware or which it does not currently view as, but in the future may become, material to its business or operating results. Due to these and other possible uncertainties and risks, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized and readers are cautioned not to place undue reliance on the forward-looking statements contained in this press release. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, new information, the occurrence of unanticipated events, or otherwise, except as required by applicable law. All forward-looking statements, express or implied, included in the press release are qualified in their entirety by this cautionary statement.

 

For Further Information, Contact:

 

GBank Financial Holdings Inc.

Edward Nigro

Executive Chairman and CEO

702-851-4200

enigro@g.bank

 


GBank Financial Holdings Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Linked Quarter

 

 

Quarter Year-Over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/25 vs. 6/30/25

 

 

9/30/25 vs. 9/30/24

 

($’s in 000, except per share data)

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

$ Var

 

 

% Var

 

 

$ Var

 

 

% Var

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

$

4,988

 

 

$

11,877

 

 

$

6,701

 

 

$

9,262

 

 

$

5,798

 

 

$

(6,889

)

 

 

-58.0

%

 

$

(810

)

 

 

-14.0

%

Interest-Bearing Deposits With Other Financial Institutions

 

 

98,402

 

 

 

131,352

 

 

 

140,270

 

 

 

114,860

 

 

 

65,160

 

 

 

(32,950

)

 

 

-25.1

%

 

 

33,242

 

 

 

51.0

%

Total Cash and Cash Equivalents

 

 

103,390

 

 

 

143,229

 

 

 

146,971

 

 

 

124,122

 

 

 

70,958

 

 

 

(39,839

)

 

 

-27.8

%

 

 

32,432

 

 

 

45.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available For Sale, at Fair Value

 

 

85,774

 

 

 

82,886

 

 

 

71,468

 

 

 

65,609

 

 

 

39,381

 

 

 

2,888

 

 

 

3.5

%

 

 

46,393

 

 

 

117.8

%

Held to Maturity, at Amortized Cost

 

 

38,578

 

 

 

39,515

 

 

 

39,903

 

 

 

40,569

 

 

 

46,043

 

 

 

(937

)

 

 

-2.4

%

 

 

(7,465

)

 

 

-16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

 

66,791

 

 

 

45,242

 

 

 

41,313

 

 

 

32,649

 

 

 

68,317

 

 

 

21,549

 

 

 

47.6

%

 

 

(1,526

)

 

 

-2.2

%

Loans, Net of Deferred Fees and Costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

66,226

 

 

 

59,021

 

 

 

56,885

 

 

 

64,000

 

 

 

53,490

 

 

 

7,205

 

 

 

12.2

%

 

 

12,736

 

 

 

23.8

%

Commercial Real Estate - Non-owner Occupied

 

 

743,084

 

 

 

682,021

 

 

 

672,379

 

 

 

630,551

 

 

 

607,864

 

 

 

61,063

 

 

 

9.0

%

 

 

135,220

 

 

 

22.2

%

Commercial Real Estate - Owner Occupied

 

 

97,396

 

 

 

96,526

 

 

 

81,768

 

 

 

88,802

 

 

 

86,785

 

 

 

870

 

 

 

0.9

%

 

 

10,611

 

 

 

12.2

%

Construction and Land Development

 

 

2,115

 

 

 

4,371

 

 

 

3,201

 

 

 

2,934

 

 

 

2,161

 

 

 

(2,256

)

 

 

-51.6

%

 

 

(46

)

 

 

-2.1

%

Multifamily

 

 

18,979

 

 

 

18,987

 

 

 

19,011

 

 

 

17,374

 

 

 

17,398

 

 

 

(8

)

 

 

0.0

%

 

 

1,581

 

 

 

9.1

%

Residential

 

 

3,828

 

 

 

6,810

 

 

 

7,619

 

 

 

10,584

 

 

 

12,025

 

 

 

(2,982

)

 

 

-43.8

%

 

 

(8,197

)

 

 

-68.2

%

Consumer

 

 

8,963

 

 

 

3,894

 

 

 

2,502

 

 

 

1,713

 

 

 

1,276

 

 

 

5,069

 

 

 

130.2

%

 

 

7,687

 

 

 

602.4

%

Total Loans, Net of Deferred Fees and Costs

 

 

940,591

 

 

 

871,630

 

 

 

843,365

 

 

 

815,958

 

 

 

780,999

 

 

 

68,961

 

 

 

7.9

%

 

 

159,592

 

 

 

20.4

%

Less: Allowance for Credit Losses

 

 

(10,577

)

 

 

(9,205

)

 

 

(8,997

)

 

 

(9,114

)

 

 

(7,934

)

 

 

(1,372

)

 

 

14.9

%

 

 

(2,643

)

 

 

33.3

%

Total Net Loans

 

 

930,014

 

 

 

862,425

 

 

 

834,368

 

 

 

806,844

 

 

 

773,065

 

 

 

67,589

 

 

 

7.8

%

 

 

156,949

 

 

 

20.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Servicing Asset

 

 

10,621

 

 

 

9,736

 

 

 

9,231

 

 

 

8,976

 

 

 

8,046

 

 

 

885

 

 

 

9.1

%

 

 

2,575

 

 

 

32.0

%

Restricted Investment in Bank Stock

 

 

5,513

 

 

 

5,513

 

 

 

4,652

 

 

 

4,652

 

 

 

4,652

 

 

 

-

 

 

 

0.0

%

 

 

861

 

 

 

18.5

%

All Other Assets

 

 

60,697

 

 

 

43,878

 

 

 

42,106

 

 

 

38,943

 

 

 

37,540

 

 

 

16,819

 

 

 

38.3

%

 

 

23,157

 

 

 

61.7

%

Total Assets

 

$

1,301,378

 

 

$

1,232,424

 

 

$

1,190,012

 

 

$

1,122,364

 

 

$

1,048,002

 

 

$

68,954

 

 

 

5.6

%

 

$

253,376

 

 

 

24.2

%

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Demand

 

$

227,921

 

 

$

228,913

 

 

$

242,650

 

 

$

239,672

 

 

$

229,875

 

 

$

(992

)

 

 

-0.4

%

 

$

(1,954

)

 

 

-0.9

%

Interest Bearing Demand

 

 

63,741

 

 

 

57,254

 

 

 

62,035

 

 

 

68,132

 

 

 

65,623

 

 

 

6,487

 

 

 

11.3

%

 

 

(1,882

)

 

 

-2.9

%

Savings and Money Market

 

 

281,435

 

 

 

309,559

 

 

 

280,056

 

 

 

256,724

 

 

 

244,091

 

 

 

(28,124

)

 

 

-9.1

%

 

 

37,344

 

 

 

15.3

%

Certificates of Deposit

 

 

519,080

 

 

 

436,738

 

 

 

411,201

 

 

 

370,552

 

 

 

343,931

 

 

 

82,342

 

 

 

18.9

%

 

 

175,149

 

 

 

50.9

%

Total Deposits

 

 

1,092,177

 

 

 

1,032,464

 

 

 

995,942

 

 

 

935,080

 

 

 

883,520

 

 

 

59,713

 

 

 

5.8

%

 

 

208,657

 

 

 

23.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Debt

 

 

26,144

 

 

 

26,126

 

 

 

26,107

 

 

 

26,088

 

 

 

26,070

 

 

 

18

 

 

 

0.1

%

 

 

74

 

 

 

0.3

%

Operating Lease Liability

 

 

5,942

 

 

 

6,121

 

 

 

6,299

 

 

 

4,839

 

 

 

5,032

 

 

 

(179

)

 

 

-2.9

%

 

 

910

 

 

 

18.1

%

Other Liabilities

 

 

18,922

 

 

 

15,964

 

 

 

15,048

 

 

 

15,657

 

 

 

16,997

 

 

 

2,958

 

 

 

18.5

%

 

 

1,925

 

 

 

11.3

%

Total Liabilities

 

 

1,143,185

 

 

 

1,080,675

 

 

 

1,043,396

 

 

 

981,664

 

 

 

931,619

 

 

 

62,510

 

 

 

5.8

%

 

 

211,566

 

 

 

22.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

-

 

 

 

0.0

%

 

 

-

 

 

 

0.0

%

Additional Paid-in Capital

 

 

80,016

 

 

 

79,291

 

 

 

78,718

 

 

 

77,571

 

 

 

57,287

 

 

 

725

 

 

 

0.9

%

 

 

22,729

 

 

 

39.7

%

Retained Earnings

 

 

77,970

 

 

 

73,662

 

 

 

68,906

 

 

 

64,437

 

 

 

59,192

 

 

 

4,308

 

 

 

5.8

%

 

 

18,778

 

 

 

31.7

%

Accumulated Other Comprehensive Income (Loss)

 

 

206

 

 

 

(1,205

)

 

 

(1,009

)

 

 

(1,309

)

 

 

(97

)

 

 

1,411

 

 

 

-117.1

%

 

 

303

 

 

 

-312.4

%

Total Stockholders’ Equity

 

 

158,193

 

 

 

151,749

 

 

 

146,616

 

 

 

140,700

 

 

 

116,383

 

 

 

6,444

 

 

 

4.2

%

 

 

41,810

 

 

 

35.9

%

Total Liabilities & Stockholders’ Equity

 

$

1,301,378

 

 

$

1,232,424

 

 

$

1,190,012

 

 

$

1,122,364

 

 

$

1,048,002

 

 

$

68,954

 

 

 

5.6

%

 

$

253,376

 

 

 

24.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

11.07

 

 

$

10.63

 

 

$

10.27

 

 

$

9.87

 

 

$

8.91

 

 

$

0.44

 

 

 

4.1

%

 

$

2.16

 

 

 

24.3

%

 

 


GBank Financial Holdings Inc.

Condensed Consolidated Income Statements

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

($’s in 000, except per share data)

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Sep 30, 2025

 

 

Sep 30, 2024

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

18,919

 

 

$

17,659

 

 

$

16,836

 

 

$

17,231

 

 

$

17,347

 

 

$

53,413

 

 

$

49,036

 

Deposits With Other Financial Institutions

 

 

1,160

 

 

 

1,365

 

 

 

1,192

 

 

 

1,099

 

 

 

1,367

 

 

 

3,718

 

 

 

3,505

 

Investment Securities

 

 

1,421

 

 

 

1,414

 

 

 

1,281

 

 

 

1,177

 

 

 

924

 

 

 

4,117

 

 

 

2,806

 

Other Interest Bearing Balances

 

 

122

 

 

 

117

 

 

 

100

 

 

 

103

 

 

 

102

 

 

 

338

 

 

 

272

 

Total Interest Income

 

 

21,622

 

 

 

20,555

 

 

 

19,409

 

 

 

19,610

 

 

 

19,740

 

 

 

61,586

 

 

 

55,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

8,339

 

 

 

7,905

 

 

 

7,230

 

 

 

7,535

 

 

 

7,194

 

 

 

23,473

 

 

 

20,240

 

Short-term Borrowings and Subordinated Debt

 

 

285

 

 

 

262

 

 

 

285

 

 

 

286

 

 

 

287

 

 

 

833

 

 

 

969

 

Total Interest Expense

 

 

8,624

 

 

 

8,167

 

 

 

7,515

 

 

 

7,821

 

 

 

7,481

 

 

 

24,306

 

 

 

21,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

12,998

 

 

 

12,388

 

 

 

11,894

 

 

 

11,789

 

 

 

12,259

 

 

 

37,280

 

 

 

34,410

 

Provision for Credit Losses - Loans

 

 

(2,207

)

 

 

(1,079

)

 

 

(710

)

 

 

(1,337

)

 

 

(570

)

 

 

(3,996

)

 

 

(853

)

Provision for Credit Losses - Unfunded Commitments

 

 

(12

)

 

 

(13

)

 

 

(11

)

 

 

(13

)

 

 

(8

)

 

 

(36

)

 

 

(40

)

Net Interest Income after Provision for Credit Losses

 

 

10,779

 

 

 

11,296

 

 

 

11,173

 

 

 

10,439

 

 

 

11,681

 

 

 

33,248

 

 

 

33,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on Sales of Loans

 

 

3,592

 

 

 

2,593

 

 

 

2,537

 

 

 

3,998

 

 

 

2,838

 

 

 

8,722

 

 

 

8,084

 

Loan Servicing Income

 

 

762

 

 

 

750

 

 

 

703

 

 

 

597

 

 

 

566

 

 

 

2,215

 

 

 

1,160

 

Service Charges and Fees

 

 

60

 

 

 

54

 

 

 

56

 

 

 

54

 

 

 

48

 

 

 

171

 

 

 

130

 

Net Interchange Fees

 

 

2,406

 

 

 

1,535

 

 

 

2,003

 

 

 

947

 

 

 

284

 

 

 

5,944

 

 

 

451

 

Other Income

 

 

357

 

 

 

452

 

 

 

164

 

 

 

168

 

 

 

166

 

 

 

971

 

 

 

649

 

Total Non-Interest Income

 

 

7,177

 

 

 

5,384

 

 

 

5,463

 

 

 

5,764

 

 

 

3,902

 

 

 

18,023

 

 

 

10,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

 

6,589

 

 

 

6,235

 

 

 

6,400

 

 

 

5,813

 

 

 

5,495

 

 

 

19,224

 

 

 

16,537

 

Occupancy Expenses

 

 

418

 

 

 

400

 

 

 

392

 

 

 

398

 

 

 

404

 

 

 

1,210

 

 

 

1,269

 

Other Expenses

 

 

5,310

 

 

 

3,761

 

 

 

4,115

 

 

 

3,509

 

 

 

3,156

 

 

 

13,185

 

 

 

8,758

 

Total Non-Interest Expenses

 

 

12,317

 

 

 

10,396

 

 

 

10,907

 

 

 

9,720

 

 

 

9,055

 

 

 

33,619

 

 

 

26,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Provision For Income Taxes

 

 

5,639

 

 

 

6,284

 

 

 

5,729

 

 

 

6,483

 

 

 

6,528

 

 

 

17,652

 

 

 

17,427

 

Provision For Income Taxes

 

 

(1,282

)

 

 

(1,486

)

 

 

(1,224

)

 

 

(1,239

)

 

 

(1,513

)

 

 

(3,992

)

 

 

(4,035

)

Net Income Before Equity Investment Loss

 

 

4,357

 

 

 

4,798

 

 

 

4,505

 

 

 

5,244

 

 

 

5,015

 

 

 

13,660

 

 

 

13,392

 

Net Loss Attributable to Equity Investment

 

 

(49

)

 

 

(43

)

 

 

(35

)

 

 

-

 

 

 

-

 

 

 

(127

)

 

 

-

 

Net Income

 

$

4,308

 

 

$

4,755

 

 

$

4,470

 

 

$

5,244

 

 

$

5,015

 

 

$

13,533

 

 

$

13,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

$

0.30

 

 

$

0.33

 

 

$

0.31

 

 

$

0.37

 

 

$

0.38

 

 

$

0.95

 

 

$

1.04

 

Earnings Per Share (Diluted)

 

$

0.30

 

 

$

0.33

 

 

$

0.31

 

 

$

0.37

 

 

$

0.38

 

 

$

0.93

 

 

$

1.02

 

Average Common Shares Outstanding

 

 

14,280

 

 

 

14,274

 

 

 

14,256

 

 

 

14,095

 

 

 

13,067

 

 

 

14,270

 

 

 

12,897

 

Diluted Average Common Shares Outstanding

 

 

14,525

 

 

 

14,551

 

 

 

14,549

 

 

 

14,327

 

 

 

13,236

 

 

 

14,510

 

 

 

13,075

 

 

 


GBank Financial Holdings Inc.

Quarter-to-Date Average Balances, Rates, and Interest Income and Expense

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

 

September 30, 2025

 

 

June 30, 2025

 

 

September 30, 2024

 

 

(Dollars in thousands)

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

 

 

 

Balance

 

 

Interest

 

 

Rate(1)

 

 

Balance

 

 

Interest

 

 

Rate(1)

 

 

Balance

 

 

Interest

 

 

Rate(1)

 

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

$

97,822

 

 

$

1,160

 

 

 

4.70

%

 

$

115,974

 

 

$

1,365

 

 

 

4.72

%

 

$

94,147

 

 

$

1,367

 

 

 

5.78

%

 

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

122,158

 

 

 

1,421

 

 

 

4.62

%

 

 

119,880

 

 

 

1,414

 

 

 

4.73

%

 

 

72,705

 

 

 

924

 

 

 

5.06

%

 

Loans and Loans Held For Sale

 

 

960,679

 

 

 

18,919

 

 

 

7.81

%

 

 

911,028

 

 

 

17,659

 

 

 

7.77

%

 

 

804,824

 

 

 

17,347

 

 

 

8.57

%

 

Restricted Investment in Bank Stock

 

 

5,513

 

 

 

122

 

 

 

8.78

%

 

 

5,362

 

 

 

117

 

 

 

8.75

%

 

 

4,652

 

 

 

102

 

 

 

8.72

%

 

Total Earning Assets

 

 

1,186,172

 

 

 

21,622

 

 

 

7.23

%

 

 

1,152,244

 

 

 

20,555

 

 

 

7.16

%

 

 

976,328

 

 

 

19,740

 

 

 

8.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

 

7,050

 

 

 

 

 

 

 

 

 

6,782

 

 

 

 

 

 

 

 

 

5,997

 

 

 

 

 

 

 

 

Other Assets

 

 

54,801

 

 

 

 

 

 

 

 

 

41,894

 

 

 

 

 

 

 

 

 

37,330

 

 

 

 

 

 

 

 

Total Assets

 

$

1,248,023

 

 

 

 

 

 

 

 

$

1,200,920

 

 

 

 

 

 

 

 

$

1,019,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Demand

 

$

60,404

 

 

 

320

 

 

 

2.10

%

 

$

60,320

 

 

 

316

 

 

 

2.10

%

 

$

66,317

 

 

 

420

 

 

 

2.52

%

 

Money Market and Savings

 

 

307,322

 

 

 

2,938

 

 

 

3.79

%

 

 

303,814

 

 

 

2,929

 

 

 

3.87

%

 

 

237,142

 

 

 

2,405

 

 

 

4.03

%

 

Certificates of Deposit

 

 

456,611

 

 

 

5,081

 

 

 

4.41

%

 

 

413,940

 

 

 

4,660

 

 

 

4.52

%

 

 

332,204

 

 

 

4,369

 

 

 

5.23

%

 

Total Interest-Bearing Deposits

 

 

824,337

 

 

 

8,339

 

 

 

4.01

%

 

 

778,074

 

 

 

7,905

 

 

 

4.08

%

 

 

635,663

 

 

 

7,194

 

 

 

4.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

125

 

 

 

2

 

 

 

6.37

%

 

Subordinated Debt

 

 

26,132

 

 

 

285

 

 

 

4.33

%

 

 

26,113

 

 

 

262

 

 

 

4.02

%

 

 

26,057

 

 

 

285

 

 

 

4.35

%

 

Total Interest-Bearing Liabilities

 

 

850,469

 

 

 

8,624

 

 

 

4.02

%

 

 

804,187

 

 

 

8,167

 

 

 

4.07

%

 

 

661,845

 

 

 

7,481

 

 

 

4.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing Deposits

 

 

217,547

 

 

 

 

 

 

 

 

 

223,201

 

 

 

 

 

 

 

 

 

221,121

 

 

 

 

 

 

 

 

Other Liabilities

 

 

23,115

 

 

 

 

 

 

 

 

 

22,404

 

 

 

 

 

 

 

 

 

21,270

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

156,892

 

 

 

 

 

 

 

 

 

151,128

 

 

 

 

 

 

 

 

 

115,419

 

 

 

 

 

 

 

 

Total Liabilities & Stockholders’ Equity

 

$

1,248,023

 

 

 

 

 

 

 

 

$

1,200,920

 

 

 

 

 

 

 

 

$

1,019,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

 

 

$

12,998

 

 

 

 

 

 

 

 

$

12,388

 

 

 

 

 

 

 

 

$

12,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Yield on Earning Assets

 

 

 

 

 

 

 

 

7.23

%

 

 

 

 

 

 

 

 

7.16

%

 

 

 

 

 

 

 

 

8.04

%

 

Cost on Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

4.02

%

 

 

 

 

 

 

 

 

4.07

%

 

 

 

 

 

 

 

 

4.50

%

 

Average Interest Spread

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

3.08

%

 

 

 

 

 

 

 

 

3.54

%

 

Net Interest Margin

 

 

 

 

 

 

 

 

4.35

%

 

 

 

 

 

 

 

 

4.31

%

 

 

 

 

 

 

 

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Ratios are annualized on an actual/actual basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


GBank Financial Holdings Inc.

Year-to-Date Average Balances, Rates, and Interest Income and Expense

(Unaudited)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

(Dollars in thousands)

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

 

 

Balance

 

 

Interest

 

 

Rate(1)

 

 

Balance

 

 

Interest

 

 

Rate(1)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

$

105,457

 

 

$

3,718

 

 

 

4.71

%

 

$

80,155

 

 

$

3,505

 

 

 

5.84

%

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

115,815

 

 

 

4,117

 

 

 

4.75

%

 

 

81,463

 

 

 

2,806

 

 

 

4.60

%

Loans and Loans Held For Sale

 

 

913,143

 

 

 

53,413

 

 

 

7.82

%

 

 

774,154

 

 

 

49,036

 

 

 

8.46

%

Restricted Investment in Bank Stock

 

 

5,179

 

 

 

338

 

 

 

8.73

%

 

 

4,094

 

 

 

272

 

 

 

8.87

%

Total Earning Assets

 

 

1,139,594

 

 

 

61,586

 

 

 

7.23

%

 

 

939,866

 

 

 

55,619

 

 

 

7.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

 

6,686

 

 

 

 

 

 

 

 

 

6,078

 

 

 

 

 

 

 

Other Assets

 

 

45,348

 

 

 

 

 

 

 

 

 

34,854

 

 

 

 

 

 

 

Total Assets

 

$

1,191,628

 

 

 

 

 

 

 

 

$

980,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Demand

 

$

62,120

 

 

 

991

 

 

 

2.13

%

 

$

66,219

 

 

 

1,208

 

 

 

2.44

%

Money Market and Savings

 

 

291,899

 

 

 

8,279

 

 

 

3.79

%

 

 

213,618

 

 

 

6,302

 

 

 

3.94

%

Certificates of Deposit

 

 

419,011

 

 

 

14,203

 

 

 

4.53

%

 

 

323,929

 

 

 

12,730

 

 

 

5.25

%

Total Interest-Bearing Deposits

 

 

773,030

 

 

 

23,473

 

 

 

4.06

%

 

 

603,766

 

 

 

20,240

 

 

 

4.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

2,732

 

 

 

112

 

 

 

5.48

%

Subordinated Debt

 

 

26,113

 

 

 

833

 

 

 

4.26

%

 

 

26,040

 

 

 

857

 

 

 

4.40

%

Total Interest-Bearing Liabilities

 

 

799,143

 

 

 

24,306

 

 

 

4.07

%

 

 

632,538

 

 

 

21,209

 

 

 

4.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing Deposits

 

 

219,869

 

 

 

 

 

 

 

 

 

220,911

 

 

 

 

 

 

 

Other Liabilities

 

 

21,897

 

 

 

 

 

 

 

 

 

19,380

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

150,719

 

 

 

 

 

 

 

 

 

107,969

 

 

 

 

 

 

 

Total Liabilities & Stockholders’ Equity

 

$

1,191,628

 

 

 

 

 

 

 

 

$

980,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

 

 

$

37,280

 

 

 

 

 

 

 

 

$

34,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Yield on Earning Assets

 

 

 

 

 

 

 

 

7.23

%

 

 

 

 

 

 

 

 

7.90

%

Cost on Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

4.07

%

 

 

 

 

 

 

 

 

4.48

%

Average Interest Spread

 

 

 

 

 

 

 

 

3.16

%

 

 

 

 

 

 

 

 

3.42

%

Net Interest Margin

 

 

 

 

 

 

 

 

4.37

%

 

 

 

 

 

 

 

 

4.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Ratios are annualized on an actual/actual basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


GBank Financial Holdings Inc.

Additional Financial Information

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

($’s in 000, except per share data)

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Sep 30, 2025

 

 

Sep 30, 2024

 

Key Performance Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets-Net Income (1)

 

 

1.37

%

 

 

1.59

%

 

 

1.61

%

 

 

1.93

%

 

 

1.96

%

 

 

1.52

%

 

 

1.82

%

Return on Average Stockholders’ Equity(1)

 

 

10.89

%

 

 

12.62

%

 

 

12.59

%

 

 

15.13

%

 

 

17.29

%

 

 

12.00

%

 

 

16.58

%

Efficiency Ratio

 

 

61.05

%

 

 

58.50

%

 

 

62.84

%

 

 

55.38

%

 

 

56.03

%

 

 

60.79

%

 

 

59.15

%

Net Interest Margin(1)

 

 

4.35

%

 

 

4.31

%

 

 

4.47

%

 

 

4.53

%

 

 

5.00

%

 

 

4.37

%

 

 

4.89

%

Net Revenue(2)

 

$

20,175

 

 

$

17,772

 

 

$

17,357

 

 

$

17,553

 

 

$

16,161

 

 

$

55,303

 

 

$

44,841

 

Common Equity / Assets

 

 

12.2

%

 

 

12.3

%

 

 

12.3

%

 

 

12.5

%

 

 

11.1

%

 

 

12.2

%

 

 

11.1

%

Tier 1 Leverage Ratio - Bank

 

 

13.72

%

 

 

13.82

%

 

 

14.23

%

 

 

12.90

%

 

 

13.08

%

 

 

13.72

%

 

 

13.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Loan Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed Portion of Loans Held for Sale

 

$

66,791

 

 

$

45,242

 

 

$

41,313

 

 

$

32,649

 

 

$

68,317

 

 

$

66,791

 

 

$

68,317

 

Guaranteed Portion of Loans Held for Investment

 

 

193,688

 

 

 

192,324

 

 

 

204,239

 

 

 

201,267

 

 

 

203,027

 

 

 

193,688

 

 

 

203,027

 

Total Guaranteed Loans

 

 

260,479

 

 

 

237,566

 

 

 

245,552

 

 

 

233,916

 

 

 

271,344

 

 

 

260,479

 

 

 

271,344

 

Guaranteed Loans as a Percent of Total Loans(2)

 

 

20.6

%

 

 

22.1

%

 

 

24.2

%

 

 

24.7

%

 

 

26.0

%

 

 

20.6

%

 

 

26.0

%

SBA Loan Originations

 

$

207,683

 

 

$

132,256

 

 

$

129,351

 

 

$

103,886

 

 

$

146,918

 

 

$

469,290

 

 

$

397,393

 

SBA Loans Sold

 

$

110,820

 

 

$

82,140

 

 

$

68,720

 

 

$

98,545

 

 

$

71,386

 

 

$

261,680

 

 

$

217,864

 

Gain on Loan Sales Margin(2)

 

 

3.24

%

 

 

3.16

%

 

 

3.69

%

 

 

4.06

%

 

 

3.98

%

 

 

3.33

%

 

 

3.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonaccrual loans

 

$

34,608

 

 

$

18,227

 

 

$

19,220

 

 

$

14,128

 

 

$

5,381

 

 

$

34,608

 

 

$

5,381

 

Loans past due 90 days and still accruing

 

 

184

 

 

 

146

 

 

 

1,153

 

 

 

40

 

 

 

27

 

 

 

184

 

 

 

27

 

Other real estate owned

 

 

2,684

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,684

 

 

 

-

 

Total non-performing assets

 

$

37,476

 

 

$

18,373

 

 

$

20,373

 

 

$

14,168

 

 

$

5,408

 

 

$

37,476

 

 

$

5,408

 

Non-performing assets: guaranteed portion

 

$

27,112

 

 

$

13,792

 

 

$

14,687

 

 

$

9,321

 

 

$

3,838

 

 

$

27,112

 

 

$

3,838

 

Non-performing assets: non-guaranteed portion

 

$

10,364

 

 

$

4,581

 

 

$

5,686

 

 

$

4,847

 

 

$

1,570

 

 

$

10,364

 

 

$

1,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets to total assets

 

 

2.88

%

 

 

1.49

%

 

 

1.71

%

 

 

1.26

%

 

 

0.52

%

 

 

2.88

%

 

 

0.52

%

Non-performing assets, excluding guaranteed, to total assets(2)

 

 

0.80

%

 

 

0.37

%

 

 

0.48

%

 

 

0.43

%

 

 

0.15

%

 

 

0.80

%

 

 

0.15

%

Net charge-offs (recoveries)

 

$

836

 

 

$

870

 

 

$

828

 

 

$

157

 

 

$

(22

)

 

$

2,534

 

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days and accruing

 

$

3,595

 

 

$

8,182

 

 

$

14,853

 

 

$

11,822

 

 

$

12,390

 

 

$

3,595

 

 

$

12,390

 

Loans past due 30-89 days and accruing: guaranteed portion

 

$

2,351

 

 

$

5,650

 

 

$

11,915

 

 

$

8,713

 

 

$

8,535

 

 

$

2,351

 

 

$

8,535

 

Loans past due 30-89 days and accruing: non-guaranteed portion

 

$

1,244

 

 

$

2,532

 

 

$

2,938

 

 

$

3,109

 

 

$

3,855

 

 

$

1,244

 

 

$

3,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses (ACL)

 

$

10,577

 

 

$

9,205

 

 

$

8,997

 

 

$

9,114

 

 

$

7,934

 

 

$

10,577

 

 

$

7,934

 

Nonaccrual loans

 

$

34,608

 

 

$

18,227

 

 

$

19,220

 

 

$

14,128

 

 

$

5,381

 

 

$

34,608

 

 

$

5,381

 

ACL to nonaccrual loans

 

 

31

%

 

 

51

%

 

 

47

%

 

 

65

%

 

 

147

%

 

 

31

%

 

 

147

%

ACL to nonaccrual loans, excluding guaranteed(2)

 

 

141

%

 

 

208

%

 

 

168

%

 

 

190

%

 

 

514

%

 

 

141

%

 

 

514

%

ACL to loans

 

1.12

%

 

 

1.06

%

 

 

1.07

%

 

 

1.12

%

 

 

1.02

%

 

 

1.12

%

 

 

1.02

%

ACL to loans, excluding guaranteed(2)

 

 

1.42

%

 

 

1.36

%

 

 

1.41

%

 

 

1.48

%

 

 

1.37

%

 

 

1.42

%

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

$

158,193

 

 

$

151,749

 

 

$

146,616

 

 

$

140,700

 

 

$

116,383

 

 

$

158,193

 

 

$

116,383

 

Common shares outstanding

 

 

14,288

 

 

 

14,274

 

 

 

14,271

 

 

 

14,252

 

 

 

13,067

 

 

 

14,288

 

 

 

13,067

 

Book value per common share

 

$

11.07

 

 

$

10.63

 

 

$

10.27

 

 

$

9.87

 

 

$

8.91

 

 

$

11.07

 

 

$

8.91

 

Full-Time Equivalent Employees

 

 

187

 

 

 

188

 

 

 

175

 

 

 

169

 

 

 

159

 

 

 

187

 

 

 

159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Ratios are annualized on an actual/actual basis

 

(2) See Reconciliation of Non-GAAP Financial Measures

 

 

 


GBank Financial Holdings Inc.

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

($'s in 000, except per share data)

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Sep 30, 2025

 

 

Sep 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

12,998

 

 

$

12,388

 

 

$

11,894

 

 

$

11,789

 

 

$

12,259

 

 

$

37,280

 

 

$

34,410

 

Non-Interest Income

 

 

7,177

 

 

 

5,384

 

 

 

5,463

 

 

 

5,764

 

 

 

3,902

 

 

 

18,023

 

 

 

10,474

 

Net Revenue

 

$

20,175

 

 

$

17,772

 

 

$

17,357

 

 

$

17,553

 

 

$

16,161

 

 

$

55,303

 

 

$

44,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share Excluding Unusual Expenses(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

4,308

 

 

$

4,755

 

 

$

4,470

 

 

$

5,244

 

 

$

5,015

 

 

$

13,533

 

 

$

13,392

 

Unusual Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Form S-1 and Uplist Costs

 

 

30

 

 

 

290

 

 

 

759

 

 

 

367

 

 

 

-

 

 

 

1,079

 

 

 

-

 

CEO Resignation

 

 

900

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

900

 

 

 

-

 

Costs Incurred Related to Discontinued Credit Card Marketing Campaign

 

 

1,692

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,692

 

 

 

-

 

Tax Effect of Unusual Expenses

 

 

(597

)

 

 

(66

)

 

 

(173

)

 

 

(83

)

 

 

-

 

 

 

(835

)

 

 

-

 

Net Income Excluding Unusual Expenses

 

$

6,333

 

 

$

4,979

 

 

$

5,056

 

 

$

5,528

 

 

$

5,015

 

 

$

16,369

 

 

$

13,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

14,525

 

 

 

14,551

 

 

 

14,549

 

 

 

14,327

 

 

 

13,236

 

 

 

14,510

 

 

 

13,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share

 

$

0.30

 

 

$

0.33

 

 

$

0.31

 

 

$

0.37

 

 

$

0.38

 

 

$

0.93

 

 

$

1.02

 

Adjusted Diluted Earnings Per Share Excluding Unusual Expenses

 

$

0.44

 

 

$

0.34

 

 

$

0.35

 

 

$

0.39

 

 

$

0.38

 

 

$

1.13

 

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on Loan Sales Margin(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on Sale of Loans

 

$

3,592

 

 

$

2,593

 

 

$

2,537

 

 

$

3,998

 

 

$

2,838

 

 

$

8,722

 

 

$

8,084

 

Loans Sold

 

 

110,820

 

 

 

82,140

 

 

 

68,720

 

 

 

98,545

 

 

 

71,386

 

 

 

261,680

 

 

 

217,864

 

Gain on Loan Sales Margin

 

 

3.24

%

 

 

3.16

%

 

 

3.69

%

 

 

4.06

%

 

 

3.98

%

 

 

3.33

%

 

 

3.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed Loans as a Percent of Loans(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA and USDA Guaranteed Loans

 

$

193,688

 

 

$

192,324

 

 

$

204,239

 

 

$

201,267

 

 

$

203,027

 

 

$

193,688

 

 

$

203,027

 

Loans, Net of Deferred Fees and Costs

 

 

940,591

 

 

 

871,630

 

 

 

843,365

 

 

 

815,958

 

 

 

780,999

 

 

 

940,591

 

 

 

780,999

 

Guaranteed Loans as a % of Loans

 

 

20.6

%

 

 

22.1

%

 

 

24.2

%

 

 

24.7

%

 

 

26.0

%

 

 

20.6

%

 

 

26.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets, excluding guaranteed, to total assets(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets

 

$

37,476

 

 

$

18,373

 

 

$

20,373

 

 

$

14,168

 

 

$

5,408

 

 

$

37,476

 

 

$

5,408

 

Less: SBA and USDA guaranteed portions of non-performing assets

 

 

27,112

 

 

 

13,792

 

 

 

14,687

 

 

 

9,321

 

 

 

3,838

 

 

 

27,112

 

 

 

3,838

 

Non-performing assets, excluding guaranteed portions

 

 

10,364

 

 

 

4,581

 

 

 

5,686

 

 

 

4,847

 

 

 

1,570

 

 

 

10,364

 

 

 

1,570

 

Total assets

 

 

1,301,378

 

 

 

1,232,424

 

 

 

1,190,012

 

 

 

1,122,364

 

 

 

1,048,002

 

 

 

1,301,378

 

 

 

1,048,002

 

Non-performing assets, excluding guaranteed, to total assets

 

 

0.80

%

 

 

0.37

%

 

 

0.48

%

 

 

0.43

%

 

 

0.15

%

 

 

0.80

%

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses (ACL) to nonaccrual loans, excluding guaranteed(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

34,608

 

 

$

18,227

 

 

$

19,220

 

 

$

14,128

 

 

$

5,381

 

 

$

34,608

 

 

$

5,381

 

Less: SBA and USDA guaranteed portions of nonaccrual loans

 

 

27,111

 

 

 

13,792

 

 

 

13,859

 

 

 

9,321

 

 

 

3,838

 

 

 

27,111

 

 

 

3,838

 

Nonaccrual loans, excluding guaranteed portions

 

 

7,497

 

 

 

4,435

 

 

 

5,361

 

 

 

4,807

 

 

 

1,543

 

 

 

7,497

 

 

 

1,543

 

ACL to nonaccrual loans, excluding guaranteed

 

 

141

%

 

 

208

%

 

 

168

%

 

 

190

%

 

 

514

%

 

 

141

%

 

 

514

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACL to loans, excluding guaranteed(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred fees and costs

 

$

940,591

 

 

$

871,630

 

 

$

843,365

 

 

$

815,958

 

 

$

780,999

 

 

$

940,591

 

 

$

780,999

 

Less: SBA and USDA guaranteed portions of loans

 

 

193,688

 

 

 

192,324

 

 

 

204,239

 

 

 

201,267

 

 

 

203,027

 

 

 

193,688

 

 

 

203,027

 

Loans, excluding guaranteed

 

 

746,903

 

 

 

679,306

 

 

 

639,126

 

 

 

614,691

 

 

 

577,972

 

 

 

746,903

 

 

 

577,972

 

ACL to loans, excluding guaranteed

 

 

1.42

%

 

 

1.36

%

 

 

1.41

%

 

 

1.48

%

 

 

1.37

%

 

 

1.42

%

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Measures Footnotes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) We believe this non-GAAP measurement presents trends in income generation of the Company.

 

(2) We believe this non-GAAP measurement presents the core earnings and core ratios of the Company by excluding certain significant one-time expenses.

 

(3) We believe these non-GAAP measurements provide useful metrics regarding the at-risk assets of the Company.