U.S. markets closed
  • S&P 500

    4,136.48
    -43.28 (-1.04%)
     
  • Dow Jones

    33,926.01
    -127.93 (-0.38%)
     
  • Nasdaq

    12,006.96
    -193.86 (-1.59%)
     
  • Russell 2000

    1,985.53
    -15.69 (-0.78%)
     
  • Petróleo

    73.23
    -2.65 (-3.49%)
     
  • Oro

    1,877.70
    -53.10 (-2.75%)
     
  • Plata

    22.40
    -1.22 (-5.17%)
     
  • dólar/euro

    1.0798
    -0.0113 (-1.04%)
     
  • Bono a 10 años

    3.5320
    +0.1360 (+4.00%)
     
  • dólar/libra

    1.2056
    -0.0173 (-1.41%)
     
  • yen/dólar

    131.1500
    +2.5460 (+1.98%)
     
  • BTC-USD

    23,376.44
    +31.55 (+0.14%)
     
  • CMC Crypto 200

    535.42
    -1.43 (-0.27%)
     
  • FTSE 100

    7,901.80
    +81.64 (+1.04%)
     
  • Nikkei 225

    27,509.46
    +107.41 (+0.39%)
     

USCB Financial Holdings, Inc. Reports ROAA of 1.09% and ROAE of 11.90% for 3Q2022

U.S. Century Bank
U.S. Century Bank

MIAMI, Oct. 27, 2022 (GLOBE NEWSWIRE) -- USCB Financial Holdings, Inc. (the “Company”) (NASDAQ: USCB), the holding company for U.S. Century Bank (the “Bank”), reported net income of $5.6 million or $0.28 per diluted Class A share for the three months ended September 30, 2022, compared with net income of $6.6 million or $5.11 loss and $1.02 loss per diluted share for Class A and Class B common stock, respectively, for the same period in 2021. On December 21, 2021, the Company agreed to exchange all the outstanding shares of Class B common stock for Class A common stock at a ratio of 1 share of Class A common stock for each 5 shares of Class B common stock. As of December 31, 2021, the Company’s only class of securities issued and outstanding was Class A common stock.

“We are pleased to report another quarter of strong financial performance during the third quarter of 2022. Our loan and deposit activities remain strong, with total assets and loans growing 16.1% and 21.7%, respectively, from September 30, 2021. Even with the changing economic outlook and all the uncertainty, our ability to attract and retain clients continues to fuel outsized growth.” said Luis de la Aguilera, President and Chief Executive Officer.

“On September 28, 2022, Hurricane Ian made landfall in Florida as a category 4 hurricane affecting some areas of the state with significant flooding, wind damage and power outages. The Company has assessed the impact of the hurricane on our borrowers, including the value of collateral underlying our loans and the financial condition of our borrowers impacted by the storm. Management visited the 3 counties most impacted by the storm (Lee, Charlotte, and Collier counties) and observed negligible to no damage to our clients’ properties. We had 9 yachts in the path of the storm and are happy to report that all owners of the vessels reported no damage. Additionally, we have received no requests for loan modifications.”

Unless otherwise stated, all percentage comparisons in the bullet points below are calculated for the quarter ended September 30, 2022 compared to the quarter ended September 30, 2021 and annualized where appropriate.

Profitability

  • Annualized return on average assets for the quarter ended September 30, 2022 was 1.09% compared to 1.50% for the third quarter of 2021.

  • Annualized return on average stockholders’ equity for the quarter ended September 30, 2022 was 11.90% compared to 13.41% for the third quarter of 2021.

  • The efficiency ratio for the quarter ended September 30, 2022 was 54.58% compared to 50.92% for the third quarter of 2021.

  • Net interest margin increased to 3.47% for the quarter ended September 30, 2022 compared to 3.19% for the third quarter of 2021.

  • Net interest income before provision for credit losses was $16.8 million for the quarter ended September 30, 2022, an increase of $3.3 million or 24.5% compared to the third quarter of 2021.

Balance Sheet

  • Total assets were $2.0 billion at September 30, 2022, representing an increase of $282.4 million or 16.1% from September 30, 2021.

  • Total loans were $1.4 billion at September 30, 2022, representing an increase of $255.1 million or 21.7% from September 30, 2021.

  • Total deposits were $1.8 billion at September 30, 2022, representing an increase of $312.1 million or 21.0% from September 30, 2021.

  • Total stockholders’ equity was $177.4 million at September 30, 2022, representing a decrease of $24.5 million or 12.1% from September 30, 2021.

  • Total stockholders’ equity includes unrealized security losses of $45.2 million at September 30, 2022 compared to unrealized security gains of $1.2 million at September 30, 2021.

  • The Company classified $74.4 million of securities to held-to-maturity (HTM) during the quarter ended September 30, 2022 to protect tangible book value in a rising rate environment.

Asset Quality

  • The allowance for credit losses increased by $1.7 million to $16.6 million at September 30, 2022 from $14.9 million at September 30, 2021.

  • The allowance for credit losses represented 1.16% of total loans at September 30, 2022 compared to 1.27% at September 30, 2021.

  • Non-performing loans to total loans was 0.00% at September 30, 2022 and 2021.

Non-interest Income and Non-interest Expense

  • Non-interest income was $1.8 million for the three months ended September 30, 2022, a decrease of $2.4 million or 57.6% compared to the same period in 2021.

  • Non-interest expense was $10.1 million for the three months ended September 30, 2022, an increase of $1.1 million or 12.5% compared to the same period in 2021.

Capital

  • As of September 30, 2022, total risk-based capital ratios for the Company and the Bank were 13.65% and 13.58%, respectively.

  • Tangible book value per common share of $8.87 was negatively affected by $2.26 due to unrealized security losses at September 30, 2022. At September 30, 2021, tangible book value of $10.10 was positively affected by $0.06 due to unrealized security gains.

Conference Call and Webcast

The Company will host a conference call on Friday, October 28, 2022, at 9:00 a.m. Eastern Time to discuss the Company’s unaudited financial results for the quarter ended September 30, 2022. To access the conference call, dial (866) 652-5200 (U.S. toll-free) and ask to join the USCB Financial Holdings Call.

Additionally, interested parties can listen to a live webcast of the call in the “Investor Relations” section of the Company’s website at www.uscentury.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.

About USCB Financial Holdings, Inc.

USCB Financial Holdings, Inc. is the bank holding company for U.S. Century Bank. Established in 2002, U.S. Century Bank is one of the largest community banks headquartered in Miami, and one of the largest community banks in the state of Florida. U.S. Century Bank is rated 5-Stars by BauerFinancial, the nation’s leading independent bank rating firm. U.S. Century Bank offers customers a wide range of financial products and services and supports numerous community organizations, including the Greater Miami Chamber of Commerce, the South Florida Hispanic Chamber of Commerce, and ChamberSouth. For more information or to find a banking center near you, please call (305) 715-5200 or visit www.uscentury.com.

Forward-Looking Statements

This earnings release may contain statements that are not historical in nature and are intended to be, and are hereby identified as, forward-looking statements for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended. The words “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “aim,” “plan,” “estimate,” “continue,” and “intend,” as well as other similar words and expressions of the future, are intended to identify forward-looking statements. These forward-looking statements include statements related to our projected growth, anticipated future financial performance, and management’s long-term performance goals, as well as statements relating to the anticipated effects on results of operations and financial condition from expected developments or events, or business and growth strategies, including anticipated internal growth.

These forward-looking statements involve significant risks and uncertainties that could cause our actual results to differ materially from those anticipated in such statements. Potential risks and uncertainties include, but are not limited to:

  • the strength of the United States economy in general and the strength of the local economies in which we conduct operations;

  • the continuation of the COVID-19 pandemic and its impact on us, our employees, customers and third-party service providers, and the ultimate extent of the impact of the pandemic and related government stimulus programs;

  • our ability to successfully manage interest rate risk, credit risk, liquidity risk, and other risks inherent to our industry;

  • the accuracy of our financial statement estimates and assumptions, including the estimates used for our credit loss reserve and deferred tax asset valuation allowance;

  • the efficiency and effectiveness of our internal control environment;

  • our ability to comply with the extensive laws and regulations to which we are subject, including the laws for each jurisdiction where we operate;

  • legislative or regulatory changes and changes in accounting principles, policies, practices or guidelines, including the effects of the forthcoming implementation of the Current Expected Credit Losses (“CECL”) standard;

  • the effects of our lack of a diversified loan portfolio and concentration in the South Florida market, including the risks of geographic, depositor, and industry concentrations, including our concentration in loans secured by real estate;

  • the concentration of ownership of our Class A common stock;

  • fluctuations in the price of our Class A common stock;

  • our ability to fund or access the capital markets at attractive rates and terms and manage our growth, both organic growth as well as growth through other means, such as future acquisitions;

  • inflation, interest rate, unemployment rate, market, and monetary fluctuations;

  • increased competition and its effect on the pricing of our products and services as well as our margin;

  • the effectiveness of our risk management strategies, including operational risks, including, but not limited to, client, employee, or third-party fraud and security breaches; and

  • other risks described in this earnings release and other filings we make with the Securities and Exchange Commission (“SEC”).

All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations. Therefore, you are cautioned not to place undue reliance on any forward-looking statements. Further, forward-looking statements included in this earnings release are made only as of the date hereof, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, unless required to do so under the federal securities laws. You should also review the risk factors described in the reports the Company filed or will file with the SEC and, for periods prior to the completion of the bank holding company reorganization in December 2021, the Bank filed with the FDIC.

Non-GAAP Financial Measures

This earnings release includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). This financial information includes certain operating performance measures. Management has included these non-GAAP measures because it believes these measures may provide useful supplemental information for evaluating the Company’s underlying performance trends. Further, management uses these measures in managing and evaluating the Company’s business and intends to refer to them in discussions about our operations and performance. Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in the exhibits to this earnings release.

You should assume that all numbers are unaudited unless otherwise noted.

Contacts:

Investor Relations
InvestorRelations@uscentury.com

Media Relations
Martha Guerra-Kattou
MGuerra@uscentury.com

 

USCB FINANCIAL HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2022

 

2021

 

2022

 

2021

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

15,954

 

 

$

12,538

 

 

$

42,989

 

 

$

35,944

 

Investment securities

 

2,201

 

 

 

1,858

 

 

 

7,040

 

 

 

5,670

 

Interest-bearing deposits in financial institutions

 

322

 

 

 

38

 

 

 

474

 

 

 

77

 

Total interest income

 

18,477

 

 

 

14,434

 

 

 

50,503

 

 

 

41,691

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

19

 

 

 

16

 

 

 

52

 

 

 

45

 

Savings and money market accounts

 

1,141

 

 

 

501

 

 

 

2,307

 

 

 

1,572

 

Time deposits

 

363

 

 

 

306

 

 

 

893

 

 

 

1,239

 

FHLB advances and other borrowings

 

180

 

 

 

140

 

 

 

456

 

 

 

415

 

Total interest expense

 

1,703

 

 

 

963

 

 

 

3,708

 

 

 

3,271

 

Net interest income before provision for credit losses

 

16,774

 

 

 

13,471

 

 

 

46,795

 

 

 

38,420

 

Provision for credit losses

 

910

 

 

 

-

 

 

 

1,615

 

 

 

(160

)

Net interest income after provision for credit losses

 

15,864

 

 

 

13,471

 

 

 

45,180

 

 

 

38,580

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

Service fees

 

934

 

 

 

856

 

 

 

2,917

 

 

 

2,648

 

Gain (loss) on sale of securities available for sale, net

 

(558

)

 

 

(70

)

 

 

(540

)

 

 

179

 

Gain on sale of loans held for sale, net

 

330

 

 

 

532

 

 

 

686

 

 

 

1,519

 

Loan settlement

 

-

 

 

 

2,500

 

 

 

161

 

 

 

2,500

 

Other non-interest income

 

1,083

 

 

 

399

 

 

 

2,127

 

 

 

1,208

 

Total non-interest income

 

1,789

 

 

 

4,217

 

 

 

5,351

 

 

 

8,054

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,075

 

 

 

5,313

 

 

 

17,863

 

 

 

15,804

 

Occupancy

 

1,281

 

 

 

1,192

 

 

 

3,802

 

 

 

3,990

 

Regulatory assessments and fees

 

269

 

 

 

317

 

 

 

708

 

 

 

690

 

Consulting and legal fees

 

604

 

 

 

357

 

 

 

1,519

 

 

 

915

 

Network and information technology services

 

488

 

 

 

358

 

 

 

1,323

 

 

 

1,198

 

Other operating expense

 

1,415

 

 

 

1,470

 

 

 

4,080

 

 

 

3,761

 

Total non-interest expense

 

10,132

 

 

 

9,007

 

 

 

29,295

 

 

 

26,358

 

Net income before income tax expense

 

7,521

 

 

 

8,681

 

 

 

21,236

 

 

 

20,276

 

Income tax expense

 

1,963

 

 

 

2,088

 

 

 

5,529

 

 

 

4,849

 

Net income

 

5,558

 

 

 

6,593

 

 

 

15,707

 

 

 

15,427

 

Preferred stock dividend

 

-

 

 

 

542

 

 

 

-

 

 

 

2,077

 

Exchange and redemption of preferred shares

 

-

 

 

 

89,585

 

 

 

-

 

 

 

89,585

 

Net income available to common stockholders

$

5,558

 

 

$

(83,534

)

 

$

15,707

 

 

$

(76,235

)

Allocation of net income (loss) per common stock class:(1)

 

 

 

 

 

 

 

 

 

 

 

Class A

$

5,558

 

 

$

(77,278

)

 

$

15,707

 

 

$

(65,747

)

Class B

$

-

 

 

$

(6,256

)

 

$

-

 

 

$

(10,488

)

Per share information:(1)

 

 

 

 

 

 

 

 

 

 

 

Class A common stock(2)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic

$

0.28

 

 

$

(5.11

)

 

$

0.79

 

 

$

(8.57

)

Net income (loss) per share, diluted

$

0.28

 

 

$

(5.11

)

 

$

0.78

 

 

$

(8.57

)

Class B common stock

 

 

 

 

 

 

 

 

 

 

 

Net loss per share, basic

$

-

 

 

$

(1.02

)

 

$

-

 

 

$

(1.71

)

Net loss per share, diluted

$

-

 

 

$

(1.02

)

 

$

-

 

 

$

(1.71

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Class A common stock(2)

 

 

 

 

 

 

 

 

 

 

 

Basic

 

20,000,753

 

 

 

15,121,460

 

 

 

19,998,841

 

 

 

7,674,609

 

Diluted

 

20,148,208

 

 

 

15,121,460

 

 

 

20,178,089

 

 

 

7,674,609

 

Class B common stock

 

 

 

 

 

 

 

 

 

 

 

Basic

 

-

 

 

 

6,121,052

 

 

 

-

 

 

 

6,121,052

 

Diluted

 

-

 

 

 

6,121,052

 

 

 

-

 

 

 

6,121,052

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For the three and nine months ended September 30, 2021, the allocation of net income available to common stockholders was based on the weighted average shares outstanding per common share class to the total weighted average shares outstanding during the period. The income allocation is calculated using the weighted average shares outstanding of Class B common stock on an as-converted basis (20% per share equivalent to Class A common stock).

(2) For the nine months ended September 30, 2021, the common stock outstanding, weighted average shares and net income per share for the Class A common stock have been adjusted to reflect the 1 for 5 reverse stock split that occurred in June 2021.

 


USCB FINANCIAL HOLDINGS, INC.

SELECTED FINANCIAL DATA (UNAUDITED)

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or For the Three Months Ended

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

Income statement data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

16,774

 

 

$

15,642

 

 

$

14,379

 

 

$

14,076

 

 

$

13,471

 

Provision for credit losses

 

910

 

 

 

705

 

 

 

-

 

 

 

-

 

 

 

-

 

Net interest income after provision for credit losses

 

15,864

 

 

 

14,937

 

 

 

14,379

 

 

 

14,076

 

 

 

13,471

 

Service fees

 

934

 

 

 

1,083

 

 

 

900

 

 

 

961

 

 

 

856

 

Gain (loss) on sale of securities available for sale, net

 

(558

)

 

 

(3

)

 

 

21

 

 

 

35

 

 

 

(70

)

Gain on sale of loans held for sale, net

 

330

 

 

 

22

 

 

 

334

 

 

 

107

 

 

 

532

 

Gain on sale of other assets

 

-

 

 

 

-

 

 

 

-

 

 

 

983

 

 

 

-

 

Loan settlement

 

-

 

 

 

-

 

 

 

161

 

 

 

-

 

 

 

2,500

 

Other income

 

1,083

 

 

 

515

 

 

 

529

 

 

 

558

 

 

 

399

 

Total non-interest income

 

1,789

 

 

 

1,617

 

 

 

1,945

 

 

 

2,644

 

 

 

4,217

 

Salaries and employee benefits

 

6,075

 

 

 

5,913

 

 

 

5,875

 

 

 

5,634

 

 

 

5,313

 

Occupancy

 

1,281

 

 

 

1,251

 

 

 

1,270

 

 

 

1,267

 

 

 

1,192

 

Regulatory assessments and fees

 

269

 

 

 

226

 

 

 

213

 

 

 

93

 

 

 

317

 

Consulting and legal fees

 

604

 

 

 

398

 

 

 

517

 

 

 

539

 

 

 

357

 

Network and information technology services

 

488

 

 

 

448

 

 

 

387

 

 

 

268

 

 

 

358

 

Other operating expense

 

1,415

 

 

 

1,315

 

 

 

1,350

 

 

 

1,518

 

 

 

1,470

 

Total non-interest expense

 

10,132

 

 

 

9,551

 

 

 

9,612

 

 

 

9,319

 

 

 

9,007

 

Net income before income tax expense

 

7,521

 

 

 

7,003

 

 

 

6,712

 

 

 

7,401

 

 

 

8,681

 

Income tax expense

 

1,963

 

 

 

1,708

 

 

 

1,858

 

 

 

1,751

 

 

 

2,088

 

Net income

 

5,558

 

 

 

5,295

 

 

 

4,854

 

 

 

5,650

 

 

 

6,593

 

Preferred stock dividend

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

542

 

Exchange and redemption of preferred shares

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

89,585

 

Net income (loss) available to common stockholders

$

5,558

 

 

$

5,295

 

 

$

4,854

 

 

$

5,650

 

 

$

(83,534

)

Allocation of net income (loss) per common stock class:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

$

5,558

 

 

$

5,295

 

 

$

4,854

 

 

$

5,650

 

 

$

(77,278

)

Class B

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(6,256

)

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic

$

0.28

 

 

$

0.26

 

 

$

0.24

 

 

$

0.30

 

 

$

(5.11

)

Net income (loss) per share, diluted

$

0.28

 

 

$

0.26

 

 

$

0.24

 

 

$

0.30

 

 

$

(5.11

)

Class B common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share, basic

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(1.02

)

Net loss per share, diluted

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(1.02

)

Balance sheet data (at period-end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

73,326

 

 

$

83,272

 

 

$

94,113

 

 

$

46,228

 

 

$

69,597

 

Securities available-for-sale

$

248,571

 

 

$

339,464

 

 

$

392,214

 

 

$

401,542

 

 

$

328,171

 

Securities held-to-maturity

$

178,865

 

 

$

116,671

 

 

$

122,361

 

 

$

122,658

 

 

$

99,866

 

Total securities

$

427,436

 

 

$

456,135

 

 

$

514,575

 

 

$

524,200

 

 

$

428,037

 

Loans held for investment(2)

$

1,431,513

 

 

$

1,372,733

 

 

$

1,258,388

 

 

$

1,190,081

 

 

$

1,176,412

 

Allowance for credit losses

$

(16,604

)

 

$

(15,786

)

 

$

(15,074

)

 

$

(15,057

)

 

$

(14,900

)

Total assets

$

2,037,453

 

 

$

2,016,086

 

 

$

1,967,252

 

 

$

1,853,939

 

 

$

1,755,011

 

Non-interest-bearing deposits

$

662,808

 

 

$

653,708

 

 

$

656,622

 

 

$

605,425

 

 

$

570,091

 

Interest-bearing deposits

$

1,133,834

 

 

$

1,085,012

 

 

$

1,056,672

 

 

$

984,954

 

 

$

914,498

 

Total deposits

$

1,796,642

 

 

$

1,738,720

 

 

$

1,713,294

 

 

$

1,590,379

 

 

$

1,484,589

 

FHLB advances and other borrowings

$

26,000

 

 

$

66,000

 

 

$

36,000

 

 

$

36,000

 

 

$

36,000

 

Total liabilities

$

1,860,036

 

 

$

1,836,018

 

 

$

1,775,213

 

 

$

1,650,042

 

 

$

1,553,093

 

Total stockholders' equity

$

177,417

 

 

$

180,068

 

 

$

192,039

 

 

$

203,897

 

 

$

201,918

 

Capital ratios:(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio

 

9.48

%

 

 

9.43

%

 

 

9.47

%

 

 

9.55

%

 

 

9.69

%

Common equity tier 1 capital

 

12.56

%

 

 

12.65

%

 

 

13.35

%

 

 

13.70

%

 

 

13.85

%

Tier 1 risk-based capital

 

12.56

%

 

 

12.65

%

 

 

13.35

%

 

 

13.70

%

 

 

13.85

%

Total risk-based capital

 

13.65

%

 

 

13.74

%

 

 

14.49

%

 

 

14.92

%

 

 

15.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The allocation of net income (loss) available to common stockholders was based on the weighted average shares outstanding per common share class to the total weighted average shares outstanding during each period. The income (loss) allocation is calculated using the weighted average shares outstanding of Class B common stock on an as-converted basis (20% per share equivalent to Class A common stock).

(2) Loan amounts include deferred fees/costs.

(3) The Company was formed during the quarter ended December 31, 2021. As such, the capital ratios for Q3 2022, Q2 2022, Q1 2022 and Q4 2021 are for the Company and for Q3 2021 are for the Bank. The Company, as a small bank holding company, is not subject to regulatory capital requirements.

 


USCB FINANCIAL HOLDINGS, INC.

AVERAGE BALANCES, RATIOS, AND OTHER DATA (UNAUDITED)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or For the Three Months Ended

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

Average balance sheet data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

77,887

 

 

$

80,254

 

 

$

99,911

 

 

$

87,819

 

 

$

116,622

 

Securities available-for-sale

$

331,206

 

 

$

370,933

 

 

$

385,748

 

 

$

374,589

 

 

$

346,407

 

Securities held-to-maturity

$

116,733

 

 

$

120,130

 

 

$

122,381

 

 

$

114,108

 

 

$

51,238

 

Total securities

$

447,939

 

 

$

491,063

 

 

$

508,129

 

 

$

488,697

 

 

$

397,645

 

Loans held for investment(1)

$

1,398,761

 

 

$

1,296,476

 

 

$

1,211,432

 

 

$

1,158,755

 

 

$

1,144,275

 

Total assets

$

2,026,791

 

 

$

1,968,381

 

 

$

1,913,484

 

 

$

1,828,037

 

 

$

1,741,423

 

Interest-bearing deposits

$

1,107,129

 

 

$

1,071,709

 

 

$

1,023,844

 

 

$

958,241

 

 

$

912,330

 

Non-interest-bearing deposits

$

655,853

 

 

$

644,975

 

 

$

626,400

 

 

$

603,735

 

 

$

564,928

 

Total deposits

$

1,762,982

 

 

$

1,716,684

 

 

$

1,650,244

 

 

$

1,561,976

 

 

$

1,477,258

 

FHLB advances and other borrowings

$

43,935

 

 

$

36,330

 

 

$

36,011

 

 

$

36,000

 

 

$

36,000

 

Total liabilities

$

1,841,503

 

 

$

1,781,784

 

 

$

1,711,624

 

 

$

1,625,675

 

 

$

1,546,414

 

Total stockholders' equity

$

185,288

 

 

$

186,597

 

 

$

201,860

 

 

$

202,362

 

 

$

195,009

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

1.09

%

 

 

1.08

%

 

 

1.03

%

 

 

1.23

%

 

 

1.50

%

Return on average equity(2)

 

11.90

%

 

 

11.38

%

 

 

9.75

%

 

 

11.08

%

 

 

13.41

%

Net interest margin(2)

 

3.47

%

 

 

3.37

%

 

 

3.22

%

 

 

3.19

%

 

 

3.19

%

Non-interest income to average assets(2)

 

0.35

%

 

 

0.33

%

 

 

0.41

%

 

 

0.57

%

 

 

0.96

%

Efficiency ratio(3)

 

54.58

%

 

 

55.34

%

 

 

58.88

%

 

 

55.74

%

 

 

50.92

%

Loans by type (at period end):(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

$

186,551

 

 

$

203,662

 

 

$

204,317

 

 

$

201,359

 

 

$

201,124

 

Commercial real estate

$

928,531

 

 

$

843,445

 

 

$

782,072

 

 

$

704,988

 

 

$

693,469

 

Commercial and industrial

$

121,145

 

 

$

131,271

 

 

$

134,832

 

 

$

146,592

 

 

$

137,486

 

Foreign banks

$

94,450

 

 

$

84,770

 

 

$

63,985

 

 

$

59,491

 

 

$

58,839

 

Consumer and other

$

100,845

 

 

$

109,250

 

 

$

73,765

 

 

$

79,229

 

 

$

87,515

 

Asset quality data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans

 

1.16

%

 

 

1.15

%

 

 

1.20

%

 

 

1.27

%

 

 

1.27

%

Allowance for credit losses to non-performing loans

 

-

%

 

 

-

%

 

 

-

%

 

 

1,265

%

 

 

82,778

%

Non-accrual loans less non-accrual TDRs

 

-

 

 

 

-

 

 

 

-

 

 

 

1,190

 

 

 

-

 

Non-accrual TDRs

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18

 

Loans over 90 days past due and accruing

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total non-performing loans(5)

 

-

 

 

 

-

 

 

 

-

 

 

 

1,190

 

 

 

18

 

Non-performing loans to total loans

 

-

%

 

 

-

%

 

 

-

%

 

 

0.10

%

 

 

0.00

%

Non-performing assets to total assets

 

-

%

 

 

-

%

 

 

-

%

 

 

0.06

%

 

 

0.00

%

Net charge-offs (recoveries of) to average loans(2)

 

0.03

%

 

 

(0.00

)%

 

 

(0.01

)%

 

 

(0.05

)%

 

 

(0.02

)%

Net charge-offs (recovery of) credit losses

 

91

 

 

 

(7

)

 

 

(17

)

 

 

(157

)

 

 

(51

)

Interest rates and yields:(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.53

%

 

 

4.35

%

 

 

4.35

%

 

 

4.32

%

 

 

4.29

%

Investment securities

 

1.94

%

 

 

2.04

%

 

 

1.85

%

 

 

1.81

%

 

 

1.86

%

Total interest-earning assets

 

3.82

%

 

 

3.60

%

 

 

3.43

%

 

 

3.41

%

 

 

3.43

%

Deposits

 

0.34

%

 

 

0.21

%

 

 

0.20

%

 

 

0.21

%

 

 

0.22

%

FHLB advances and other borrowings

 

1.63

%

 

 

1.53

%

 

 

1.54

%

 

 

1.51

%

 

 

1.52

%

Total interest-bearing liabilities

 

0.59

%

 

 

0.38

%

 

 

0.37

%

 

 

0.38

%

 

 

0.40

%

Other information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

191

 

 

 

192

 

 

 

190

 

 

 

187

 

 

 

184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Loan amounts include deferred fees/costs.

(2) Annualized.

(3) Efficiency ratio is defined as total non-interest expense divided by sum of net interest income and total non-interest income.

(4) Loan amounts exclude deferred fees/costs.

(5) The amounts for total non-performing loans and total non-performing assets are the same for the dates presented since there were no impaired investments or other real estate owned (OREO) recorded.

 


USCB FINANCIAL HOLDINGS, INC.

NET INTEREST MARGIN (UNAUDITED)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

2022

 

2021

 

Average
Balance

 

Interest

 

Yield/Rate(1)

 

Average
Balance

 

Interest

 

Yield/Rate(1)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(2)

$

1,398,761

 

$

15,954

 

4.53

%

 

$

1,144,275

 

$

12,538

 

4.29

%

Investment securities(3)

 

450,514

 

 

2,201

 

1.94

%

 

 

399,745

 

 

1,858

 

1.86

%

Other interest-earnings assets

 

70,540

 

 

322

 

1.81

%

 

 

109,639

 

 

38

 

0.14

%

Total interest-earning assets

 

1,919,815

 

 

18,477

 

3.82

%

 

 

1,653,659

 

 

14,434

 

3.43

%

Non-interest-earning assets

 

106,976

 

 

 

 

 

 

 

87,764

 

 

 

 

 

Total assets

$

2,026,791

 

 

 

 

 

 

$

1,741,423

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

$

66,585

 

 

19

 

0.11

%

 

$

55,621

 

 

16

 

0.11

%

Saving and money market deposits

 

823,521

 

 

1,141

 

0.55

%

 

 

627,654

 

 

501

 

0.32

%

Time deposits

 

217,023

 

 

363

 

0.66

%

 

 

229,055

 

 

306

 

0.53

%

Total interest-bearing deposits

 

1,107,129

 

 

1,523

 

0.55

%

 

 

912,330

 

 

823

 

0.36

%

FHLB advances and other borrowings

 

43,935

 

 

180

 

1.63

%

 

 

36,000

 

 

140

 

1.52

%

Total interest-bearing liabilities

 

1,151,064

 

 

1,703

 

0.59

%

 

 

948,330

 

 

963

 

0.40

%

Non-interest-bearing demand deposits

 

655,853

 

 

 

 

 

 

 

564,928

 

 

 

 

 

Other non-interest-bearing liabilities

 

34,586

 

 

 

 

 

 

 

33,156

 

 

 

 

 

Total liabilities

 

1,841,503

 

 

 

 

 

 

 

1,546,414

 

 

 

 

 

Stockholders' equity

 

185,288

 

 

 

 

 

 

 

195,009

 

 

 

 

 

Total liabilities and stockholders' equity

$

2,026,791

 

 

 

 

 

 

$

1,741,423

 

 

 

 

 

Net interest income

 

 

 

$

16,774

 

 

 

 

 

 

$

13,471

 

 

Net interest spread(4)

 

 

 

 

 

 

3.23

%

 

 

 

 

 

 

 

3.03

%

Net interest margin(5)

 

 

 

 

 

 

3.47

%

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.

(2) Average loan balances include non-accrual loans. Interest income on loans includes accretion of deferred loan fees, net of deferred loan costs.

(3) At fair value except for securities held to maturity. This amount includes FHLB stock.

(4) Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities.

(5) Net interest margin is the ratio of net interest income to total interest-earning assets.

 


USCB FINANCIAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or For the Three Months Ended

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

Pre-tax pre-provision ("PTPP") income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

5,558

 

 

$

5,295

 

 

$

4,854

 

 

$

5,650

 

 

$

6,593

 

Plus: Provision for income taxes

 

1,963

 

 

 

1,708

 

 

 

1,858

 

 

 

1,751

 

 

 

2,088

 

Plus: Provision for credit losses

 

910

 

 

 

705

 

 

 

-

 

 

 

-

 

 

 

-

 

PTPP income

$

8,431

 

 

$

7,708

 

 

$

6,712

 

 

$

7,401

 

 

$

8,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PTPP return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PTPP income

$

8,431

 

 

$

7,708

 

 

$

6,712

 

 

$

7,401

 

 

$

8,681

 

Average assets

$

2,026,791

 

 

$

1,968,381

 

 

$

1,913,484

 

 

$

1,828,037

 

 

$

1,741,423

 

PTPP return on average assets(1)

 

1.65

%

 

 

1.57

%

 

 

1.42

%

 

 

1.61

%

 

 

1.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

5,558

 

 

$

5,295

 

 

$

4,854

 

 

$

5,650

 

 

$

6,593

 

Less: Net gains (losses) on sale of securities

 

(558

)

 

 

(3

)

 

 

21

 

 

 

35

 

 

 

(70

)

Less: Tax effect on sale of securities

 

141

 

 

 

1

 

 

 

(5

)

 

 

(9

)

 

 

17

 

Operating net income

$

5,975

 

 

$

5,297

 

 

$

4,838

 

 

$

5,624

 

 

$

6,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating PTPP income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PTPP income

$

8,431

 

 

$

7,708

 

 

$

6,712

 

 

$

7,401

 

 

$

8,681

 

Less: Net gains (losses) on sale of securities

 

(558

)

 

 

(3

)

 

 

21

 

 

 

35

 

 

 

(70

)

Operating PTPP income

$

8,989

 

 

$

7,711

 

 

$

6,691

 

 

$

7,366

 

 

$

8,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating PTPP return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating PTPP income

$

8,989

 

 

$

7,711

 

 

$

6,691

 

 

$

7,366

 

 

$

8,751

 

Average assets

$

2,026,791

 

 

$

1,968,381

 

 

$

1,913,484

 

 

$

1,828,037

 

 

$

1,741,423

 

Operating PTPP return on average assets(1)

 

1.76

%

 

 

1.57

%

 

 

1.42

%

 

 

1.60

%

 

 

1.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income

$

5,975

 

 

$

5,297

 

 

$

4,838

 

 

$

5,624

 

 

$

6,646

 

Average assets

$

2,026,791

 

 

$

1,968,381

 

 

$

1,913,484

 

 

$

1,828,037

 

 

$

1,741,423

 

Operating return on average assets(1)

 

1.17

%

 

 

1.08

%

 

 

1.03

%

 

 

1.22

%

 

 

1.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.

 


USCB FINANCIAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or For the Three Months Ended

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

Tangible book value per common share (at period-end):(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

$

177,417

 

$

180,068

 

$

192,039

 

$

203,897

 

$

201,918

 

Less: Intangible assets

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Tangible stockholders' equity

$

177,417

 

$

180,068

 

$

192,039

 

$

203,897

 

$

201,918

 

Total shares issued and outstanding (at period-end):(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A common shares

 

20,000,753

 

 

20,000,753

 

 

20,000,753

 

 

19,991,753

 

 

18,767,541

 

Class B common shares

 

-

 

 

-

 

 

-

 

 

-

 

 

1,224,212

 

Total common shares issued and outstanding

 

20,000,753

 

 

20,000,753

 

 

20,000,753

 

 

19,991,753

 

 

19,991,753

 

Tangible book value per common share(3)

$

8.87

 

$

9.00

 

$

9.60

 

$

10.20

 

$

10.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income available to common stockholders:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

5,558

 

$

5,295

 

$

4,854

 

$

5,650

 

$

6,593

 

Less: Preferred dividends

 

-

 

 

-

 

 

-

 

 

-

 

 

542

 

Less: Exchange and redemption of preferred shares(2)

 

-

 

 

-

 

 

-

 

 

-

 

 

89,585

 

Net income (loss) available to common stockholders

 

5,558

 

 

5,295

 

 

4,854

 

 

5,650

 

 

(83,534

)

Add back: Exchange and redemption of preferred shares

 

-

 

 

-

 

 

-

 

 

-

 

 

89,585

 

Operating net income avail. to common stock

$

5,558

 

$

5,295

 

$

4,854

 

$

5,650

 

$

6,051

 

Allocation of operating net income per common stock class:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A common stock

$

5,558

 

$

5,295

 

$

4,854

 

$

5,650

 

$

5,598

 

Class B common stock

$

-

 

$

-

 

$

-

 

$

-

 

$

453

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

20,000,753

 

 

20,000,753

 

 

19,994,953

 

 

18,913,914

 

 

15,121,460

 

Diluted

 

20,148,208

 

 

20,171,261

 

 

20,109,783

 

 

19,023,686

 

 

15,121,460

 

Class B common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

-

 

 

-

 

 

-

 

 

-

 

 

6,121,052

 

Diluted

 

-

 

 

-

 

 

-

 

 

-

 

 

6,121,052

 

Diluted EPS:(4) (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per diluted share

$

0.28

 

$

0.26

 

$

0.24

 

$

0.30

 

$

(5.11

)

Add back: Exchange and redemption of preferred shares

 

-

 

 

-

 

 

-

 

 

-

 

 

5.48

 

Operating net income per diluted share

$

0.28

 

$

0.26

 

$

0.24

 

$

0.30

 

$

0.37

 

Class B common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per diluted share

$

-

 

$

-

 

$

-

 

$

-

 

$

(1.02

)

Add back: Exchange and redemption of preferred shares

 

-

 

 

-

 

 

-

 

 

-

 

 

1.09

 

Operating net income per diluted share

$

-

 

$

-

 

$

-

 

$

-

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The Company believes these non-GAAP measurements are key indicators of the ongoing earnings power of the Company.

(2) During the quarter ended September 30, 2021, 47,473 shares of Class C preferred stock and 11,061,552 shares of Class D preferred stock were converted into 10,278,072 shares of Class A common stock. Additionally, the Bank closed on the initial public offering of its Class A common stock on July 27, 2021, in which it issued 4,600,000 shares of Class A common stock. As such, the total shares issued and outstanding of Class A common stock was 18,767,541 shares at September 30, 2021.

(3) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options.

(4) During the quarter ended September 30, 2021, basic net loss per share is the same as diluted net loss per share as the inclusion of all potential common shares outstanding would have been antidilutive.

(5) During the quarter ended December 31, 2021, the Company entered into agreements with the Class B common shareholders to exchange all outstanding Class B non-voting common stock for Class A voting common stock at a ratio of 1 share of Class A common stock for each 5 shares of Class B non-voting common stock. In calculating net income (loss) per diluted share for the prior quarters presented, the allocation of operating net income available to common stockholders was based on the weighted average shares outstanding per common share class to the total weighted average shares outstanding during each period. The operating net income allocation was calculated using the weighted average shares outstanding of Class B common stock on an as-converted basis.