exhibit992p1i0
 
Exhibit 99.2
EARNINGS PRESENTATION SECOND QUARTER 2025
 
NASDAQ: USCB USBC FINANCIAL HOLDINGS
exhibit992p2i0
 
FORWARD-LOOKING STATEMENTS This presentation
 
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. Forward-looking statements
 
are those that are not historical facts. The words “may,” “will,”
 
“anticipate,” “could,” “ should,” “would,” “believe,” “contemplate,”
 
“expect,” “aim,” “plan,” “estimate,” “continue,” “seek,” and
 
“intend,” the negative of these terms, as well as other similar words and expressions
 
of the future, are intended to identify forward-looking statements. These
 
forward-looking statements include, but are not limited to, 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 our results of operations and financial condition from expected or potential
 
developments or events, or business and growth strategies, including
 
anticipated internal growth and balance sheet restructuring.
 
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; 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 allowance for credit losses
 
and deferred tax asset valuation allowance; the efficiency
 
and effectiveness of our internal control procedures and processes; our
 
ability to comply with the extensive laws and
regulations to which we are subject, including the laws for each jurisdiction
 
where we operate; adverse changes or conditions in the capi
 
tal and financial markets, including actual or potential stresses in
 
the banking industry; deposit attrition and the level of our uninsured
 
deposits; legislative or regulatory changes and changes in accounting
 
principles, policies, practices or guidelines, including the
 
on-going effects of the implementation of the Current Expected
 
Credit Losses (“CECL”) standard; the lack of a significantly diversified
 
loan portfolio and our concentration in the South Florida market,
 
including the risks of geographic, depositor, and industry
 
concentrations, including our concentration in loans secured
 
by real estate, in particular, commercial real estate; the effects
 
of climate change; the concentration of ownership of our common stock;
 
fluctuations in the price of our 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, and market and monetary fluctuations; the effects
 
of potential new or increased tariffs and trade restrictions; the impact
 
of international hostilities and geopolitical events; increased
 
competition and its effect on the pricing of our products and services as well
 
as our net interest rate spread and net interest margin; the
 
loss of key employees; 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 presentation 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 presentation are made only as of the date hereof,
 
and we undertake no obligation to update or revise any forward
 
-looking statements to reflect events or circumstances occurring after
 
the date on which the statements are 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 USCB Financial Holdings, Inc. filed or will file with
 
the SEC. Non-GAAP Financial Measures This presentation 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 financial measures
 
because it believes these measures may provide useful supplemental
 
information for evaluating the Company’s expectations and 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. Reconciliations of these non-GAAP measures to
 
the most directly comparable GAAP measures can be found in the
 
Non-GAAP financial measures reconciliation tables included in
 
this presentation. All numbers included in this presentation are
 
unaudited unless otherwise noted. 2
 
exhibit992p3i0
 
Q2 2025 HIGHLIGHTS GROWTH Average deposits increased
 
by $206.8 million or 9.9% compared to the second quarter 2024. Average
 
loans increased $229.0 million or 12.5% compared to the second
 
quarter 2024. Liquidity sources as of June 30, 2025, aggregated
 
$727 million in on-balance sheet and off-balance sheet
 
sources. Tangible book value per common share (a non-GAAP measure)
 
(1) at June 30, 2025, increased $0.30 or 10.7% annualized to $11.53, compared
 
to $11.23 at March 31, 2025. TBV per share for June 30, 2025,
 
included an AOCI impact of ($2.08) and at March 31, 2025 ($2.05).
 
PROFITABILITY Net income was $8.1 million or $0.40
 
per diluted share, an increase of $1.9 million or 31.1% compared to
 
the second quarter 2024. Net interest income before provision increase
 
d
 
$3.7 million or 21.5% to $21.0 million for the quarter compared
 
to the second quarter 2024. ROAA was 1.22% for the second quarter
 
2025 compared to 1.01% for the second quarter 2024. ROAE was
 
14.29% for the second quarter 2025 compared to 12.63% for the
 
second quarter 2024. Efficiency ratio improved to 51.77% during
 
the second quarter 2025 compared to 56.33% for the second quarter
 
2024. CAPITAL/CREDIT The Company’s Board of Directors
 
declared a $0.10 per share of the Company’s Class A common stock
 
dividend on July 21, 2025. The dividend will be paid on September
 
5, 2025, to shareholders of record at the close of business on Augus
 
t
 
15, 2025. At June 30, 2025, non-performing loans totaled
 
$1.4 million. ACL coverage ratio was 1.18% at June 30, 2025, and 1.19%
 
at June 30, 2024. Total stockholders' equity increased
 
by $30.5 million or 15.2% to $231.6 million compared to June 30, 2024.
 
(1) Non-GAAP financial measure. See reconciliation in this
 
presentation. 3
 
exhibit992p4i0
 
HISTORICAL FINANCIALS EOP for Balance Sheet amounts Loans
 
In millions $735 $2,113 2016 2017 2018 2019 2020 2021
 
2022 2023 2024 Q1 Q2 2025 2025 Deposits In millions $782
 
$2,336 2016 2017 2018 2019 2020 2021 2022 2023 2024 Q1 Q2
 
2025 2025 Total stockholder’s equity In millions $86 $232
 
2016 2017 2018 2019 2020 2021 2022 2023 2024 Q1 Q2 2025
 
2025 ACL/Total Lonas 1.17% 1.18% 2016 2017 2018 2019
 
2020 2021 2022 2023 2024 Q1 Q2 2025 2025 Net charge-offs (recoveries)
 
In millions ($1,019) $702 2016 2017 2018 2019 2020 2021 2022 2023 2024
 
Q1 Q2 2025 2025 Nonperforming Assets/Total Assets
 
1.58% 0.05% 2016 2017 2018 2019 2020 2021 2022 2023 2024
 
Q1 Q2 2025 2025 Net Interest Income In millions $30 $70 2016 2017
 
2018 2019 2020 2021 2022 2023 2024 Q1 Q2 2025 2025 Efficiency
 
ratio 94.15% 51.77% 2016 2017 2018 2019 2020 2021 2022 2023
 
2024 Q1 Q2 2025 2025 PTPP ROAA 0.24% 1.76% 2016 2017 2018 2019
 
2020 2021 2022 2023 2024 Q1 Q2 2025 2025 (1) Loan amounts
 
include deferred fees/costs. (2) ACL was calculated under the
 
CECL standard methodology for all periods beginning January 1, 2023,
 
and the incurred loss methodology for all periods before.
 
(3) Non-GAAP financial measure. See reconciliation
 
in this presentation. 4
 
exhibit992p5i0
 
FINANCIAL RESULTS In thousands (except per share
 
date) Q2 2025 Q1 2025 Q2 2024 Balance Sheet (EOP) Total
 
Securities $444,122 $436,929 $406,050 Total Loans (1) $2,113,318
 
$2,036,212 $1,869,249 Total Assets $2,719,474 $2,677,382
 
$2,458,270 Total Deposits $2,335,661 $2,309,569 $2,056,702
 
Total Equity (2) $231,583 $225,088 $201,020 Income Statement
 
Net Interest Income $21,034 $19,115
 
$17,311 Non-Interest Income 3,370 $3,716 $3,211 Total
 
Revenue (3) 24,404 $22,831 $20,522 Provision for Credit Losses 1,031
 
$681 $786 Non-Interest Expense 12,634 $12,052 $11,560 Net
 
Income 8,140 $7,658 $6,209 Diluted Earning Per Share (EPS)
 
$0.40 $0.38 $0.31 Weighted Average Diluted Shares
 
20,295,794 20,319,535 19,717,167 (1) Loan amounts include deferred
 
fees/costs. (2) Total Equity includes accumulated comprehensive
 
loss of $41.8 million for Q2 2025, $41.1 million for Q1 2025,
 
and $44.7 million for Q2 2024. (3) Equals net interest income plus non
 
-interest income. 5
 
exhibit992p6i0
 
KEY PERFORMANCE INDICATORS In thousands (except
 
for TBV/share) Q2 2025 Q1 2025 Q2 2024 GROWTH PROFITABILITY
 
CAPITAL/CREDIT Total Assets (EOP) $2,719,474 $2,677,382
 
$2,458,270 Total Loans (EOP) (1) $2,113,318 $2,036,212
 
$1,869,249 Total Deposits (EOP) $2,335,661 $2,309,569 $2,056,702
 
Tangible Book Value/Share (2)(3) $11.53 $11.23
 
$10.24 Return On Average Assets (ROAA) (4) 1.22% 1.19%
 
1.01% Return On Average Equity (ROAE) (4) 14.29%
 
14.15% 12.63% Net Interest Margin (4) 3.28% 3.10% 2.94%
 
Efficiency Ratio 51.77% 52.79% 56.33% Non-Interest Expense/Avg.
 
Assets (4) 1.89% 1.88% 1.88% Tangible Common Equity/Tangible
 
Assets (2) 8.52% 8.41% 8.18% Total Risk-Based Capital
 
(5) 13.73% 13.72% 13.12% NCO/Avg Loans (4) 0.14% 0.00%
 
0.00% NPA/Assets 0.05% 0.16% 0.03% Allowance
 
for Credit Losses/Loans 1.18% 1.22% 1.19% (1) Loan amounts include
 
deferred fees/costs. (2) Non-GAAP financial measures. See
 
reconciliation in this presentation. (3) AOCI effect on tangible
 
book value per share was ($2.08) for Q2 2025, ($2.05) for Q1 2024
 
and ($2.28) for Q2 2024. (4) Annualized. (5) Reflects the Company's
 
regulatory capital ratios which are provided for informational
 
purposes only; as a small bank holding company, the Company
 
is not subject to regulatory capital requirements. 6
 
exhibit992p7i0
 
DEPOSIT PORTFOLIO Deposits AVG In millions $2,083
 
$2,078 $2,139 $2,215 $2,291 $316 $326 $341 $400 $452 $1,101
 
$1,085 $1,156 $1,199 $1,212 $56 $58 $51 $53 $47 $610 $690 $591
 
$563 $580 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q2
 
Q3 Q4 Q1 Q2 Non-interest-bearing deposits Interest-bearing checking
 
deposits Money market and savings Time deposits Deposit
 
Cost 2.64% 33.74% 2.66% 3.76% 2.48% 3.43% 2.49% 3.34%
 
2.46% 3.29% Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q2 Q3 Q4
 
Q1 Q2 Deposit Cost Interest-Bearing Deposit cost Commentary
 
Average deposits increased $75.5 million or 13.7% annualized
 
compared to the prior quarter and increased $206.8 million
 
or 9.9% compared to the second quarter 2024. DDA average
 
balance increased $17.1 million or 12.2% compared to prior quarter.
 
DDAs comprised 25.3% of total deposits for the second quarter
 
2025. Interest-bearing deposit costs decreased 5 bps compared to prior
 
quarter and 45 bps compared to the second quarter 2024. (1) Reflects
 
effect of non-interest-bearing deposits. 7
 
exhibit992p8i0
 
LOAN PORTFOLIO Total Loans (AVG) In millions
 
6.16% 6.32% 6.25% 6.17% 6.23% $1,828 $1,878 $1,959 $1,987
 
$2,057 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Loans Loan
 
Yields Gross Total Loans (EOP) (1) $1,865 $1,928 $1,965
 
$2,029 $2,106 $195 $199 $198 $219 $218 $248 $248 $258 $256
 
$264 $257 $283 $298 $301 $307 $1,053 $1,095 $1,128 $1,150 $1,207
 
Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Commercial
 
real estate Residential real estate commercial real estate Correspondent
 
banks Consumer and other Commentary Average loans increased
 
$70.6 million or 14.3% annualized compared to prior quarter and $229.0
 
million or 12.5% compared to the second quarter 2024. Loan
 
yield increased 6 bps compared to the prior quarter and 7 bps compared
 
to the second quarter 2024. Loan yield improved due to higher-yielding
 
loan production in 2025 combined with a stable SOFR environment
 
in Q2 2025 following rate declines in Q4 2024. (1) Excludes deferre
 
d
 
fees/cost. 8
 
exhibit992p9i0
 
LOAN PRODUCTION Net Loan Production Trend In millions,
 
except for ratios 8.01% 7.75% 7.14% 6.67% 7.12% $155 $108 $157
 
$95 $161 $123 $182 $119 $187 $110 Q2 2024 Q3 2024 Q4
 
2024 Q1 2025 Q2 2025 Loan Production/line changes Loan Amortiz
 
ation/payoffs New loans weighted average coupon $948 $2,106
 
28% 15% 63% 57% $9 $28 Jun-20 Jun-25 Loan Composition Trend
 
EOP (1) In millions, except for ratios Residential real estate
 
Commercial real estate Real Estate Loans Commercial and industrial, corre
 
spondent banks, and Consumer and other (1) Excludes deferred
 
fees/cost. Commentary $369 million in gross loan production for 2025. $95 million
 
of Q2 2025 loan production closed in June, full impact on interest
 
income is expected to be realized in the third quarter 2025. The
 
weighted average coupon on new loans was 7.12% for the second
 
quarter of 2025, 89 bps above the portfolio weighted average
 
yield. Continued loan composition shift from real estate loans to non-CRE
 
loans further diversifies our loan portfolio. 9
 
exhibit992p10i0
 
NET INTEREST MARGIN Net Interest Income/Margin (1) In thousands
 
(except ratios) 2.94% 3.03% 3.16% 3.10% 3.28% $17,311 $18,109
 
$19,358 $19,115 $21,034 Q2 2024 Q3 2024 Q4 2024 Q1 2025
 
Q2 2025 Net Interest Income NIM 4% 3% 2% 3% 2% 19% 18%
 
18% 17% 18% 77%
 
79% 80% 80% 80% Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2
 
2025 Interest-Earning Assets Mix (AVG) Total Loans
 
Investment Securities Cash Balances & Equivalents Commentary
 
Net interest income increased $1.9 million or 40.3% annualized
 
compared to prior quarter and increased $3.7 million or 21.5% compared
 
to the second quarter 2024. NIM Drivers: Larger balance sheet. Higher
 
loan yields. Higher security yields. Lower deposit cost. $95 million
 
of Q2 2025 loan production closed in June; full impact on interest
 
income expected to be realized in the third quarter 2025. Interest
 
Rates and Yields Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
 
Loans 6.16% 6.32% 6.25% 6.17% 6.23% Investment securities
 
2.80% 2.61% 2.63% 2.81% 3.06% Interest-earning assets
 
5.54% 5.61% 5.57% 5.51% 5.64% Deposits (2) 2.64% 2.66% 2.48%
 
2.49% 2.46% Interest bearing liabilities 3.76% 3.79% 3.47% 3.37%
 
3.32% Annualized. Reflects effects of non-interest-bearing deposits. 10
 
exhibit992p11i0
 
INTEREST RATE SENSITIVITY Loan Portfolio Profile
 
By Rate Type Hybrid Arm 2% Fixed Rate 41% Variable
 
Rate57% 30% 9% 61%
Prime CMT SOFR Loan Repricing Schedule Variable/Hybrid
 
Rate Loans 23% 46% 16% 15% 0-1 yrs. 1-2 yrs. 2-3 yrs. >3 yrs.
 
Static NII Simulation year 1&2 2.6% -100 +100 -2.8% -100 -0.8%
 
0.3% +100 Net interest income charge from base ($ in thousands
 
and % change) 11
 
exhibit992p12i0
 
ASSET QUALITY Allowance for Credit Losses In thousands (except
 
ratios) 1.19% 1.19% 1.22% 1.22% 1.18% $22,230 $23,067 $24,070 $24,740
 
$24,933 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Allowance
 
for credit losses ACL/Total Loans Non-performing Loans In thousands
 
(except ratios) 0.04% 0.14% 0.14% 0.20% 0.06% $758 $2,725
 
$2,707 $4,156 $1,366 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2
 
2025 Non-accrual loans Non-performing loans total loans Commentary
 
Allowance for credit losses increased $193 thousand compared
 
to prior quarter and $2.7 million compared to second quarter 2024. ACL coverage
 
ratio decreased to 1.18% at June 30, 2025, primarily due to a $709
 
thousand charge-off related to two consumer loans that had been
 
partially reserved for in Q4 2024. Asset quality metrics improved,
 
with declines in classified and non-performing loans following
 
the sale of the collaterals securing two consumer loans. Classified
 
Loans (1) to Total Loans 0.45% 0.36% 0.37% 0.44% 0.27%
 
Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 (1) Loans classified
 
as substandard at period end. No loans classified doubtful at any of
 
the dates presented. 12
 
exhibit992p13i0
 
LOAN PORTFOLIO MIX Loan Portfolio Mix (1) Residential real
 
estate CRE - Owner occupied CRE - Non-owner occupied Commercial
 
and industrial Correspondent banks Consumer and other
 
10% 15% 9% 48% 13% 5% 10% $2,106 MM CRE Loan Mix Land/Construction
 
5% Other 3% Retail 27% Multifamily 18% CRE-Owner
 
Occupied 16% Office 10% Warehouse 11% Hotels 10% $1,207MM
 
Commentary Total loan balance at quarter end was $2,107 million (1).
 
Commercial Real Estate (owner occupied and non-owner occupied)
 
was 57.3% or $1,206
 
million of the total loan portfolio(1). CRE mix is diversified and granular.
 
Retail non-owner occupied makes up 27% of total CRE or $327.4
 
million. CRE Loan Portfolio (non-owner occupied and owner occupied)
 
Weighted Average Loan Type Outstanding Balance
 
(1) LTV (2) DSCR (3) Average Loan Size (1) Retail $348
 
56% 1.57 $3.1 Multifamily $218 57% 1.34 $1.7 Office $183
 
55% 1.92 $1.6 Warehouse $188 55% 1.77 $1.5 Hotel $121
 
58% 2.66 $4.5 Other $79 57% 2.16 $1.7 Land/Construction $70
 
50% NA $3.7 As of 6/30/25 (1) Excludes deferred fees/cost
 
(2) Includes loan types: office, warehouse, retail, and other (1) Balance
 
in millions. Excludes deferred fees/cost. (2) LTV - Loan
 
to value ratio. (3) DSCR - Debt service coverage ratio. 13
 
exhibit992p14i0
 
NON-INTEREST INCOME In thousands (except ratios) Q2 2025 Q1
 
2025 Q4 2024 Q3 2024 Q2 2024 Total service fees
 
2,402 $2,331 $2,667 $2,544 $1,977 Wire fees $604 $570 $587 $563
 
$557 Swap fees $428 $93 $1,076 $1,285 $650 Other $1,370 $1,668
 
$1,004 $696 $770 Gain on sale of securities available for sale
 
- - - - 14 Gain on sale of loans held for sale 151 525 154 109 417 Other
 
income 817 860 806 785 803 Total non-interest income
 
$3,370 $3,716 $3,627 $3,438 $3,211 Average total assets $2,677,198
 
$2,606,593 $2,544,592 $2,485,434 $2,479,222 Non-interest income/Average
 
assets (1) 0.50% 0.58% 0.57% 0.55% 0.52% Commentary Non-interest
 
income decreased $346 thousand compared to prior quarter,
 
primarily due to lower sales activity of SBA 7a loans. However,
 
non-interest income increased by $159 thousand compared
 
to second quarter 2024 mainly in other service fees, due to increased
 
loan pre-payment penalties and title insurance fees. Gain on sale of SBA
 
7a loans represented $151 thousand for the second quarter
 
2025. Non-interest income was 13.8% of total revenue for second
 
quarter 2025 and 0.50% to average assets. (1) Annualized. 14
 
exhibit992p15i0
 
NON-INTEREST EXPENSE In thousands (except ratios) Q2 2025 Q1
 
2025 Q4 2024 Q3 2024 Q2 2024 Salaries and employee benefits
 
$7,954 $7,636 $7,930 $7,200 $7,353 Occupancy 1,337 1,284 1,337
 
1,341 1,266 Regulatory assessments and fees 396 421 405
 
452 476 Consulting and legal fees 263 193 552 161 263 Network and
 
information technology services 564 505 494 513 479 Other operating
 
expense 2,120 2,013 2,136 1,787 1,723 Total non-interest
 
expense $12,634 $12,052 $12,854 $11,454 $11,560 Efficiency
 
ratio 51.77% 52.79% 55.92% 53.16% 56.33% Non-interest expense/Average
 
assets (1) 1.89% 1.88% 2.01% 1.83% 1.88% Full-time equivalent employees
 
203 201 199 198 197 Commentary Efficiency ratio for the second
 
quarter of 2025 was 51.77%, the lowest since the third quarter
 
of 2021. Salaries and employee benefits increased $318 thousand compared
 
to the prior quarter due to sales incentives and management bonus
 
accruals based on the Company’s performance in the second
 
quarter 2025 as compared to prior quarter. (1) Annualized. 15
 
exhibit992p16i0
 
CAPITAL Capital Ratios (1) Leverage Ratio TCE/TA (2) Tier
 
1 Risk-Based Capital Total Risk-Based Capital AOCI
 
In Millions Q2 2025 9.72% 8.52% 12.52% 13.73% ($41.8 Q1
 
2025 8.41% 12.48% 13.72% ($41.1 Q2 2024 9.03% 8.18% 11.93%
 
13.12% ($44.7 Well-
 
Capitalized % NA 8.00% 10.00 Commentary The Company
 
paid in June 2025 a cash dividend of $0.10 per share on the Company’s
 
Class A common stock; the aggregate distributed dividend amount
 
was $2.0 million. AOCI was ($41.8) million or ($2.08) per
 
share as of June 30, 2025. Q2 2025 EOP common stock shares
 
outstanding: 20,078,385. (1) Reflects the Company's regulatory capital ratios
 
which are provided for informational purposes only; as a small
 
bank holding company, the Company is not subject to regulatory
 
capital requirements. (2) Non-GAAP financial measures. See reconciliation
 
in this presentation. 16
 
exhibit992p17i0
 
TAKEAWAYS Leading franchise located in
 
one of the most attractive banking markets in Florida and the U.S.
 
Robust organic growth Strong asset quality, with limited
 
charge-offs experienced since 2015 recapitalization Experienced
 
and tested management team Strong profitability, with pathway for
 
future enhancement identified Core funded deposit base with
 
25.3% non-interest-bearing deposits (AVG) in Q2 2025
 
17
 
exhibit992p18i0
 
APPENDIX - NON-GAAP RECONCILIATION In thousands
 
(except ratios) As of or For the Three Months Ended 6/30/2025 3/31/2025
 
12/31/2024 9/30/2024 6/30/2024 Pre-tax pre-provision ("PTPP")
 
income: (1) Net in come s 8,140 s 7,658 s 6,904 s 6,949 s 6,209
 
Plus: Provision for in come taxes 2,599 2,440 2,197 2,213 1,967 Plus:
 
Provision for credit losses 1,031 681 1,030 931 786 PTPP income
 
s 11,770 s 10,779 s 10,131 s 10,093 s 8,962 PTPP return on average
 
assets: (1) PTPP income s 11,770 s 10,779 s 10,131 s 10,093 s 8,9
 
62 Average assets S 2,677,198 S 2,606,593 S 2,544,592
 
S 2,485,434 S 2,479,222 PTPP return on average assets (2) 1.76% 1.68%
 
1.58% 1.62% 1.45% Operating net income: (1) Net in come s
 
8,140 s 7,658 s 6,904 s 6,949 s 6,209 Less: Net gains on sale of securities
 
- - - - 14 Less: Tax effect on sale of securities - - - - (4) Operating
 
net income S 8,140 S 7,658 S 6,904 S 6,949 S 6,199 Operating
 
PTPP income: (1) PTPP income 1 c c c • 74 ran g An pels A c c-
 
q q rrr 1. c s 11,770 s 10,779 s 10,131 s 10,093 s 8,962 1 A -S3.
 
Ne- 9al13 01 Sale CI securities Operating PTPP income S 11,770
 
S 10,779 s 10,131 S 10,093 S 1 4 8,948 Operating PTPP return on average
 
assets: (1) Operating PTPP income s 11,770 s 10,779 s 10,131 s
 
10,093 s 8,948 Average assets S 2,677,198 S 2,606,593 S
 
2,544,592 S 2,485,434 S 2,479,222 Operating PTPP return on average
 
assets (2) 1.76% 1.68% 1.58% 1.62% 1.45% Operating return on average
 
assets: (1) Operating net in come s 8,140 s 7,658 $ 6,904 s 6,949 s 6,199 Average
 
assets S 2,677,198 S 2,606,593 S 2,544,592 s 2,485,434 S 2,479,222
 
Operating return on average assets (2) 1.22% 1.19% 1.08% 1.11%
 
1.01% Operating return on average equity: (1) Operating net
 
in come S 8,140 S 7,658 S 6,90 4 S 6,949 S 6,199 Average
 
equity S 228,492 S 219,505 S 21 5,715 S 206,641 S 197,755 Operatinq
 
return on averaqe equity (2) 1 4.29% 14.15% 1
2.73% 13.38% 12.61% Operating Revenue: (a Ioave5% Io rmn. (1) c
 
2 1 09 A c 40 AAc c 1 o 2c o c 49A no s 17914 Ie. Ine.CS. "I come
 
Non-interest income • — 1 ,‘9A 3,370 • o, 1 s 3,716 • 1 J,00C
 
3,627 • i •, i US 3,438 If,— 1 3,211 Less: Net gains on sale of securities
 
- - - - 14 Operating revenue s 24,40 4 S 22,831 S 22,985
 
S 21,547 S 20,508 Operating Efficiency Ratio: (1) Total non-interest
 
expense s 12,634 s 12,052 s 12,854 s 11,454 s 11,560 Operating revenue
 
s 24,404 s 22,831 s 22,985 s 21,547 s 20,508 Operating efficiency
 
ratio 51.77% 52.79% 55.92% 53.16% 56.37% (1)The Company believes
 
these non-GAAP measurements are key indicators of the ongoing
 
earnings power of the Company. (2) Annualized. 18
 
exhibit992p19i0
 
APPENDIX - NON-GAAP RECONCILIATION In thousands
 
(except ratios and share data) As of or For the Three Months Ended
 
6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024 Tangible
 
book value per common share (at period-end): (1) Total stockholders’
 
equity s 231,583 s 225,088 s 215,388 s 213,916 s 201,020 Less: Intangible
 
assets - - - - - Less: Preferred stock Tangible stockholders’
 
equity s 231,583 s 225,088 s 215,388 s 213,916 s 201,020 Total shares
 
issued and outstanding (at period-end): Total common shares
 
issued and outstanding 20,078,385 20,048,385 19,924,632 19,620,632
 
19,630,632 Tangible book value per common share (2)
 
S 11.53 S 11.23 S 10.81 S 10.90 S 10.24 Operating diluted net
 
income per common share: (1) Operating net income s 8,140 s 7,658
 
s 6,904 s 6,949 s 6,199 Total weighted average diluted shares
 
of common stock 20,295,794 20,319,535 20,183,731 19,825,211
 
19,717,167 Operating diluted net income per common share: s 0.40
 
s 0.38 s 0.34 s 0.35 s 0.31 Tangible Com m on Equity/Tangible
 
Assets (1) Tangible
 
stockholders’ equity s 231,583 s 225,088 s 215,388 s 213,916
 
s 201,020 Tangible total assets (3) $ 2,719,474 $ 2,677,382
 
$ 2,581,216 $ 2,503,954 $ 2,458,270 Tangible Common
 
Equity/Tangible Assets 8.52% 8.41% 8.34% 8.54% 8.18%
 
1. The Company believes these non-GAAP measurements are
 
key indicators of the ongoing earnings pow er of the Company.
 
2. Excludes the dilutive effect if any, of shares of common stock
 
Issuable upon exercise of outstanding stock options. 3. Since the
 
Company has no intangible assets, tangible total assets is the same
 
amount as total assets calculated under GAAP. 19
 
exhibit992p20i0
 
CONTACT INFORMATION LOU DE LA AGUILERA
 
Chairman, President & CEO (305) 715-5186 laguilera@uscentury.com
 
ROB ANDERSON EVP, Chief Financial Officer (305)
 
715-5393 rob.anderson@uscentury.com INVESTOR RELATIONS
 
InvestorRelations@uscentury.com 20