
| 23
Non-GAAP Reconciliation
ROATCE / Pre-Provision Net Revenue/Average Assets
Note: Ratios as of or for the three months ended December 31st, 2024, September 30th, 2024, and December 31st, 2023 are annualized.
(1) Includes common stock and Series A preferred stock.
Non-GAAP Reconciliation Table As of or For the Three Months Ended As of or For the Years Ended December 31,
ROATCE / Pre-Provision Net Revenue/Average Assets December 31, 2024 September 30, 2024 December 31, 2023 2024 2023 2022 2021 2020
(dollars in thousands)
Net Income $3,902 $3,539 $3,763 $12,346 $13,589 $22,357 $15,869 $4,723
Average Common Equity(1) $194,514 $191,430 $184,368 $191,323 $182,700 $158,460 $106,003 $76,518
Less: Average Goodwill and Other Intangible Assets (19,427) (19,442) (19,489) (19,449) (19,515) (19,588) (12,138) (1,653)
Average Tangible Common Equity $175,087 $171,988 $164,879 $171,874 $163,185 $138,872 $93,865 $74,865
Return on Average Common Equity(1) 7.98% 7.35% 8.10% 6.45% 7.44% 14.11% 14.97% 6.17%
Return on Average Tangible Common Equity(1) 8.87% 8.19% 9.05% 7.18% 8.33% 16.10% 16.91% 6.31%
Net Interest Income $13,808 $13,102 $12,659 $53,092 $51,887 $61,250 $49,650 $27,712
Non-Interest Income 4,187 3,954 3,254 15,339 10,691 7,906 5,438 958
Non-Interest Expense (12,400) (12,238) (10,670) (47,112) (42,120) (35,189) (32,679) (21,460)
Pre-Provision Net Revenue $5,595 $4,818 $5,243 $21,319 $20,458 $33,967 $22,409 $7,210
Average Assets $2,228,636 $2,261,158 $2,148,945 $2,233,028 $2,065,621 $1,612,660 $1,240,511 $853,454
Pre-Provision Net Revenue/Average Assets 1.00% 0.85% 0.97% 0.95% 0.99% 2.11% 1.81% 0.84% |